EX-99.2 3 q42023supplement.htm EX-99.2 Document


a86_q4x2023xsupplementcover.jpg



Alexander & Baldwin, Inc.
Table of Contents
  
Company Overview
Company Profile
Glossary of Terms
Statement on Management's Use of Non-GAAP Financial Measures
Financial Summary
Table 1 – Condensed Consolidated Balance Sheets
Table 2 – Condensed Consolidated Statements of Operations
Table 3 – Segment Results
Table 4 – Condensed Consolidated Statements of Cash Flows
Table 5 – Debt Summary
Table 6 – Capitalization & Financial Ratios
Table 7 – Consolidated Metrics
Commercial Real Estate
Table 8 – CRE Metrics
Table 9 – Occupancy
Table 10 – NOI and Same-Store NOI by Type
Table 11 – Improved Property Report
Table 12 – Ground Lease Report
Table 13 – Top 10 Tenants Ranked by ABR
Table 14 – Lease Expiration Schedule
Table 15 – New & Renewal Lease Summary
Table 16 – Portfolio Redevelopment & Development Summary
Table 17 – Transactional Activity (2022 - 2023)
Land Operations
Table 18 – Statement of Operating Profit, EBITDA and Adjusted EBITDA
Table 19 – Core Real Estate Development-for-sale Projects
Table 20 – Components of Land Operations
  
Forward-Looking Statements
Statements in this Supplemental Information document that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties that could cause actual results to differ materially from those contemplated by the relevant forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding possible or assumed future results of operations, business strategies, growth opportunities and competitive positions. Such forward-looking statements speak only as of the date the statements were made and are not guarantees of future performance. Forward-looking statements are subject to a number of risks, uncertainties, assumptions and other factors that could cause actual results and the timing of certain events to differ materially from those expressed in or implied by the forward-looking statements. These factors include, but are not limited to, prevailing market conditions and other factors related to the Company's REIT status and the Company's business, the evaluation of alternatives by the Company related to its non-core assets and business, and the risk factors discussed in the Company's most recent Form 10-K, Form 10-Q and other filings with the Securities and Exchange Commission (“SEC”). The information in this Supplemental Information document should be evaluated in light of these important risk factors. We do not undertake any obligation to update the Company's forward-looking statements.

Basis of Presentation
The information contained in this Supplemental Information document does not purport to disclose all items required by accounting principles generally accepted in the United States of America ("GAAP").
2






















Company Overview
3


Alexander & Baldwin, Inc.
Company Overview
Company Profile

Alexander & Baldwin, Inc. ("A&B" or the "Company") is a fully integrated real estate investment trust ("REIT") headquartered in Honolulu, Hawai‘i. The Company has a history of over 150 years of being an integral piece of Hawai‘i and its economy making it uniquely qualified to create value for shareholders through a strategy focused on asset management and growth primarily in its commercial real estate holdings in Hawai‘i.

The Company operates in two reportable segments: Commercial Real Estate ("CRE") and Land Operations, and is composed of the following as of December 31, 2023:

A commercial real estate portfolio composed of 22 retail centers, 13 industrial assets, and four office properties, representing a total of 3.9 million square feet of improved properties, including 2.5 million square feet of largely grocery/drugstore-anchored retail centers, as well as 142.0 acres of ground lease assets throughout the Hawaiian islands; and
A land operations portfolio consisting of approximately 3,652 acres of legacy landholdings and assets that are subject to the Company's simplification and monetization efforts, and 53 acres of core landholdings, including development-for-hold and development-for-sale activities on Oahu and Maui.

In November 2023, the Company completed the sale of its interests in Grace Pacific, a materials and construction company, and the Company-owned quarry land on Maui (collectively, the “Grace Disposal Group”). The assets and liabilities associated with the Grace Disposal Group were classified as held for sale in the consolidated balance sheet as of December 31, 2022, and financial results are classified as discontinued operations in the consolidated statements of operations and cash flows for all periods presented.
Throughout this Supplemental Information document, references to "we," "our," "us" and "our Company" refer to Alexander & Baldwin, Inc., together with its consolidated subsidiaries.
4


Executive Officers
Lance ParkerClayton Chun
President & Chief Executive OfficerExecutive Vice President, Chief Financial Officer & Treasurer
Jeffrey PaukerMeredith Ching
Executive Vice President & Chief Investment OfficerExecutive Vice President, External Affairs
Contact InformationEquity Research
Corporate HeadquartersJanney Montgomery ScottJMP Securities
822 Bishop StreetRob StevensonMitch Germain
Honolulu, HI 96813(646) 840-3217(212) 906-3537
robstevenson@janney.commgermain@jmpsecurities.com
Investor Relations
Clayton ChunPiper Sandler & Co.Sidoti & Company, LLC
Executive Vice President, Chief Financial Officer & TreasurerAlexander GoldfarbBrendan McCarthy, CFA
(808) 525-6606(212) 466-7937(212) 453-7057
investorrelations@abhi.comalexander.goldfarb@psc.combmccarthy@sidoti.com
Transfer Agent & Registrar
ComputershareOther Company Information
P.O. Box 43006
Providence, RI 02940-3006Stock exchange listing:NYSE: ALEX
(866) 442-6551Corporate website:www.alexanderbaldwin.com
Market capitalization
at December 31, 2023:
$1.4B
Overnight Correspondence3-month average trading volume:304K
ComputershareIndependent auditor:Deloitte & Touche LLP
150 Royall Street, Suite 101
Canton, MA 02021
Shareholder website: www.computershare.com/investor
Online inquiries: www-us.computershare.com/investor/contact

5


Alexander & Baldwin, Inc.
Company Overview
Glossary of Terms
ABRAnnualized Base Rent ("ABR") is the current month's contractual base rent multiplied by 12. Base rent is presented without consideration of percentage rent that may, in some cases, be significant.
Comparable LeaseComparable Leases are either renewals (executed for the same units) or new leases (executed for units that have been vacated in the previous 12 months) for comparable space and comparable lease terms. Expansions, contractions and strategic short-term renewals are excluded from the Comparable Lease pool.
CRE PortfolioComposed of (1) retail, industrial and office improved properties subject to operating leases ("Improved Portfolio") and (2) assets subject to ground leases ("Ground Leases") within the CRE segment.
Debt-service Coverage Ratio
The ratio of Consolidated Adjusted EBITDA to the sum of debt service – which includes interest expense, principal payments for financing leases and term debt, as well as principal amortization of mortgage debt, but excludes balloon payments – for the trailing twelve months.
EBITDA and Segment Adjusted (or Consolidated Adjusted) EBITDA
Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") is calculated on a consolidated basis ("Consolidated EBITDA") by adjusting the Company’s consolidated net income (loss) to exclude the impact of interest expense, income taxes and depreciation and amortization.

EBITDA is calculated for each segment ("Segment EBITDA" or "Commercial Real Estate EBITDA" and "Land Operations EBITDA") by adjusting segment operating profit (which excludes interest expense and income taxes) to add back depreciation and amortization recorded at the respective segment.

Segment Adjusted EBITDA (or Consolidated Adjusted EBITDA) is calculated by adjusting Segment EBITDA (or Consolidated EBITDA) for items identified as non-recurring, infrequent or unusual that are not expected to recur in the segment’s normal operations (or in the Company’s core business). Segment Adjusted EBITDA may also be referred to as CRE Adjusted EBITDA or Land Operations Adjusted EBITDA (when applicable).
FFO
The Company's Funds From Operations ("FFO") measures begin with the National Association of Real Estate Investment Trusts ("Nareit") definition and certain adjustments are made to reflect the operating performance of the core commercial real estate business.

FFO is presented by the Company as a widely used non-GAAP measure of operating performance for real estate companies. Nareit defines FFO as follows: net income (loss) available to A&B common shareholders (calculated in accordance with GAAP), excluding (1) depreciation and amortization related to real estate, (2) gains and losses from the sale of certain real estate assets, (3) gains and losses from change in control, (4) impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and (5) income (loss) from discontinued operations that are incidental to CRE.

"Core FFO" represents a non-GAAP measure relevant to the operating performance of the Company's commercial real estate business (i.e., its core business). Core FFO is calculated by adjusting CRE operating profit to exclude items noted above (i.e., depreciation and amortization related to real estate included in CRE operating profit) and to make further adjustments to include expenses not included in CRE operating profit but that are necessary to accurately reflect the operating performance of its core business (i.e., corporate expenses and interest expense attributable to this core business) or to exclude items that are non-recurring, infrequent, unusual and unrelated to the core business operating performance (i.e., not likely to recur within two years or has not occurred within the prior two years).

