US stock · Real Estate sector · REIT—Industrial
Company Logo

First Industrial Realty Trust, Inc.

FRNYSE

55.60

USD
-0.02
(-0.04%)
Market Closed
23.46P/E
47Forward P/E
1.13P/E to S&P500
7.343BMarket CAP
2.03%Div Yield
Scale: |
View:
Currency: USD, in millions
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Income Statement
Revenue
47
107
140
223
350
374
386
384
347
341
320
367
396
435
526
412
289
318
327
328
345
366
378
396
404
426
448
476
COGS
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
265
177
95
109
105
107
114
115
112
113
117
117
119
131
Gross Profit
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
262
235
193
209
222
221
230
251
266
283
287
309
329
345
Gross Profit Ratio
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
49.74%
57.15%
67.00%
65.83%
67.88%
67.28%
66.77%
68.66%
70.29%
71.37%
71.07%
72.63%
73.40%
72.43%
Operating Expenses
- -
- -
75
108
277
279
298
316
203
221
245
299
364
410
246
185
138
142
146
134
135
139
144
144
144
150
162
166
R&D Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Selling, G&A Exp.
1
3
4
6
13
13
17
19
20
27
40
56
77
92
85
38
27
21
25
23
23
25
27
28
28
29
33
35
General and Admin. Exp.
1
3
4
6
13
13
17
19
20
27
40
56
77
92
85
38
27
21
25
23
23
25
27
28
28
29
33
35
Selling and Marketing Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Expenses
- -
- -
71
102
264
266
280
298
183
194
205
244
286
318
161
147
112
122
121
111
112
114
117
116
116
121
130
131
COGS and Expenses
(25)
(61)
75
108
277
279
298
316
203
221
245
299
364
410
510
362
233
251
251
242
250
254
256
258
261
266
282
297
Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
4
3
4
4
3
2
2
0
- -
- -
- -
- -
- -
- -
Interest Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
112
115
106
100
84
74
72
67
59
57
51
50
51
44
Depreciation and Amortization
13
27
28
40
66
68
71
81
83
92
105
133
162
176
185
165
145
132
135
125
124
121
124
123
122
127
138
139
EBITDA
22
39
64
92
141
193
188
204
202
206
208
208
265
321
326
261
51
225
223
239
245
263
306
383
336
420
387
459
EBITDA ratio
47.64%
36.62%
45.49%
41.03%
40.42%
51.64%
48.80%
53.00%
58.42%
60.20%
65.07%
56.69%
67.03%
73.72%
61.92%
63.33%
17.83%
70.93%
68.10%
72.68%
71.16%
71.81%
80.86%
96.66%
83.06%
98.49%
86.48%
96.38%
Operating Income
71
168
65
115
72
95
89
68
144
121
75
68
32
25
16
50
55
67
76
87
95
112
122
138
143
160
166
179
Operating Income ratio
152.58%
157.65%
46.75%
51.44%
20.69%
25.38%
22.94%
17.77%
41.51%
35.33%
23.38%
18.47%
8.12%
5.79%
3.07%
12.23%
19.13%
21.08%
23.27%
26.40%
27.51%
30.61%
32.20%
34.93%
35.37%
37.47%
37.13%
37.67%
Total Other Income Exp.(Gains)
- -
- -
4
5
5
- -
- -
- -
16
(1)
(95)
(122)
(125)
(121)
30
(92)
(149)
(100)
(93)
(82)
(75)
(35)
5
71
25
71
32
103
Income Before Tax
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(20)
(54)
(93)
(96)
46
(42)
(93)
(33)
(17)
5
20
77
127
209
168
231
198
282
Income Before Tax ratio
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(6.19)%
(14.64)%
(23.52)%
(22.03)%
8.74%
(10.08)%
(32.34)%
(10.51)%
(5.20)%
1.40%
5.81%
20.99%
33.54%
52.85%
41.47%
54.24%
44.28%
59.25%
Income Tax Expense (Gain)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(8)
(12)
(9)
(11)
(12)
(25)
3
0
6
(0)
0
0
1
1
(0)
3
2
5
Net Income
10
12
36
52
76
125
118
122
120
114
111
87
112
155
41
6
(203)
(7)
(1)
40
49
74
121
201
163
239
196
271
Net Income Ratio
20.39%
11.55%
25.46%
23.27%
21.65%
33.34%
30.53%
31.83%
34.52%
33.33%
34.59%
23.73%
28.30%
35.65%
7.83%
1.39%
(70.29)%
(2.34)%
(0.40)%
12.28%
14.25%
20.18%
32.07%
50.82%
40.41%
56.05%
43.74%
56.90%
EPS
0.51
0.63
1.28
1.27
1.20
2.42
2.20
2.35
2.45
2.43
2.17
1.80
2.04
2.99
0.50
0.12
(3.53)
(0.09)
(0.01)
0.24
0.42
0.67
1.05
1.70
1.31
1.89
1.53
2.09
EPS Diluted
0.51
0.63
1.28
1.26
1.20
2.41
2.18
2.34
2.44
2.42
2.16
1.80
2.04
2.99
0.50
0.12
(3.53)
(0.09)
(0.01)
0.24
0.42
0.66
1.05
1.69
1.31
1.88
1.53
2.09
Weighted Avg. Shares Outs.
