Free Trial

First Industrial Realty Trust (FR) Financials

First Industrial Realty Trust logo
$49.04 +0.88 (+1.84%)
Closing price 03:59 PM Eastern
Extended Trading
$49.02 -0.02 (-0.04%)
As of 06:09 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for First Industrial Realty Trust

Annual Income Statements for First Industrial Realty Trust

This table shows First Industrial Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Income / (Loss) Attributable to Common Shareholders
575 549 718 542 196 239 163 201 121 74
Consolidated Net Income / (Loss)
296 286 382 277 200 244 167 208 126 77
Net Income / (Loss) Continuing Operations
296 286 382 277 200 244 167 -146 126 77
Total Pre-Tax Income
298 262 290 282 198 231 168 209 127 77
Total Operating Income
269 241 211 176 166 156 140 -144 121 110
Total Gross Profit
670 614 540 345 448 426 404 0.00 378 366
Total Revenue
670 614 540 476 448 426 404 0.00 378 366
Operating Revenue
670 614 540 476 448 426 404 - 378 366
Total Cost of Revenue
0.00 0.00 0.00 131 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
401 373 329 169 282 270 264 144 257 256
Selling, General & Admin Expense
41 37 34 35 33 29 28 - 27 25
Depreciation Expense
172 163 147 131 130 121 116 116 117 114
Amortization Expense
3.65 3.63 3.19 3.42 - 3.22 - - - -
Other Operating Expenses / (Income)
184 169 145 0.00 119 117 117 28 112 115
Total Other Income / (Expense), net
29 21 79 103 32 75 27 0.00 5.55 -33
Interest Expense
83 74 49 44 51 50 51 - 59 67
Other Income / (Expense), net
112 96 128 150 83 125 78 - 65 34
Income Tax Expense
6.08 8.69 23 4.88 2.41 3.41 -0.09 1.19 1.09 0.12
Other Gains / (Losses), net
4.30 32 115 -0.16 4.20 16 -0.28 0.00 0.00 0.06
Net Income / (Loss) Attributable to Noncontrolling Interest
8.43 11 22 6.47 4.18 5.11 4.10 6.85 4.45 2.90
Basic Earnings per Share
$2.17 $2.08 $2.72 $2.09 $1.53 $1.89 $1.31 $1.70 $1.05 $0.67
Weighted Average Basic Shares Outstanding
132.37M 132.26M 132.02M 129.69M 127.71M 126.39M 123.80M 118.27M 115.03M 110.35M
Diluted Earnings per Share
$2.17 $2.07 $2.72 $2.09 $1.53 $1.88 $1.31 $1.69 $1.05 $0.66
Weighted Average Diluted Shares Outstanding
132.42M 132.34M 132.10M 129.78M 127.90M 126.69M 124.19M 118.27M 115.37M 110.78M
Weighted Average Basic & Diluted Shares Outstanding
132.39M 529.36M 264.42M 263.56M 258.25M 127.04M 126.59M 118.27M 117.27M 111.24M
Cash Dividends to Common per Share
$1.48 $1.28 $1.18 $1.08 $1.00 $0.92 $0.87 $0.84 $0.76 $0.51

Quarterly Income Statements for First Industrial Realty Trust

This table shows First Industrial Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023
Net Income / (Loss) Attributable to Common Shareholders
96 137 199 103 137 178 150 109 112
Consolidated Net Income / (Loss)
53 70 102 53 70 92 77 56 61
Net Income / (Loss) Continuing Operations
53 70 102 53 70 92 77 56 61
Total Pre-Tax Income
55 70 105 52 70 91 76 55 40
Total Operating Income
69 72 69 67 60 63 61 60 56
Total Gross Profit
177 223 168 164 115 199 155 152 107
Total Revenue
177 176 168 164 162 157 155 152 149
Operating Revenue
177 176 168 164 162 157 155 152 149
Total Cost of Revenue
0.00 -47 0.00 0.00 47 -42 0.00 0.00 42
Total Operating Expenses
108 150 99 97 55 136 94 92 51
Selling, General & Admin Expense
16 10 9.23 9.62 12 9.79 8.46 9.52 9.35
Depreciation Expense
44 44 44 43 42 41 41 41 40
Other Operating Expenses / (Income)
49 95 45 43 0.43 84 43 41 0.78
Total Other Income / (Expense), net
-14 -1.95 36 -15 9.96 28 14 -4.85 -16
Interest Expense
19 20 21 21 21 20 20 18 16
Other Income / (Expense), net
5.88 18 57 6.14 31 48 34 13 0.00
Income Tax Expense
5.90 1.17 3.30 0.43 1.18 0.73 0.33 0.46 7.17
Other Gains / (Losses), net
3.48 1.13 0.60 1.16 1.40 1.61 1.53 1.43 28
Net Income / (Loss) Attributable to Noncontrolling Interest
4.78 1.98 2.81 1.56 2.09 2.44 2.13 1.60 4.86
Basic Earnings per Share
$0.36 $0.51 $0.75 $0.39 $0.52 $0.68 $0.57 $0.41 $0.42
Weighted Average Basic Shares Outstanding
132.42M 132.37M 132.37M 132.37M 132.36M 132.26M 132.26M 132.25M 132.21M
Diluted Earnings per Share
$0.36 $0.51 $0.75 $0.39 $0.52 $0.67 $0.57 $0.41 $0.42
Weighted Average Diluted Shares Outstanding
132.49M 132.42M 132.42M 132.40M 132.41M 132.34M 132.34M 132.34M 132.30M
Weighted Average Basic & Diluted Shares Outstanding
132.40M 132.39M 132.35M 264.69M 264.68M 529.36M - - 264.49M
Cash Dividends to Common per Share
$0.45 - $0.37 $0.37 $0.37 - $0.32 $0.32 $0.32

