---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q

(Mark One)



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|- | ----------------------------------------------------------------------------------------

For the quarterly period ended July 27, 2006



| ̈ | 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 1-8978



---

LONGS DRUG STORES CORPORATION

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Maryland                                                       |  | 68-0048627                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                               |  |           
|---------------------------------------------- |  | ----------
|141 North Civic Drive Walnut Creek, California |  | 94596     
|(Address of principal executive offices)       |  | (Zip Code)

(925) 937-1170

(Registrants telephone number, including area code)

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 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

There were 37,524,670 shares of common stock, $.50 par value per share, outstanding as of August 24, 2006.



---



---

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This quarterly report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Such statements relate to, among other things, our strategic initiatives; supply chain upgrades, including a new distribution center; Medicare prescription drug benefits; development of our
pharmacy benefit services segment; merchandise and marketing efforts; operational improvements; safety improvements and workers compensation claims and costs; the number of store openings, closures and remodels; revenues; gross profits;
operating and administrative expenses; depreciation and amortization; liquidity and cash requirements; the level of capital expenditures; share repurchases; dividends; effective tax rates; contractual obligations; the effect of new accounting
pronouncements; our goals for self-distribution of our front-end merchandise; and factors affecting front-end sales in fiscal 2007 and are indicated by words or phrases such as continuing, expects, estimates,
believes, plans, anticipates, will and other similar words or phrases.

These
forward-looking statements are based on our current plans and expectations and involve risks and uncertainties that could cause actual events and results to vary materially from those included in or contemplated by forward-looking statements we
make. These risks and uncertainties include, but are not limited to, those set forth below:



| |  |  | Our ability to execute our previously announced initiatives and the associated organizational changes;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | Our ability to successfully complete the transition to a new front-end distribution center;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | Our ability to increase self-distribution and improve our purchasing of front-end and pharmacy merchandise;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | Our ability to successfully implement new technology, including a perpetual inventory system;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Disruption in our supply chain due to system conversions;
| | - |  | ---------------------------------------------------------



| |  |  | The success of our merchandise and marketing strategies;
| | - |  | --------------------------------------------------------



| |  |  | Our ability to improve the performance of underperforming stores;
| | - |  | -----------------------------------------------------------------



| |  |  | The timing, number and overall impact of store openings, closures and remodels;
| | - |  | -------------------------------------------------------------------------------



| |  |  | Consumer reaction to our remodeled stores;
| | - |  | ------------------------------------------



| |  |  | The effect of the new Medicare prescription drug benefit on our retail drug store and pharmacy benefit services revenues and profitability;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our ability to grow script count;
| | - |  | ---------------------------------



| |  |  | Our ability to develop and integrate our pharmacy, mail order and pharmacy benefit services capabilities to take advantage of future growth opportunities;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The frequency and rate of introduction of successful new prescription drugs;
| | - |  | ----------------------------------------------------------------------------



| |  |  | The introduction of lower priced generic drugs, including the timing of introduction and cost structure associated with generic drugs;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The efforts of third-party health plans, including government-sponsored plans, to reduce prescription drug costs;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | Changes in economic conditions, including economic growth and unemployment levels, and in consumer preferences and spending patterns;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The impact of rising gasoline prices on economic conditions and consumer spending;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | The effects of war and terrorism on economic conditions and consumer spending;
| | - |  | ------------------------------------------------------------------------------



| |  |  | The impact of state and federal budget deficits on government healthcare spending and on general economic conditions;
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | Competition from other drugstore chains, supermarkets, mass merchandisers, discount retailers, on-line retailers, other retailers, pharmacy benefit management companies and
prescription drug plan providers;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The growth of mail order pharmacies, and changes in some third-party health plans requiring mail order fulfillment of certain medications;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued good relationships with our employees;
| | - |  | ------------------------------------------------



| |  |  | Interest rate fluctuations and changes in capital market conditions or other events affecting our ability to obtain necessary financing on favorable terms;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our relationships with our suppliers, especially AmerisourceBergen Drug Corporation;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | Our ability to hire and retain pharmacists and other store and management personnel;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | The availability and cost of real estate for new stores;
| | - |  | --------------------------------------------------------



| |  |  | The impact of pending or future litigation or regulatory proceedings;
| | - |  | ---------------------------------------------------------------------



| |  |  | The effectiveness of workers compensation reform efforts, especially in California, and the effect of potential further changes to Californias workers compensation
laws;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in state or federal legislation or regulations affecting our businesses;
| | - |  | --------------------------------------------------------------------------------



| |  |  | Our ability to make and integrate acquisitions;
| | - |  | -----------------------------------------------



| |  |  | Changes to accounting policies and practices or internal controls; and
| | - |  | ----------------------------------------------------------------------



| |  |  | Other factors discussed in this report under 
Risk Factors and elsewhere or in any of our other SEC filings.
| | - |  | --------------------------------------------------------------------------------------------------------------

In addition, because we do
not have a perpetual inventory system, our ability to accurately forecast and track our retail drug store gross profit and inventory levels during periods between our quarterly physical inventories is limited. Therefore, our actual retail drug store
gross profit and inventory levels may vary materially from those included in or contemplated by forward-looking statements we make.

We
assume no obligation to update our forward-looking statements to reflect subsequent events or circumstances.



---

TABLE OF CONTENTS



|           |  |                                                                                                                                                   |  |     
|---------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                                                                   |  | Page
|PART I     |  | FINANCIAL INFORMATION                                                                                                                             |  |     
|Item 1     |  | Condensed Consolidated Financial Statements (Unaudited):                                                                                          |  |     
|           |  | Condensed Statements of Consolidated Income (Unaudited)For the 13 and 26 Weeks Ended July 27, 2006 and July 28, 2005                              |  | 1   
|           |  | Condensed Consolidated Balance Sheets (Unaudited)As of July 27, 2006, July 28, 2005 and January 26, 2006                                          |  | 2   
|           |  | Condensed Statements of Consolidated Cash Flows (Unaudited)For the 26 Weeks Ended July 27, 2006 and July 28, 2005                                 |  | 3   
|           |  | Condensed Statements of Consolidated Stockholders Equity (Unaudited)For the 52 Weeks Ended January 26, 2006 and the 26 Weeks Ended July 27, 2006 |  | 4   
|           |  | Notes to Condensed Consolidated Financial Statements                                                                                              |  | 5   
|Item 2     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                             |  | 15  
|Item 3     |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                        |  | 22  
|Item 4     |  | Controls and Procedures                                                                                                                           |  | 22  
|           |  |                                                                                                                                                  
|PART II    |  | OTHER INFORMATION                                                                                                                                 |  |     
|Item 1     |  | Legal Proceedings                                                                                                                                 |  | 24  
|Item 1A    |  | Risk Factors                                                                                                                                      |  | 24  
|Item 2     |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                       |  | 27  
|Item 4     |  | Submission of Matters to a Vote of Security Holders                                                                                               |  | 27  
|Item 6     |  | Exhibits and Reports on Form 8-K                                                                                                                  |  | 28  
|           | 
|Signatures |  | 29                                                                                                                                               



---

PART I - FINANCIAL INFORMATION



|Item 1. | Condensed Consolidated Financial Statements
|------- | -------------------------------------------

LONGS DRUG STORES CORPORATION

CONDENSED STATEMENTS OF CONSOLIDATED INCOME (unaudited)



|                                               |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|---------------------------------------------- |  | ---------------------------------- | --------- | - | ---------------------- | - | --------- | ------------- |  | - | -------------------- | - |  | - | --------- | -
|                                               |  | For the 13 weeks ended             |           |   | For the 26 weeks ended |  
|                                               |  | July 27, 2006                      |           |   | July 28, 2005          |   |           | July 27, 2006 |  |   | July 28, 2005        |  
|                                               |  |                                    |           |   | As Adjusted (Note 2)   |   |           |               |  |   | As Adjusted (Note 2) |  
|                                               |  | Thousands Except Per Share Amounts |          
|Revenues:                                      |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Retail drug store sales                        |  | $                                  | 1,192,617 |   |                        | $ | 1,147,895 |               |  | $ | 2,358,578            |   |  | $ | 2,288,715 |  
|Pharmacy benefit services revenues             |  |                                    | 75,343    |   |                        |   | 9,576     |               |  |   | 168,743              |   |  |   | 19,184    |  
|                                               |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Total revenues                                 |  |                                    | 1,267,960 |   |                        |   | 1,157,471 |               |  |   | 2,527,321            |   |  |   | 2,307,899 |  
|Costs and expenses:                            |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Cost of retail drug store sales                |  |                                    | 892,134   |   |                        |   | 848,546   |               |  |   | 1,768,089            |   |  |   | 1,696,030 |  
|Prescription drug plan benefit costs           |  |                                    | 58,744    |   |                        |   |          |               |  |   | 136,022              |   |  |   |          |  
|Operating and administrative expenses          |  |                                    | 265,159   |   |                        |   | 258,708   |               |  |   | 523,766              |   |  |   | 517,478   |  
|Depreciation and amortization                  |  |                                    | 22,445    |   |                        |   | 21,192    |               |  |   | 43,724               |   |  |   | 42,605    |  
|Legal settlements and other disputes, net      |  |                                    | (430      | ) |                        |   |          |               |  |   | (430                 | ) |  |   |          |  
|                                               |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Operating income                               |  |                                    | 29,908    |   |                        |   | 29,025    |               |  |   | 56,150               |   |  |   | 51,786    |  
|Interest expense                               |  |                                    | 1,480     |   |                        |   | 2,299     |               |  |   | 2,842                |   |  |   | 4,749     |  
|Interest income                                |  |                                    | (726      | ) |                        |   | (276      | )             |  |   | (1,637               | ) |  |   | (575      | )
|                                               |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Income before taxes                            |  |                                    | 29,154    |   |                        |   | 27,002    |               |  |   | 54,945               |   |  |   | 47,612    |  
|Income taxes                                   |  |                                    | 10,122    |   |                        |   | 10,259    |               |  |   | 20,129               |   |  |   | 18,070    |  
|                                               |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Net income                                     |  | $                                  | 19,032    |   |                        | $ | 16,743    |               |  | $ | 34,816               |   |  | $ | 29,542    |  
|                                               |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Earnings per common share:                     |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Basic                                          |  | $                                  | 0.51      |   |                        | $ | 0.45      |               |  | $ | 0.93                 |   |  | $ | 0.79      |  
|Diluted                                        |  |                                    | 0.50      |   |                        |   | 0.43      |               |  |   | 0.91                 |   |  |   | 0.77      |  
|Dividends per common share                     |  | $                                  | 0.14      |   |                        | $ | 0.14      |               |  | $ | 0.28                 |   |  | $ | 0.28      |  
|Weighted average number of shares outstanding: |  |                                    |           |   |                        |   |           |               |  |   |                      |   |  |   |           |  
|Basic                                          |  |                                    | 37,223    |   |                        |   | 37,507    |               |  |   | 37,344               |   |  |   | 37,336    |  
|Diluted                                        |  |                                    | 38,224    |   |                        |   | 38,565    |               |  |   | 38,351               |   |  |   | 38,224    |  

See notes to condensed consolidated financial statements.



1



---

LONGS DRUG STORES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)



|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|-------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------- | --------- | -------------------- | - | -------------------- |  | - | ---------
|                                                                                                                                 |  | July 27, 2006                      |           | July 28, 2005        |   | January 26,2006     
|                                                                                                                                 |  |                                    |           | As Adjusted (Note 2) |   | As Adjusted (Note 2)
|                                                                                                                                 |  | Thousands Except Share Information
|Assets                                                                                                                           |  |                                    |           |                      |   |                      |  |   |          
|Current Assets:                                                                                                                  |  |                                    |           |                      |   |                      |  |   |          
|Cash and cash equivalents                                                                                                        |  | $                                  | 21,237    |                      | $ | 55,309               |  | $ | 74,662   
|Pharmacy and other receivables, net                                                                                              |  |                                    | 276,588   |                      |   | 164,300              |  |   | 183,213  
|Merchandise inventories, net                                                                                                     |  |                                    | 479,793   |                      |   | 445,618              |  |   | 462,030  
|Deferred income taxes                                                                                                            |  |                                    | 42,485    |                      |   | 43,009               |  |   | 42,258   
|Prepaid expenses and other current assets                                                                                        |  |                                    | 21,725    |                      |   | 21,194               |  |   | 21,204   
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Total current assets                                                                                                             |  |                                    | 841,828   |                      |   | 729,430              |  |   | 783,367  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Property:                                                                                                                        |  |                                    |           |                      |   |                      |  |   |          
|Land                                                                                                                             |  |                                    | 114,606   |                      |   | 106,788              |  |   | 111,097  
|Buildings and leasehold improvements                                                                                             |  |                                    | 623,734   |                      |   | 571,312              |  |   | 578,158  
|Equipment and fixtures                                                                                                           |  |                                    | 615,551   |                      |   | 582,219              |  |   | 601,247  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Total                                                                                                                            |  |                                    | 1,353,891 |                      |   | 1,260,319            |  |   | 1,290,502
|Less accumulated depreciation                                                                                                    |  |                                    | 704,195   |                      |   | 654,581              |  |   | 674,517  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Property, net                                                                                                                    |  |                                    | 649,696   |                      |   | 605,738              |  |   | 615,985  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Goodwill                                                                                                                         |  |                                    | 84,383    |                      |   | 82,085               |  |   | 82,085   
|Intangible assets, net                                                                                                           |  |                                    | 12,711    |                      |   | 6,055                |  |   | 6,060    
|Other non-current assets                                                                                                         |  |                                    | 6,243     |                      |   | 3,489                |  |   | 7,832    
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Total                                                                                                                            |  | $                                  | 1,594,861 |                      | $ | 1,426,797            |  | $ | 1,495,329
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Liabilities and Stockholders Equity                                                                                             |  |                                    |           |                      |   |                      |  |   |          
|Current Liabilities:                                                                                                             |  |                                    |           |                      |   |                      |  |   |          
|Accounts payable and accrued expenses                                                                                            |  | $                                  | 444,884   |                      | $ | 319,330              |  | $ | 349,888  
|Employee compensation and benefits                                                                                               |  |                                    | 124,249   |                      |   | 139,421              |  |   | 138,202  
|Taxes payable                                                                                                                    |  |                                    | 52,490    |                      |   | 56,153               |  |   | 58,493   
|Current maturities of debt                                                                                                       |  |                                    | 43,727    |                      |   | 8,870                |  |   | 45,870   
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Total current liabilities                                                                                                        |  |                                    | 665,350   |                      |   | 523,774              |  |   | 592,453  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Long-term debt                                                                                                                   |  |                                    | 73,091    |                      |   | 100,818              |  |   | 59,818   
|Deferred income taxes and other long-term liabilities                                                                            |  |                                    | 75,908    |                      |   | 62,018               |  |   | 80,469   
|Commitments and Contingencies                                                                                                    |  |                                    |           |                      |   |                      |  |   |          
|Stockholders Equity:                                                                                                            |  |                                    |           |                      |   |                      |  |   |          
|Common stock: par value $0.50 per share, 120,000,000 shares authorized, 37,404,000, 37,527,000 and 37,216,000 shares
outstanding |  |                                    | 18,702    |                      |   | 18,763               |  |   | 18,608   
|Additional capital                                                                                                               |  |                                    | 232,844   |                      |   | 201,681              |  |   | 213,374  
|Retained earnings                                                                                                                |  |                                    | 528,966   |                      |   | 519,743              |  |   | 530,607  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Total stockholders equity                                                                                                       |  |                                    | 780,512   |                      |   | 740,187              |  |   | 762,589  
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          
|Total                                                                                                                            |  | $                                  | 1,594,861 |                      | $ | 1,426,797            |  | $ | 1,495,329
|                                                                                                                                 |  |                                    |           |                      |   |                      |  |   |          

See notes to condensed consolidated financial statements.



2



---

LONGS DRUG STORES CORPORATION

CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS (unaudited)



|                                                                                  |  |                        |         |   |                     |   |         |  
|--------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ------------------- | - | ------- | -
|                                                                                  |  | For the 26 weeks ended |        
|                                                                                  |  | July 27, 2006          |         |   | July 28,2005        |  
|                                                                                  |  |                        |         |   | As Adjusted(Note 2) |  
|                                                                                  |  | Thousands              |        
|Operating Activities:                                                             |  |                        |         |   |                     |   |         |  
|Net income                                                                        |  | $                      | 34,816  |   |                     | $ | 29,542  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                        |         |   |                     |   |         |  
|Depreciation and amortization                                                     |  |                        | 43,724  |   |                     |   | 42,605  |  
|Deferred income taxes and other                                                   |  |                        | (5,042  | ) |                     |   | (7,385  | )
|Stock awards and options, net                                                     |  |                        | 5,619   |   |                     |   | 7,557   |  
|Common stock contribution to benefit plan                                         |  |                        | 8,381   |   |                     |   | 5,960   |  
|Changes in assets and liabilities:                                                |  |                        |         |   |                     |   |         |  
|Pharmacy and other receivables                                                    |  |                        | (52,716 | ) |                     |   | (5,955  | )
|Merchandise inventories                                                           |  |                        | (14,912 | ) |                     |   | (12,338 | )
|Other assets                                                                      |  |                        | (2,005  | ) |                     |   | 1,774   |  
|Current liabilities and other                                                     |  |                        | 75,885  |   |                     |   | 48,577  |  
|                                                                                  |  |                        |         |   |                     |   |         |  
|Net cash provided by operating activities                                         |  |                        | 93,750  |   |                     |   | 110,337 |  
|                                                                                  |  |                        |         |   |                     |   |         |  
|Investing Activities:                                                             |  |                        |         |   |                     |   |         |  
|Capital expenditures                                                              |  |                        | (71,025 | ) |                     |   | (44,965 | )
|Acquisitions                                                                      |  |                        | (16,366 | ) |                     |   |        |  
|Proceeds from property dispositions                                               |  |                        | 683     |   |                     |   | 5,634   |  
|                                                                                  |  |                        |         |   |                     |   |         |  
|Net cash used in investing activities                                             |  |                        | (86,708 | ) |                     |   | (39,331 | )
|                                                                                  |  |                        |         |   |                     |   |         |  
|Financing Activities:                                                             |  |                        |         |   |                     |   |         |  
|Proceeds from (repayments of) revolving line of credit borrowings, net            |  |                        | 16,000  |   |                     |   | (40,000 | )
|Repayments of private placement notes and other borrowings                        |  |                        | (4,870  | ) |                     |   | (4,870  | )
|Repurchase of common stock                                                        |  |                        | (30,520 | ) |                     |   | (27,866 | )
|Dividend payments                                                                 |  |                        | (10,550 | ) |                     |   | (10,494 | )
|Proceeds from exercise of stock options                                           |  |                        | 7,216   |   |                     |   | 13,643  |  
|Medicare Part D subsidy disbursements, net                                        |  |                        | (40,659 | ) |                     |   |        |  
|Excess tax benefits related to stock awards and options                           |  |                        | 2,916   |   |                     |   |        |  
|                                                                                  |  |                        |         |   |                     |   |         |  
|Net cash used in financing activities                                             |  |                        | (60,467 | ) |                     |   | (69,587 | )
|                                                                                  |  |                        |         |   |                     |   |         |  
|Increase (decrease) in cash and cash equivalents                                  |  |                        | (53,425 | ) |                     |   | 1,419   |  
|Cash and cash equivalents at beginning of period                                  |  |                        | 74,662  |   |                     |   | 53,890  |  
|                                                                                  |  |                        |         |   |                     |   |         |  
|Cash and cash equivalents at end of period                                        |  | $                      | 21,237  |   |                     | $ | 55,309  |  
|                                                                                  |  |                        |         |   |                     |   |         |  
|Supplemental disclosure of cash flow information:                                 |  |                        |         |   |                     |   |         |  
|Cash paid for interest, net of amounts capitalized                                |  | $                      | 2,771   |   |                     | $ | 4,590   |  
|Cash paid for income taxes                                                        |  |                        | 19,458  |   |                     |   | 10,043  |  

See notes to condensed consolidated financial statements.



3



---

LONGS DRUG STORES CORPORATION

CONDENSED STATEMENTS OF CONSOLIDATED STOCKHOLDERS EQUITY (unaudited)

For the 52 weeks ended January 26, 2006 and the 26 weeks ended July 27, 2006



|                                                                |  |              |   |  |                   |        |   |                  |   |         |                          |  |   |         |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------ | - |  | ----------------- | ------ | - | ---------------- | - | ------- | ------------------------ |  | - | ------- | - |  | - | ------- | -
|                                                                |  | Common Stock |   |  | AdditionalCapital |        |   | RetainedEarnings |   |         | TotalStockholdersEquity | 
|                                                                |  | Shares       |   |  | Amount            |        |   |                  |  
|                                                                |  | Thousands    |  
|Balance at January 27, 2005, as reported                        |  | 37,418       |   |  | $                 | 18,709 |   |                  | $ | 178,544 |                          |  | $ | 529,884 |   |  | $ | 727,137 |  
|Cumulative effect of accounting change (Note 2)                 |  |              |   |  |                   |        |   |                  |   |         |                          |  |   | (5,292  | ) |  |   | (5,292  | )
|                                                                |  |              |   |  |                   |        |   |                  |   |         |                          |  |   |         |   |  |   |         |  
|Balance at January 27, 2005, as adjusted                        |  | 37,418       |   |  | $                 | 18,709 |   |                  | $ | 178,544 |                          |  | $ | 524,592 |   |  | $ | 721,845 |  
|Net income, as adjusted                                         |  |              |   |  |                   |        |   |                  |   |         |                          |  |   | 73,887  |   |  |   | 73,887  |  
|Dividends ($0.56 per share)                                     |  |              |   |  |                   |        |   |                  |   |         |                          |  |   | (20,818 | ) |  |   | (20,818 | )
|Stock contributions to Employee Savings and Profit Sharing Plan |  | 228          |   |  |                   | 114    |   |                  |   | 7,990   |                          |  |   |         |   |  |   | 8,104   |  
|Stock awards, net of forfeitures                                |  | 42           |   |  |                   | 21     |   |                  |   | (1,203  | )                        |  |   |         |   |  |   | (1,182  | )
|Stock-based compensation expense                                |  |              |   |  |                   |        |   |                  |   | 7,863   |                          |  |   |         |   |  |   | 7,863   |  
|Stock options exercised                                         |  | 948          |   |  |                   | 474    |   |                  |   | 20,512  |                          |  |   |         |   |  |   | 20,986  |  
|Tax benefit related to stock awards and stock options, net      |  |              |   |  |                   |        |   |                  |   | 7,033   |                          |  |   |         |   |  |   | 7,033   |  
|Repurchase of common stock                                      |  | (1,420       | ) |  |                   | (710   | ) |                  |   | (7,365  | )                        |  |   | (47,054 | ) |  |   | (55,129 | )
|                                                                |  |              |   |  |                   |        |   |                  |   |         |                          |  |   |         |   |  |   |         |  
|Balance at January 26, 2006, as adjusted                        |  | 37,216       |   |  |                   | 18,608 |   |                  |   | 213,374 |                          |  |   | 530,607 |   |  |   | 762,589 |  
|                                                                |  |              |   |  |                   |        |   |                  |   |         |                          |  |   |         |   |  |   |         |  
|Net income                                                      |  |              |   |  |                   |        |   |                  |   |         |                          |  |   | 34,816  |   |  |   | 34,816  |  
|Dividends ($0.28 per share)                                     |  |              |   |  |                   |        |   |                  |   |         |                          |  |   | (10,550 | ) |  |   | (10,550 | )
|Stock contributions to Employee Savings and Profit Sharing Plan |  | 208          |   |  |                   | 104    |   |                  |   | 8,277   |                          |  |   |         |   |  |   | 8,381   |  
|Stock awards, net of forfeitures                                |  | 344          |   |  |                   | 172    |   |                  |   | (1,388  | )                        |  |   |         |   |  |   | (1,216  | )
|Stock-based compensation expense                                |  |              |   |  |                   |        |   |                  |   | 5,958   |                          |  |   |         |   |  |   | 5,958   |  
|Stock options exercised                                         |  | 320          |   |  |                   | 160    |   |                  |   | 7,056   |                          |  |   |         |   |  |   | 7,216   |  
|Tax benefit related to stock awards and stock options, net      |  |              |   |  |                   |        |   |                  |   | 3,838   |                          |  |   |         |   |  |   | 3,838   |  
|Repurchase of common stock                                      |  | (684         | ) |  |                   | (342   | ) |                  |   | (4,271  | )                        |  |   | (25,907 | ) |  |   | (30,520 | )
|                                                                |  |              |   |  |                   |        |   |                  |   |         |                          |  |   |         |   |  |   |         |  
|Balance at July 27, 2006                                        |  | 37,404       |   |  | $                 | 18,702 |   |                  | $ | 232,844 |                          |  | $ | 528,966 |   |  | $ | 780,512 |  
|                                                                |  |              |   |  |                   |        |   |                  |   |         |                          |  |   |         |   |  |   |         |  

See notes to condensed consolidated financial statements.



4



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

The accompanying interim
condensed consolidated financial statements include the financial statements of Longs Drug Stores Corporation (Longs or the Company) and its wholly-owned subsidiaries. All significant inter-company accounts and transactions
have been eliminated. The interim condensed consolidated financial statements have been prepared on a basis consistent in all material respects with the accounting policies described and applied in the Annual Report of the Company on Form 10-K for
the fiscal year ended January 26, 2006, except for the accounting changes discussed in Note 2, and reflect all adjustments that are, in managements opinion, necessary for a fair presentation of the results for the periods presented. The
condensed consolidated financial statements as of and for the periods ended July 27, 2006 and July 28, 2005 are unaudited. The condensed consolidated balance sheet as of January 26, 2006, and condensed consolidated statement of
stockholders equity for the year then ended, presented herein, have been derived from the audited consolidated financial statements of the Company included in the Form 10-K for the fiscal year ended January 26, 2006. Reclassifications
have been made to certain prior period amounts to conform to the fiscal 2007 presentation. In addition, prior period amounts reflect the retrospective application of a new accounting standard relating to rental costs (see Note 2). Certain
information and footnote disclosures normally included in the annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. The interim condensed consolidated
financial statements should be read together with the financial statements in the Companys Annual Report on Form 10-K for the fiscal year ended January 26, 2006.

2. New Accounting Pronouncements

Effective January 27, 2006, the Company prospectively adopted
Statement of Financial Accounting Standards (SFAS) No. 123R, Share Based Payment,which revises SFAS No. 123, Accounting for Stock Based Compensation,and supersedes APB Opinion No. 25, Accounting for
Stock Issued to Employees.SFAS No. 123R requires that the fair value of stock-based employee compensation, including stock options and stock awards, be recognized as expense as the related services are performed. See Note 3 for more
information about this adoption and the impact on the Companys financial statements.

Also effective January 27, 2006, the
Company adopted FASB Staff Position (FSP) No. FAS 13-1, Accounting for Rental Costs Incurred During a Construction Period. FSP No. FAS 13-1 requires rental costs associated with ground or building operating leases that are
incurred during a construction period to be recognized as expense. Prior to fiscal 2007, it was the Companys policy to capitalize rent incurred during initial construction of store properties or related improvements and include those costs in
buildings and leasehold improvements. The Company elected to apply FSP No. FAS 13-1 retrospectively upon adoption and therefore comparative prior periods have been adjusted to reflect related balances as if the standard had been followed as of the
beginning of all periods presented. A $5.3 million cumulative adjustment was made to opening retained earnings as of January 27, 2005 to reflect the impact on periods prior to those presented in these financial statements.



5



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



The following schedules summarize the effects of the retrospective application of FSP No. FAS 13-1 to
the Companys financial results as of and for the 13 and 26 weeks ended July 28, 2005:

Condensed Statement of Consolidated Income -



|                                      |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|------------------------------------- |  | ------------------------------------ | --------- | - | ------------------------------------ | - | --------- | --------------- |  | - | ----------- | - |  | ----------- | --------- | - | --------------- | - | --------- | - |  | - | ----- | -
|                                      |  | For the 13 weeks ended July 28, 2005 |           |   | For the 26 weeks ended July 28, 2005 |  
|                                      |  | Thousands, except per share amounts  |           |   | Thousands, except per share amounts  |  
|                                      |  | As Reported                          |           |   | As Adjusted                          |   |           | Effect ofChange |  |   | As Reported |   |  | As Adjusted |           |   | Effect ofChange |  
|Revenues                              |  | $                                    | 1,157,471 |   |                                      | $ | 1,157,471 |                 |  | $ |            |   |  | $           | 2,307,899 |   |                 | $ | 2,307,899 |   |  | $ |      |  
|Cost of retail drug store sales       |  |                                      | 848,546   |   |                                      |   | 848,546   |                 |  |   |            |   |  |             | 1,696,030 |   |                 |   | 1,696,030 |   |  |   |      |  
|Operating and administrative expenses |  |                                      | 258,477   |   |                                      |   | 258,708   |                 |  |   | 231         |   |  |             | 517,078   |   |                 |   | 517,478   |   |  |   | 400   |  
|Depreciation and amortization         |  |                                      | 21,341    |   |                                      |   | 21,192    |                 |  |   | (149        | ) |  |             | 42,844    |   |                 |   | 42,605    |   |  |   | (239  | )
|                                      |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|Operating income                      |  |                                      | 29,107    |   |                                      |   | 29,025    |                 |  |   | (82         | ) |  |             | 51,947    |   |                 |   | 51,786    |   |  |   | (161  | )
|Interest expense                      |  |                                      | 2,299     |   |                                      |   | 2,299     |                 |  |   |            |   |  |             | 4,749     |   |                 |   | 4,749     |   |  |   |      |  
|Interest income                       |  |                                      | (276      | ) |                                      |   | (276      | )               |  |   |            |   |  |             | (575      | ) |                 |   | (575      | ) |  |   |      |  
|                                      |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|Income before income taxes            |  |                                      | 27,084    |   |                                      |   | 27,002    |                 |  |   | (82         | ) |  |             | 47,773    |   |                 |   | 47,612    |   |  |   | (161  | )
|                                      |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|Income taxes                          |  |                                      | 10,292    |   |                                      |   | 10,259    |                 |  |   | (33         | ) |  |             | 18,134    |   |                 |   | 18,070    |   |  |   | (64   | )
|                                      |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|Net income                            |  | $                                    | 16,792    |   |                                      | $ | 16,743    |                 |  | $ | (49         | ) |  | $           | 29,639    |   |                 | $ | 29,542    |   |  | $ | (97   | )
|                                      |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|Earnings per common share:            |  |                                      |           |   |                                      |   |           |                 |  |   |             |   |  |             |           |   |                 |   |           |   |  |   |       |  
|Basic                                 |  | $                                    | 0.45      |   |                                      | $ | 0.45      |                 |  | $ |            |   |  | $           | 0.79      |   |                 | $ | 0.79      |   |  | $ |      |  
|Diluted                               |  |                                      | 0.44      |   |                                      |   | 0.43      |                 |  |   | (0.01       | ) |  |             | 0.78      |   |                 |   | 0.77      |   |  |   | (0.01 | )

Condensed Consolidated Balance Sheets -



|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|----------------------------------------------------- |  | ------------- | --------- | ----------- | ---------------- | --------------- |  | - | ----------- | - | ----------- | - | --------------- |  | - | --------- |  | - | ------- | -
|                                                      |  | July 28, 2005 |           |             | January 26, 2006 |                
|                                                      |  | Thousands     |           |             | Thousands        |                
|                                                      |  | As Reported   |           | As Adjusted |                  | Effect ofChange |  |   | As Reported |   | As Adjusted |   | Effect ofChange | 
|Current assets                                        |  | $             | 729,430   |             | $                | 729,430         |  | $ |            |   |             | $ | 783,367         |  | $ | 783,367   |  | $ |        |  
|Property:                                             |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Land                                                  |  |               | 106,788   |             |                  | 106,788         |  |   |            |   |             |   | 111,097         |  |   | 111,097   |  |   |        |  
|Buildings and leasehold improvements                  |  |               | 581,566   |             |                  | 571,312         |  |   | (10,254     | ) |             |   | 588,540         |  |   | 578,158   |  |   | (10,382 | )
|Equipment and fixtures                                |  |               | 582,219   |             |                  | 582,219         |  |   |            |   |             |   | 601,247         |  |   | 601,247   |  |   |        |  
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Total                                                 |  |               | 1,270,573 |             |                  | 1,260,319       |  |   | (10,254     | ) |             |   | 1,300,884       |  |   | 1,290,502 |  |   | (10,382 | )
|Less accumulated depreciation                         |  |               | 655,854   |             |                  | 654,581         |  |   | (1,273      | ) |             |   | 676,084         |  |   | 674,517   |  |   | (1,567  | )
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Property, net                                         |  |               | 614,719   |             |                  | 605,738         |  |   | (8,981      | ) |             |   | 624,800         |  |   | 615,985   |  |   | (8,815  | )
|Goodwill                                              |  |               | 82,085    |             |                  | 82,085          |  |   |            |   |             |   | 82,085          |  |   | 82,085    |  |   |        |  
|Intangible assets, net                                |  |               | 6,055     |             |                  | 6,055           |  |   |            |   |             |   | 6,060           |  |   | 6,060     |  |   |        |  
|Other non-current assets                              |  |               | 3,489     |             |                  | 3,489           |  |   |            |   |             |   | 7,832           |  |   | 7,832     |  |   |        |  
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Total                                                 |  | $             | 1,435,778 |             | $                | 1,426,797       |  | $ | (8,981      | ) |             | $ | 1,504,144       |  | $ | 1,495,329 |  | $ | (8,815  | )
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Current liabilities                                   |  | $             | 523,774   |             | $                | 523,774         |  | $ |            |   |             | $ | 592,453         |  | $ | 592,453   |  | $ |        |  
|Long-term debt                                        |  |               | 100,818   |             |                  | 100,818         |  |   |            |   |             |   | 59,818          |  |   | 59,818    |  |   |        |  
|Deferred income taxes and other long-term liabilities |  |               | 65,610    |             |                  | 62,018          |  |   | (3,592      | ) |             |   | 83,995          |  |   | 80,469    |  |   | (3,526  | )
|Stockholders Equity:                                 |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Common stock                                          |  |               | 18,763    |             |                  | 18,763          |  |   |            |   |             |   | 18,608          |  |   | 18,608    |  |   |        |  
|Additional capital                                    |  |               | 201,681   |             |                  | 201,681         |  |   |            |   |             |   | 213,374         |  |   | 213,374   |  |   |        |  
|Retained earnings                                     |  |               | 525,132   |             |                  | 519,743         |  |   | (5,389      | ) |             |   | 535,896         |  |   | 530,607   |  |   | (5,289  | )
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Total stockholders equity                            |  |               | 745,576   |             |                  | 740,187         |  |   | (5,389      | ) |             |   | 767,878         |  |   | 762,589   |  |   | (5,289  | )
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  
|Total                                                 |  | $             | 1,435,778 |             | $                | 1,426,797       |  | $ | (8,981      | ) |             | $ | 1,504,144       |  | $ | 1,495,329 |  | $ | (8,815  | )
|                                                      |  |               |           |             |                  |                 |  |   |             |   |             |   |                 |  |   |           |  |   |         |  



6



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Statement of Consolidated Cash Flows -



|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|-------------------------------------------------------------------------------- |  | ------------------------------------ | ------- | - | ----------- | - | ------- | ---------------- |  | - | ---- | -
|                                                                                 |  | For the 26 weeks ended July 28, 2005 |        
|                                                                                 |  | Thousands                            |        
|                                                                                 |  | As Reported                          |         |   | As Adjusted |   |         | Effect of Change | 
|Operating Activities                                                             |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Net income                                                                       |  | $                                    | 29,639  |   |             | $ | 29,542  |                  |  | $ | (97  | )
|Adjustments to reconcile net income to net cash provided by operating activities |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Depreciation and amortization                                                    |  |                                      | 42,844  |   |             |   | 42,605  |                  |  |   | (239 | )
|Deferred income taxes and other                                                  |  |                                      | (7,321  | ) |             |   | (7,385  | )                |  |   | (64  | )
|Stock awards and options, net                                                    |  |                                      | 7,557   |   |             |   | 7,557   |                  |  |   |     |  
|Common stock contribution to benefit plan                                        |  |                                      | 5,960   |   |             |   | 5,960   |                  |  |   |     |  
|Changes in assets and liabilities                                                |  |                                      | 32,058  |   |             |   | 32,058  |                  |  |   |     |  
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Net cash provided by operating activities                                        |  |                                      | 110,737 |   |             |   | 110,337 |                  |  |   | (400 | )
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Investing Activities:                                                            |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Capital expenditures and acquisitions                                            |  |                                      | (45,365 | ) |             |   | (44,965 | )                |  |   | 400  |  
|Proceeds from property dispositions                                              |  |                                      | 5,634   |   |             |   | 5,634   |                  |  |   |     |  
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Net cash used in investing activities                                            |  |                                      | (39,731 | ) |             |   | (39,331 | )                |  |   | 400  |  
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Net cash used in financing activities                                            |  |                                      | (69,587 | ) |             |   | (69,587 | )                |  |   |     |  
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Increase in cash and equivalents                                                 |  |                                      | 1,419   |   |             |   | 1,419   |                  |  |   |     |  
|Cash and cash equivalents at beginning of period                                 |  |                                      | 53,890  |   |             |   | 53,890  |                  |  |   |     |  
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  
|Cash and cash equivalents at end of period                                       |  | $                                    | 55,309  |   |             | $ | 55,309  |                  |  | $ |     |  
|                                                                                 |  |                                      |         |   |             |   |         |                  |  |   |      |  

In June 2006, the Financial Accounting Standards Board (FASB) ratified the consensuses
reached by the Emerging Issues Task Force (EITF) in Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities Should be Presented in the Income Statement (That is, Gross Versus Net Presentation).Issue No. 06-3 requires disclosure of an entitys accounting policy regarding the presentation of taxes assessed by a governmental authority that are directly imposed on a revenue-producing transaction between a seller and a customer
including sales, use, value added and some excise taxes. The Company presents such taxes on a net basis (excluded from revenues and costs). The adoption of Issue No. 06-3, which is effective for interim and annual reporting periods beginning
after December 15, 2006, will have no impact on the Companys consolidated financial statements.

In June 2006, the FASB issued
FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, a clarification of SFAS No. 109, Accounting for Income Taxes. FIN No. 48 requires the recognition of tax positions when it is more
likely than not that such positions will be sustained upon examination. Tax positions that meet this recognition threshold are to be measured at the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate
settlement with the taxing authority. FIN No. 48 is effective for fiscal years beginning after December 15, 2006. Management does not expect the adoption of FIN No. 48 to have a material impact on the Companys consolidated
financial statements.

3. Stock-Based Compensation

The Company has two separate plans under which it may grant options to purchase shares of the Companys common stock and other awards of common stock or common stock appreciation rights to key employees. The 1995
Long Term Incentive Plan, as amended, authorized the issuance of 7,400,000 shares of common stock in the form of stock options and stock awards. The Non-Executive Long Term Incentive Plan, as amended, authorized the issuance of 3,000,000 shares of
common stock of the Company and contains similar provisions to those of the 1995 Long Term Incentive Plan, except that it does not allow for incentive stock options or grants to officers or directors of the Company. Each stock award granted from the
1995 Long Term Incentive Plan reduces the total number of available shares under the plan by 2.75 shares and each stock option granted reduces the total available by one share. For the Non-Executive Long Term Incentive Plan, each stock award or
stock option reduces available shares by one share. As of July 27, 2006, there were 4,302,963 shares of common stock available for grant under the two plans.



7



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Stock Options

Stock options are granted with an exercise price not less than 100% of the closing market price on the date of the grant. The Companys options
generally vest in equal annual portions over a period of four years and have a maximum term of ten years. The Companys stock option award plans contain provisions for accelerated vesting upon a change of control.

Following is a summary of stock option activity for the 26 weeks ended July 27, 2006:



|                                             |  |           |   |  |                                 |       |                            |           |                 |   |       
|-------------------------------------------- |  | --------- | - |  | ------------------------------- | ----- | -------------------------- | --------- | --------------- | - | ------
|                                             |  | Shares    |   |  | Weighted Average Exercise Price |       | Remaining Contractual Term |           | Intrinsic Value
|                                             |  |           |   |  |                                 |       |                            |           | Thousands      
|Outstanding at January 26, 2006              |  | 3,218,901 |   |  | $                               | 24.56 |                            |           |                 |   |       
|Granted (weighted average fair value $17.13) |  | 52,000    |   |  |                                 | 43.95 |                            |           |                 |   |       
|Exercised                                    |  | (320,632  | ) |  |                                 | 22.51 |                            |           |                 | $ | 7,044 
|Expired/Forfeited                            |  | (68,620   | ) |  |                                 | 27.86 |                            |           |                 |   |       
|                                             |  |           |   |  |                                 |       |                            |           |                 |   |       
|Outstanding at July 27, 2006                 |  | 2,881,649 |   |  | $                               | 25.06 |                            | 6.9 years |                 | $ | 43,074
|                                             |  |           |   |  |                                 |       |                            |           |                 |   |       
|Exercisable at July 27, 2006                 |  | 1,754,639 |   |  | $                               | 23.09 |                            | 6.3 years |                 | $ | 29,683
|                                             |  |           |   |  |                                 |       |                            |           |                 |   |       

Proceeds from stock option exercises were $7.2 million in the 26 weeks ended July 27, 2006,
and the related tax benefit was $2.8 million. The Companys practice is to issue new shares to satisfy stock option exercises, but the Company may partially or wholly offset the resulting dilution by repurchasing shares in the ordinary course
of business, subject to outstanding authorizations by the Companys Board of Directors and depending on existing market conditions, the Companys financial position and other capital requirements.

Stock Awards

Stock awards are
granted with either time-based vesting requirements or a combination of time-based and performance-based vesting requirements, such as a target Company stock price or earnings per share. Recipients of stock awards with only time-based vesting
requirements have voting rights to the shares and dividends are credited to the shares during the restriction period. However, transfer of ownership of the shares is dependent on continued employment for periods of one to five years. Shares are not
granted under a performance-based stock award until such time as the performance objective has been met, subject to necessary approvals, at which point additional time-based vesting requirements apply and recipients have the same rights and
restrictions as for stock awards with only time-based vesting requirements.