19
19
25
32
38
38
39
39
39
39
41
42
44
44
43
49
63
81
91
107
110
110
115
118
124
126
128
130
Weighted Avg. Shares Outs. Dil.
19
19
25
32
38
38
39
39
39
39
41
42
44
44
43
49
63
81
91
107
110
111
115
119
124
127
128
130
Balance Sheet
Cash and Cash Equivalents
- -
- -
8
13
22
3
8
- -
- -
1
5
8
16
6
3
183
26
10
5
8
10
4
10
21
43
21
162
59
Short-Term Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
4,646
Cash & Short-Term Investments
- -
- -
8
13
22
3
8
- -
- -
1
5
8
16
6
3
183
26
10
5
8
10
4
10
21
43
21
162
4,705
Net Receivables
- -
- -
13
16
25
27
25
27
25
23
25
34
29
42
10
2
3
3
59
62
65
68
72
75
76
86
90
104
Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
7
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(18)
(25)
(21)
(33)
0
0
0
- -
103
114
67
95
91
108
108
314
173
(4,490)
Total Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
12
17
24
15
14
185
29
13
174
184
142
167
173
205
228
422
425
319
PP&E
620
689
959
1,873
2,407
2,386
2,458
2,469
2,396
2,392
2,531
2,867
2,870
2,854
2,884
2,725
2,109
2,425
- -
- -
- -
- -
- -
- -
- -
25
25
25
Goodwill
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
79
86
87
90
60
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Goodwill and Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
79
86
87
90
60
40
38
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Investments
- -
- -
- -
- -
- -
- -
- -
- -
13
13
5
44
56
58
16
46
2
2
1
1
0
- -
- -
- -
23
18
46
36
Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(2,911)
(2,926)
(2,912)
220
188
570
189
2,434
2,413
2,440
2,551
2,620
2,736
2,892
3,054
3,296
3,799
Total Non-Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
79
86
87
3,210
3,019
2,721
2,653
2,435
2,414
2,440
2,551
2,620
2,736
2,915
3,097
3,367
3,860
Other Assets
691
754
1,023
2,272
2,554
2,527
2,618
2,621
2,630
2,648
2,701
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Assets
691
754
1,023
2,272
2,554
2,527
2,618
2,621
2,630
2,648
2,713
96
110
102
3,224
3,205
2,750
2,667
2,609
2,598
2,582
2,718
2,793
2,941
3,143
3,519
3,792
4,179
Accounts Payable
- -
- -
415
581
316
278
366
341
133
123
130
168
76
109
129
81
- -
- -
81
75
80
94
84
87
79
115
120
153
Short-Term Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Tax Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Current Liabilities
- -
- -
(331)
(343)
(8)
42
(27)
(34)
173
182
163
201
290
278
71
51
67
71
- -
10
12
15
23
27
29
31
34
37
Total Current Liabilities
- -
- -
84
238
308
320
339
307
306
305
293
369
367
387
200
132
67
71
81
86
92
109
108
114
108
145
154
190
Long-Term Debt
300
352
10
649
949
949
949
1,048
1,382
1,408
1,515
1,756
1,757
1,873
2,037
1,998
1,743
1,479
1,336
1,297
1,350
1,442
1,347
1,297
1,298
1,484
1,617
1,633
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
31
30
37
40
43
44
48
58
62
99
Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Current Liabilities
- -
- -
396
531
243
199
273
270
60