The Company presents both non-GAAP measures and reconciles each to the most directly-comparable GAAP measure as well as reconciling FFO to Core FFO. The Company's FFO and Core FFO may not be comparable to such metrics reported by other REITs due to possible differences in the interpretation of the current Nareit definition used by such REITs.
GAAPGenerally accepted accounting principles in the United States of America.
GLAGross leasable area ("GLA") measured in square feet ("SF"). GLA is periodically adjusted based on remeasurement or reconfiguration of space and may change period over period for these remeasurements.
Maintenance Capital ExpendituresAs it relates to CRE segment capital expenditures (i.e., capitalizable costs on a cash basis), normalized recurring expenditures necessary to maintain building value, the current income stream and position in the market. Such expenditures may include building/area improvements and tenant space improvements.
Net DebtNet Debt is calculated by adjusting the Company's total debt to its notional amount (by excluding unamortized premium, discount and capitalized loan fees) and by subtracting cash and cash equivalents recorded in the Company's consolidated balance sheets.
6


NOI
Net Operating Income ("NOI") represents total Commercial Real Estate contract-based operating revenue that is realizable (i.e., assuming collectability is deemed probable) less the direct property-related operating expenses paid or payable in cash. The calculation of NOI excludes the impact of depreciation and amortization (e.g., depreciation related to capitalized costs for improved properties, other capital expenditures for building/area improvements and tenant space improvements, as well as amortization of leasing commissions); straight-line lease adjustments (including amortization of lease incentives); amortization of favorable/unfavorable lease assets/liabilities; lease termination income; interest and other income (expense), net; selling, general, administrative and other expenses (not directly associated with the property); and impairment of commercial real estate assets.
Occupancy
The Physical Occupancy percentage calculates the square footage leased and commenced (i.e., measured when the lessee has physical access to the space) as a percentage of total available improved property space at the end of the period reported.
The Leased Occupancy percentage calculates the square footage leased (i.e., the space has been committed to by a lessee under a signed lease agreement) as a percentage of total available improved property square footage as of the end of the period reported.

The Economic Occupancy percentage calculates the square footage under leases for which the lessee is contractually obligated to make lease-related payments (i.e., subsequent to the rent commencement date) to total available improved property square footage as of the end of the period reported.
PSFPer square foot of GLA.
Rent SpreadPercentage change in ABR in the first year of a signed lease relative to the ABR in the last year of the prior lease.
Same-Store
The Company reports NOI and Occupancy on a Same-Store basis, which includes the results of properties that were owned and operated for the entirety of the prior calendar year and current reporting period, year-to-date. The Same-Store pool excludes properties under development or redevelopment and also excludes properties acquired or sold during either of the comparable reporting periods. New developments and redevelopments are moved into the Same-Store pool after one full calendar year of stabilized operation. Management judgment is involved in the classification of properties for exclusion from the same-store pool when they are no longer considered stabilized due to redevelopment or other factors.
StabilizationNew developments and redevelopments are generally considered stabilized upon the initial attainment of 90% economic occupancy.
Straight-line RentNon-cash revenue related to a GAAP requirement to average tenant rents over the life of the lease, regardless of the actual cash collected in the reporting period.
TTMTrailing twelve months.
Year BuiltYear of most recent repositioning/redevelopment or year built if no repositioning/redevelopment has occurred.

7


Alexander & Baldwin, Inc.
Company Overview
Statement on Management's Use of Non-GAAP Financial Measures

The Company presents the following non-GAAP financial measures in this Supplemental Information document:

Consolidated EBITDA
Consolidated Adjusted EBITDA
FFO
Core FFO
Commercial Real Estate NOI and Same-Store NOI
Commercial Real Estate EBITDA and Commercial Real Estate Adjusted EBITDA
Land Operations EBITDA and Land Operations Adjusted EBITDA

The Company uses non-GAAP measures when evaluating operating performance because management believes that they provide additional insight into the Company's and segments' core operating results, and/or the underlying business trends affecting performance on a consistent and comparable basis from period to period. These measures generally are provided to investors as an additional means of evaluating the performance of ongoing core operations. The non-GAAP financial information presented herein should be considered supplemental to, and not as a substitute for or superior to, financial measures calculated in accordance with GAAP.

The Company may report various forms of EBITDA (e.g., Segment EBITDA — also referred to as Commercial Real Estate EBITDA and Land Operations EBITDA — and Consolidated EBITDA) as non-GAAP measures used by the Company in evaluating the segments' and Company's operating performance on a consistent and comparable basis from period to period. The Company provides this information to investors as an additional means of evaluating the performance of the segments' and Company’s ongoing operations.

The Company also adjusts Segment EBITDA or Consolidated EBITDA to arrive at Segment Adjusted EBITDA or Consolidated Adjusted EBITDA for items identified as non-recurring, infrequent or unusual that are not expected to recur in the segment’s normal operations (or in the Company’s core business). Segment Adjusted EBITDA may also be referred to as CRE Adjusted EBITDA or Land Operations Adjusted EBITDA (when applicable).

As an illustrative example, the Company identified non-cash impairment and pension termination charges as non-recurring, infrequent or unusual items that are not expected to recur in the consolidated or segment’s normal operations (or in the Company’s core business). By excluding these items from Segment EBITDA and Consolidated EBITDA to arrive at Segment Adjusted EBITDA or Consolidated Adjusted EBITDA, the Company believes it provides meaningful supplemental information about its core operating performance and facilitates comparisons to historical operating results. Such non-GAAP measures should not be viewed as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

FFO is presented by the Company as a widely used non-GAAP measure of operating performance for real estate companies. The Company believes that, subject to the following limitations, FFO provides a supplemental measure to net income (calculated in accordance with GAAP) for comparing its performance and operations to those of other REITs. FFO does not represent an alternative to net income calculated in accordance with GAAP. In addition, FFO does not represent cash generated from operating activities in accordance with GAAP, nor does it represent cash available to pay distributions and should not be considered as an alternative to cash flow from operating activities, determined in accordance with GAAP, as a measure of the Company’s liquidity. The Company presents different forms of FFO:

FFO represents the Nareit-defined non-GAAP measure for the operating performance of the Company as a whole. The Company's calculation refers to net income (loss) available to A&B common shareholders as its starting point in the calculation of FFO.

Core FFO represents a non-GAAP measure relevant to the operating performance of the Company's commercial real estate business (i.e., its core business). Core FFO is calculated by adjusting CRE operating profit to exclude items in a manner consistent with FFO (i.e., depreciation and amortization related to real estate included in CRE operating profit) and to make further adjustments to include expenses not included in CRE operating profit but that are necessary to accurately reflect the operating performance of its core business (i.e., corporate expenses and interest expense attributable to this core business) or to exclude items that are non-recurring, infrequent, unusual and unrelated to the core business operating performance (i.e., not likely to recur within two years or has not occurred within the prior two years). The Company believes such adjustments facilitate the comparable measurement of the Company's core operating performance over time. The Company believes that Core FFO, which is a supplemental non-GAAP financial measure, provides an additional and useful means to assess and compare the operating performance of REITs.

The Company presents both non-GAAP measures and reconciles each to the most directly-comparable GAAP measure as well as reconciling FFO to Core FFO. The Company's FFO and Core FFO may not be comparable to such metrics reported by other REITs due to possible differences in the interpretation of the current Nareit definition used by such REITs.
NOI is a non-GAAP measure used internally in evaluating the unlevered performance of the Company's Commercial Real Estate portfolio. The Company believes NOI provides useful information to investors regarding the Company's financial condition and results of operations because it reflects only the contract-based income and cash-based expense items that are incurred at the property level. When compared across periods, NOI can be used to determine trends in earnings of the Company's properties as this measure is not affected by non-contract-
8


based revenue (e.g., straight-line lease adjustments required under GAAP); by non-cash expense recognition items (e.g., the impact of depreciation and amortization expense or impairments); or by other expenses or gains or losses that do not directly relate to the Company's ownership and operations of the properties (e.g., indirect selling, general, administrative and other expenses, as well as lease termination income). The Company believes the exclusion of these items from operating profit (loss) is useful because the resulting measure captures the contract-based revenue that is realizable (i.e., assuming collectability is deemed probable) and the direct property-related expenses paid or payable in cash that are incurred in operating the Company's Commercial Real Estate portfolio, as well as trends in occupancy rates, rental rates and operating costs. NOI should not be viewed as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

The Company reports NOI and Occupancy on a Same-Store basis, which includes the results of properties that were owned and operated for the entirety of the prior calendar year and current reporting period, year-to-date. The Company believes that reporting on a Same-Store basis provides investors with additional information regarding the operating performance of comparable assets separate from other factors (such as the effect of developments, redevelopments, acquisitions or dispositions).

The calculations of these financial measures are described in the Glossary of Terms of this Supplemental Information document. To emphasize, the Company's methods of calculating non-GAAP measures may differ from methods employed by other companies and thus may not be comparable to such other companies.

Required reconciliations of these non-GAAP financial measures to the most directly comparable financial measure calculated and presented in accordance with GAAP are set forth in the following tables of this Supplemental Information document:

Refer to Table 7 – Consolidated Metrics for a reconciliation of consolidated net income to Consolidated EBITDA and Consolidated Adjusted EBITDA, a reconciliation of consolidated net income (loss) available to A&B common shareholders to FFO and Core FFO, as well as a reconciliation of Commercial Real Estate operating profit to Core FFO.
Refer to Table 8 – CRE Metrics for a reconciliation of Commercial Real Estate operating profit to NOI and Same-Store NOI and a reconciliation of Commercial Real Estate operating profit to Commercial Real Estate EBITDA and Commercial Real Estate Adjusted EBITDA.
Refer to Table 18 – Statement of Operating Profit, EBITDA and Adjusted EBITDA for a reconciliation of Land Operations operating profit to Land Operations EBITDA and Land Operations Adjusted EBITDA.
9






















Financial Summary

10


Alexander & Baldwin, Inc.
Financial Summary
Table 1 – Condensed Consolidated Balance Sheets
(amounts in millions; unaudited)
December 31, December 31,
20232022
ASSETS
Real estate investments
Real estate property$1,609.0 $1,598.9 
Accumulated depreciation(227.3)(202.3)
Real estate property, net1,381.7 1,396.6 
Real estate developments58.1 59.9 
Investments in real estate joint ventures and partnerships6.9 7.5 
Real estate intangible assets, net36.3 43.6 
Real estate investments, net1,483.0 1,507.6 
Cash and cash equivalents13.5 33.3 
Restricted cash0.2 1.0 
Accounts receivable, net of allowances (credit losses and doubtful accounts) of $2.9 million and $2.5 million as of December 31, 2023, and December 31, 2022, respectively
4.5 6.1 
Operating lease right-of-use assets1.7 5.4 
Goodwill8.7 8.7 
Other receivables, net of allowances of $3.5 million and $2.7 million as of December 31, 2023, and December 31, 2022, respectively
23.6 6.9 
Prepaid expenses and other assets97.0 91.5 
Assets held for sale14.0 126.8 
Total assets$1,646.2 $1,787.3 
LIABILITIES AND EQUITY
Liabilities:
Notes payable and other debt$464.0 $472.2 
Accounts payable5.8 4.5 
Operating lease liabilities1.1 4.9 
Accrued pension and post-retirement benefits10.0 10.1 
Deferred revenue70.4 68.8 
Accrued and other liabilities91.8 102.1 
Liabilities associated with assets held for sale0.1 81.0 
Total liabilities643.2 743.6 
Commitments and Contingencies
Redeemable Noncontrolling Interest— 8.0 
Equity:
Common stock - no par value; authorized, 225.0 million shares; outstanding, 72.4 million and 72.5 million shares at December 31, 2023 and December 31, 2022, respectively
1,809.1 1,808.4 
Accumulated other comprehensive income (loss)3.2 1.8 
Distributions in excess of accumulated earnings(809.3)(774.5)
Total A&B shareholders' equity1,003.0 1,035.7 
Total liabilities and equity$1,646.2 $1,787.3 

11


Alexander & Baldwin, Inc.
Financial Summary
Table 2 – Condensed Consolidated Statements of Operations
(amounts in millions, except per share data; unaudited)
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Operating Revenue:
Commercial Real Estate$48.4 $48.4 $194.0 $187.2 
Land Operations4.5 22.4 14.9 43.3 
Total operating revenue52.9 70.8 208.9 230.5 
Operating Costs and Expenses: 
Cost of Commercial Real Estate25.9 25.5 101.0 98.7 
Cost of Land Operations(2.2)15.4 5.6 34.2 
Selling, general and administrative7.8 8.2 34.0 35.9 
Impairment of assets4.2 — 4.8 — 
Total operating costs and expenses35.7 49.1 145.4 168.8 
Gain (loss) on disposal of non-core assets, net— — 1.1 54.0 
Operating Income (Loss)17.2 21.7 64.6 115.7 
Other Income and (Expenses):
Income (loss) related to joint ventures0.0 (0.7)1.9 1.6 
Pension termination— — — (76.9)
Interest and other income (expense), net(2.7)0.3 (2.7)0.4 
Interest expense(6.0)(5.3)(23.0)(22.0)
Income (Loss) from Continuing Operations Before Income Taxes8.5 16.0 40.8 18.8 
Income tax benefit (expense)— 0.2 — 18.3 
Income (Loss) from Continuing Operations8.5 16.2 40.8 37.1 
Income (loss) from discontinued operations, net of income taxes(11.7)(87.9)(7.8)(86.6)
Net Income (Loss)(3.2)(71.7)33.0 (49.5)
Loss (income) attributable to discontinued noncontrolling interest(0.3)0.1 (3.2)(1.1)
Net Income (Loss) Attributable to A&B Shareholders$(3.5)$(71.6)$29.8 $(50.6)
Earnings (Loss) Per Share Available to A&B Shareholders:  
Basic Earnings (Loss) Per Share of Common Stock:
Continuing operations available to A&B shareholders$0.12 $0.22 $0.56 $0.51 
Discontinued operations available to A&B shareholders(0.17)(1.21)(0.15)(1.21)
Net income (loss) available to A&B shareholders$(0.05)$(0.99)$0.41 $(0.70)
  
Diluted Earnings (Loss) Per Share of Common Stock:
Continuing operations available to A&B shareholders$0.12 $0.22 $0.56 $0.50 
Discontinued operations available to A&B shareholders(0.17)(1.21)(0.15)(1.20)
Net income (loss) available to A&B shareholders$(0.05)$(0.99)$0.41 $(0.70)
Weighted-Average Number of Shares Outstanding:  
Basic72.472.5 72.6 72.6 
Diluted72.772.7 72.8 72.8 
Amounts Available to A&B Common Shareholders:
Continuing operations available to A&B common shareholders$8.5 $16.2 $40.7 $36.9 
Discontinued operations available to A&B common shareholders(12.0)(87.8)(11.0)(87.7)
Net income (loss) available to A&B common shareholders$(3.5)$(71.6)$29.7 $(50.8)
12


Alexander & Baldwin, Inc.
Financial Summary
Table 3 – Segment Results
(amounts in millions; unaudited)
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Operating Revenue:
Commercial Real Estate$48.4 $48.4 $194.0 $187.2 
Land Operations4.5 22.4 14.9 43.3 
Total operating revenue52.9 70.8 208.9 230.5 
Operating Profit (Loss): 
Commercial Real Estate1
17.0 21.2 81.2 81.5 
Land Operations2,3
6.3 5.7 10.8 (1.4)
Total operating profit (loss)23.3 26.9 92.0 80.1 
Interest expense(6.0)(5.3)(23.0)(22.0)
Corporate and other expense4
(8.8)(5.6)(28.2)(39.3)
Income (Loss) from Continuing Operations Before Income Taxes8.5 16.0 40.8 18.8 
Income tax benefit (expense)— 0.2 — 18.3 
Income (Loss) from Continuing Operations8.5 16.2 40.8 37.1 
Income (loss) from discontinued operations, net of income taxes(11.7)(87.9)(7.8)(86.6)
Net Income (Loss)(3.2)(71.7)33.0 (49.5)
Loss (income) attributable to discontinued noncontrolling interest(0.3)0.1 (3.2)(1.1)
Net Income (Loss) Attributable to A&B Shareholders$(3.5)$(71.6)$29.8 $(50.6)
1 Commercial Real Estate segment operating profit (loss) includes intersegment operating revenue, primarily from the Land Operations segment, that is eliminated in the consolidated results of operations, and pension termination charges of zero and $0.7 million related to the 2022 termination of the defined benefit plans for the three and twelve months ended December 31, 2022, respectively.
2 Land Operations segment operating profit (loss) includes equity in earnings (losses) from the Company's joint ventures.
3 For the twelve months ended December 31, 2022, Land Operations segment operating profit (loss) includes pension termination charges of $62.2 million related to the 2022 termination of the defined benefit plans as well as a gain on the sale of non-core assets, net, of $54.0 million. Land Operations segment operating profit (loss) includes a gain on sale of non-core assets, net, of $1.1 million for the twelve months ended December 31, 2023, related to the sale of the Company's legacy trucking business. No such amounts are recorded in the three months ended December 31, 2023 and 2022.
4 Corporate and other expense includes pension termination charges of zero and $14.0 million for the three and twelve months ended December 31, 2022, respectively, related to the 2022 termination of the defined benefit plans.

Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Selling, general and administrative expense by segment:
Commercial Real Estate$1.4 $1.6 $7.0 $6.8 
Land Operations0.4 0.5 1.8 3.5 
Corporate6.0 6.1 25.2 25.6 
Total selling, general and administrative expense$7.8 $8.2 $34.0 $35.9 


13


December 31,
2023
December 31, 2022
Identifiable assets by segment:
Commercial Real Estate$1,479.8 $1,499.9 
Land Operations112.4 112.0 
Assets Held for Sale14.0 126.8 
Corporate40.0 48.6 
Total assets$1,646.2 $1,787.3 
Book value by segment:
Commercial Real Estate$1,250.9 $1,265.8 
Land Operations13.4 4.8 
Assets Held for Sale, net13.9 45.8 
Corporate1
(275.2)(272.7)
Total2,3
$1,003.0 $1,043.7 
1 Primarily composed of corporate debt, partially offset by other assets and liabilities, net.
2 Equals the sum of consolidated total equity and the redeemable noncontrolling interest presented on the consolidated balance sheet as of December 31, 2022.
3 Book value attributable to A&B as of December 31, 2022 was $1,035.7 million, which is book value noted above less redeemable noncontrolling interest of $8.0 million. Subsequent to the sale of the Grace Disposal Group in November 2023, the Company no longer had redeemable noncontrolling interests.

14


Alexander & Baldwin, Inc.
Financial Summary
Table 4 – Condensed Consolidated Statements of Cash Flows    
(amounts in millions; unaudited)
Twelve Months Ended December 31,
20232022
Cash Flows from Operating Activities:
Net income (loss)$33.0 $(49.5)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations:
Loss (income) from discontinued operations7.8 86.6 
Depreciation and amortization36.8 38.0 
Income tax expense (benefit) — (18.1)
Loss (gain) from disposals and asset transactions, net(1.1)(54.0)
Impairment of assets4.8 5.0 
Loss (gain) from de-designation of interest rate swaps2.7 — 
Share-based compensation expense6.1 4.9 
Loss (income) related to joint ventures, net of operating cash distributions(1.8)(0.9)
Pension termination— 76.9 
Changes in operating assets and liabilities:
Trade and other receivables0.1 (3.9)
Prepaid expenses, income tax receivable and other assets(0.9)(1.7)
Development/other property inventory(3.5)10.5 
Accrued pension and post-retirement benefits— (27.1)
Accounts payable1.1 0.8 
Accrued and other liabilities(9.6)(0.3)
Operating cash flows from continuing operations75.5 67.2 
Operating cash flows from discontinued operations(8.4)(33.2)
Net cash provided by (used in) operations67.1 34.0 
Cash Flows from Investing Activities:
Capital expenditures for acquisitions(9.5)— 
Capital expenditures for property, plant and equipment(21.7)(21.7)
Proceeds from disposal of assets3.4 73.1 
Payments for purchases of investments in affiliates and other investments(0.3)(0.5)
Distributions of capital and other receipts from investments in affiliates and other investments0.5 0.1 
Investing cash flows from continuing operations(27.6)51.0 
Investing cash flows from discontinued operations34.7 (6.4)
Net cash provided by (used in) investing activities7.1 44.6 
Cash Flows from Financing Activities: 
Payments of notes payable and other debt and deferred financing costs(35.1)(23.2)
Borrowings (payments) on line-of-credit agreement, net25.0 (38.0)
Cash dividends paid(64.3)(57.7)
Repurchases of common stock and other payments(5.4)(7.3)
Financing cash flows from continuing operations(79.8)(126.2)
Financing cash flows from discontinued operations(15.1)11.0 
Net cash provided by (used in) financing activities(94.9)(115.2)
Cash, Cash Equivalents, Restricted Cash, and Cash included in Assets Held for Sale  
Net increase (decrease) in cash, cash equivalents, restricted cash, and cash included in assets held for sale(20.7)(36.6)
Balance, beginning of period34.4 71.0 
Balance, end of period$13.7 $34.4 

15


Alexander & Baldwin, Inc.
Financial Summary
Table 5 – Debt Summary
As of December 31, 2023
(dollars in millions; unaudited)
Scheduled Principal Payments
DebtInterest Rate (%)Weighted-average Interest Rate (%)Maturity DateWeighted-average Maturity (Years)20242025202620272028ThereafterTotal PrincipalPremium (discount)/debt issuance costs, netTotal
Secured:
Laulani Village3.93%3.93%20240.4$57.8 $— $— $— $— $— $57.8 $(0.1)$57.7 
Pearl Highlands4.15%4.15%20241.075.1 — — — — — 75.1 0.2 75.3 
Photovoltaic Financing(1)4.75%(1)3.60.3 0.3 0.3 2.0 1.2 — 4.1 — 4.1 
Manoa Marketplace(2)3.14%20295.11.8 1.9 1.9 2.0 2.1 43.0 52.7 (0.1)52.6 
Subtotal / Wtd Avg3.81%2.0$135.0 $2.2 $2.2 $4.0 $3.3 $43.0 $189.7 $— $189.7 
Unsecured:
Series A Note5.53%5.53%20240.6$7.1 $— $— $— $— $— $7.1 $— $7.1 
Series J Note4.66%4.66%20251.3— 10.0 — — — — 10.0 — 10.0 
Series B Note5.55%5.55%20260.99.0 16.0 2.0 — — — 27.0 — 27.0 
Series C Note5.56%5.56%20261.82.0 3.0 4.0 — — — 9.0 — 9.0 
Series F Note4.35%4.35%20261.92.4 3.3 4.0 — — — 9.7 — 9.7 
Series H Note4.04%4.04%20262.9— — 50.0 — — — 50.0 — 50.0 
Series K Note4.81%4.81%20273.3— — — 34.5 — — 34.5 (0.1)34.4 
Series G Note3.88%3.88%20272.16.5 6.0 7.0 2.6 — — 22.1 — 22.1 
Series L Note4.89%4.89%20284.3— — — — 18.0 — 18.0 — 18.0 
Series I Note4.16%4.16%20285.0— — — — 25.0 — 25.0 — 25.0 
Term Loan 54.30%4.30%20296.0— — — — — 25.0 25.0 — 25.0 
Subtotal / Wtd Avg4.55%3.1$27.0 $38.3 $67.0 $37.1 $43.0 $25.0 $237.4 $(0.1)$237.3 
Revolving Credit Facilities:
A&B Revolver(3)6.50%2025(4)1.7$— $37.0 $— $— $— $— $37.0 $— $37.0 
Subtotal / Wtd Avg6.50%1.7$— $37.0 $— $— $— $— $37.0 $— $37.0 
Total / Wtd Avg4.41%2.5$162.0 $77.5 $69.2 $41.1 $46.3 $68.0 $464.1 $(0.1)$464.0 
(1) Financing leases have a weighted average discount rate of 4.75% and maturity dates ranging from 2027 to 2028.
(2) Loan has a stated interest rate of SOFR plus 1.35% but is swapped through maturity to a 3.14% fixed rate. Prior to August 1, 2023, loan had a stated interest rate of LIBOR plus 1.35%.
(3) Loan has a stated interest rate of SOFR plus 1.05% based on a pricing grid, plus a SOFR adjustment of 0.10%. Prior to April 28, 2023, loan had a stated interest rate of LIBOR plus 1.05% based on a pricing grid. $50.0 million was swapped through June 2022 to a 2.40% fixed rate.
(4) A&B Revolver has two six-month optional term extensions.

16


Alexander & Baldwin, Inc.
Financial Summary
Table 6 – Capitalization & Financial Ratios
As of December 31, 2023
(dollars in millions, except stock price; unaudited)
Debt
Secured debt$189.7
Unsecured term debt237.3
Unsecured revolving credit facility37.0
Total debt (A)$464.0
Add: Net unamortized deferred financing cost / discount (premium)0.1
Less: Cash and cash equivalents(13.5)
Net Debt$450.6
Market CapitalizationSharesStock PriceMarket Value
Common stock (NYSE:ALEX)72,447,510$19.02$1,378.0
Total equity market capitalization (B)$1,378.0
Total Market Capitalization (C) = (A) + (B)$1,842.0
Total Debt to Total Market Capitalization (A) / (C)25.2%
Liquidity
Cash on hand$13.5
Unused committed line of credit463.0
Total liquidity$476.5
Financial Ratios
Net Debt to TTM Consolidated Adjusted EBITDA1
4.2
Debt-service Coverage Ratio2
1.9
Fixed-rate debt to total debt92.0%
Unencumbered CRE Property Ratio3
77.4%
1 Consolidated Adjusted EBITDA for the trailing twelve months is $108.1 million and is calculated on Table 7.
2 The ratio of Consolidated Adjusted EBITDA ($108.1 million) to the sum of debt service ($58.0 million) – which includes interest expense, principal payments for financing leases and term debt, as well as principal amortization of mortgage debt, but excludes balloon payments – for the trailing twelve months.
3 Measured using gross book value, represents unencumbered CRE property ($1,251.4 million) as a percent of total CRE property ($1,616.6 million).
17


Alexander & Baldwin, Inc.
Financial Summary
Table 7 – Consolidated Metrics
(amounts in millions, except per share data; unaudited)
Consolidated EBITDA & Consolidated Adjusted EBITDA
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Net Income (Loss)$(3.2)$(71.7)$33.0 $(49.5)
Adjustments:
Depreciation and amortization9.2 9.2 36.8 38.0 
Interest expense6.0 5.3 23.0 22.0 
Income tax expense (benefit)— (0.2)— (18.3)
Depreciation and amortization related to discontinued operations— 1.5 — 5.8 
Interest expense related to discontinued operations— 0.1 0.5 0.2 
Consolidated EBITDA$12.0 $(55.8)$93.3 $(1.8)
Asset impairments4.2 5.0 4.8 5.0 
Pension termination— — — 76.9 
Interest rate swap fair value adjustment2.7 — 2.7 — 
(Income) loss from discontinued operations, net of income taxes and excluding depreciation, amortization and interest expense11.7 86.3 7.3 80.6 
Consolidated Adjusted EBITDA$30.6 $35.5 $108.1 $160.7 
Other discrete items impacting the respective periods - income/(loss):
Income (loss) attributable to discontinued noncontrolling interest$0.3 $(0.1)$3.2 $1.1 
Gain (loss) on disposal of non-core assets, net$— $— $1.1 $54.0 

FFO and Core FFO
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Net Income (Loss) available to A&B common shareholders$(3.5)$(71.6)$29.7 $(50.8)
Depreciation and amortization of commercial real estate properties9.2 9.1 36.5 36.5 
Impairment losses - CRE properties2.2 — 2.2 — 
(Income) loss from discontinued operations, net of income taxes11.7 87.9 7.8 86.6 
Income (loss) attributable to discontinued noncontrolling interest0.3 (0.1)3.2 1.1 
FFO$19.9 $25.3 $79.4 $73.4 
Exclude items not related to core business:
Land Operations operating (profit) loss(6.3)(5.7)(10.8)1.4 
Income tax expense (benefit)— (0.2)— (18.3)
Interest rate derivative fair value adjustment2.7 — 2.7 — 
Non-core business interest expense2.7 2.8 11.4 11.0 
Impairment losses - abandoned development costs2.0 — 2.6 — 
Pension termination - CRE and Corporate — — — 14.7 
Core FFO$21.0 $22.2 $85.3 $82.2 

18


Commercial Real Estate Operating Profit (Loss)$17.0 $21.2 $81.2 $81.5 
Depreciation and amortization of commercial real estate properties9.2 9.1 36.5 36.5 
Corporate and other expense(8.8)(5.6)(28.2)(39.3)
Core business interest expense(3.3)(2.5)(11.6)(11.0)
Impairment losses - CRE properties2.2 — 2.2 — 
Impairment losses - abandoned development costs2.0 — 2.6 — 
Interest rate derivative fair value adjustment2.7 — 2.7 — 
Distributions to participating securities— — (0.1)(0.2)
Pension termination - CRE and Corporate — — — 14.7 
Core FFO$21.0 $22.2 $85.3 $82.2 
Net income available to A&B common shareholders per diluted share$(0.05)$(0.99)$0.41 $(0.70)
FFO per diluted share$0.27 $0.35 $1.09 $1.01 
Core FFO per diluted share$0.29 $0.31 $1.17 $1.13 
Weighted average diluted shares outstanding (FFO/Core FFO)72.7 72.7 72.8 72.8 

Other Discrete Items
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Other discrete items impacting the respective periods - income/(loss):
CRE segment straight-line lease adjustments$0.9 $2.6 $5.1 $6.3 
CRE segment favorable/(unfavorable) lease amortization$0.3 $0.3 $1.1 $1.1 
Amortization of share-based compensation$0.8 $0.3 $6.1 $4.9 

19






















Commercial Real Estate
20


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 8 – CRE Metrics
(dollars in millions; unaudited)
NOI and Same-Store NOI1
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Operating Revenue:




Base rental income, net$33.5 $34.0 $133.7 $129.6 
Percentage rent1.3 1.3 7.0 7.3 
Recoveries from tenants10.8 10.3 43.8 40.2 
Excise tax recoveries from tenants2.1 2.0 8.4 8.0 
Revenues deemed uncollectible, net0.3 0.3 (0.5)0.8 
Other revenue0.4 0.5 1.6 1.3 
Total Commercial Real Estate operating revenue$48.4 $48.4 $194.0 $187.2 
Operating Costs and Expenses:
Property operations12.8 12.9 49.6 48.2 
Property taxes3.9 3.5 14.9 14.0 
Depreciation and amortization9.2 9.1 36.5 36.5 
Total Commercial Real Estate operating costs and expenses$25.9 $25.5 $101.0 $98.7 
Selling, general and administrative(1.4)(1.6)(7.0)(6.8)
Intersegment operating revenues2
0.1 0.1 0.1 0.3 
Impairment of assets(4.2)— (4.8)— 
Pension termination— — — (0.7)
Interest and other income (expense), net— (0.2)(0.1)0.2 
Operating Profit (Loss)$17.0 $21.2 $81.2 $81.5 
Plus: Depreciation and amortization9.2 9.1 36.5 36.5 
Less: Straight-line lease adjustments(0.9)(2.6)(5.1)(6.3)
Less: Favorable/(unfavorable) lease amortization(0.3)(0.3)(1.1)(1.1)
Less: Termination income— — (0.1)(0.1)
Plus: Other (income)/expense, net— 0.2 0.1 0.5 
Plus: Impairment of assets4.2 — 4.8 — 
Plus: Selling, general, administrative and other expenses1.4 1.6 7.0 6.8 
NOI$30.6 $29.2 $123.3 $117.8 
Less: NOI from acquisitions, dispositions and other adjustments(0.5)(0.3)(0.9)(0.4)
Same-Store NOI$30.1 $28.9 $122.4 $117.4 
Occupancy:
Leased Occupancy94.7 %95.0 %
Physical Occupancy94.1 %94.2 %
Economic Occupancy93.0 %93.6 %
1 Prior period amounts have been reclassified to conform to the current period presentation.
2 Primarily intersegment operating revenue (e.g., base rental income and expense recoveries) from leases with entities that are part of Land Operations. Such operating revenue (and also the related expense recorded by these entities in other segments) is eliminated in the consolidated results of operations.
21


Other Discrete Items
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
CRE segment capital expenditures:
Property acquisitions$— $— $9.5 $— 
Development and redevelopment0.8 2.0 6.9 6.8 
CRE building/area improvements (Maintenance Capital Expenditures)6.2 7.2 11.4 10.7 
CRE tenant space improvements (Maintenance Capital Expenditures)1.2 1.5 3.3 3.9 
CRE tenant space improvements - nonrecurring (Maintenance Capital Expenditures)— — 0.1 — 
Total CRE capital expenditures$8.2 $10.7 $31.2 $21.4 
Leasing commissions paid:$0.3 $0.3 $1.4 $1.3 
Commercial Real Estate EBITDA & Adjusted EBITDA
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Commercial Real Estate Operating Profit (Loss)$17.0 $21.2 $81.2 $81.5 
Depreciation and amortization9.2 9.1 36.5 36.5 
Commercial Real Estate EBITDA$26.2 $30.3 $117.7 $118.0 
Impairment of assets4.2 — 4.8 — 
Commercial Real Estate Adjusted EBITDA$30.4 $30.3 $122.5 $118.0 

22


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 9 – Occupancy
(unaudited)
Leased Occupancy
As ofAs ofBasis Point Change
December 31, 2023December 31, 2022
Retail94.3%93.8%50
Industrial96.8%98.4%(160)
Office84.2%88.2%(400)
Total Leased Occupancy94.7%95.0%(30)

Economic Occupancy
As ofAs ofBasis Point Change
December 31, 2023December 31, 2022
Retail92.1%91.7%40
Industrial96.0%98.2%(220)
Office82.8%87.7%(490)
Total Economic Occupancy93.0%93.6%(60)

Same-Store Leased Occupancy
As ofAs ofBasis Point Change
December 31, 2023December 31, 2022
Retail95.6%95.0%60
Industrial96.7%98.4%(170)
Office84.2%88.2%(400)
Total Same-Store Leased Occupancy95.5%95.8%(30)

Same-Store Economic Occupancy
As ofAs ofBasis Point Change
December 31, 2023December 31, 2022
Retail93.4%93.0%40
Industrial95.9%98.2%(230)
Office82.8%87.7%(490)
Total Same-Store Economic Occupancy93.8%94.4%(60)

23


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 10 – NOI and Same-Store NOI by Type
(dollars in thousands; unaudited)
NOI
Three Months Ended December 31, Percentage ChangeQ4 2023 as a % of NOIQ4 2022 as a % of NOI
20232022
Retail$19,111 $18,268 4.6%62.5%62.6%
Industrial5,357 5,098 5.1%17.5%17.5%
Office1,031 1,000 3.1%3.4%3.4%
Total Improved Portfolio25,499 24,366 4.6%83.4%83.5%
Ground5,058 4,814 5.1%16.6%16.5%
OtherNM—%—%
Total CRE Portfolio$30,558 $29,182 4.7%100.0%100.0%

Same-Store NOI
Three Months Ended December 31, Percentage ChangeQ4 2023 as a % of NOIQ4 2022 as a % of NOI
20232022
Retail$18,803 $17,982 4.6%62.5%62.3%
Industrial5,190 5,061 2.5%17.2%17.5%
Office1,031 1,002 2.9%3.4%3.5%
Total Improved Portfolio$25,024 $24,045 4.1%83.1%83.3%
Ground5,059 4,810 5.2%16.8%16.7%
Other— NM—%—%
Total CRE Portfolio$30,088 $28,855 4.3%100.0%100.0%

NOI
Twelve Months Ended December 31,Percentage ChangeYTD 2023 as a % of NOIYTD 2022 as a % of NOI
20232022
Retail$78,133 $75,820 3.1%63.4%64.4%
Industrial20,429 20,174 1.3%16.6%17.1%
Office4,629 4,043 14.5%3.8%3.4%
Total Improved Portfolio103,191 100,037 3.2%83.8%84.9%
Ground20,041 17,720 13.1%16.3%15.0%
Other60 NM—%—%
Total CRE Portfolio$123,292 $117,759 4.7%100.0%100.0%

Same-Store NOI
Twelve Months Ended December 31,Percentage ChangeYTD 2023 as a % of SS NOIYTD 2022 as a % of SS NOI
20232022
Retail$77,825 $75,534 3.0%63.6%64.4%
Industrial19,958 20,098 (0.7)%16.3%17.1%
Office4,629 4,045 14.4%3.8%3.4%
Total Improved Portfolio$102,412 $99,677 2.7%83.7%84.9%
Ground20,031 17,689 13.2%16.4%15.1%
Other— NM—%—%
Total CRE Portfolio$122,448 $117,366 4.3%100.0%100.0%
24



Changes in the Same-Store portfolio as it relates to the comparable prior period and the current period are as follows:

DispositionsAdditions
DatePropertyDateProperty
2/23Residual Kauai land1/22Kahai Street Industrial
1/22228 Kalihi Street
Properties classified as held-for-sale
DateProperty
11/23Waipouli Town Center

25


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 11 – Improved Property Report    
(dollars in thousands, except per square foot data; unaudited)
PropertyIslandYear Built/
Renovated
Current
GLA (SF)
Leased / Economic OccupancyABRABR
PSF
2023 NOI2023 % NOI to Improved Portfolio NOIRetail Anchor Tenants
Retail:
1Pearl Highlands CenterOahu1992-1994412,20099.8%99.5%$10,993$26.78$11,63411.3%Sam's Club, Regal Cinemas, 24 Hour Fitness, Ulta Salon, Ross
2Kailua RetailOahu1947-2014326,10095.8%94.9%12,53441.0412,19011.8%Whole Foods Market, Foodland, CVS/Longs Drugs, Ulta Salon
3Laulani VillageOahu2012175,30098.3%97.5%6,84440.046,5236.3%Safeway, Ross, Walgreens, Petco
4Waianae MallOahu1975170,80093.0%91.9%3,89325.093,5543.4%CVS/Longs Drugs, City Mill
5Manoa MarketplaceOahu1977, 2023142,00097.4%92.3%4,64636.124,6464.5%Safeway, CVS/Longs Drugs
6Queens' MarketPlaceHawai‘i Island2007134,00090.3%82.9%4,68448.814,9224.8%Island Gourmet Market
7Kaneohe Bay Shopping Center (Leasehold)Oahu1971125,50098.0%97.2%3,19426.182,5712.5%Safeway, CVS/Longs Drugs
8Hokulei VillageKauai2015119,00099.2%99.2%4,25937.124,1044.0%Safeway, Petco
9Pu‘unene Shopping CenterMaui2017118,00078.4%72.1%4,32351.553,8963.8%Planet Fitness, Petco, Ulta Salon, Target (shadow-anchored)
10Waipio Shopping CenterOahu1986, 2004113,80098.4%98.4%3,57432.563,8243.7%Foodland
11Aikahi Park Shopping CenterOahu1971, 202297,30092.5%88.6%3,48740.943,0142.9%Safeway
12Lanihau MarketplaceHawai‘i Island198788,30097.2%92.1%1,50018.451,4441.4%Sack N Save, CVS/Longs Drugs
13The Shops at Kukui‘ulaKauai200985,90098.5%86.3%3,48848.073,6953.6%CVS/Longs Drugs, Eating House, Living Foods
14Ho‘okele Shopping CenterMaui201971,40096.1%96.1%2,86141.722,6762.6%Safeway
15Kunia Shopping CenterOahu200460,60093.4%91.7%2,25940.662,3442.3%
16Waipouli Town Center(1)Kauai198056,60039.8%36.6%44921.723070.3%Autozone
17Kahului Shopping CenterMaui195150,90084.5%84.5%77718.051350.1%
18Lau Hala ShopsOahu201846,300100.0%100.0%2,69058.142,4902.4%UFC Gym, Down to Earth
19Napili PlazaMaui199145,600100.0%98.7%1,39831.961,1941.2%Napili Market
20Gateway Mililani MaukaOahu2008, 201334,90090.5%88.8%1,82360.581,8011.7%CVS/Longs Drugs (shadow-anchored)
21Port Allen Marina CenterKauai200223,60091.9%91.9%59331.287410.7%
22The CollectionOahu20175,900100.0%100.0%34858.984280.4%
Subtotal – Retail2,504,00094.3%92.1%$80,617$35.53$78,13375.7%
26


PropertyIslandYear Built/
Renovated
Current
GLA (SF)
Leased / Economic OccupancyABRABR
PSF
2023 NOI2023 % NOI to Improved Portfolio NOIRetail Anchor Tenants
Industrial:
23Komohana Industrial ParkOahu1990238,300100.0%100.0%$3,602$15.12$5,6705.4%
24Kaka‘ako Commerce CenterOahu1969197,90083.3%82.8%2,42814.981,6791.6%
25Waipio IndustrialOahu1988-1989158,400100.0%99.4%2,86018.172,6352.5%
26Opule IndustrialOahu2005-2006, 2018151,500100.0%100.0%2,62717.342,6642.6%
27P&L WarehouseMaui1970104,100100.0%100.0%1,66315.971,7161.7%
28Kapolei Enterprise CenterOahu201993,100100.0%100.0%1,65717.811,6001.6%
29Honokohau IndustrialHawai‘i Island2004-2006, 200886,700100.0%98.0%1,35515.951,2961.3%
30Kailua Industrial / OtherOahu1951-197469,00098.0%89.3%1,25620.398980.9%
31Port Allen CenterKauai1983, 199364,60093.3%93.3%80213.297250.7%
32Harbor IndustrialMaui193051,10094.9%94.9%63413.087120.7%
33Kaomi Loop Industrial(1)Oahu200533,200100.0%100.0%52715.853310.3%
34Kahai Street IndustrialOahu197327,900100.0%100.0%36513.093620.4%
35Maui Lani Industrial(1)Maui20108,400100.0%100.0%15618.571410.1%
Subtotal – Industrial1,284,20096.8%96.0%$19,932$16.19$20,42919.8%
Office:
36Kahului Office BuildingMaui197459,10079.7%77.0%$1,553$34.15$1,6521.6%
37Gateway at Mililani Mauka SouthOahu1992, 200637,100100.0%100.0%1,81648.891,8021.7%
38Kahului Office CenterMaui199135,80088.5%87.2%99831.971,2291.2%
39Lono CenterMaui197313,70049.6%49.6%19033.32(54)—%
Subtotal – Office145,70084.2%82.8%$4,557$38.12$4,6294.5%
Total – Hawai‘i Improved Portfolio3,933,90094.7%93.0%$105,106$29.04$103,191100.0%
(1) Property is currently not included in the Same-Store pool.

27


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 12 – Ground Lease Report
(dollars in thousands; unaudited)
Property NameLocation
(City, Island)
AcresProperty TypeExp. YearCurrent ABR2023 NOINext Rent StepStep TypeNext ABR ($ in $000)Previous Rent StepPrevious Step TypePrevious ABR ($ in $000)
1Windward City Shopping CenterKaneohe, Oahu15.4Retail2035$3,886 $3,873 2033FMV ResetFMV2023FMV Reset$2,800 
2Owner/OperatorKapolei, Oahu36.4Industrial20253,300 3,300 2024Fixed Step3,4202023Fixed Step3,203 
3Owner/OperatorHonolulu, Oahu9.0Retail20452,075 2,075 2025Fixed Step2,2832020Fixed Step1,886 
4Kaimuki Shopping CenterHonolulu, Oahu2.8Retail20402,039 2,034 2026Fixed Step2,3452022FMV Reset1,728 
5S&F IndustrialPu'unene, Maui52.0Heavy Industrial20591,275 1,458 2024Fixed Step1,4332019Fixed Step751 
6Owner/OperatorKaneohe, Oahu3.7Retail20481,059 1,022 2028Fixed Step1,1332023Fixed Step990 
7Pali Palms PlazaKailua, Oahu3.3Office2037992 1,001 2032FMV ResetFMV2022Negotiated200 
8Windward Town and Country Plaza IKailua, Oahu3.4Retail2062963 962 2032Fixed Step1,2332022Fixed Step753 
9Windward Town and Country Plaza IIKailua, Oahu2.2Retail2062621 620 2032Fixed Step7952022Fixed Step485 
10Kailua Post OfficeKailua, Oahu1.2Retail
MTM1
555 395 2023Negotiated555 
11Owner/OperatorKailua, Oahu1.9Retail2034450 259 2024Fixed Step4702019Negotiated641 
12Owner/OperatorHonolulu, Oahu0.5Retail2028385 390 2024Fixed Step3942023Fixed Step375 
13Owner/OperatorHonolulu, Oahu0.5Parking2028359 353 2024Fixed Step3702023Fixed Step349 
14Owner/OperatorKahului, Maui0.8Retail2026272 266 2024Fixed Step2802023Fixed Step264 
15Seven-Eleven Kailua CenterKailua, Oahu0.9Retail2033263 263 2024Fixed Step3362023Fixed Step258 
16Owner/OperatorHonolulu, Oahu0.7Industrial2027252 251 2024Fixed Step2592023Fixed Step245 
17Owner/OperatorKahului, Maui0.8Industrial2025238 234 2024Fixed Step2492023Fixed Step228 
18Owner/OperatorKahului, Maui0.4Retail2027186 269 2024Fixed Step1902023Fixed Step181 
19Owner/OperatorKailua, Oahu0.4Retail2025183 182 2024Fixed Step1892023Fixed Step174 
20Owner/OperatorKahului, Maui0.9Retail2025146 146 2024Fixed Step1512023Fixed Step142 
Remainder2
Various4.8VariousVarious875 688 VariousVariousVariousVarious— 
Total - Ground Leases142.0 $20,374 $20,041 
1 Lease is currently month-to-month.
2A portion of these properties is currently not included in the Same-Store pool.

28


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 13 – Top 10 Tenants Ranked by ABR
As of December 31, 2023
(dollars in thousands; unaudited)
Tenant1
Number of LeasesABR% of Total Improved
Portfolio
ABR
GLA (SF)% of Total
Improved Portfolio
GLA
Albertsons Companies (including Safeway)7$7,608 7.2%286,0247.3%
Sam's Real Estate Business Trust13,308 3.1%180,9084.6%
CVS Corporation (including Longs Drugs)62,889 2.7%150,4113.8%
Foodland Supermarket & related companies72,184 2.1%113,7252.9%
Coleman World Group22,004 1.9%115,4952.9%
Ross Dress for Less, Inc.21,992 1.9%65,4841.7%
GP/RM Prestress, LLC2
11,746 1.7%N/AN/A
Ulta Salon, Cosmetics & Fragrance, Inc.31,665 1.6%33,9850.9%
24 Hour Fitness USA, Inc.11,513 1.4%45,8701.2%
Petco Animal Supplies Stores, Inc.31,448 1.4%34,2820.9%
Total33$26,357 25.0%1,026,18426.2%
1 The table excludes ground leases as such leases would not be comparable from a GLA perspective.
2 The leased premises in the GP/RM Prestress, LLC lease includes warehouse and yard space. Due to the yard space, GLA is not presented due to lack of comparability.

29


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 14 – Lease Expiration Schedule
As of December 31, 2023
(dollars in thousands, except per square foot data; unaudited)
Total Improved Portfolio
Expiration YearNumber
of Leases
Square
Footage of
Expiring Leases
% of Total
Improved Portfolio
Leased GLA
ABR
Expiring
% of Total
Improved Portfolio
Expiring ABR
ABR Expiring
PSF
2024145444,567 12.3%$12,08111.5%$27.17
2025123487,677 13.5%12,22311.6%25.06
2026136373,738 10.3%10,77410.3%28.83
2027112341,380 9.4%11,70411.1%34.28
2028109369,424 10.2%13,72513.1%37.15
202951326,838 9.0%12,03411.4%36.82
203026164,749 4.6%4,2134.0%25.57
20311091,362 2.5%2,3632.2%25.86
203222117,270 3.2%4,1624.0%35.49
20331792,642 2.6%2,8942.8%31.24
Thereafter25593,964 16.4%14,27913.6%24.04
Month-to-month81216,084 6.0%4,6544.4%21.54
Total8573,619,695 100.0%$105,106100.0%$29.04
Retail Portfolio
Expiration YearNumber
of Leases
Square
Footage of
Expiring Leases
% of Total
Retail
Leased GLA
ABR
Expiring
% of Total
Retail
Expiring ABR
ABR Expiring
PSF
202493243,355 10.7%$8,31810.3%$34.18
202586185,717 8.2%7,0708.8%38.07
202689112,227 5.0%5,8267.2%51.91
202790166,911 7.4%8,45310.5%50.64
202890271,873 12.0%11,92214.8%43.85
202945287,083 12.7%10,94613.6%38.13
20302181,607 3.6%2,6263.3%32.18
2031963,482 2.8%1,9972.5%31.46
203219100,480 4.4%3,8534.8%38.35
20331539,203 1.7%2,1202.6%54.08
Thereafter22578,214 25.4%13,92817.2%24.09
Month-to-month41138,620 6.1%3,5584.4%25.67
Total6202,268,772 100.0%$80,617100.0%$35.53
Industrial Portfolio
Expiration YearNumber
of Leases
Square
Footage of
Expiring Leases
% of Total
Industrial
Leased GLA
ABR
Expiring
% of Total
Industrial
Expiring ABR
ABR Expiring
PSF
202440166,250 13.5%$2,62413.2%$15.78
202531286,894 23.2%4,59323.0%16.01
202640239,910 19.5%3,91919.7%16.34
202712156,966 12.8%2,61213.1%16.64
20281491,032 7.4%1,5968.0%17.53
2029327,763 2.3%4872.4%17.54
2030174,990 6.1%1,3206.6%17.60
2031127,880 2.3%3651.8%13.09
2032215,400 1.3%2581.3%16.75
2033253,439 4.3%7743.9%14.48
Thereafter315,750 1.2%3521.8%22.35
Month-to-month3875,109 6.1%1,0325.2%13.74
Total1871,231,383 100.0%$19,932100.0%$16.19

30


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 15 – New & Renewal Lease Summary
As of December 31, 2023
(unaudited)
Comparable Leases Only1
Total - New and Renewal LeasesLeasesGLA (SF)New ABR/SFTI / SFWtd Avg Lease Term (Years)LeasesGLA (SF)New ABR/SFOld ABR/SF
Rent Spread2
4th Quarter 202350114,298 $41.54 $7.06 4.33546,053 $48.05 $44.58 7.8%
3rd Quarter 202362149,939 $27.32 $3.19 3.53774,263 $28.29 $25.44 11.2%
2nd Quarter 202372220,064 $29.26 $19.14 5.644125,302 $29.28 $27.67 5.8%
1st Quarter 202349139,302 $30.66 $4.09 5.23276,139 $27.36 $25.48 7.4%
Trailing four quarters233623,603 $31.36 $9.73 4.8148321,757 $31.28 $29.06 7.7%
Total - New LeasesLeasesGLA (SF)New ABR/SFTI / SFWtd Avg Lease Term (Years)LeasesGLA (SF)New ABR/SFOld ABR/SF
Rent Spread2
4th Quarter 20231617,597 $44.43 $41.62 5.099,493 $43.06 $38.66 11.4%
3rd Quarter 20232442,419 $25.65 $10.38 3.9917,517 $18.76 $17.79 5.5%
2nd Quarter 20232998,376 $28.49 $41.73 7.61130,169 $25.96 $23.59 10.1%
1st Quarter 20231422,912 $36.41 $21.92 5.1610,258 $29.95 $29.45 1.7%
Trailing four quarters83181,304 $30.37 $31.88 6.23567,437 $27.10 $25.09 8.0%
Total - Renewal LeasesLeasesGLA (SF)New ABR/SFTI / SFWtd Avg Lease Term (Years)LeasesGLA (SF)New ABR/SFOld ABR/SF
Rent Spread2
4th Quarter 20233496,701 $41.02 $0.77 4.22636,560 $49.35 $46.12 7.0%
3rd Quarter 202338107,520 $27.98 $0.36 3.42856,746 $31.23 $27.81 12.3%
2nd Quarter 202343121,688 $29.88 $0.88 4.03395,133 $30.33 $28.96 4.7%
1st Quarter 202335116,390 $29.53 $0.58 5.22665,881 $26.95 $24.87 8.4%
Trailing four quarters150442,299 $31.76 $0.65 4.2113254,320 $32.39 $30.11 7.6%
Three Months Ended December 31, 2023Year Ended December 31, 2023
LeasesGLA (SF)
ABR/SF4
Rent Spread2
LeasesGLA (SF)
ABR/SF4
Rent Spread2
Retail3895,568 $45.78 7.4%157360,771 $41.85 7.8%
Industrial915,260 $17.92 14.7%65247,591 $16.13 7.5%
Office33,470 $28.74 5.9%1115,241 $30.54 4.4%
Subtotal - Improved50114,298 $41.54 7.8%233623,603 $31.36 7.7%
Ground
N/A3
N/AN/A6
N/A3
$5.0 37.8%
1 Per Glossary of Terms, Comparable Leases are either renewals (executed for the same units) or new leases (executed for units that have been vacated in the previous 12 months) for comparable space and comparable lease terms. Expansions, contractions and strategic short-term renewals are excluded from the Comparable Lease pool.
2 Rent Spread is calculated for Comparable Leases, a subset of the total population of leases for the period presented.
3 Not applicable for ground leases as such leases would not be comparable from a GLA (SF) perspective
4 Current ABR, in millions, is presented for ground leases

31


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 16 – Portfolio Redevelopment & Development Summary
As of December 31, 2023
(dollars in millions; unaudited)

Project
Asset ClassIn-service DateTarget
Stabilization
Total Estimated
Project Costs
Costs Incurred
to Date
Estimated
Incremental
Stabilized
NOI
Estimated
Stabilized
Yield
Estimated
GLA (SF)
%
Leased
Development
Maui Business Park - Build to SuitIndustrial4Q20254Q2025$12.6 - $13.2$0.9 $1.0 7.8 - 8.1%29,550100.0%


32


Alexander & Baldwin, Inc.
Commercial Real Estate
Table 17 – Transactional Activity (2022 - 2023)
As of December 31, 2023
(dollars in millions; unaudited)


Acquisitions
PropertyTypeLocationDate
(Month/Year)
Purchase PriceGLA (SF)
Kaomi Loop IndustrialIndustrialOahu, HI05/23$9.5 33,200 
Maui Lani IndustrialIndustrialMaui, HI06/22
N/A1
8,400 
Total$9.5 41,600 
1 Represents an intercompany acquisition transaction from GPRS, a subsidiary of Grace Pacific.

Transfers In
PropertyTypeLocationDate
(Month/Year)
Purchase PriceGLA (SF)
Maui Business Park II - 2.4 acre parcel for build-to-suit developmentIndustrialKahului, Maui12/2023
N/A1
N/A2
1 Represents an intercompany transaction. Land and land improvements transferred from Land Operations segment.
2 Transfer of land and land improvements only.
33






















Land Operations
34


Alexander & Baldwin, Inc.
Land Operations
Table 18 – Statement of Operating Profit, EBITDA and Adjusted EBITDA
(amounts in millions; unaudited)
Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Development sales revenue$— $1.8 $— $8.1 
Unimproved/other property sales revenue4.2 17.9 12.3 19.9 
Other operating revenue1
0.3 2.7 2.6 15.3 
Total Land Operations operating revenue$4.5 $22.4 $14.9 $43.3 
Land Operations operating costs and expenses2
2.2 (15.4)(5.6)(34.2)
Selling, general and administrative(0.4)(0.5)(1.8)(3.5)
Intersegment operating charges, net3
0.1 (0.1)— (0.3)
Gain (loss) on disposal of non-core assets, net— — 1.1 54.0 
Earnings (loss) from joint ventures— (0.7)1.9 1.6 
Pension termination— — — (62.2)
Interest and other income (expense), net(0.1)— 0.3 (0.1)
Total Land Operations operating profit (loss)$6.3 $5.7 $10.8 $(1.4)

Three Months Ended December 31, Twelve Months Ended December 31,
2023202220232022
Land Operations Operating Profit (Loss)$6.3 $5.7 $10.8 $(1.4)
Land Operations depreciation and amortization— — — 1.2 
Land Operations EBITDA$6.3 $5.7 $10.8 $(0.2)
Impairment of assets— 5.0 — 5.0 
Pension termination— — — 62.2 
Land Operations Adjusted EBITDA$6.3 $10.7 $10.8 $67.0 
1 Other operating revenue includes revenue related to trucking and licensing and leasing of non-core legacy agricultural lands during the periods ended 2023 and 2022. Other revenue also includes renewable energy during the twelve months ended December 31, 2022.
2 Operating costs and expenses includes the impact of a favorable resolution of certain contingent environmental liabilities, primarily related to the sale of agricultural land on Maui in 2018, during the year ended December 31, 2023.
3 Intersegment operating charges primarily from CRE that are eliminated in the consolidated results of operations.


35


Alexander & Baldwin, Inc.
Land Operations
Table 19 – Core Real Estate Development-for-sale Projects
As of December 31, 2023
(dollars in millions, except per square foot amounts; unaudited)

ProjectLocationProduct TypeTotal Acres
Remaining Sellable Acres1
Acres Under Contract2
Target Sales Price
Range per SF for Remaining
Estimated Total
Project Cost
Total Project Costs Incurred to DateA&B Net
Book Value
Estimated Project Completion
Maui Business Park (Phase II)Kahului, MauiLight industrial lots46.7 acres34.2 acres12.5 acres$38-$58 per SF$91$65$202030+
1 Remaining sellable acres may change due to updates in overall development plan that results in modification of planned roads and easements.
2 12.5 acres is under contract and will close upon subdivision completion and is therefore excluded from remaining sellable acres.


36


Alexander & Baldwin, Inc.
Land Operations
Table 20 – Components of Land Operations
As of December 31, 2023
(dollars in millions; unaudited)
AcresCarrying Value
ASSETS
Real estate investments
Core real estate investments
Kapolei Business Park West$6.2 
Maui Business Park II1
50 20.4 
Non-core real estate investments
Other real estate development192 $37.7 
Agricultural land2,680 0.2 
Urban land, not in active development16 — 
Conservation & preservation764 0.9 
Investments in real estate joint ventures and partnerships6.9 
Total real estate investments, net3,705 72.3 
Accounts receivable and other receivables, net7.9 
Other investments in affiliates31.7 
Other assets0.5 
Total assets$112.4 
LIABILITIES
Maui agricultural land sale deferred revenue and reserves$70.1 
Environmental remediation15.8 
Land development warranty and post-closing obligations3.8 
Other liabilities9.3 
Total liabilities$99.0 
Land Operations Book Value$13.4 
1 Includes existing and planned roads and easements not available for sale, and 12.5 acres under contract with a delayed closing pending subdivision completion.
37