FORM 10-Q

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

(Mark One)
|X|      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended September 30, 2006
                                        ------------------
 _                                     OR
|_|      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For the transition period from __________________ to _________________

Commission file number 0-565
                       -----

                            ALEXANDER & BALDWIN, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)

                  Hawaii                           99-0032630
                  ------                           ----------
        (State or other jurisdiction of         (I.R.S. Employer
         incorporation or organization)       Identification No.)

      P. O. Box 3440, Honolulu, Hawaii               9680l
     822 Bishop Street, Honolulu, Hawaii             96813
     -----------------------------------             -----
    (Address of principal executive offices)      (Zip Code)

                                 (808) 525-6611
                                 --------------
              (Registrant's telephone number, including area code)

                                       N/A
                                       ---
                    (Former name, former address, and former
                   fiscal year, if changed since last report)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.                               Yes [X] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).                      Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer.  See definition of accelerated
filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
(Check one):  Large accelerated filer [X]  Accelerated filer [ ]
Non-accelerated filer [ ]

Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act).                      Yes [ ] No [X]

Number of shares of common stock outstanding as of
September 30, 2006:                                                  42,729,658






                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
-----------------------------




                   ALEXANDER & BALDWIN, INC. AND SUBSIDIARIES
                   Condensed Consolidated Statements of Income
                     (In millions, except per-share amounts)

                                                              Three Months Ended                   Nine Months Ended
                                                                September 30,                        September 30,
                                                           2006               2005              2006              2005

                                                                                                 
Revenue:
    Operating revenue                                 $      422.9      $      450.8        $   1,201.0      $   1,205.7
                                                      ------------      ------------        -----------      -----------

Costs and Expenses:
    Costs of goods sold, services and rentals                342.7             361.9              983.4            947.4
    Loss on investment                                          --               0.1                --               2.3
    Selling, general and administrative                       34.4              34.3              106.5             99.8
                                                      ------------      ------------        -----------      -----------
        Operating costs and expenses                         377.1             396.3            1,089.9          1,049.5
                                                      ------------      ------------        -----------      -----------

Operating Income                                              45.8              54.5              111.1            156.2
Other Income and (Expense):
    Gain on insurance settlement                               0.5               5.2                0.5              5.2
    Equity in income (loss) of real estate
    affiliates                                                (1.4)             (0.8)              10.8              1.0
    Interest income                                            1.0               1.2                5.9              3.3
    Interest expense                                          (4.0)             (4.1)             (10.2)            (9.9)
                                                      ------------      ------------        -----------      -----------
Income Before Taxes                                           41.9              56.0              118.1            155.8
    Income taxes                                              15.7              21.3               44.2             59.2
                                                      ------------      ------------        -----------      -----------
Income From Continuing Operations                             26.2              34.7               73.9             96.6
Discontinued Operations (net of income taxes):                 1.7               0.8               21.6              6.0
                                                      ------------      ------------        -----------      -----------

Net Income                                            $       27.9      $       35.5        $      95.5      $     102.6
                                                      ============      ============        ===========      ===========

Basic Earnings Per Share:
    Continuing operations                             $       0.62      $       0.79        $      1.70      $      2.22
    Discontinued operations                                   0.04              0.02               0.50             0.13
                                                      ------------      ------------        -----------      -----------
    Net income                                        $       0.66      $       0.81        $      2.20      $      2.35
                                                      ============      ============        ===========      ===========

Diluted Earnings Per Share:
    Continuing operations                             $       0.61      $       0.79        $      1.69      $      2.19
    Discontinued operations                                   0.04              0.02               0.49             0.14
                                                      ------------      ------------        -----------      -----------
    Net income                                        $       0.65      $       0.81        $      2.18      $      2.33
                                                      ============      ============        ===========      ===========


Average Number of Shares Outstanding                          42.5              43.7               43.5             43.6
Average Number of Dilutive Shares Outstanding                 42.8              44.2               43.8             44.0





See Notes to Condensed Consolidated Financial Statements.







                   ALEXANDER & BALDWIN, INC. AND SUBSIDIARIES
                        Industry Segment Data, Net Income
                                  (In millions)

                                                               Three Months Ended                    Nine Months Ended
                                                                 September 30,                         September 30,
                                                            2006               2005               2006               2005
                                                            ----               ----               ----               ----
                                                                                                    
Revenue:
    Transportation:
        Ocean transportation                           $      243.2       $      227.5       $        706.1     $        654.7
        Logistics services                                    113.1              108.5                337.9              311.2
    Real Estate:
        Leasing                                                25.5               23.3                 74.5               66.6
        Sales                                                   5.0               61.7                 65.6              122.2
        Less amounts reported in discontinued
           operations                                          (3.0)              (2.7)               (66.1)             (32.6)
    Food Products                                              41.8               34.6                 95.1               89.2
    Reconciling Items                                          (2.7)              (2.1)               (12.1)              (5.6)
                                                       ------------       ------------       --------------     --------------
        Total revenue                                  $      422.9       $      450.8       $      1,201.0     $      1,205.7
                                                       ============       ============       ==============     ==============

Operating Profit, Net Income:
    Transportation:
        Ocean transportation                           $       34.2       $       36.8       $         76.9     $        105.2
        Logistics services                                      5.1                3.5                 15.1               10.1
    Real Estate:
        Leasing                                                12.5               11.4                 36.8               32.6
        Sales                                                   1.2               15.6                 39.2               36.9
        Less amounts reported in discontinued
           operations                                          (2.7)              (1.2)               (34.6)              (9.7)
    Food Products                                               0.6               (0.1)                10.2                9.2
                                                       ------------       ------------       --------------     --------------
        Total operating profit                                 50.9               66.0                143.6              184.3
    Loss on Investment                                           --               (0.1)                  --               (2.3)
    Interest Expense                                           (4.0)              (4.1)               (10.2)              (9.9)
    General Corporate Expenses                                 (5.0)              (5.8)               (15.3)             (16.3)
                                                       ------------       ------------       --------------     --------------
    Income From Continuing Operations Before
        Income Taxes                                           41.9               56.0                118.1              155.8
    Income Taxes                                              (15.7)             (21.3)               (44.2)             (59.2)
                                                       ------------       ------------       --------------     --------------
    Income From Continuing Operations                          26.2               34.7                 73.9               96.6
    Discontinued Operations (net of income taxes)               1.7                0.8                 21.6                6.0
                                                       ------------       ------------       --------------     --------------
    Net Income                                         $       27.9       $       35.5       $         95.5     $        102.6
                                                       ============       ============       ==============     ==============










See Notes to Condensed Consolidated Financial Statements.







                   ALEXANDER & BALDWIN, INC. AND SUBSIDIARIES
                      Condensed Consolidated Balance Sheets
                                  (In millions)

                                                                           September 30,              December 31,
                                                                                2006                      2005
                                                                                ----                      ----

                                     ASSETS
                                                                                                  
Current Assets:
    Cash and cash equivalents                                                 $      44                 $      57
    Accounts and notes receivable, net                                              191                       177
    Inventories                                                                      22                        18
    Real estate held for sale                                                        18                         9
    Deferred income taxes                                                            16                        16
    Prepaid expenses and other assets                                                38                        25
    Accrued deposits, net to Capital Construction Fund                               --                         1
                                                                              ---------                 ---------
        Total current assets                                                        329                       303
                                                                              ---------                 ---------
Investments                                                                         136                       154
                                                                              ---------                 ---------
Real Estate Developments                                                            125                        71
                                                                              ---------                 ---------
Property, at cost                                                                 2,437                     2,222
    Less accumulated depreciation and amortization                                  966                       933
                                                                              ---------                 ---------
        Property - net                                                            1,471                     1,289
                                                                              ---------                 ---------
Capital Construction Fund                                                             1                        93
                                                                              ---------                 ---------
Other Assets                                                                        169                       161
                                                                              ---------                 ---------

        Total                                                                 $   2,231                 $   2,071
                                                                              =========                 =========

                                 LIABILITIES AND
                              SHAREHOLDERS' EQUITY
Current Liabilities:
    Notes payable and current portion of long-term debt                       $      78                 $      31
    Accounts payable                                                                141                       134
    Other                                                                            79                        89
                                                                              ---------                 ---------
        Total current liabilities                                                   298                       254
                                                                              ---------                 ---------
Long-term Liabilities:
    Long-term debt                                                                  356                       296
    Deferred income taxes                                                           443                       415
    Post-retirement benefit obligations                                              49                        47
    Other                                                                            66                        45
                                                                              ---------                 ---------
        Total long-term liabilities                                                 914                       803
                                                                              ---------                 ---------
Commitments and Contingencies
Shareholders' Equity:
    Capital stock                                                                    35                        36
    Additional capital                                                              175                       175
    Deferred compensation                                                            --                        (6)
    Accumulated other comprehensive loss                                             (7)                       (7)
    Retained earnings                                                               827                       827
    Cost of treasury stock                                                          (11)                      (11)
                                                                              ---------                 ---------
        Total shareholders' equity                                                1,019                     1,014
                                                                              ---------                 ---------

        Total                                                                 $   2,231                 $   2,071
                                                                              =========                 =========







See Notes to Condensed Consolidated Financial Statements.