Annual Cash Flow Statements for First Industrial Realty Trust

This table details how cash moves in and out of First Industrial Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Change in Cash & Equivalents
7.84 -101 86 -141 46 91 3.89 25 -5.53 -5.50
Net Cash From Operating Activities
352 305 411 267 240 246 210 193 174 162
Net Cash From Continuing Operating Activities
352 305 411 267 240 235 210 193 174 253
Net Income / (Loss) Continuing Operations
296 286 382 277 200 244 167 208 126 77
Consolidated Net Income / (Loss)
296 286 382 277 200 244 167 208 126 77
Depreciation Expense
176 165 152 139 138 127 122 123 124 121
Amortization Expense
3.65 3.63 3.19 3.42 3.43 3.22 3.40 3.16 3.22 3.16
Non-Cash Adjustments To Reconcile Net Income
-134 -142 -153 -166 -102 -150 -81 -136 -74 -42
Changes in Operating Assets and Liabilities, net
11 -6.78 26 13 1.19 11 -1.11 -6.29 -4.69 2.93
Net Cash From Investing Activities
-132 -378 -629 -417 -252 -205 -223 -82 -122 -197
Net Cash From Continuing Investing Activities
-132 -378 -629 -417 -252 -205 -223 -82 -122 -197
Purchase of Property, Plant & Equipment
-74 -131 -305 -353 -419 -447 -382 -175 -107 -318
Acquisitions
-5.73 -12 -5.62 -1.55 -58 -23 -25 0.00 0.00 -
Sale of Property, Plant & Equipment
159 120 175 235 204 254 185 228 163 154
Sale and/or Maturity of Investments
0.00 0.00 29 21 20 8.71 1.83 0.00 0.00 -
Other Investing Activities, net
-211 -355 -523 -318 0.87 2.19 -2.57 -135 -178 -21
Net Cash From Financing Activities
-213 -28 305 9.05 58 62 17 -85 -57 29
Net Cash From Continuing Financing Activities
-213 -28 305 9.02 58 62 17 -85 -57 29
Repayment of Debt
-338 -218 -725 -274 -435 -380 -547 -679 -536 -489
Repurchase of Common Equity
0.00 -0.06 -5.27 -6.45 -3.36 -0.95 -2.98 -6.86 -0.38 -5.16
Payment of Dividends
-194 -181 -160 -140 -128 -117 -110 -100 -83 -56
Issuance of Debt
321 374 1,185 289 547 565 537 629 442 582
Issuance of Common Equity
0.04 0.03 13 146 83 0.03 146 75 125 0.07
Other Financing Activities, net
-2.07 -2.51 -2.94 -5.13 -5.94 -4.38 -6.02 -2.40 -5.24 -2.10
Cash Interest Paid
83 73 46 44 49 54 47 57 64 69
Cash Income Taxes Paid
5.30 28 3.76 3.37 1.57 3.58 0.46 0.77 1.36 0.02

Quarterly Cash Flow Statements for First Industrial Realty Trust

This table details how cash moves in and out of First Industrial Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023
Net Change in Cash & Equivalents
-14 -3.51 8.64 -2.34 5.04 -10 -14 -3.60 -73
Net Cash From Operating Activities
89 77 105 108 62 64 84 86 70
Net Cash From Continuing Operating Activities
89 77 105 108 62 64 84 86 70
Net Income / (Loss) Continuing Operations
53 70 102 53 70 92 77 56 61
Consolidated Net Income / (Loss)
53 70 102 53 70 92 77 56 61
Depreciation Expense
54 45 40 44 47 43 42 41 39
Amortization Expense
0.96 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.90
Non-Cash Adjustments To Reconcile Net Income
-16 -27 -60 -12 -36 -55 -40 -19 -28
Changes in Operating Assets and Liabilities, net
-2.79 -12 22 21 -20 -16 4.72 6.84 -2.59
Net Cash From Investing Activities
-213 -64 4.37 -53 -19 -55 -72 -147 -104
Net Cash From Continuing Investing Activities
-213 -64 4.37 -53 -19 -55 -72 -147 -104
Purchase of Property, Plant & Equipment
-222 130 -76 -59 -68 243 -112 -162 -100
Acquisitions
-2.49 -1.79 -0.67 -0.66 -2.61 -2.29 -4.09 -3.00 -2.97
Sale of Property, Plant & Equipment
11 23 80 7.58 48 62 42 16 0.00
Sale and/or Maturity of Investments
0.00 - - - 0.00 - - - 0.00
Other Investing Activities, net
-0.34 -215 0.99 -0.85 4.17 -358 2.53 1.51 -1.26
Net Cash From Financing Activities
111 -16 -101 -57 -38 -19 -26 58 -40
Net Cash From Continuing Financing Activities
110 -16 -101 -57 -38 -19 -26 58 -40
Repayment of Debt
-89 -51 -118 -74 -95 -72 -65 -15 -66
Repurchase of Common Equity
-10 - - - - -0.05 -0.00 - -
Payment of Dividends
-50 -50 -50 -50 -43 -43 -43 -43 -51
Issuance of Debt
261 85 67 67 102 96 82 116 80
Issuance of Common Equity
0.01 0.01 0.02 0.01 0.01 0.00 0.02 0.00 0.00
Other Financing Activities, net
-1.32 - -0.03 -0.01 -2.03 - - -0.05 -2.46
Cash Interest Paid
2.88 77 1.55 2.14 2.64 62 3.19 3.84 3.98