46
60
57
78
74
1
- -
48
43
16
14
13
12
10
10
10
34
11
9
Total Non-Current Liabilities
300
352
406
1,180
1,192
1,148
1,221
1,319
1,442
1,454
1,575
1,814
1,835
1,947
2,038
1,998
1,791
1,523
1,382
1,341
1,399
1,494
1,401
1,352
1,355
1,575
1,691
1,740
Other Liabilities
675
779
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Lease Obligations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
22
23
23
Total Liabilities
375
427
447
1,266
1,311
1,277
1,373
1,447
1,576
1,592
1,711
2,020
2,049
2,184
2,237
2,130
1,858
1,594
1,463
1,426
1,491
1,603
1,509
1,465
1,463
1,721
1,845
1,931
Preferred Stock
- -
- -
- -
- -
- -
- -
- -
- -
0
0
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Common Stock
- -
- -
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
Retained Earnings
(9)
(33)
(52)
(77)
(114)
(114)
(127)
(144)
(158)
(173)
(203)
(249)
(285)
(282)
(367)
(384)
(607)
(634)
(658)
(670)
(671)
(675)
(642)
(542)
(491)
(371)
(306)
(178)
Other Compreh. Income(Loss)
- -
- -
(91)
(121)
(176)
(211)
(220)
(277)
(11)
(10)
(4)
(6)
(10)
(10)
(20)
(18)
(15)
(12)
(7)
(3)
(14)
(10)
(5)
1
4
(7)
(17)
(4)
Other Total Stockhold. Equity
325
360
718
1,204
1,534
1,576
1,591
1,594
1,051
1,072
1,052
1,297
1,318
1,215
1,250
1,411
1,468
1,671
1,766
1,799
1,732
1,756
1,887
1,967
2,132
2,141
2,225
2,144
Total Stockholders Equity
316
327
575
1,006
1,244
1,250
1,245
1,174
882
889
845
1,044
1,023
924
864
1,009
847
1,027
1,103
1,127
1,049
1,073
1,241
1,428
1,646
1,764
1,903
2,195
Total Liab.&Stockhold. Equity
691
754
1,023
2,272
2,554
2,527
2,618
2,621
2,458
2,481
2,556
3,064
3,072
3,108
3,101
3,140
2,705
2,621
2,567
2,553
2,540
2,676
2,750
2,893
3,108
3,485
3,747
4,126
Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
172
167
157
(2,968)
(2,961)
(3,005)
123
65
45
46
42
44
42
42
43
48
34
34
45
54
Total Liabilities & Equity
691
754
1,023
2,272
2,554
2,527
2,618
2,621
2,630
2,648
2,713
96
110
102
3,224
3,205
2,750
2,667
2,609
2,598
2,582
2,718
2,793
2,941
3,143
3,519
3,792
4,179
Cash Flow Statement
Net Income
10
12
36
52
76
125
118
122
120
114
111
87
112
155
41
6
(203)
(7)
(1)
40
49
74
121
201
163
239
196
271
Depreciation and Amortization
13
27
28
40
66
68
71
81
83
92
105
133
162
176
185
165
145
132
135
125
124
121
124
123
122
127
138
139
Deferred Income Tax
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Stock Based Compensation
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Change in Working Capital
1
(12)
(3)
12
31
(6)
(17)
(40)
(25)
(40)
(78)
(10)
(25)
(3)
(16)
16
(18)
(16)
11
(13)
(5)
(3)
(11)
(11)
(3)
11
2
14
Accounts Receivable
(8)
(7)
(6)
(25)
(31)
(12)
(25)
(24)
(16)
(24)
(53)
(49)
(27)
(30)
(13)
52
(2)
(3)
0
(8)
(5)
(9)
(6)
(11)
(6)
(11)
5
(0)
Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Accounts Payable
8
1
2
20
33
5
5
(6)
(4)
(6)
(9)
24
6
18
(0)
- -
(9)
(6)
11
(6)
0
6
(6)
(0)
3
22
(3)
14
Other Working Capital
- -
- -
(84)
(238)
(308)
(320)