                   ALEXANDER & BALDWIN, INC. AND SUBSIDIARIES
                 Condensed Consolidated Statements of Cash Flows
                                  (In millions)

                                                                                        Nine Months Ended
                                                                                          September 30,
                                                                                 2006                      2005
                                                                                 ----                      ----

                                                                                                  
Cash Flows from Operating Activities                                          $      85                 $     232
                                                                              ---------                 ---------

Cash Flows from Investing Activities:
    Capital expenditures                                                           (255)                     (209)
    Proceeds from disposal of property and other assets                              43                        25
    Deposits into Capital Construction Fund                                         (62)                     (188)
    Withdrawals from Capital Construction Fund                                      155                       150
    Reduction in Investments                                                         43                         1
    Increase in Investments                                                         (29)                      (20)
                                                                              ---------                 ---------
        Net cash used in investing activities                                      (105)                     (241)
                                                                              ---------                 ---------

Cash Flows from Financing Activities:
    Proceeds from issuances of long-term debt                                       140                       105
    Payments of long-term debt                                                      (80)                      (21)
    Proceeds (payments) related to short-term debt, net                              47                        (7)
    Proceeds from issuances of capital stock, including
      excess tax benefit                                                              4                        10
   Repurchase of capital stock                                                      (72)                       --
    Dividends paid                                                                  (32)                      (30)
                                                                              ---------                 ---------
        Net cash provided by financing activities                                     7                        57
                                                                              ---------                 ---------

Net (Decrease) Increase in Cash and Cash Equivalents                          $     (13)                $      48
                                                                              =========                 =========

Other Cash Flow Information:
    Interest paid, net of amounts capitalized                                 $     (12)                $     (12)
    Income taxes refunded (paid)                                                    (50)                       13

Other Non-cash Information:
    Depreciation expense                                                            (62)                      (62)
    Tax-deferred property sales                                                      58                        30
    Tax-deferred property purchases                                                 (33)                      (28)
    Debt assumed in real estate acquisition                                          --                        11







See Notes to Condensed Consolidated Financial Statements.







Notes to Condensed Consolidated Financial Statements
(Unaudited)

(1)      The Condensed Consolidated Financial Statements are unaudited. Because
         of the nature of the Company's operations, the results for interim
         periods are not necessarily indicative of results to be expected for
         the year. While these statements reflect all normal recurring
         adjustments that are, in the opinion of management, necessary for fair
         presentation of the results of the interim period, they do not include
         all of the information and footnotes required by U.S. generally
         accepted accounting principles for complete financial statements.
         Therefore, the interim Condensed Consolidated Financial Statements
         should be read in conjunction with the Consolidated Financial
         Statements and Notes thereto included in the Company's annual report
         filed on Form 10-K for the year ended December 31, 2005.

(2)      On July 13, 2006, the Financial Accounting Standards Board ("FASB")
         issued FASB Interpretation No. 48, "Accounting for Uncertainty in
         Income Taxes--an interpretation of FASB Statement No. 109" ("FIN 48").
         This Interpretation prescribes a recognition threshold and measurement
         attribute for the financial statement recognition and measurement of a
         tax position taken or expected to be taken in a tax return.  This
         Interpretation also provides guidance on derecognition, classification,
         interest and penalties, accounting in interim periods, disclosure, and
         transition.  The new interpretation will be effective for fiscal years
         beginning after December 15, 2006. The company will be required to
         adopt this interpretation in the first quarter of 2007. At this time,
         the Company has not completed its review and assessment of the impact
         of adoption of FIN 48.

         On September 15, 2006, the FASB issued Statement of Financial
         Accounting Standards No. 157 ("SFAS No. 157"), " Fair Value
         Measurements," which defines fair value, establishes guidelines for
         measuring fair value, and expands disclosures regarding fair value
         measurements. SFAS No. 157 does not require any new fair value
         measurements but rather eliminates inconsistencies in guidance found in
         various prior accounting pronouncements. SFAS No. 157 is effective for
         fiscal years beginning after November 15, 2007. Earlier adoption is
         encouraged. The Company is currently evaluating the impact of SFAS No.
         157, but does not expect that the adoption of SFAS No. 157 will have a
         material impact on the Company's consolidated financial position,
         results of operations, or cash flows.

         On September 29, 2006, the FASB issued Statement of Financial
         Accounting Standard No. 158 ("SFAS No. 158"), "Employers' Accounting
         for Defined Benefit Pension and Other Postretirement Plans." The
         standard amends FASB Statements No. 87, 88, 106 and 132(R) and would
         require an employer to recognize the overfunded or underfunded status
         of a defined benefit postretirement plan (other than a multiemployer
         plan) as an asset or liability in its statement of financial position
         and to recognize changes in that funded status in the year in which the
         changes occur through comprehensive income. The pension asset or
         liability is the difference between the plan assets at fair value and
         the projected benefit obligation as of year end. For other
         postretirement benefit plans, the asset or liability is the difference
         between the plan assets at fair value and the accumulated
         postretirement benefit obligation as of year end. The Company is
         required to adopt this standard as of December 31, 2006. The Company is
         currently assessing the impact this standard will have on the Company's
         financial position, results of operations, and cash flows.

         On September 20, 2006, the Financial Accounting Standards Board
         ratified the consensus reached in Emerging Issues Task Force issued
         EITF No. 06-5, "Accounting for Purchases of Life Insurance -
         Determining the Amount that Could Be Realized in Accordance with FASB
         Technical Bulletin 85-4." The ratified consensus is subject to a 30-day
         comment period. The consensus in EITF 06-5 concluded that a
         policyholder should consider any additional amounts included in the
         contractual terms of the life insurance policy in determining the
         "amount that could be realized under the insurance contract." The
         consensus is effective for fiscal years beginning after December 15,
         2006. The Company is currently evaluating the impact of EITF 06-5, but
         does not expect that the adoption of the consensus will have a material
         effect on the Company's consolidated financial position, results of
         operations, or cash flows.

(3)      The 2006 estimated effective income tax rate of 37.5 percent differs
         from the statutory rate, due primarily to a land donation, tax credits,
         and non-taxable life insurance proceeds.

(4)      Commitments and Contingencies: Commitments and financial arrangements
         that are not recorded on the Company's balance sheet at September 30,
         2006, other than operating lease obligations, included the following
         (in millions):

                Guarantee of HS&TC debt                     (a)      $       --
                Standby letters of credit                   (b)      $       20
                Bonds                                       (c)      $        8
                Benefit plan withdrawal obligations         (d)      $       65

         These amounts are not recorded on the Company's balance sheet and it is
         not expected that the Company or its subsidiaries will be called upon
         to advance funds under these commitments.

                  (a)    The Company is contingently liable for up to $21.5
                         million related to a $30 million Hawaiian Sugar &
                         Transportation Cooperative ("HS&TC") revolving credit
                         line. No amounts were borrowed under HS&TC's facility
                         at the end of the third quarter.

                  (b)    Consists of letters of credit, totaling approximately
                         $20 million, which enable the Company to qualify as a
                         self-insurer for state and federal workers'
                         compensation liabilities. This balance also includes
                         approximately $3 million to ensure full completion of a
                         real estate project on Kauai.

                  (c)    Consists of approximately $6 million in U.S. customs
                         bonds, approximately $1 million related to real estate
                         construction projects in Hawaii, and approximately $1
                         million related to transportation and other matters.

                  (d)    Represents the withdrawal liabilities for multiemployer
                         pension plans, in which Matson is a participant. The
                         withdrawal liability aggregated approximately $65
                         million as of the most recent valuation dates.
                         Management has no present intention of withdrawing from
                         and does not anticipate termination of any of the
                         aforementioned plans.

         Other Contingencies: On June 14, 2006, the Company, Kukui'ula
         Development Company (Hawaii), LLC ("Kukui'ula"), and various DMB
         entities ("DMB") entered into a General Contract of Indemnity
         ("Indemnity") in favor of Travelers Casualty and Surety Company of
         America ("Travelers"). The Indemnity was described in the Company's
         Form 8-K dated June 14, 2006 and filed with the Securities and Exchange
         Commission on June 16, 2006. On September 5, 2006, the Company,
         Kukui'ula, and DMB entered into a General Agreement of Indemnity
         ("Safeco Indemnity") in favor of Safeco Insurance Company of America
         ("Safeco"). The Safeco Indemnity was described in the Company's Form
         8-K dated September 5, 2006 and filed with the Securities and Exchange
         Commission on September 11, 2006.

         The indemnities were entered into in connection with Travelers' and
         Safeco's execution of separate agreements with the Kukui'ula joint
         venture for the delivery of one or more bonds. The bonds are being
         issued to secure final subdivision approvals, which will allow for
         closing of the Kukui'ula lots to take place, and will cover various
         construction activities at Kukui'ula, such as project amenities, roads,
         utilities and other infrastructure, and subdivision improvements.

         Under the indemnities, the Company, Kukui'ula, and DMB, jointly and
         severally, agree to indemnify and exonerate Travelers and Safeco from
         all loss in connection with any of the bond(s) issued. In connection
         with the indemnities, the Company, Kukui'ula, and DMB have separately
         entered into Mutual Indemnification Agreements under which the parties
         agree that they shall each be proportionately liable (60% DMB and 40%
         for the Company) for all payments required to be made under the
         indemnities.

         The Company accounts for guarantees in accordance with FASB
         Interpretation No. 45 (" FIN 45"), "Guarantor's Accounting and
         Disclosure Requirements for Guarantees, Including Indirect Guarantees
         of Indebtedness of Others." Under the provisions of FIN 45, the Company
         recorded a liability for the indemnities based on their fair values.
         The fair value of the liability recorded by the Company in connection
         with the indemnities was not material.

         Financing Agreement: On April 20, 2006, the Company entered into a
         three-year unsecured note purchase and private shelf agreement with
         Prudential Investment Management, Inc. and its affiliates
         (collectively, "Prudential") under which the Company may issue notes in
         an aggregate amount up to $400 million less the sum of all principal
         amounts then outstanding on any notes issued by the Company or any of
         its subsidiaries to Prudential and the amount of any such notes then
         committed to be purchased by Prudential. The Agreement also provides
         for the commitment by Prudential to purchase and, subject to a right of
         cancellation by the Company, the commitment by the Company to issue
         three new series of senior promissory notes totaling $125 million. The
         note purchase and shelf agreement is more fully described in a Form 8-K
         filed on April 21, 2006.

         Litigation: The Company and certain subsidiaries are parties to various
         legal actions and are contingently liable in connection with claims and
         contracts arising in the normal course of business, the outcome of
         which, in the opinion of management after consultation with legal
         counsel, will not have a material adverse effect on the Company's
         financial position or results of operations.

(5)      Earnings Per Share: The number of shares used to compute basic and
         diluted earnings per share are as follows (in millions):




                                                       Three Months Ended          Nine Months Ended
                                                          September 30,              September 30,
                                                        2006         2005         2006          2005
                                                        ----         ----         ----          ----

                                                                                    
         Basic EPS - weighted average shares             42.5         43.7         43.5         43.6
         Effect of dilutive securities:
           Employee/director stock options and
              non-vested restricted stock                 0.3          0.5          0.3          0.4
                                                        -----       ------       ------       ------
         Diluted EPS                                     42.8         44.2         43.8         44.0
                                                        =====       ======       ======       ======


         Basic earnings per share is computed based on the weighted-average
         number of common shares outstanding. Diluted earnings per share is
         computed based on the weighted-average number of common shares
         outstanding adjusted by the number of additional shares that would have
         been outstanding had the potentially dilutive common shares been
         issued. Potentially dilutive shares of common stock include
         non-qualified stock options and non-vested restricted stock.

         The computation of average dilutive shares outstanding excluded
         non-qualified stock options to purchase 0.4 million and 0.2 million
         shares of common stock for the three and nine months ended September
         30, 2006, respectively. These amounts were excluded because the
         options' exercise prices were greater than the average market price of
         the Company's common stock for the periods presented and, therefore,
         the effect would be anti-dilutive. There were no options that were
         anti-dilutive for the three- and nine-month periods ended September 30,
         2005.

(6)      Share-Based Compensation: The Company may grant incentive and
         non-qualified options to purchase shares of the Company's stock at an
         exercise price equal to the fair market value at the grant date, as
         determined by the Compensation Committee of the Board of Directors. The
         options vest ratably over three years and, if not exercised, expire 10
         years after grant. Shares issued as a result of stock option exercises
         are funded with the issuance of new shares. Shares tendered to the
         Company in connection with stock option exercises are retired.

         The Company may also issue shares of the Company's common stock, in
         connection with the stock option plans, as a reward for past service
         rendered or as an incentive for future service. Service-based
         restricted shares generally vest over three years. The Company may also
         issue performance-based restricted shares that vest one year after
         grant, with the number of shares earned based on the achievement of
         annual financial targets established at the beginning of the fiscal
         year.

         The Company's various stock option plans are more fully described in
         its most recent Form 10-K and in other filings with the Securities and
         Exchange Commission. As of September 30, 2006, 1,463,588 shares have
         been authorized for issuance under the equity compensation plans but
         had not been granted.

         On January 1, 2006, the Company adopted Statement of Financial
         Accounting Standards No. 123 (revised 2004), "Share-Based Payment"
         (SFAS No. 123R), which requires the measurement and recognition of
         compensation expense for all share-based payment awards made to
         employees and directors. Prior to January 1, 2006, the Company
         accounted for share-based compensation under Accounting Principles
         Board ("APB") Opinion No. 25, which required recognition of
         compensation expense based on the intrinsic value of the equity
         instrument awarded. Consequently, no share-based compensation expense
         for stock option grants was reflected in net income since all options
         granted had an exercise price equal to the market value of the
         underlying common stock on the date of grant. If the Company had
         applied the fair value recognition provisions of Statement of Financial
         Accounting Standards No. 123, as amended by Statement of Financial
         Accounting Standards No. 148, "Accounting for Stock-Based
         Compensation - Transition and Disclosure," the effect on net income
         and earnings per share for the three and nine month periods ended
         September 30, 2005 would have been as follows (in millions, except
         per-share amounts):



                                                                                2005
                                                                   --------------------------------
                                                                     Quarter           Nine Months
                                                                      Ended               Ended
                                                                   September 30        September 30
                                                                   ------------        ------------
                                                                                   
   Net Income:
     As reported                                                     $    35.5           $  102.6
     Stock-based compensation expense determined under
        fair value based method for all awards, net of related
        tax effects                                                       (0.4)              (1.2)
                                                                     ---------           --------
     Pro forma                                                       $    35.1           $  101.4
                                                                     =========           ========
   Net Income Per Share:
     Basic, as reported                                              $    0.81           $   2.35
     Basic, pro forma                                                $    0.80           $   2.32
     Diluted, as reported                                            $    0.81           $   2.33
     Diluted, pro forma                                              $    0.80           $   2.30





         SFAS No. 123R requires companies to estimate the fair value of
         share-based payment awards on the date of grant using an option-pricing
         model. The Company estimates the grant-date fair value of its stock
         options using a Black-Scholes valuation model, consistent with the
         provisions of SFAS No. 123R and Securities and Exchange Commission
         ("SEC") Staff Accounting Bulletin No. 107, "Share-Based Payment," using
         the range of assumptions provided in the table below:

                                                   2006              2005
                                                   ----              ----

        Expected volatility                     22.1%-22.7%        22.2%-22.3%
        Expected term (in years)                  6.3-8.1              6.4
        Risk-free interest rate                  4.5%-5.1%          3.9%-4.0%
        Dividend yield                           1.7%-2.4%          1.9%-2.2%
        Fair value of options granted          $10.56-$14.86      $9.70-$10.36

               o      Expected volatility was primarily determined using the
                      historical volatility of A&B common stock over a 6-year
                      period, but the Company may also consider future events
                      that it reasonably concludes marketplace participants
                      might consider. Accordingly, the Company believes that the
                      expected volatility estimate is representative of the
                      stock's future volatility over the expected term of its
                      employee share options. An increase in the expected
                      volatility assumption will increase stock compensation
                      expense.

               o      The expected term of the awards represents expectations of
                      future employee exercise and post-vesting termination
                      behavior and was primarily based on historical experience.
                      The Company analyzed various groups of employees and
                      considered expected or unusual trends that would likely
                      affect this assumption and determined that the historical
                      term of 6.7 years was reasonable for 2006. An increase in
                      the expected term assumption will increase stock
                      compensation expense.

               o      The risk free interest rate was based on U.S. Government
                      treasury yields for periods equal to the expected term of
                      the option on the grant date. An increase in the risk-free
                      interest rate will increase stock compensation expense.

               o      The expected dividend yield is based on the Company's
                      current and historical dividend policy. An increase in the
                      dividend yield will decrease stock compensation expense.

         Application of alternative assumptions could produce significantly
         different estimates of the fair value of stock-based compensation, and
         consequently, the related amounts recognized in the Condensed
         Consolidated Statements of Income.

         Activity in the Company's stock option plans for the first three
         quarters of 2006 was as follows (in thousands, except exercise price
         amounts):





                              Employee Plans                Directors' Plans
                         -------------------------     ------------------------                     Weighted
                                                          1998          1989                         Average
                            1998           1989        Directors'    Directors'        Total         Exercise
                            Plan           Plan           Plan          Plan          Shares          Price
                            ----           ----        ----------    ----------       ------        ---------

                                                                                   
December 31, 2005           1,190.1            38.2        215.8          42.0          1,486.1      $ 31.16
Granted                       174.1             --          56.0            --            230.1      $ 51.54
Exercised                     (88.0)          (11.2)        (6.0)        (12.0)          (117.2)     $ 26.18
Forfeited & Expired           (20.1)            --           --             --            (20.1)     $ 40.92
                         ----------      ---------      -------        -------      -----------
September 30, 2006          1,256.1            27.0        265.8          30.0          1,578.9      $ 34.37
                         ==========      ==========     ========      ========      ===========

Exercisable                   847.1            27.0        140.5          30.0          1,044.6      $ 29.31
                         ----------      ----------     --------      --------      -----------


         The following table summarizes stock option information as of September
         30, 2006 (excludes restricted stock, in thousands, except exercise
         price amounts):




                                                       Weighted                                               Weighted
                                    Options            Average           Weighted           Options           Average
               Range of           Outstanding         Remaining          Average          Exercisable         Price of
               Exercise              as of         Contractual Life      Exercise            as of           Exercisable
                Prices             9/30/2006          (in Years)           Price           9/30/2006           Options
            --------------         ---------       ----------------      --------          ---------           -------

                                                                                                
            $20.00 - 24.00             86.9               3.1             $ 21.45              86.9            $ 21.45
            $24.01 - 28.00            436.9               5.2             $ 26.29             436.9            $ 26.29
            $28.01 - 32.00            211.5               4.0             $ 28.54             209.5            $ 28.51
            $32.01 - 36.00            355.5               7.2             $ 33.48             223.0            $ 33.48
            $36.01 - 40.00              0.2               4.9             $ 37.98               --                 --
            $40.01 - 44.00             74.8               7.2             $ 40.46              24.0            $ 40.38
            $44.01 - 48.00            191.2               8.3             $ 44.45              64.3            $ 44.45
            $48.01 - 53.00            221.9               9.4             $ 51.59               --                 --
                                    -------                                                 -------
            $20.00 - 53.00          1,578.9               6.4             $ 34.37           1,044.6            $ 29.31
                                    =======                                                 =======





         A summary of the compensation cost and other measures related to
         share-based payments is as follows (in millions):



                                                            Three Months Ended                    Nine Months Ended
                                                               September 30,                        September 30,
                                                               -------------                        -------------
                                                          2006              2005               2006              2005
                                                          ----              ----               ----              ----
                                                                                                   
         Share-based expense (net of
           estimated forfeitures):
           Stock options                                $      0.7        $       --         $       2.1       $       --
           Restricted stock                                    1.5               0.6                 4.1               1.6
                                                        ----------        ----------         -----------       -----------
              Total share-based expense                        2.2               0.6                 6.2               1.6
           Total recognized tax benefit                       (0.5)             (0.2)               (1.5)             (0.4)
                                                        ----------        ----------         -----------       -----------
         Share-based expense (net of tax)               $      1.7        $      0.4         $       4.7       $       1.2
                                                        ==========        ==========         ===========       ===========

         Cash received upon option exercise             $      0.6        $      1.5         $       3.1       $       9.5
         Intrinsic value of options exercised           $      0.5        $      1.3         $       2.5       $       7.2
         Tax benefit realized upon option
         exercise                                       $      0.1        $      0.2         $       0.9       $       2.4
         Fair value of stock vested                     $       --        $       --         $       3.0       $       0.6



         As of September 30, 2006, there was $4.2 million of total unrecognized
         compensation cost related to unvested stock options. That cost is
         expected to be recognized over a weighted average period of
         approximately 1.5 years.

         The following table summarizes restricted stock information as of
         September 30, 2006 (in thousands, except weighted-average, grant-date
         fair value amounts):

                                                         Weighted
                                         Restricted       Average
                                           Stock         Grant-Date
                                           Shares        Fair Value
                                         ----------      ----------

                December 31, 2005           184.3         $ 41.38
                Granted                     128.4         $ 52.37
                Vested                      (57.1)        $ 41.97
                Forfeited                    (8.0)        $ 49.18
                                         --------
                September 30, 2006          247.6         $ 46.69
                                         ========

         As of September 30, 2006, unrecognized compensation cost related to
         unvested restricted stock was $7.7 million. That cost is expected to be
         recognized over a weighted average period of 1.4 years.

(7)      Accounting for and Classification of Discontinued Operations: As
         required by Statement of Financial Accounting Standards No. 144,
         "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS
         No. 144"), the sales of certain income-producing assets are classified
         as discontinued operations if (i) the operations and cash flows of the
         assets can be clearly distinguished from the remaining assets of the
         Company, (ii) the cash flows that are specific to the assets sold have
         been, or will be, eliminated from the ongoing operations of the
         Company, (iii) the Company will not have a significant continuing
         involvement in the operations of the assets sold, and (iv) the amount
         is considered material. Certain assets that are "held for sale," based
         on the likelihood and intention of selling the property within 12
         months, are also treated as discontinued operations. Depreciation on
         these assets is discontinued upon reclassification. Sales of land,
         residential houses, and office condominium units are generally
         considered inventory and are not included in discontinued operations.

         Discontinued operations were as follows (in millions):



                                                Quarter Ended                    Nine Months Ended
                                                September 30,                      September 30,
                                                -------------                      -------------
                                            2006             2005             2006              2005
                                            ----             ----             ----              ----
                                                                                  
Discontinued Operations (net of tax)
   Sales of Assets                              1.5               --         $   20.2          $    2.1
   Leasing Operations                           0.2         $    0.8              1.4               3.9
                                           --------         --------         --------          --------
     Total                                 $    1.7         $    0.8         $   21.6          $    6.0
                                           ========         ========         ========          ========



(8)      Other Comprehensive Income for the three and nine months ended
         September 30, 2006 and 2005 was as follows (in millions):



                                                  Quarter Ended                    Nine Months Ended
                                                  September 30,                      September 30,
                                                  -------------                      -------------
                                              2006             2005             2006             2005
                                              ----             ----             ----             ----

                                                                                  
   Net Income                              $     27.9       $     35.5       $    95.5        $   102.6
   Company's share of investee's
      minimum  pension liability
      adjustment                                 (0.1)              --              --             (0.4)
   Change in valuation of derivative              0.3               --             0.2              0.1
                                           ----------       ----------       ---------        ---------
   Comprehensive Income                    $     28.1       $     35.5       $    95.7        $   102.3
                                           ==========       ==========       =========        =========




(9)      Pension and Post-retirement Plans: The Company has defined benefit
         pension plans that cover substantially all non-bargaining unit and
         certain bargaining unit employees. The Company also has unfunded
         non-qualified plans that provide benefits in excess of the amounts
         permitted to be paid under the provisions of the tax law to
         participants in qualified plans. The assumptions related to discount
         rates, expected long-term rates of return on invested plan assets,
         salary increases, age, mortality and health care cost trend rates,
         along with other factors, are used in determining the assets,
         liabilities and expenses associated with pension benefits. Management
         reviews the assumptions annually with its independent actuaries, taking
         into consideration existing and future economic conditions and the
         Company's intentions with respect to these plans. Management believes
         that its assumptions and estimates for 2006 are reasonable. Different
         assumptions, however, could result in material changes to the assets,
         obligations and costs associated with benefit plans.

         The Components of Net Periodic Benefit Cost for the third quarters of
         2006 and 2005 were as follows (in millions):



                                                                 Pension Benefits                Post-retirement Benefits
                                                                 ----------------                ------------------------
                                                              2006               2005              2006             2005
                                                              ----               ----              ----             ----
                                                                                                       
         Service Cost                                       $    1.9           $    1.6           $    0.2         $    0.2
         Interest Cost                                           4.2                4.0                0.8              0.8
         Expected Return on Plan Assets                         (6.6)              (6.1)                --               --
         Amortization of Prior Service Cost                      0.1                0.1                 --               --
         Amortization of Net (Gain) Loss                         0.4                0.4                0.3              0.3
                                                            --------           --------           --------         --------
         Net Periodic Benefit Cost                          $     --           $     --           $    1.3         $    1.3
                                                            ========           ========           ========         ========


         The Components of Net Periodic Benefit Cost for the first nine months
         of 2006 and 2005 were as follows (in millions):



                                                                 Pension Benefits                Post-retirement Benefits
                                                                 ----------------                ------------------------
                                                              2006               2005              2006             2005
                                                              ----               ----              ----             ----
                                                                                                       
         Service Cost                                       $    5.6           $    4.8           $    0.7         $    0.7
         Interest Cost                                          12.4               12.0                2.4              2.4
         Expected Return on Plan Assets                        (19.6)             (18.3)                --               --
         Amortization of Prior Service Cost                      0.3                0.3                 --               --
         Amortization of Net (Gain) Loss                         1.2                1.2                0.8              0.9
                                                            --------           --------           --------         --------
         Net Periodic Benefit Cost                          $   (0.1)          $     --           $    3.9         $    4.0
                                                            ========           ========           ========         ========



         The 2006 return on plan assets is expected to be nearly the same as the
         sum of the service cost, interest cost and amortization components,
         resulting in an expected net periodic pension credit of approximately
         $0.2 million for 2006. No contributions to the Company's pension plans
         are expected to be required during 2006.

(10)     Accelerated Share Repurchase Program: On December 9, 2004, A&B's Board
         of Directors authorized A&B to repurchase up to two million shares of
         its common stock through December 31, 2006. In June 2006, A&B purchased
         200,000 shares on the open market at an average price of $42.35.
         Additionally, the Company also entered into an accelerated share
         repurchase agreement ("ASR") with Goldman, Sachs & Co. on June 27, 2006
         to repurchase shares of A&B's common stock for an aggregate purchase
         price of approximately $63 million, which is more fully described in a
         Form 8-K filed on July 11, 2006. The maximum average price per share
         that will be paid under the ASR is $46.83, which is based on 984,000
         and 361,342 shares delivered on June 30 and July 12, 2006,
         respectively. The average price per share paid to date under the ASR is
         not expected to be representative of the final average repurchase price
         per share because A&B expects to receive additional shares for no
         additional consideration. Under the terms of the ASR, the Company may
         receive up to an additional 184,099 shares upon termination of the
         agreement in a third installment based on the volume weighted average
         price of A&B's common stock from July 8, 2006 through to the end of the
         termination period, which may be determined by Goldman in its
         discretion from September 8, 2006 through November 10, 2006. A&B has no
         further obligation to provide additional cash or to issue additional
         shares under the agreement, and consequently, any additional shares
         received would reduce the final average price paid per share. The final
         average repurchase price per share under the ASR will range from $41.19
         to $46.83 based on the collar established by the agreement. Through
         October 30, 2006, A&B's total share repurchases totaled 1,545,342
         shares for $71.5 million at an average price of $46.25 per share. Upon
         completion of the ASR, A&B will have repurchased between 1,545,342 and
         1,729,441 shares of its stock during 2006 and will have between 270,559
         and 454,658 shares remaining under its existing share repurchase
         authorization.

(11)     Subsequent Events:

         On October 11, 2006, the Company, MLR Golf Partners LLC ("MLR"), and
         BH/JP Hawaii Holdings LLC ("Brookfield") entered into an
         Indemnification Agreement (the "Agreement"). The Agreement was entered
         into in connection with Brookfield's execution of an indemnity
         agreement or agreements (collectively, "Indemnity Agreement") in favor
         of The Guarantee Company of North America ("The Guarantee"). The
         Indemnity Agreement relates to, among other things, The Guarantee's
         execution of an agreement with MLR for the delivery of one or more
         bonds related to the construction of units at a condominium project
         (the "Project") being developed by MLR in the Mauna Lani Resort on the
         island of Hawaii. MLR is a real-estate development joint venture
         between the Company and Brookfield Homes, and is more fully described
         in A&B's most recently filed Form 10-K. The Agreement was described in
         the Company's Form 8-K dated October 11, 2006 and filed with the
         Securities and Exchange Commission on October 16, 2006.

         Under the Indemnity Agreement, Brookfield agrees to indemnify The
         Guarantee from all loss and expense in connection with any bonds for
         which it serves as surety for MLR. Under the Agreement, the parties
         agree that MLR shall be responsible for 100% of all payments related to
         the Project required to be made under the Indemnity Agreement, and
         Brookfield and A&B shall each be proportionately liable (50% for
         Brookfield and 50% for A&B) for all payments related to the Project
         required to be made under the Indemnity Agreement if MLR fails to
         timely pay amounts due to The Guarantee. The fair value of the
         liability related to the indemnity is not expected to be material.

         On October 15, 2006, a 6.7 magnitude earthquake, centered off the coast
         of the island of Hawaii, struck the Hawaiian Islands. The vast majority
         of the Company's operations are situated on the islands of Maui, Kauai,
         and Oahu, where damage was much lower than that experienced on the
         island of Hawaii. The Company has evaluated its properties, reservoirs,
         and operations and identified no significant damage. The State of
         Hawaii and the U.S. Army Corps of Engineers have announced that they
         will be conducting follow-up inspections of all reservoirs in Hawaii.
         Accordingly, the Company currently does not anticipate that the
         earthquake will have a material effect on its consolidated financial
         position, results of operations, or cash flows.

         On October 26, 2006, the Company's board of directors authorized the
         repurchase of up to 2 million of its common stock in the open market,
         in privately-negotiated transactions or by other means.  The new
         authorization will expire on December 31, 2008 and augments an existing
         share repurchase authorization that will expire on December 31, 2006.
         As of September 30, 2006, under the existing share repurchase
         authorization, 1,545,342 shares have been repurchased through open
         market transactions and under an accelerated share repurchase
         agreement (more fully described in Note 10), and 454,658 shares remain
         available for repurchase under the existing authorization.



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
------------------------------------------------

The following analysis of the consolidated financial condition and results of
operations of Alexander & Baldwin, Inc. and its subsidiaries (collectively, the
"Company") should be read in conjunction with the condensed consolidated
financial statements and related notes thereto included in Item 1 of this Form
10-Q.

FORWARD-LOOKING STATEMENTS

The Company, from time to time, may make or may have made certain
forward-looking statements, whether orally or in writing, such as forecasts and
projections of the Company's future performance or statements of management's
plans and objectives. These statements are "forward-looking" statements as that
term is defined in the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements may be contained in, among other things, Securities
and Exchange Commission ("SEC") filings, such as the Forms 10-K, 10-Q, and 8-K,
press releases made by the Company, the Company's Internet Web sites (including
Web sites of its subsidiaries), and oral statements made by the officers of the
Company. Except for historical information contained in these written or oral
communications, such communications contain forward-looking statements. These
forward-looking statements are not guarantees of future performance, and involve
a number of risks and uncertainties that could cause actual results to differ
materially from those projected in the statements, including, but not limited to
those matters discussed in Item 1A of the Company's 2005 10-K. The Company
undertakes no obligation to update forward-looking statements to reflect events
or circumstances occurring after the date of this report.

CONSOLIDATED REVENUE & NET INCOME



Consolidated - Third quarter of 2006 compared with 2005

--------------------------------------------------------------------------------------------
                                                      Quarter Ended September 30,
--------------------------------------------------------------------------------------------
(dollars in millions)                             2006             2005           Change
--------------------------------------------------------------------------------------------


                                                                           
Revenue                                        $   422.9       $   450.8             -6%
Cost of goods sold, services, and rentals      $   342.7       $   361.9             -5%
Selling, general, and administrative           $    34.4       $    34.3              --
Gain on insurance settlement                   $     0.5       $     5.2            -90%
Loss on investment                             $      --       $     0.1              NM
Income taxes                                   $    15.7       $    21.3            -26%
--------------------------------------------------------------------------------------------
Net income                                     $    27.9       $    35.5            -21%
--------------------------------------------------------------------------------------------


Consolidated revenue for the third quarter of 2006 was $422.9 million, or 6
percent lower than the third quarter of 2005. This decrease was due principally
to $59.1 million in lower revenue from real estate sales (after excluding
revenue from discontinued operations), partially offset by $15.7 million in
higher revenue for ocean transportation, $7.2 million higher revenue for food
products, $4.6 million growth in logistics services revenue, and $4.3 million
higher revenue from real estate leasing (after excluding leasing revenue from
assets classified as discontinued operations). The reasons for the revenue
change are described below, by business segment, in the Analysis of Operating
Revenue and Profit.

Costs of goods sold, services, and rentals for the third quarter of 2006 were
$342.7 million, or 5 percent lower than the third quarter of 2005 due to $17.7
million higher costs for ocean transportation, $6.5 million in higher costs for
the food products segment (primarily as a result of higher costs per ton and
higher sugar sales volume), $2.5 million in higher purchased transportation
costs at the Matson Integrated Logistics business, partially offset by $48.1
million lower cost of real estate sales (after excluding real estate sales
classified as discontinued operations).

Selling, general, and administrative costs for the third quarter of 2006 of
$34.4 million approximated the costs for the third quarter of 2005.

During the third quarter of 2005, the Company recorded a $5.2 million gain from
an insurance settlement following a fire earlier in the year at the Kahului
Shopping Center on Maui. This gain is included in proceeds from disposal of
property in the Cash Flows from Investing Activities on the Condensed
Consolidated Statement of Cash Flows. In addition, in the third quarters of 2005
and 2006, the Company received approximately $0.6 million related to business
interruption insurance and has included this benefit in operating revenue and in
Cash Flows from Operating Activities.

Income taxes were lower than the third quarter of 2005, on a percentage basis,
due to a lower effective income tax rate. The effective tax rate for 2006 of
37.5% was less than the effective tax rate of 38% in 2005 due principally to a
land donation, tax credits, and non-taxable life insurance proceeds.



Consolidated - First nine months of 2006 compared with 2005

--------------------------------------------------------------------------------------------
                                                    Nine Months Ended September 30,
--------------------------------------------------------------------------------------------
(dollars in millions)                            2006             2005            Change
--------------------------------------------------------------------------------------------
                                                                           
Revenue                                      $   1,201.0     $   1,205.7              --
Cost of goods sold, services, and rentals    $     983.4     $     947.4              4%
Selling, general, and administrative         $     106.5     $      99.8              7%
Loss on investment                           $        --     $       2.3              NM
Gain on insurance settlement                 $       0.5     $       5.2            -90%
Income taxes                                 $      44.2     $      59.2            -25%
--------------------------------------------------------------------------------------------
Net income                                   $      95.5     $     102.6             -7%
--------------------------------------------------------------------------------------------


Consolidated revenue for the first nine months of 2006 was $1,201.0 million, or
slightly lower than the results for first nine months of 2005. This decrease was
due principally to $94.1 million in lower revenue from real estate sales (after
excluding revenue from discontinued operations), partially offset by $51.4
million higher revenue for ocean transportation, $26.7 million growth in
logistics services revenue, $11.9 million higher revenue from real estate
leasing (after excluding leasing revenue from assets classified as discontinued
operations), and $5.9 million higher revenue from food products. The reasons for
the revenue change are described below, by business segment, in the Analysis of
Operating Revenue and Profit.

Costs of goods sold, services, and rentals for the first nine months of 2006
were $983.4 million, or 4 percent higher than the first nine months of 2005, due
to $73.2 million in higher costs for ocean transportation, $20.0 million in
higher purchased transportation costs for the logistics business, partially
offset by $67.1 million in lower cost of real estate sales (after excluding real
estate sales classified as discontinued operations) and a $3.3 million gain on
the sale of two surplus and obsolete vessels.

Selling, general, and administrative costs for the first nine months of 2006
were $106.5 million, or 7 percent higher than the first nine months of 2005 due
to higher personnel costs and professional fees.

The $2.3 million loss on investment in 2005 was the result of the sale of
Company's ownership interests in C&H Sugar Company. The $5.2 million gain in
2005 was described in the consolidated third quarter comparison.

Income taxes were lower than the first nine months of 2005 due primarily to the
same factors cited for the third quarter decrease.

ANALYSIS OF OPERATING REVENUE AND PROFIT
TRANSPORTATION INDUSTRY



Ocean Transportation - Third quarter of 2006 compared with 2005

-------------------------------------------------------------------------------------
                                        Quarter Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change
-------------------------------------------------------------------------------------
                                                                
Revenue                     $   243.2            $   227.5                 7%
Operating profit            $    34.2            $    36.8                -7%
-------------------------------------------------------------------------------------
Volume (Units)
  Hawaii containers            44,600               45,400                -2%
  Hawaii automobiles           27,100               32,000               -15%
  Guam containers               3,700                4,300               -14%
  China containers             10,200                   --                 NM
-------------------------------------------------------------------------------------


Ocean Transportation revenue for the third quarter of 2006 was $243.2 million,
or 7 percent higher than the third quarter of 2005. Of this increase,
approximately $14.4 million was due to an increase in fuel surcharge revenues,
$7.8 million was due to a net increase in volumes, primarily from the
establishment of the China service, partially offset by lower volumes in the
Hawaii and Guam services, and $4.0 million was due to improved yields and cargo
mix. These increases were partially offset by $12.1 million from the loss of
vessel charter revenue, resulting from the expiration of the APL Alliance in the
first quarter of 2006. Matson's Hawaii automobile volume for the quarter was 15
percent lower than the third quarter of last year, due primarily to the impact
of reduced auto manufacturer incentives for rental car agencies (which resulted
in lower rental car turnover) and competitive pressures. Total Hawaii container
volume was down 2 percent from the third quarter of 2005, reflecting reduced
shipments in the building materials segment and non-recurring military
deployments that occurred in 2005. Guam container volume was down 14 percent
from the third quarter of 2005, primarily due to competitive pressures resulting
from the transition in vessel schedules, as well as a decline in the Saipan
garment trade.

Operating profit was $34.2 million, or 7 percent lower than the third quarter of
2005. This decrease was primarily the result of the following operating expense
changes, which offset revenue increases. Direct and indirect fuel costs
increased $14.7 million, equipment control and leasing costs increased $4.3
million, and terminal handling costs increased $3.2 million.



Ocean Transportation - First nine months of 2006 compared with 2005

-------------------------------------------------------------------------------------
                                         Nine Months Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)            2006                 2005                Change
-------------------------------------------------------------------------------------
                                                                   
Revenue                        $   706.1            $   654.7                 8%
Operating profit               $    76.9            $   105.2               -27%
-------------------------------------------------------------------------------------
Volume (Units)
  Hawaii containers              131,000              131,500                 --
  Hawaii automobiles              92,700              110,900               -16%
  Guam containers                 11,400               12,500                -9%
  China containers                19,700                   --                 NM
-------------------------------------------------------------------------------------


Ocean Transportation revenue for the first nine months of 2006 was $706.1
million, or 8 percent higher than the first nine months of 2005. Of this
increase, approximately $35.4 million was due to increases in fuel surcharge
revenues, $11.9 million was due to improved yields and cargo mix, $12.8 million
was due to volume changes in the Hawaii, Guam, and China services, and $2.3
million was due to higher government services revenue. These increases were
partially offset by $28.4 million in lower vessel charter revenue, resulting
from the expiration of the APL Alliance in the first quarter of 2006. Total
Hawaii automobile and Guam container volumes were down 16 percent and 9 percent
from 2005, respectively, for the same reasons cited for the quarter.

Operating profit was $76.9 million, or 27 percent lower than the first nine
months of 2005. This decrease was primarily the result of the following
operating expense changes, which offset revenue increases. Direct and indirect
fuel costs increased $46.7 million, terminal handling costs increased $13.3
million, and equipment control, leasing, and repair costs increased $9.4
million. Additionally, G&A expense increased $3.8 million and Matson's SSAT
joint venture contributed $3.5 million less in 2006, due primarily to a
favorable adjustment made during the first nine months of 2005. Earnings from
this venture are not included in revenue, but are included in operating profit.
These increases were partially offset by a $3.3 million gain on the sale of two
surplus and obsolete vessels.

The Company realized container volume in the China trade that exceeded its
original expectations. However, while the service is profitable, performance
did not reach planned levels as favorable container volumes were more than
offset by lower container rates and higher fuel and intermodal rail costs. The
China container rate environment is expected to remain challenging; however,
the Company anticipates that its service advantages will translate into improved
rates over time. In Hawaii and Guam, softening market conditions led to lower
than expected volume, while yields have been favorable. Matson has initiated a
number of operating measures to respond to changes in market conditions.



Logistics Services - Third quarter of 2006 compared with 2005

-------------------------------------------------------------------------------------
                                        Quarter Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change
-------------------------------------------------------------------------------------
                                                                
Revenue                     $  113.1             $  108.5                 4%
Operating profit            $    5.1             $    3.5                46%
-------------------------------------------------------------------------------------


Integrated logistics revenue was $113.1 million, or 4 percent higher than the
third quarter of 2005. This growth was the result of continued improvements in
mix of business and yields, partially offset by a 12% decrease in volumes for
domestic and international intermodal services.

Integrated logistics operating profit was $5.1 million, or 46 percent higher
than the third quarter of 2005. The increased operating profit was the result of
higher yields in all service categories.

The revenue for integrated logistics services includes the total amount billed
to customers for transportation services. The primary costs include purchased
transportation services. As a result, the operating profit margins for this
business are narrower than other businesses of the Company. The primary
operating profit and investment risk for this business is the quality of
receivables, which is monitored closely.



Logistics Services - First nine months of 2006 compared with 2005

-------------------------------------------------------------------------------------
                                      Nine Months Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change
-------------------------------------------------------------------------------------
                                                                
Revenue                     $  337.9             $  311.2                 9%
Operating profit            $   15.1             $   10.1                50%
-------------------------------------------------------------------------------------


Integrated logistics revenue was $337.9 million, or 9 percent higher than the
first nine months of 2005. This growth was the result of continued improvements
in mix of business and rates, and a 10 percent increase in highway and
less-than-truckload volumes, partially offset by a 13 percent decrease in
intermodal volume.

Integrated logistics operating profit was $15.1 million, or 50 percent higher
than the first nine months of 2005. The operating profit improvement was the
result of higher yields in all service categories.

The logistics services businesses has benefited from the launch of the Company's
China services. Matson Integrated Logistics remains poised for continued growth,
though margins may moderate somewhat from the high levels experienced
year-to-date.

REAL ESTATE INDUSTRY

Real estate leasing and sales revenue and operating profit are analyzed before
subtracting amounts related to discontinued operations. This is consistent with
how the Company's management evaluates and makes decisions for the Company's
real estate businesses. A discussion of discontinued operations for the real
estate business is included separately.



Real Estate Leasing - Third quarter of 2006 compared with 2005

-----------------------------------------------------------------------------------------
                                                 Quarter Ended September 30,
-----------------------------------------------------------------------------------------
(dollars in millions)                   2006                 2005               Change
-----------------------------------------------------------------------------------------
                                                                         
Revenue                               $   25.5             $   23.3                9%
Operating profit                      $   12.5             $   11.4               10%
-----------------------------------------------------------------------------------------
Occupancy Rates:
  Mainland                                 97%                  94%                3%
  Hawaii                                   98%                  93%                5%
-----------------------------------------------------------------------------------------
Leasable Space (million sq. ft.):
  Mainland                                 3.7                  3.5                6%
  Hawaii                                   1.6                  1.7               -6%
-----------------------------------------------------------------------------------------


Real estate leasing revenue and operating profit for the third quarter of 2006
were 9 percent and 10 percent higher, respectively, than the amounts reported
for the third quarter of 2005.

These increases were due principally to $1.9 million of revenue and $0.7 million
of contribution margin from four properties acquired during or subsequent to the
third quarter of 2005 and the results from the completion of Kunia Shopping
Center, a new Oahu commercial development in the second half of 2005. Higher
occupancies and lease rates were the primary remaining factors for the
quarter-over-quarter change. These increases were partially offset by sales,
during, or subsequent to, the third quarter of 2005, of two retail centers in
Phoenix, Arizona, a Maui office building, and a commercial property on Oahu.



Real Estate Leasing - First nine months of 2006 compared with 2005

-------------------------------------------------------------------------------------
                                      Nine Months Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change
-------------------------------------------------------------------------------------
                                                                
Revenue                      $   74.5             $   66.6               12%
Operating profit             $   36.8             $   32.6               13%
-------------------------------------------------------------------------------------
Occupancy Rates:
  Mainland                        97%                  95%                2%
  Hawaii                          98%                  92%                6%
-------------------------------------------------------------------------------------


Real estate leasing revenue and operating profit for the first nine months of
2006 were 12 percent and 13 percent higher, respectively, than the amounts
reported for the first nine months of 2005.

In addition to the factors cited for the third quarter increase, these increases
were also due to the acquisition of a two-story office building in Arizona and a
commercial property in Honolulu.



Real Estate Sales - Third quarter and first nine months of 2006 compared with 2005

-------------------------------------------------------------------------------------
                                        Quarter Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change
-------------------------------------------------------------------------------------
                                                               
Revenue                     $    5.0             $   61.7               -92%
Operating profit            $    1.2             $   15.6               -92%
-------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------
                                      Nine Months Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change
-------------------------------------------------------------------------------------
Revenue                     $   65.6             $  122.2               -46%
Operating profit            $   39.2             $   36.9                 6%
-------------------------------------------------------------------------------------


The lower third quarter and nine months revenue and operating profit results
were due to the mix and timing of real estate sales in 2006 compared with 2005.
The composition of these sales is described below.

2006 - Three Months Ended September 30: Real estate sales revenue, before
subtracting amounts treated as discontinued operations, was $5.0 million and
consisted of the sale of several commercial parcels and one agricultural parcel
in Hawaii. Operating profit for the third quarter of 2006 included a loss of
$1.4 million, primarily related to the Company's share of marketing and other
operating expenses of its real estate joint ventures.

2006 - Nine Months Ended September 30: Real estate sales revenue for the nine
months ended September 30, 2006 included first half revenue of $60.6 million,
generated principally by the sale of two retail centers in Phoenix, Arizona, a
Maui office building, several commercial parcels on Maui, a commercial property
on Oahu, and a vacant parcel on Kauai. Operating profit for the nine months
ended September 30, 2006 was significantly higher as a percentage of real estate
sales revenue compared to 2005 because operating profit also included $10.8
million for the Company's earnings from its real estate joint ventures (which
are not included in revenue for the segment). The joint venture earnings
principally relate to a portion of the Company's earnings from its Hokua joint
venture, which completed sales of all 247 residential condominium units in the
first quarter.

2005 - Three Months Ended September 30: Real estate sales revenue for the third
quarter of 2005, before subtracting amounts treated as discontinued operations,
was primarily due to the sale of 100 units at the Company's Lanikea residential
high-rise project in Waikiki for $59 million and a Maui property for $2.5
million. A gain of $5.2 million was recognized in operating profit during the
third quarter for a partial property damage insurance settlement related to the
Kahului Shopping Center fire. The Company is currently in the process of
redeveloping the property. Operating Profit also included a loss of $0.8 million
for the Company's share of earnings in its joint ventures.

2005 - Nine Months Ended September 30: Real estate sales revenue of $122.2
million for the nine months ended September 30, 2005, before subtracting amounts
treated as discontinued operations, also included first half sales revenue from
the sale of a warehouse/distribution complex in Ontario, California, seven
commercial properties on Maui and Oahu, a residential development parcel and
three residential properties, a service center/warehouse complex comprised of
three buildings in San Antonio, Texas, 5.5 office condominium floors, and the
receipt of the final 80-percent installment payment of $14.1 million for a
30-acre development parcel at Wailea. In addition to the profit contribution
from these sales, operating profit for the nine months ended September 30, 2005
included approximately $1.0 million for the Company's share of earnings from its
real estate joint ventures.

Sales, construction, and permitting progress continue in the Company's
diversified real estate pipeline, while a more challenging residential real
estate environment in Hawaii will, in varying degrees, affect certain projects.
The first units at Kukui'ula have now begun to close. Although sales activity
for the last quarter of 2006 will not meet original expectations, the prospects
for the development remain favorable. Progress at other key residential
developments, Kai Malu at Wailea and Keola La'i in Honolulu, continues to
be positive.

The mix of real estate sales in any year or quarter can be diverse. Sales can
include developed residential real estate, commercial properties, developable
subdivision lots, undeveloped land, and property sold under threat of
condemnation. The sale of undeveloped land and vacant parcels in Hawaii
generally provides a greater contribution to earnings than does the sale of
developed and commercial property, due to the low historical-cost basis of the
Company's Hawaii land. Consequently, real estate sales revenue trends, cash
flows from the sales of real estate, and the amount of real estate held for sale
on the balance sheets do not necessarily indicate future profitability trends
for this segment. Additionally, the operating profit reported in each quarter
does not necessarily follow a percentage of sales trends because the cost basis
of property sold can differ significantly between transactions. The reporting of
real estate sales is also affected by the classification of certain real estate
sales as discontinued operations. Finally, real estate sales segment revenue
does not include earnings from joint venture investments, but are included in
operating profit.

Real Estate Discontinued Operations - 2006 compared with 2005

The revenue and operating profit on real estate discontinued operations for the
third quarter and first nine months of 2006 and 2005 were as follows:



-------------------------------------------------------------------------------------------------------------
                                      Quarter Ended September 30,       Nine Months Ended September 30,
-------------------------------------------------------------------------------------------------------------
(dollars in millions, before tax)     2006                 2005           2006                  2005
-------------------------------------------------------------------------------------------------------------
                                                                                 
Sales revenue                       $    2.4             $      0       $   62.1             $   24.6
Leasing revenue                     $    0.6             $    2.7       $    4.0             $    8.0
Sales operating profit              $    2.4             $      0       $   32.3             $    6.3
Leasing operating profit            $    0.3             $    1.2       $    2.3             $    3.4
-------------------------------------------------------------------------------------------------------------


2006: The revenue and operating profit of two retail centers in Phoenix,
Arizona, an office building on Maui, and several commercial parcels in Hawaii
were included in discontinued operations.

2005: The revenue and operating profit of two office buildings in Downtown
Honolulu, one warehouse/distribution complex in Ontario, California, one service
center/warehouse complex consisting of three buildings in San Antonio, Texas, an
office building in Wailuku, Maui, and the fee interest in a parcel in Maui were
included in discontinued operations.

The leasing revenue and operating profit noted above includes the results for
properties that were sold through September 30, 2006 and the operating results
of a commercial parcel on the island of Hawaii that the Company intends to sell
within the next 12 months. The leasing revenue and operating profit for the
three and nine months ended September 30, 2005 have been restated to reflect
property that was classified as discontinued operations subsequent to September
30, 2005.

FOOD PRODUCTS INDUSTRY

Food Products - Third quarter of 2006 compared with 2005



-------------------------------------------------------------------------------------
                                           Quarter Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)            2006                 2005                Change
-------------------------------------------------------------------------------------
                                                                   
Revenue                        $   41.8             $   34.6                21%
Operating profit (loss)        $    0.6             $   (0.1)                NM
-------------------------------------------------------------------------------------
Tons sugar produced              68,500               62,500                10%
-------------------------------------------------------------------------------------


Food products revenue was $41.8 million, or 21 percent higher than the third
quarter of 2005 due mainly to $3.1 million higher bulk raw sugar sales stemming
from higher sugar prices and increased sales volume, $1.8 million from higher
power sales prices and volume, and $1.6 million higher equipment rentals, repair
services, trucking, and molasses sales.

Operating profit increased $0.7 million from the third quarter of 2005 due
principally to $1.8 million in higher power sales, the non-recurrence of a $1.0
million coffee crop writedown in 2005, and $0.8 million in higher molasses
sales, equipment rentals, and trucking services. These increases were partially
offset by $2.9 million from lower bulk raw sugar margins.

Due to lower crop yields in the quarter, as more fully discussed in the
year-to-date results, the Company reduced its full-year production estimate by
7,500 tons, which impacted cost of sales by approximately $2 million for the
quarter.

Food Products - First nine months of 2006 compared with 2005



-------------------------------------------------------------------------------------
                                      Nine Months Ended September 30,
-------------------------------------------------------------------------------------
(dollars in millions)         2006                 2005                Change

-------------------------------------------------------------------------------------
                                                                 
Revenue                     $   95.1             $   89.2                 7%
Operating profit            $   10.2             $    9.2                11%
-------------------------------------------------------------------------------------
Tons sugar produced          130,700              140,300                -7%
-------------------------------------------------------------------------------------


Food products revenue was $95.1 million, or 7 percent, higher than the first
nine months of 2005. Excluding the $5.5 million disaster relief payment received
in 2005, revenue increased 14 percent due mainly to $4.7 million from higher
power sales, $3.3 million in higher repair services and trucking revenue, $1.9
million in higher specialty sugar and molasses sales, and $1.9 million in higher
equipment rentals and soil sales. Lower revenue of $1.1 million from lower bulk
raw sugar sales volumes partially offset the previously noted increases.

Operating profit was 11 percent higher than the first nine months of 2005.
However, excluding the $5.5 million disaster relief payment received in 2005,
operating profit improved more than 175 percent, primarily due to $4.7 million
in higher power sales, $2.6 million in higher equipment rentals, soil sales,
repair services and trucking, the non-recurrence of a $1.0 million coffee crop
writedown in 2005, and $0.8 million in higher molasses sales. These increases
were partially offset by $2.3 million from lower sugar margins.

Sugar production was 7 percent lower in 2006 than in 2005 because of low yields.
The year-to-date crop yield of 11.1 tons sugar per acre (TSA) was 0.7 TSA below
last year, primarily because of dry-weather conditions during growing months,
less-than-optimal fertilizer applications last year, and a lower crop age. With
70% of the 2006 crop harvested, the Company does not anticipate a significant
improvement in the 2006 crop yield. As a result, the forecasted sugar production
was reduced by 7,500 tons. Any future impacts to the harvesting schedule, or
impacts to yields, could affect total year production.

As reported by national media early in the year, the island of Kauai experienced
the heaviest rainfall in its recent history during March. Preliminary
inspections of Company-owned reservoirs by both the Company and the State of
Hawaii found the facilities sound, although certain repair work will be
required. Costs required in 2006 and 2007 to repair and maintain the Kauai
reservoirs are projected to range from $3 to $4 million. The Company is
currently evaluating the Maui reservoirs for any necessary follow-up action.
Accordingly, the Company believes that food products operating results in the
fourth quarter of 2006 and throughout 2007 will be negatively impacted by
anticipated expenditures for work on reservoirs located on Kauai and Maui.

2006 OUTLOOK

While the Hawaii economy remains healthy, the growth rate has moderated, which
has affected, and may continue to impact, shipping volumes. Similarly, Hawaii's
real estate market indicators point to a more challenging residential market.
However, unemployment is low and housing prices remain at or near historically
high levels. The Company, therefore, anticipates the impact of changing economic
factors on its businesses to be moderate for the balance of 2006.

On a consolidated basis, the Company remains on track to complete 2006 with good
financial performance and expects that full year 2006 operating profit will be
greater than originally anticipated.

FINANCIAL CONDITION, LIQUIDITY, FINANCING ARRANGEMENTS AND CASH FLOWS

Liquid Resources: The Company's principal liquid resources, comprising cash and
cash equivalents, receivables, sugar and coffee inventories and unused borrowing
capacity on revolving credit and private placement shelf facilities, less
accrued deposits to the CCF, totaled approximately $597 million at September 30,
2006, a decrease of $22 million from December 31, 2005. The decrease was due
primarily to higher borrowings on revolving credit facilities and $13 million in
lower cash balances, partially offset by $14 million in higher receivables
balances and $4 million in higher sugar and coffee inventories.

Balance Sheet: Working capital was $31 million at September 30, 2006, a decrease
of $18 million from the balance carried at the end of 2005. The decrease in
working capital was due primarily to higher balances on short-term borrowings
and trade payables and lower cash balances. These factors were partially offset
by higher inventories, higher income tax receivable balances, and higher
accounts receivable balances.

Cash and cash equivalents totaled $44 million at the end of the third quarter
compared with $57 million at the beginning of the year. The lower balance is due
principally to share repurchases, dividends, income tax payments, and capital
expenditures, partially offset by increased borrowings and cash generated from
operations.

Long-term Debt, including current portion, and short-term facilities, totaled
$434 million at September 30, 2006 compared with a balance of $327 million at
December 31, 2005. This $107 million increase was due mainly to capital
expenditure financing and share repurchases.

The Company's net deferred tax obligation was $427 million at September 30, 2006
compared with $399 million at December 31, 2005. This $28 million increase was
due principally to CCF deposits, and to a lesser extent, tax-deferred real
estate sales.

Cash Flows and Capital Expenditures: Cash Flows from Operating Activities
totaled $85 million for the first nine months of 2006, compared with $232
million for the first nine months of 2005. This decrease was principally the
result of higher year-to-date income tax payments, higher 2005 proceeds from the
sale of units in the Company's Lanikea residential high-rise project in Waikiki
and lower 2006 Matson earnings, partially offset by proceeds received from the
Company's Hokua joint venture in 2006.

Cash Flows from Investing Activities related to capital expenditures for the
first nine months of 2006 totaled $255 million, compared with $209 million for
the first nine months of 2005. The expenditures for the first nine months of
2006 relate primarily to the purchase of the MV Maunalei for $147 million,
equipment purchases for the ocean transportation segment, $105 million in
expenditures related to property development activities, and $9 million related
to specialty sugar expansion activities and routine asset replacements for
agricultural operations. The amounts reported in Capital Expenditures on the
Statement of Cash Flows exclude $33 million of tax-deferred purchases since the
Company did not actually take control of the cash during the exchange period.
Capital expenditures for 2005 included $144 million for the purchase of the MV
Manulani, $18 million for other transportation-related assets, $37 million for
real estate related acquisitions, development and property improvements, and $8
million of routine asset replacements for agricultural operations.

Tax-Deferred Real Estate Exchanges: Sales - During the first nine months of
2006, sales and condemnation proceeds which qualified for potential tax-deferral
treatment under the Internal Revenue Code Sections 1031 and 1033 totaled
approximately $60 million. The proceeds consisted primarily of the sales of two
retail centers in Phoenix, Arizona, a Maui office building, several commercial
parcels on Maui and Oahu, and two parcels on Kauai.

Purchases - During the first nine months of 2006, the Company acquired, using
the proceeds from tax-deferred sales (including reverse 1031 transactions),
property totaling approximately $66 million. The properties acquired with
tax-deferred proceeds principally included a two-building office property in
Salt Lake City, Utah, a two-building office complex in Plano, Texas, and a
two-story office building in Sacramento, California.

The proceeds from 1031 tax-deferred sales are held in escrow pending future use
to purchase new real estate assets. The proceeds from 1033 condemnations are
held by the Company until the funds are redeployed. As of September 30, 2006,
$14 million of proceeds from tax-deferred sales had not been reinvested.

The funds related to 1031 transactions are not included in the Statement of Cash
Flows but are included as non-cash information below the Statement. For "reverse
1031" transactions, the Company purchases a property in anticipation of
receiving funds in a future property sale. Funds used for reverse 1031 purchases
are included as capital expenditures on the Statement of Cash Flows and the
related sales of property, for which the proceeds are linked, are included as
property sales in the Statement.

Commitments, Contingencies and Environmental Matters: A description of
commitments and contingencies at September 30, 2006 is described in Note 4 to
the financial statements of Item 1.

OTHER MATTERS

Investments:  The Company's joint ventures are described in Item 8 of the
Company's most recently filed Form 10-K.

Dividends: The Company's third quarter dividend to shareholders was paid on
September 7, 2006 to shareholders of record on August 3, 2006. On October 26,
2006, the Company's Board of Directors declared a fourth quarter dividend of 25
cents per share payable on December 7, 2006 to shareholders of record as of
November 9, 2006.

Significant Accounting Policies: The Company's significant accounting policies
are described in Note 1 of the consolidated financial statements included in
Item 8 of the Company's most recently filed Form 10-K.

Critical Accounting Estimates: The preparation of financial statements in
conformity with accounting principles generally accepted in the United States of
America, upon which the Management's Discussion and Analysis is based, requires
that Management exercise judgment when making estimates and assumptions about
future events that affect the amounts reported in the financial statements and
accompanying notes. Future events and their effects cannot be determined with
absolute certainty and actual results will, inevitably, differ from those
estimates. These differences could be material. The most significant accounting
estimates inherent in the preparation of A&B's financial statements were
described in Item 7 of the Company's 2005 Form 10-K.

New and Proposed Accounting Standards: New and proposed accounting standards are
discussed in Note 2 of the Notes to the Condensed Consolidated Financial
Statements contained herein.

Information about the impacts of other newly issued accounting standards are
discussed in the Item 8 of the Company's most recently filed Form 10-K.

Economic Conditions: Two primary sources of periodic economic forecasts for the
state are the University of Hawaii Economic Research Organization (UHERO) and
the state's Department of Business, Economic Development & Tourism (DBEDT). For
more information please go to the websites of these organizations at
www.uhero.hawaii.edu and www.hawaii.gov/dbedt/info/economic, respectively.

Management Change:  The following management change occurred subsequent to the
third quarter.

         Kevin L. Halloran was named director of corporate finance and investor
         relations of A&B, effective October 11, 2006.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

Information concerning market risk is incorporated herein by reference to Item
7A of the Company's Form 10-K for the fiscal year ended December 31, 2005. There
has been no material change in the quantitative and qualitative disclosure about
market risk since December 31, 2005.

ITEM 4.  CONTROLS AND PROCEDURES
--------------------------------

     (a)   Disclosure Controls and Procedures.  The Company's management,
           with the participation of the Company's Chief Executive Officer and
           Chief Financial Officer, has evaluated the effectiveness of the
           Company's disclosure controls and procedures (as such term is
           defined in Rules 13a-15(e) and 15d-15(e) under the Securities
           Exchange Act of 1934, as amended (the "Exchange Act")) as of the end
           of the period covered by this report.  Based on such evaluation, the
           Company's Chief Executive Officer and Chief Financial Officer have
           concluded that, as of the end of such period, the Company's
           disclosure controls and procedures are effective in recording,
           processing, summarizing and reporting, on a timely basis,
           information required to be disclosed by the Company in the reports
           that it files or submits under the Exchange Act.

     (b)   Internal Control Over Financial Reporting. There have not been any
           changes in the Company's internal control over financial reporting
           (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the
           Exchange Act) during the fiscal quarter to which this report relates
           that have materially affected, or are reasonably likely to materially
           affect, the Company's internal control over financial reporting.




                           PART II. OTHER INFORMATION


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
--------------------------------------------------------------------

                      Issuer Purchases of Equity Securities



-------------------------------------------------------------------------------------------------------------
                                                                   Total Number of      Maximum Number
                                                                 Shares Purchased as    of Shares that
                                                                  Part of Publicly   May Yet Be Purchased
                          Total Number of       Average Price      Announced Plans      Under the Plans
          Period         Shares Purchased      Paid per Share        or Programs          or Programs

-------------------------------------------------------------------------------------------------------------
                                                                                

     Jul 1 - 31, 2006     362,534 (1)(2)        $46.83 (1)(2)         1,545,342             454,658
-------------------------------------------------------------------------------------------------------------
     Aug 1 - 31, 2006           --                   --                  --                   --
-------------------------------------------------------------------------------------------------------------
     Sep 1 - 30, 2006           --                   --                  --                   --
-------------------------------------------------------------------------------------------------------------


         (1) On June 27, 2006, the Company entered into an accelerated share
         repurchase agreement ("ASR") with Goldman, Sachs & Co. ("Goldman") to
         repurchase shares of A&B's common stock for an aggregate purchase price
         of approximately $63 million. The maximum average price paid per share
         that will be paid under the ASR is $46.83, which is based on 984,000
         and 361,342 shares that were delivered on June 30, 2006 and July 12,
         2006, respectively. The average price per share paid to date under the
         ASR is not expected to be representative of the final average
         repurchase price per share because A&B expects to receive additional
         shares for no additional consideration. Under the terms of the ASR, the
         Company may receive up to an additional 184,099 shares upon termination
         of the agreement in a third installment based on the volume weighted
         average price of A&B's common stock from July 8, 2006 through to the
         end of the termination period, which may be determined by Goldman in
         its discretion from September 8, 2006 through November 10, 2006. A&B
         has no further obligation to provide additional cash or to issue
         additional shares under the agreement, and consequently, any additional
         shares received would reduce the final average price paid per share.
         The final average repurchase price per share under the ASR is expected
         to range from $41.19 to $46.83. Through October 30, 2006, the Company's
         total share repurchases totaled 1,545,342 shares for $71.5 million at
         an average price of $46.25 per share.

         (2) Includes 1,192 shares of restricted common stock repurchased for
         $56,420 pursuant to the Company's repurchase right provided under the
         Alexander & Baldwin, Inc. Restricted Stock Bonus Plan.


ITEM 6.  EXHIBITS
-----------------

         3.b. Revised Bylaws of Alexander & Baldwin, Inc. (as amended through
         October 26, 2006).

         10.b.1.(vi) Amendment No. 5 to the Alexander & Baldwin, Inc. 1989 Stock
         Option/Stock Incentive Plan.

         10.b.1.(xi) Amendment No. 4 to the Alexander & Baldwin, Inc. 1989
         Non-Employee Director Stock Option Plan.

         10.b.1.(xvii) Amendment No. 5 to the Alexander & Baldwin, Inc. 1998
         Stock Option/Stock Incentive Plan.

         10.b.1.(xxv) Amendment No. 4 to the Alexander & Baldwin, Inc. 1998
         Non-Employee Director Stock Option Plan.

         31.1 Certification of Chief Executive Officer, as Adopted Pursuant to
         Section 302 of the Sarbanes-Oxley Act of 2002.

         31.2 Certification of Chief Financial Officer, as Adopted Pursuant to
         Section 302 of the Sarbanes-Oxley Act of 2002.

         32  Certification of Chief Executive Officer and Chief Financial
         Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
         Section 906 of the Sarbanes-Oxley Act of 2002.


                            SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                                          ALEXANDER & BALDWIN, INC.
                                   -------------------------------------
                                                (Registrant)



Date:  October 27, 2006            /s/ Christopher J. Benjamin
                                   --------------------------------------
                                       Christopher J. Benjamin
                                       Senior Vice President,
                                       Chief Financial Officer and
                                       Treasurer


Date:  October 27, 2006            /s/ Paul K. Ito
                                   ---------------------------------------
                                       Paul K. Ito
                                       Controller


                                      EXHIBIT INDEX

         3.b. Revised Bylaws of Alexander & Baldwin, Inc. (as amended through
         October 26, 2006).

         10.b.1.(vi) Amendment No. 5 to the Alexander & Baldwin, Inc. 1989 Stock
         Option/Stock Incentive Plan.

         10.b.1.(xi) Amendment No. 4 to the Alexander & Baldwin, Inc. 1989
         Non-Employee Director Stock Option Plan.

         10.b.1.(xvii) Amendment No. 5 to the Alexander & Baldwin, Inc. 1998
         Stock Option/Stock Incentive Plan.

         10.b.1.(xxv) Amendment No. 4 to the Alexander & Baldwin, Inc. 1998
         Non-Employee Director Stock Option Plan.

         31.1 Certification of Chief Executive Officer, as Adopted Pursuant to
         Section 302 of the Sarbanes-Oxley Act of 2002.

         31.2 Certification of Chief Financial Officer, as Adopted Pursuant to
         Section 302 of the Sarbanes-Oxley Act of 2002.

         32  Certification of Chief Executive Officer and Chief Financial
         Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
         Section 906 of the Sarbanes-Oxley Act of 2002.