Annual Balance Sheets for First Industrial Realty Trust

This table presents First Industrial Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Total Assets
10,532 10,361 4,954 4,179 3,792 3,519 3,143 2,941 2,793 2,710
Total Current Assets
534 526 376 220 340 344 144 135 89 80
Cash & Equivalents
89 88 133 59 162 21 43 21 9.86 3.99
Restricted Cash
14 0.00 12 0.19 38 132 - 25 - -
Accounts Receivable
15 22 7.14 5.10 5.71 8.53 - 4.87 - -
Prepaid Expenses
416 416 224 156 135 183 101 83 79 76
Plant, Property, & Equipment, net
9,213 8,919 4,168 3,539 3,178 2,935 2,802 2,596 2,521 2,466
Plant, Property & Equipment, gross
11,385 10,937 5,089 4,407 4,010 3,740 3,614 3,386 3,318 3,258
Accumulated Depreciation
2,171 2,019 921 868 832 805 812 790 796 791
Total Noncurrent Assets
10,306 10,326 410 420 274 240 196 210 183 163
Long-Term Investments
102 89 8.82 36 46 18 23 0.00 - -
Other Noncurrent Operating Assets
10,204 10,237 401 363 203 193 143 180 153 130
Total Liabilities & Shareholders' Equity
10,532 10,361 4,954 4,179 3,792 3,519 3,143 2,941 2,793 2,710
Total Liabilities
5,031 5,081 2,424 1,931 1,845 1,721 1,463 1,465 1,509 1,595
Total Current Liabilities
577 589 335 289 216 203 155 158 151 134
Accounts Payable
265 287 194 153 120 115 79 87 84 94
Customer Deposits
209 213 100 99 62 58 48 44 43 40
Dividends Payable
102 88 41 37 34 31 29 27 23 -
Total Noncurrent Liabilities
4,454 4,493 2,089 1,642 1,629 1,518 1,307 1,307 1,357 1,461
Long-Term Debt
4,419 4,449 2,066 1,610 1,595 1,484 1,298 1,297 1,347 1,434
Other Noncurrent Operating Liabilities
35 44 22 32 34 34 9.56 10 10 27
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,501 5,279 2,530 2,248 1,947 1,798 1,680 1,476 1,285 1,115
Total Preferred & Common Equity
2,666 2,563 2,459 2,195 1,903 1,764 1,646 1,428 1,241 1,073
Total Common Equity
2,747 2,637 2,436 2,195 1,903 1,764 1,646 1,428 1,241 1,073
Common Stock
5,153 5,027 2,403 2,377 2,226 2,142 2,133 1,968 1,888 1,758
Retained Earnings
219 128 - - - - - - - -
Accumulated Other Comprehensive Income / (Loss)
40 45 33 -4.24 -17 -6.88 3.50 1.34 -4.64 -9.67
Noncontrolling Interest
88 80 71 54 45 34 34 48 43 42

Quarterly Balance Sheets for First Industrial Realty Trust

This table presents First Industrial Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q1 2023
Period end date 3/31/2025 9/30/2024 6/30/2024 3/31/2024 3/31/2023
Total Assets
10,905 10,410 10,421 10,410 4,951
Total Current Assets
538 543 563 585 309
Cash & Equivalents
71 94 77 98 66
Restricted Cash
3.34 16 16 0.00 5.86
Accounts Receivable
18 11 11 25 9.19
Prepaid Expenses
445 422 458 463 228
Plant, Property, & Equipment, net
9,427 9,174 9,158 8,951 4,190
Plant, Property & Equipment, gross
11,660 11,298 11,227 11,002 5,136
Accumulated Depreciation
2,233 2,125 2,068 2,051 947
Total Noncurrent Assets
10,765 10,104 10,063 10,260 452
Long-Term Investments
164 98 97 95 34
Other Noncurrent Operating Assets
10,601 10,006 9,966 10,165 418
Total Liabilities & Shareholders' Equity
10,905 10,410 10,421 10,410 4,951
Total Liabilities
5,410 4,977 5,054 5,054 2,423
Total Current Liabilities
614 593 567 547 320
Accounts Payable
287 286 249 232 174
Customer Deposits
204 205 207 213 102
Dividends Payable
123 102 101 101 44
Total Noncurrent Liabilities
4,796 4,385 4,486 4,507 2,103
Long-Term Debt
4,761 4,350 4,451 4,464 2,081
Other Noncurrent Operating Liabilities
35 35 36 44 22
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,496 5,433 5,368 5,356 2,528
Total Preferred & Common Equity
2,651 2,632 2,601 2,595 2,458
Total Common Equity
2,741 2,713 2,681 2,675 2,422
Common Stock
5,159 5,126 5,068 5,057 2,402
Retained Earnings
208 200 149 147 -
Accumulated Other Comprehensive Income / (Loss)
25 20 64 66 21
Other Equity Adjustments
0.00 0.00 0.00 0.00 0.00
Noncontrolling Interest
103 87 86 86 70

Annual Metrics And Ratios for First Industrial Realty Trust

This table displays calculated financial ratios and metrics derived from First Industrial Realty Trust's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Growth Metrics
- - - - - - - - - -
Revenue Growth
9.06% 13.72% 13.36% 6.31% 5.17% 5.45% 0.00% -100.00% 3.33% 5.51%
EBITDA Growth
11.07% 2.07% 5.50% 19.94% -5.05% 19.90% 2,012.64% -105.73% 16.63% 22.38%
EBIT Growth
13.09% -0.70% 3.90% 30.70% -11.25% 28.85% 251.15% -177.57% 29.14% 55.46%
NOPAT Growth
12.99% 20.24% 12.05% 5.25% 6.65% 9.89% 238.67% -184.13% 9.43% 15.86%
Net Income Growth
3.55% -25.10% 37.68% 38.47% -17.92% 45.75% 0.00% 0.00% 63.85% 50.39%
EPS Growth
4.83% -23.90% 30.14% 36.60% -18.62% 43.51% 0.00% 0.00% 59.09% 57.14%
Operating Cash Flow Growth
15.64% -25.83% 53.97% 11.01% -2.08% 16.65% 9.31% 10.74% 7.24% 18.21%
Free Cash Flow Firm Growth
99.82% -2,828.62% -64.51% -1,113.56% 48.16% -1.70% 77.78% -1,135.63% 167.32% -93.21%
Invested Capital Growth
1.52% 324.83% 17.97% 14.13% 6.01% 6.85% 6.78% 4.09% 3.93% 4.19%
Revenue Q/Q Growth
2.81% 0.00% 0.00% 1.98% 0.34% -17.95% 528.62% -100.00% 1.28% 0.21%
EBITDA Q/Q Growth
-3.18% 0.00% 0.00% 7.55% -3.23% 15.95% 480.86% -105.63% -7.12% 15.81%
EBIT Q/Q Growth
-5.14% 0.00% 0.00% 11.11% -5.60% 24.60% 202.02% -174.77% -11.12% 33.41%
NOPAT Q/Q Growth
3.35% 0.00% 0.00% 1.39% 0.16% -2.51% 193.59% -176.12% 3.62% 0.59%
Net Income Q/Q Growth
-6.70% 0.00% 0.00% 12.82% -6.24% 0.00% 0.00% 0.00% -14.08% 50.29%
EPS Q/Q Growth
-6.87% 0.00% 0.00% 12.37% -6.71% 0.00% 0.00% 0.00% -13.93% 46.67%
Operating Cash Flow Q/Q Growth
3.65% 0.00% 0.00% 8.17% -2.06% -1.64% 7.72% -1.18% 3.09% 0.09%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -82.04% -95.53% 98.28% -101.93% -377.00% -99.23% 100.29%
Invested Capital Q/Q Growth
1.32% 0.00% 0.00% 4.70% 1.04% 0.70% 1,260.41% -0.95% 1.62% -50.23%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 72.43% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
EBITDA Margin
83.73% 82.21% 91.60% 98.43% 87.24% 96.64% 84.99% 0.00% 82.89% 73.44%
Operating Margin
40.14% 39.25% 39.04% 36.95% 37.13% 36.71% 34.69% 0.00% 32.07% 30.07%
EBIT Margin
56.86% 54.83% 62.79% 68.51% 55.73% 66.04% 54.05% 0.00% 49.26% 39.42%
Profit (Net Income) Margin
44.20% 46.55% 70.68% 58.19% 44.68% 57.25% 41.42% 0.00% 33.25% 20.97%
Tax Burden Percent
99.40% 108.96% 131.58% 98.21% 100.90% 105.55% 99.89% 0.00% 99.14% 99.92%
Interest Burden Percent
78.21% 77.92% 85.54% 86.48% 79.46% 82.13% 76.73% 0.00% 68.08% 53.24%
Effective Tax Rate
2.04% 3.31% 8.06% 1.73% 1.21% 1.47% -0.05% 0.00% 0.86% 0.15%
Return on Invested Capital (ROIC)
1.37% 1.98% 4.68% 4.85% 5.08% 5.07% 4.93% 0.00% 4.63% 4.40%
ROIC Less NNEP Spread (ROIC-NNEP)
1.61% 2.65% 15.39% 11.95% 7.71% 11.97% 7.06% 0.00% 5.03% 2.02%
Return on Net Nonoperating Assets (RNNOA)
4.12% 5.34% 11.29% 8.36% 5.61% 8.96% 5.68% 0.00% 5.84% 2.55%
Return on Equity (ROE)
5.49% 7.32% 15.97% 13.21% 10.69% 14.02% 10.60% 0.00% 10.47% 6.95%
Cash Return on Invested Capital (CROIC)
-0.13% -121.80% -11.81% -8.34% -0.76% -1.55% -1.63% -7.75% 0.78% 0.30%
Operating Return on Assets (OROA)
3.64% 4.40% 7.42% 8.19% 6.83% 8.45% 7.18% 0.00% 6.77% 5.45%
Return on Assets (ROA)
2.83% 3.73% 8.36% 6.95% 5.48% 7.32% 5.50% 0.00% 4.57% 2.90%
Return on Common Equity (ROCE)
2.74% 4.75% 15.48% 12.90% 10.46% 13.75% 10.33% 0.00% 10.10% 6.85%
Return on Equity Simple (ROE_SIMPLE)
11.10% 11.15% 15.52% 12.63% 10.52% 13.82% 10.17% 14.59% 10.12% 7.15%
Net Operating Profit after Tax (NOPAT)
263 233 194 173 164 154 140 -101 120 110
NOPAT Margin
39.32% 37.95% 35.89% 36.31% 36.68% 36.17% 34.71% 0.00% 31.79% 30.02%
Net Nonoperating Expense Percent (NNEP)
-0.24% -0.67% -10.71% -7.10% -2.63% -6.90% -2.14% -7.67% -0.39% 2.38%
Return On Investment Capital (ROIC_SIMPLE)
2.65% 2.40% 4.22% - - - - - - -
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 27.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
6.11% 6.05% 6.29% 7.27% 7.33% 6.71% 6.87% 0.00% 7.06% 6.93%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
59.86% 60.75% 60.96% 35.48% 62.87% 63.29% 65.31% 0.00% 67.93% 69.93%
Earnings before Interest and Taxes (EBIT)
381 337 339 326 250 281 218 -144 186 144
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
561 505 495 469 391 412 343 -18 313 269
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.41 2.57 2.47 3.69 2.63 2.67 1.94 2.24 2.18 1.83
Price to Tangible Book Value (P/TBV)
2.41 2.57 2.47 3.72 2.66 2.72 1.97 2.29 2.23 1.89
Price to Revenue (P/Rev)
9.91 11.02 11.16 16.99 11.16 11.08 7.89 0.00 7.15 5.37
Price to Earnings (P/E)
11.54 12.31 8.39 14.94 25.51 19.76 19.51 0.00 22.31 26.60
Dividend Yield
2.95% 2.50% 2.58% 1.74% 2.58% 2.48% 3.45% 3.14% 3.29% 2.88%
Earnings Yield
8.67% 8.12% 11.92% 6.69% 3.92% 5.06% 5.12% 0.00% 4.48% 3.76%
Enterprise Value to Invested Capital (EV/IC)
0.57 0.58 1.79 2.54 1.92 1.93 1.51 1.63 1.54 1.35
Enterprise Value to Revenue (EV/Rev)
16.33 18.10 14.83 20.28 14.27 14.24 11.02 0.00 10.81 9.39
Enterprise Value to EBITDA (EV/EBITDA)
19.50 22.02 16.19 20.61 16.36 14.73 12.96 0.00 13.04 12.79
Enterprise Value to EBIT (EV/EBIT)
28.72 33.02 23.62 29.61 25.61 21.56 20.39 0.00 21.94 23.82
Enterprise Value to NOPAT (EV/NOPAT)
41.54 47.70 41.32 55.86 38.91 39.36 31.74 0.00 33.99 31.28
Enterprise Value to Operating Cash Flow (EV/OCF)
31.02 36.47 19.49 36.20 26.59 24.70 21.15 23.37 23.49 21.19
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 202.19 454.55
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.80 0.84 0.82 0.72 0.82 0.83 0.77 0.88 1.05 1.29
Long-Term Debt to Equity
0.80 0.84 0.82 0.72 0.82 0.83 0.77 0.88 1.05 1.29
Financial Leverage
2.56 2.01 0.73 0.70 0.73 0.75 0.80 0.96 1.16 1.26
Leverage Ratio
1.94 1.96 1.91 1.90 1.95 1.92 1.93 2.08 2.29 2.40
Compound Leverage Factor
1.52 1.53 1.64 1.64 1.55 1.57 1.48 0.00 1.56 1.28
Debt to Total Capital
44.54% 45.73% 44.95% 41.73% 45.02% 45.21% 43.58% 46.77% 51.19% 56.26%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
44.54% 45.73% 44.95% 41.73% 45.02% 45.21% 43.58% 46.77% 51.19% 56.26%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.89% 0.82% 1.55% 1.39% 1.26% 1.03% 1.16% 1.73% 1.64% 1.65%
Common Equity to Total Capital
27.70% 27.11% 53.00% 56.88% 53.72% 53.76% 55.26% 51.49% 47.17% 42.09%
Debt to EBITDA
7.88 8.81 4.18 3.43 4.08 3.60 3.78 -72.25 4.30 5.34
Net Debt to EBITDA
7.51 8.46 3.87 3.23 3.45 3.19 3.59 -69.66 4.27 5.32
Long-Term Debt to EBITDA
7.88 8.81 4.18 3.43 4.08 3.60 3.78 -72.25 4.30 5.34
Debt to NOPAT
16.78 19.09 10.66 9.31 9.70 9.63 9.26 -12.83 11.21 13.06
Net Debt to NOPAT
16.00 18.33 9.87 8.76 8.21 8.52 8.78 -12.37 11.13 13.02
Long-Term Debt to NOPAT
16.78 19.09 10.66 9.31 9.70 9.63 9.26 -12.83 11.21 13.06
Altman Z-Score
1.00 0.98 1.84 2.87 2.00 2.08 1.66 1.14 1.40 1.03
Noncontrolling Interest Sharing Ratio
50.06% 35.04% 3.09% 2.34% 2.09% 1.96% 2.61% 3.31% 3.55% 1.47%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.92 0.89 1.12 0.76 1.58 1.70 0.93 0.85 0.59 0.60
Quick Ratio
0.18 0.19 0.42 0.22 0.78 0.15 0.28 0.16 0.07 0.03
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-26 -14,332 -489 -297 -25 -47 -46 -209 20 7.56
Operating Cash Flow to CapEx
0.00% 2,863.19% 316.31% 225.81% 111.90% 127.24% 106.60% 0.00% 0.00% 98.76%
Free Cash Flow to Firm to Interest Expense
-0.31 -192.80 -9.98 -6.74 -0.48 -0.94 -0.91 0.00 0.34 0.11
Operating Cash Flow to Interest Expense
4.25 4.10 8.38 6.05 4.69 4.88 4.14 0.00 2.93 2.40
Operating Cash Flow Less CapEx to Interest Expense
5.27 3.96 5.73 3.37 0.50 1.05 0.26 0.00 3.87 -0.03
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.06 0.08 0.12 0.12 0.12 0.13 0.13 0.00 0.14 0.14
Accounts Receivable Turnover
36.58 42.17 88.23 88.06 62.91 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.07 0.09 0.14 0.14 0.15 0.15 0.15 0.00 0.15 0.15
Accounts Payable Turnover
0.00 0.00 0.00 0.96 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
9.98 8.66 4.14 4.15 5.80 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 379.99 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
9.98 8.66 4.14 -375.85 5.80 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
19,338 19,049 4,484 3,801 3,330 3,141 2,940 2,753 2,645 2,545
Invested Capital Turnover
0.03 0.05 0.13 0.13 0.14 0.14 0.14 0.00 0.15 0.15
Increase / (Decrease) in Invested Capital
289 14,565 683 470 189 201 187 108 100 102
Enterprise Value (EV)
10,936 11,116 8,007 9,661 6,393 6,065 4,451 4,500 4,085 3,435
Market Capitalization
6,635 6,765 6,024 8,093 4,999 4,718 3,185 3,202 2,704 1,963
Book Value per Share
$20.76 $19.94 $18.49 $16.85 $14.74 $13.90 $13.03 $11.91 $10.62 $9.69
Tangible Book Value per Share
$20.76 $19.94 $18.49 $16.68 $14.55 $13.67 $12.79 $11.66 $10.37 $9.39
Total Capital
9,920 9,728 4,597 3,858 3,542 3,282 2,978 2,773 2,632 2,549
Total Debt
4,419 4,449 2,066 1,610 1,595 1,484 1,298 1,297 1,347 1,434
Total Long-Term Debt
4,419 4,449 2,066 1,610 1,595 1,484 1,298 1,297 1,347 1,434
Net Debt
4,213 4,272 1,912 1,515 1,349 1,313 1,231 1,251 1,337 1,430
Capital Expenditures (CapEx)
-85 11 130 118 215 193 197 -53 -56 164
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-147 -151 -104 -128 -75 -11 -54 -70 -72 -57
Debt-free Net Working Capital (DFNWC)
-43 -63 41 -69 124 141 -11 -23 -62 -53
Net Working Capital (NWC)
-43 -63 41 -69 124 141 -11 -23 -62 -53
Net Nonoperating Expense (NNE)
-33 -53 -188 -104 -36 -90 -27 -101 -5.51 33
Net Nonoperating Obligations (NNO)
13,837 13,769 1,954 1,552 1,383 1,343 1,260 1,278 1,361 1,430
Total Depreciation and Amortization (D&A)
180 168 156 142 141 130 125 126 127 124
Debt-free, Cash-free Net Working Capital to Revenue
-21.91% -24.58% -19.29% -26.81% -16.83% -2.67% -13.43% 0.00% -18.98% -15.71%
Debt-free Net Working Capital to Revenue
-6.48% -10.30% 7.59% -14.47% 27.74% 33.18% -2.76% 0.00% -16.37% -14.62%
Net Working Capital to Revenue
-6.48% -10.30% 7.59% -14.47% 27.74% 33.18% -2.76% 0.00% -16.37% -14.62%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$2.17 $2.08 $2.72 $2.09 $1.53 $1.89 $1.31 $1.70 $1.05 $0.67
Adjusted Weighted Average Basic Shares Outstanding
132.37M 132.26M 132.02M 129.69M 127.71M 126.39M 123.80M 118.27M 115.03M 110.35M
Adjusted Diluted Earnings per Share
$2.17 $2.07 $2.72 $2.09 $1.53 $1.88 $1.31 $1.69 $1.05 $0.66
Adjusted Weighted Average Diluted Shares Outstanding
132.42M 132.34M 132.10M 129.78M 127.90M 126.69M 124.19M 118.79M 115.37M 110.78M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
132.39M 529.36M 264.42M 263.56M 258.25M 127.04M 126.59M 120.17M 117.27M 111.24M
Normalized Net Operating Profit after Tax (NOPAT)
263 233 194 173 164 154 100 -101 121 112
Normalized NOPAT Margin
39.32% 37.95% 35.89% 36.31% 36.68% 36.17% 24.76% 0.00% 31.92% 30.57%
Pre Tax Income Margin
44.47% 42.72% 53.72% 59.25% 44.28% 54.24% 41.47% 0.00% 33.54% 20.98%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
4.59 4.53 6.92 7.40 4.87 5.60 4.30 0.00 3.13 2.14
NOPAT to Interest Expense
3.17 3.13 3.95 3.92 3.20 3.06 2.76 0.00 2.02 1.63
EBIT Less CapEx to Interest Expense
5.61 4.39 4.27 4.72 0.68 1.76 0.41 0.00 4.07 -0.30
NOPAT Less CapEx to Interest Expense
4.20 2.99 1.30 1.24 -0.99 -0.77 -1.13 0.00 2.96 -0.81
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
65.42% 63.28% 41.86% 50.41% 63.98% 48.11% 65.53% 0.00% 66.12% 73.01%
Augmented Payout Ratio
65.42% 63.31% 43.24% 52.73% 65.66% 48.50% 67.30% 0.00% 66.41% 79.73%

Quarterly Metrics And Ratios for First Industrial Realty Trust

This table displays calculated financial ratios and metrics derived from First Industrial Realty Trust's official financial filings.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023
Growth Metrics
- - - - - - - - -
Revenue Growth
9.12% 11.64% 8.08% 7.83% 8.60% 0.00% 0.00% 0.00% 19.05%
EBITDA Growth
-6.68% -11.89% 20.77% 2.71% 43.98% 0.00% 0.00% 0.00% 14.95%
EBIT Growth
-17.98% -18.55% 31.16% 0.15% 61.58% 0.00% 0.00% 0.00% 20.85%
NOPAT Growth
2.23% 13.97% 9.01% 11.71% 27.84% 0.00% 0.00% 0.00% -2.46%
Net Income Growth
-24.99% -23.17% 32.45% -5.97% 16.00% 0.00% 0.00% 0.00% 63.71%
EPS Growth
-30.77% -23.88% 31.58% -4.88% 23.81% 0.00% 0.00% 0.00% 55.56%
Operating Cash Flow Growth
41.71% 19.28% 25.07% 25.58% -11.12% 0.00% 0.00% 0.00% 17.40%
Free Cash Flow Firm Growth
94.55% 0.00% 0.00% 0.00% -222.32% 0.00% 0.00% 0.00% -228.07%
Invested Capital Growth
4.46% 1.52% 0.00% 0.00% 320.34% 0.00% 0.00% 0.00% 0.00%
Revenue Q/Q Growth
0.85% 4.74% 2.14% 1.15% 0.00% 1.40% 1.89% 1.87% 0.00%
EBITDA Q/Q Growth
-4.90% -18.36% 40.92% -14.71% 0.00% 11.90% 19.85% 19.56% 0.00%
EBIT Q/Q Growth
-17.46% -27.94% 71.58% -19.64% 0.00% 16.04% 31.02% 29.65% 0.00%
NOPAT Q/Q Growth
-13.58% 6.73% 0.22% 12.27% 0.00% 2.09% 2.69% 28.48% 0.00%
Net Income Q/Q Growth
-24.92% -31.06% 93.23% -25.00% 0.00% 18.86% 37.18% -7.47% 0.00%
EPS Q/Q Growth
-29.41% -32.00% 92.31% -25.00% 0.00% 17.54% 39.02% -2.38% 0.00%
Operating Cash Flow Q/Q Growth
15.35% -27.20% -2.10% 72.38% 0.00% -23.67% -1.70% 22.00% 0.00%
Free Cash Flow Firm Q/Q Growth
-263.10% 98.86% 0.08% -31.21% 0.00% 0.00% 0.00% 100.00% 0.00%
Invested Capital Q/Q Growth
3.25% 1.32% -0.08% -0.06% 0.00% 0.00% 0.00% -100.00% 0.00%
Profitability Metrics
- - - - - - - - -
Gross Margin
100.00% 126.78% 100.00% 100.00% 71.03% 126.82% 100.00% 100.00% 71.77%
EBITDA Margin
73.21% 77.63% 99.60% 72.19% 85.61% 98.37% 89.14% 75.78% 64.57%
Operating Margin
38.91% 41.24% 41.10% 40.90% 37.17% 40.05% 39.64% 39.48% 37.76%
EBIT Margin
42.23% 51.59% 74.99% 44.64% 56.18% 70.72% 61.80% 48.06% 37.76%
Profit (Net Income) Margin
29.87% 40.12% 60.95% 32.21% 43.44% 58.30% 49.73% 36.94% 40.67%
Tax Burden Percent
95.62% 99.95% 97.42% 101.41% 100.32% 100.96% 101.58% 101.76% 150.78%
Interest Burden Percent
73.96% 77.80% 83.43% 71.17% 77.08% 81.65% 79.23% 75.53% 71.43%
Effective Tax Rate
10.67% 1.66% 3.15% 0.82% 1.68% 0.81% 0.44% 0.83% 17.78%
Return on Invested Capital (ROIC)
1.22% 1.42% 2.72% 2.71% 1.94% 1.28% 0.00% 0.00% 7.70%
ROIC Less NNEP Spread (ROIC-NNEP)
1.16% 1.41% 3.24% 2.51% 2.08% 1.49% 0.00% 0.00% 9.12%
Return on Net Nonoperating Assets (RNNOA)
3.01% 3.61% 8.13% 6.43% 4.16% 3.89% 0.00% 0.00% 7.29%
Return on Equity (ROE)
4.22% 5.02% 10.85% 9.14% 6.10% 5.17% 0.00% 0.00% 14.99%
Cash Return on Invested Capital (CROIC)
-3.00% -0.13% 0.00% 0.00% -121.08% -75.24% 0.00% 0.00% -191.34%
Operating Return on Assets (OROA)
2.71% 3.31% 4.69% 2.74% 4.59% 5.67% 0.00% 0.00% 4.30%
Return on Assets (ROA)
1.92% 2.57% 3.81% 1.97% 3.55% 4.67% 0.00% 0.00% 4.63%
Return on Common Equity (ROCE)
2.11% 2.51% 5.42% 4.57% 3.94% 3.36% 0.00% 0.00% 14.36%
Return on Equity Simple (ROE_SIMPLE)
10.50% 0.00% 12.05% 11.24% 11.39% 0.00% 0.00% 0.00% 16.49%
Net Operating Profit after Tax (NOPAT)
62 71 67 67 59 62 61 60 46
NOPAT Margin
34.76% 40.56% 39.80% 40.57% 36.55% 39.73% 39.46% 39.16% 31.05%
Net Nonoperating Expense Percent (NNEP)
0.06% 0.01% -0.52% 0.20% -0.14% -0.21% 0.00% 0.00% -1.42%
Return On Investment Capital (ROIC_SIMPLE)
0.60% 0.72% - - - 0.64% - - -
Cost of Revenue to Revenue
0.00% -26.78% 0.00% 0.00% 28.97% -26.82% 0.00% 0.00% 28.23%
SG&A Expenses to Revenue
8.98% 5.87% 5.51% 5.86% 7.26% 6.23% 5.45% 6.25% 6.26%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
61.09% 85.53% 58.90% 59.10% 33.86% 86.77% 60.36% 60.52% 34.01%
Earnings before Interest and Taxes (EBIT)
75 91 126 73 91 111 96 73 56
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
130 136 167 118 139 155 138 115 96
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
2.61 2.41 2.73 2.35 2.58 2.57 0.00 0.00 2.81
Price to Tangible Book Value (P/TBV)
2.61 2.41 2.73 2.35 2.58 2.57 0.00 0.00 2.81
Price to Revenue (P/Rev)
10.44 9.91 11.37 9.84 11.00 11.02 0.00 0.00 12.06
Price to Earnings (P/E)
13.37 11.54 12.02 11.07 12.00 12.31 0.00 0.00 8.57
Dividend Yield
2.88% 2.95% 2.55% 2.90% 2.55% 2.50% 2.71% 2.40% 2.34%
Earnings Yield
7.48% 8.67% 8.32% 9.03% 8.33% 8.12% 0.00% 0.00% 11.67%
Enterprise Value to Invested Capital (EV/IC)
0.59 0.57 0.61 0.56 0.59 0.58 0.00 0.00 1.94
Enterprise Value to Revenue (EV/Rev)
17.20 16.33 17.87 16.65 17.95 18.10 0.00 0.00 15.68
Enterprise Value to EBITDA (EV/EBITDA)
21.34 19.50 20.10 19.32 20.56 22.02 0.00 0.00 17.44
Enterprise Value to EBIT (EV/EBIT)
32.30 28.72 28.99 28.62 30.29 33.02 0.00 0.00 25.35
Enterprise Value to NOPAT (EV/NOPAT)
44.27 41.54 45.68 42.60 46.36 47.70 0.00 0.00 44.93
Enterprise Value to Operating Cash Flow (EV/OCF)
31.09 31.02 34.22 33.34 37.88 36.47 0.00 0.00 20.99
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.87 0.80 0.80 0.83 0.83 0.84 0.00 0.00 0.82
Long-Term Debt to Equity
0.87 0.80 0.80 0.83 0.83 0.84 0.00 0.00 0.82
Financial Leverage
2.60 2.56 2.51 2.56 2.00 2.61 0.00 0.00 0.80
Leverage Ratio
1.96 1.94 1.92 1.94 1.95 1.96 0.00 0.00 1.96
Compound Leverage Factor