(339)
(307)
(306)
(305)
(281)
(352)
(343)
(372)
2
53
(0)
0
93
98
50
59
65
91
120
277
271
128
Other Non-Cash Items
0
11
1
(1)
(23)
(10)
(12)
(17)
(46)
(66)
(60)
(161)
(190)
(236)
(140)
(44)
159
(21)
(8)
(26)
(31)
(30)
(61)
(122)
(71)
(131)
(95)
(157)
Cash Provided by Operating Activities
24
39
63
103
149
177
160
147
132
100
78
49
60
93
71
142
83
88
136
126
137
162
173
191
211
246
241
267
CAPEX
(73)
(88)
(257)
(828)
(625)
(233)
(494)
(400)
(337)
(312)
(485)
(921)
(814)
(677)
(583)
- -
(90)
(91)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Acquisitions Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(13)
(5)
- -
- -
- -
- -
(0)
(0)
(0)
(0)
- -
- -
(25)
(0)
(43)
(2)
Purchases of Investments
- -
- -
(257)
- -
(8)
- -
(22)
(6)
(17)
(59)
(5)
(45)
(33)
(37)
- -
(76)
(1)
(0)
- -
- -
- -
(12)
- -
- -
- -
- -
- -
- -
Sales/Maturities of Investments
- -
- -
272
38
100
227
409
357
368
329
426
7
927
823
69
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Investing Activities
- -
4
2
(16)
(2)
(4)
20
10
20
75
75
587
62
23
521
81
81
87
(42)
(61)
(69)
(185)
(111)
(96)
(198)
(205)
(209)
(415)
Cash Used for Investing Activities
(73)
(84)
(241)
(806)
(536)
(10)
(87)
(39)
35
33
10
(372)
129
127
6
5
(10)
(4)
(42)
(61)
(69)
(197)
(111)
(96)
(223)
(205)
(252)
(417)
Debt Repayment
(5)
(90)
(1)
(771)
(828)
(201)
(217)
(501)
(636)
(277)
(615)
(409)
(1,192)
(955)
(461)
(529)
(429)
(925)
(595)
(413)
(493)
(489)
(535)
(678)
(547)
(380)
(435)
(274)
Common Stock Issued
33
41
261
204
39
1
- -
19
16
15
86
56
188
1
0
84
50
203
135
174
- -
- -
125
75
146
- -
79
146
Common Stock Repurchased
- -
- -
- -
- -
- -
(0)
(12)
(70)
(129)
(1)
(321)
(6)
(374)
(119)
(5)
(1)
(0)
(1)
(53)
(153)
(80)
(2)
(5)
(2)
(6)
- -
- -
- -
Dividends Paid
(10)
(39)
(52)
(80)
(122)
(141)
(138)
(160)
(149)
(146)
(13)
(146)
(163)
(173)
(165)
(33)
(20)
(15)
(23)
(38)
(47)
(56)
(83)
(101)
(110)
(117)
(127)
(140)
Other Financing Activities
33
133
(31)
1,355
1,306
155
299
596
733
278
780
831
1,361
1,017
551
511
169
639
437
368
554
576
442
622
534
560
541
277
Cash Used/Provided by Financing Activities
51
45
177
708
395
(186)
(68)
(116)
(166)
(131)
(84)
326
(181)
(230)
(80)
33
(230)
(100)
(99)
(62)
(66)
29
(56)
(84)
17
62
58
9
Effect of Forex Changes on Cash
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(0)
0
0
(0)
0
(0)
(0)
(0)
- -
- -
- -
- -
- -
- -
Net Change In Cash
51
45
(1)
6
9
(19)
5
(116)
(166)
(131)
4
3
8
(10)
(3)
180
(157)
(16)
(5)
3
2
(6)
6
11
4
102
47
(141)
Cash at the End of Period
- -
- -
8
13
22
3
8
- -
- -
1
5
8
16
6
3
183
26
10
5
8
10
4
10
21
50
153
200
59
Cash at the Beginning of Period
7
9
9
8
13
22
3
8
- -
- -
1
5
8
16
6
3
183
26
10
5
8
10
4
10
46
50
153
200
Free Cash Flow
(49)
(49)
(195)
(725)
(476)
(57)
(334)
(253)
(206)
(213)
(408)
(871)
(754)
(585)
(512)
142
(7)
(3)
136
126
137
162
173
191
211
246
241
267
Forex Rate
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -