Three Months
Ended
September 30,
2011

Three Months
Ended
September 30,
2010

Nine Months
Ended
September 30,
2011

Nine Months
Ended
September 30,
2010

Numerator:

Loss from Continuing Operations, Net of Income Tax

$

(11,162

)

$

(79,387

)

$

(25,026

)

$

(123,258

)

Noncontrolling Interest Allocable to Continuing Operations

927

6,651

2,492

10,823

Gain (Loss) on Sale of Real Estate, Net of Income Tax

627

(214

)

1,246

198

Noncontrolling Interest Allocable to Gain (Loss) on Sale of Real Estate

(36

)

17

(78

)

(16

)

Preferred Stock Dividends

(4,928

)

(4,884

)

(14,802

)

(14,823

)

Loss from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(14,572

)

$

(77,817

)

$

(36,168

)

$

(127,076

)

Income (Loss) from Discontinued Operations, Net of Income Tax

$

5,998

$

(82,884

)

$

14,766

$

(73,344

)

Noncontrolling Interest Allocable to Discontinued Operations

(344

)

6,432

(924

)

5,750

Income (Loss) from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.

$

5,654

$

(76,452

)

$

13,842

$

(67,594

)

Net Loss Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(8,918

)

$

(154,269

)

$

(22,326

)

$

(194,670

)

Denominator:

Weighted Average Shares — Basic and Diluted

85,930,470

63,100,012

78,821,342

62,583,149

Basic and Diluted EPS:

Loss from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(0.17

)

$

(1.23

)

$

(0.46

)

$

(2.03

)

Income (Loss) from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.’s Common Stockholders

$

0.07

$

(1.21

)

$

0.18

$

(1.08

)

Net Loss Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(0.10

)

$

(2.44

)

$

(0.28

)

$

(3.11

)