1.45 1.51 1.60 1.38 1.50 1.60 0.00 0.00 1.40
Debt to Total Capital
46.42% 44.54% 44.46% 45.33% 45.46% 45.73% 0.00% 0.00% 45.15%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
46.42% 44.54% 44.46% 45.33% 45.46% 45.73% 0.00% 0.00% 45.15%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.01% 0.89% 0.89% 0.88% 0.87% 0.82% 0.00% 0.00% 1.51%
Common Equity to Total Capital
26.73% 27.70% 27.74% 27.30% 27.24% 27.11% 0.00% 0.00% 52.56%
Debt to EBITDA
8.63 7.88 7.51 8.09 8.16 8.81 0.00 0.00 4.10
Net Debt to EBITDA
8.20 7.51 7.15 7.74 7.80 8.46 0.00 0.00 3.90
Long-Term Debt to EBITDA
8.63 7.88 7.51 8.09 8.16 8.81 0.00 0.00 4.10
Debt to NOPAT
17.91 16.78 17.07 17.83 18.40 19.09 0.00 0.00 10.57
Net Debt to NOPAT
17.01 16.00 16.26 17.07 17.60 18.33 0.00 0.00 10.04
Long-Term Debt to NOPAT
17.91 16.78 17.07 17.83 18.40 19.09 0.00 0.00 10.57
Altman Z-Score
0.90 0.91 1.02 0.85 0.93 0.90 0.00 0.00 1.83
Noncontrolling Interest Sharing Ratio
50.09% 50.06% 50.06% 50.06% 35.34% 35.04% 0.00% 0.00% 4.18%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.88 0.92 0.92 0.99 1.07 0.89 0.00 0.00 0.97
Quick Ratio
0.15 0.18 0.18 0.16 0.22 0.19 0.00 0.00 0.23
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
-791 -218 -19,020 -19,035 -14,507 0.00 0.00 0.00 -4,501
Operating Cash Flow to CapEx
42.07% 0.00% 0.00% 209.85% 303.56% 0.00% 120.11% 58.97% 70.39%
Free Cash Flow to Firm to Interest Expense
-40.60 -10.82 -912.85 -901.01 -694.22 0.00 0.00 0.00 -279.22
Operating Cash Flow to Interest Expense
4.55 3.82 5.06 5.10 2.99 3.15 4.24 4.79 4.36
Operating Cash Flow Less CapEx to Interest Expense
-6.26 11.42 5.26 2.67 2.01 18.09 0.71 -3.34 -1.83
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.06 0.06 0.06 0.06 0.08 0.08 0.00 0.00 0.11
Accounts Receivable Turnover
31.98 36.58 58.93 56.22 36.75 42.17 0.00 0.00 61.35
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.07 0.07 0.07 0.07 0.10 0.09 0.00 0.00 0.13
Accounts Payable Turnover
0.00 0.00 0.60 0.68 0.84 0.00 0.00 0.00 1.07
Days Sales Outstanding (DSO)
11.41 9.98 6.19 6.49 9.93 8.66 0.00 0.00 5.95
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 611.77 533.99 435.19 0.00 0.00 0.00 342.17
Cash Conversion Cycle (CCC)
11.41 9.98 -605.58 -527.50 -425.26 8.66 0.00 0.00 -336.22
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
19,966 19,338 19,087 19,101 19,114 19,049 0.00 0.00 4,547
Invested Capital Turnover
0.04 0.03 0.07 0.07 0.05 0.03 0.00 0.00 0.25
Increase / (Decrease) in Invested Capital
852 289 19,087 19,101 14,566 0.00 0.00 0.00 4,547
Enterprise Value (EV)
11,769 10,936 11,637 10,634 11,249 11,116 0.00 0.00 8,843
Market Capitalization
7,144 6,635 7,409 6,288 6,894 6,765 6,121 6,770 6,798
Book Value per Share
$20.70 $20.76 $20.50 $20.26 $20.21 $19.94 $0.00 $0.00 $18.32
Tangible Book Value per Share
$20.70 $20.76 $20.50 $20.26 $20.21 $19.94 $0.00 $0.00 $18.32
Total Capital
10,257 9,920 9,782 9,818 9,819 9,728 0.00 0.00 4,609
Total Debt
4,761 4,419 4,350 4,451 4,464 4,449 0.00 0.00 2,081
Total Long-Term Debt
4,761 4,419 4,350 4,451 4,464 4,449 0.00 0.00 2,081
Net Debt
4,522 4,213 4,141 4,260 4,270 4,272 0.00 0.00 1,975
Capital Expenditures (CapEx)
211 -153 -4.05 51 21 -305 70 145 100
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-151 -147 -160 -98 -59 -151 0.00 0.00 -83
Debt-free Net Working Capital (DFNWC)
-76 -43 -49 -4.43 38 -63 0.00 0.00 -11
Net Working Capital (NWC)
-76 -43 -49 -4.43 38 -63 0.00 0.00 -11
Net Nonoperating Expense (NNE)
8.66 0.78 -35 14 -11 -29 -16 3.37 -14
Net Nonoperating Obligations (NNO)
14,470 13,837 13,654 13,734 13,758 13,769 0.00 0.00 2,019
Total Depreciation and Amortization (D&A)
55 46 41 45 48 43 42 42 40
Debt-free, Cash-free Net Working Capital to Revenue
-22.02% -21.91% -24.50% -15.27% -9.47% -24.58% 0.00% 0.00% -14.69%
Debt-free Net Working Capital to Revenue
-11.09% -6.48% -7.56% -0.69% 6.12% -10.30% 0.00% 0.00% -1.98%
Net Working Capital to Revenue
-11.09% -6.48% -7.56% -0.69% 6.12% -10.30% 0.00% 0.00% -1.98%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.36 $0.51 $0.75 $0.39 $0.52 $0.68 $0.00 $0.00 $0.42
Adjusted Weighted Average Basic Shares Outstanding
132.42M 132.37M 132.37M 132.37M 132.36M 132.26M 0.00 0.00 132.21M
Adjusted Diluted Earnings per Share
$0.36 $0.51 $0.75 $0.39 $0.52 $0.67 $0.00 $0.00 $0.42
Adjusted Weighted Average Diluted Shares Outstanding
132.49M 132.42M 132.42M 132.40M 132.41M 132.34M 0.00 0.00 132.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
132.40M 132.39M 132.35M 264.69M 264.68M 529.36M 0.00 0.00 264.49M
Normalized Net Operating Profit after Tax (NOPAT)
62 71 67 67 59 62 61 60 46
Normalized NOPAT Margin
34.76% 40.56% 39.80% 40.57% 36.55% 39.73% 39.46% 39.16% 31.05%
Pre Tax Income Margin
31.23% 40.14% 62.56% 31.77% 43.31% 57.74% 48.96% 36.30% 26.98%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
3.84 4.50 6.03 3.47 4.36 5.45 4.82 4.09 3.50
NOPAT to Interest Expense
3.16 3.54 3.20 3.15 2.84 3.06 3.08 3.33 2.88
EBIT Less CapEx to Interest Expense
-6.97 12.11 6.23 1.04 3.38 20.39 1.29 -4.04 -2.70
NOPAT Less CapEx to Interest Expense
-7.65 11.14 3.40 0.72 1.85 18.00 -0.45 -4.80 -3.32
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
72.00% 65.42% 58.87% 61.60% 58.58% 63.28% 0.00% 0.00% 43.08%
Augmented Payout Ratio
75.59% 65.42% 58.89% 61.62% 58.58% 63.31% 0.00% 0.00% 43.08%

Frequently Asked Questions About First Industrial Realty Trust's Financials

When does First Industrial Realty Trust's fiscal year end?

According to the most recent income statement we have on file, First Industrial Realty Trust's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has First Industrial Realty Trust's net income changed over the last 9 years?

First Industrial Realty Trust's net income appears to be on an upward trend, with a most recent value of $295.99 million in 2024, rising from $76.71 million in 2015. The previous period was $285.84 million in 2023. View First Industrial Realty Trust's forecast to see where analysts expect First Industrial Realty Trust to go next.

What is First Industrial Realty Trust's operating income?
First Industrial Realty Trust's total operating income in 2024 was $268.77 million, based on the following breakdown:
  • Total Gross Profit: $669.64 million
  • Total Operating Expenses: $400.87 million
How has First Industrial Realty Trust revenue changed over the last 9 years?

Over the last 9 years, First Industrial Realty Trust's total revenue changed from $365.82 million in 2015 to $669.64 million in 2024, a change of 83.1%.

How much debt does First Industrial Realty Trust have?

First Industrial Realty Trust's total liabilities were at $5.03 billion at the end of 2024, a 1.0% decrease from 2023, and a 215.5% increase since 2015.

How much cash does First Industrial Realty Trust have?

In the past 9 years, First Industrial Realty Trust's cash and equivalents has ranged from $3.99 million in 2015 to $162.09 million in 2020, and is currently $89.02 million as of their latest financial filing in 2024.

How has First Industrial Realty Trust's book value per share changed over the last 9 years?

Over the last 9 years, First Industrial Realty Trust's book value per share changed from 9.69 in 2015 to 20.76 in 2024, a change of 114.2%.



This page (NYSE:FR) was last updated on 5/27/2025 by MarketBeat.com Staff
From Our Partners