Following is a summary of stock award
activity for the 26 weeks ended July 27, 2006:



|                                       |  |          |   |  |                                         |      
|-------------------------------------- |  | -------- | - |  | --------------------------------------- | -----
|                                       |  | Shares   |   |  | Weighted Average Grant- Date Fair Value
|Outstanding at January 26, 2006        |  | 132,040  |   |  | $                                       | 31.79
|Granted                                |  | 372,696  |   |  |                                         | 40.84
|Vested (total fair value $5.4 million) |  | (127,940 | ) |  |                                         | 34.98
|Forfeited                              |  | (1,600   | ) |  |                                         | 35.02
|                                       |  |          |   |  |                                         |      
|Outstanding at July 27, 2006           |  | 375,196  |   |  |                                         |      
|                                       |  |          |   |  |                                         |      

The Company may also grant up to 384,000 additional stock awards under existing performance-based
awards, subject to achievement of pre-defined performance objectives.



8



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Stock-Based Compensation Expense

Prior to the adoption of SFAS No. 123R, Share Based Payment, effective January 27, 2006 (see Note 2), the Company accounted for
stock-based employee compensation using the intrinsic value method in accordance with the provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees as allowed by SFAS No. 123, Accounting for Stock Based
Compensation. Stock awards were valued at fair market value at the date of grant, and recorded as compensation expense over the vesting period. Compensation expense for performance-based stock awards was estimated until the measurement date,
which is the earliest date at which the Company could determine the number of shares an employee is entitled to receive under the performance-based stock award arrangement. No compensation expense was recognized for employee stock options, because
it is the Companys practice to grant stock options with an exercise price not less than 100% of the closing market price of the underlying common stock on the date of grant.

SFAS No. 123R revises SFAS No. 123 and supersedes APB Opinion No. 25, and requires that the fair value of stock-based employee
compensation, including stock options and stock awards, be recognized as expense as the related services are performed. The standard also modifies the measurement of compensation expense for performance-based restricted stock awards. The Company
adopted SFAS No. 123R using the modified prospective transition method. Under this method, compensation cost is recorded for new awards and the unvested portion of previously issued awards. The adoption of SFAS No. 123R reduced net income
in the 13 and 26 weeks ended July 27, 2006 by $0.02 and $0.04 per diluted share, respectively, and management estimates that it will reduce net income by $0.08 to $0.09 per diluted share for the full year ending January 25, 2007. The
following table summarizes the amounts recognized for stock compensation expense (under SFAS No. 123R in the 13 and 26 weeks ended July 27, 2006 and under APB Opinion No. 25 in the 13 and 26 weeks ended July 28, 2005):



|                                                                                |  |                |        |   |                |   |      |               |  |   |               |   |  |   |        |  
|------------------------------------------------------------------------------- |  | -------------- | ------ | - | -------------- | - | ---- | ------------- |  | - | ------------- | - |  | - | ------ | -
|                                                                                |  | 13 weeks ended |        |   | 26 weeks ended |  
|                                                                                |  | July 27, 2006  |        |   | July 28,2005   |   |      | July 27, 2006 |  |   | July 28, 2005 |  
|                                                                                |  | Thousands      |        |   | Thousands      |  
|Stock compensation expenses, included in operating and administrative expenses: |  |                |        |   |                |   |      |               |  |   |               |   |  |   |        |  
|Stock awards                                                                    |  | $              | 1,761  |   |                | $ | 970  |               |  | $ | 3,211         |   |  | $ | 3,566  |  
|Stock options                                                                   |  |                | 1,413  |   |                |   |     |               |  |   | 2,747         |   |  |   |       |  
|                                                                                |  |                |        |   |                |   |      |               |  |   |               |   |  |   |        |  
|Total                                                                           |  |                | 3,174  |   |                |   | 970  |               |  |   | 5,958         |   |  |   | 3,566  |  
|Recognized income tax benefit                                                   |  |                | (1,276 | ) |                |   | (388 | )             |  |   | (2,394        | ) |  |   | (1,426 | )
|                                                                                |  |                |        |   |                |   |      |               |  |   |               |   |  |   |        |  
|After-tax effect of stock compensation expenses on net income                   |  | $              | 1,898  |   |                | $ | 582  |               |  | $ | 3,564         |   |  | $ | 2,140  |  
|                                                                                |  |                |        |   |                |   |      |               |  |   |               |   |  |   |        |  

No amounts of stock-based compensation cost have been capitalized as part of the cost of an asset.

The following table illustrates the effect on net income and earnings per share for the 13 and 26 weeks ended July 28, 2005, if the
Company had applied the fair value recognition provisions of SFAS No. 123 to all stock-based employee compensation, including stock options (in thousands, except per share amounts):



|                                                                                                                                            |  |                              |        |   |                              |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | - | ---------------------------- | - | ------ | -
|                                                                                                                                            |  | 13 weeks ended July 28, 2005 |        |   | 26 weeks ended July 28, 2005 |  
|Net income, as reported (as adjusted, See Note 2)                                                                                           |  | $                            | 16,743 |   |                              | $ | 29,542 |  
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects                                  |  |                              | 582    |   |                              |   | 2,140  |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                              | (1,090 | ) |                              |   | (2,745 | )
|                                                                                                                                            |  |                              |        |   |                              |   |        |  
|Pro forma net income                                                                                                                        |  | $                            | 16,235 |   |                              | $ | 28,937 |  
|                                                                                                                                            |  |                              |        |   |                              |   |        |  
|Basic earnings per share:                                                                                                                   |  |                              |        |   |                              |   |        |  
|As reported                                                                                                                                 |  | $                            | 0.45   |   |                              | $ | 0.79   |  
|Pro forma                                                                                                                                   |  | $                            | 0.43   |   |                              | $ | 0.78   |  
|Diluted earnings per share:                                                                                                                 |  |                              |        |   |                              |   |        |  
|As reported                                                                                                                                 |  | $                            | 0.43   |   |                              | $ | 0.77   |  
|Pro forma                                                                                                                                   |  | $                            | 0.42   |   |                              | $ | 0.76   |  



9



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



As of July 27, 2006 there was $23.2 million of total unrecognized compensation cost related to
unvested stock options and stock awards. This cost is expected to be recognized over a weighted average period of 3.0 years.

The estimated
fair value of stock options, net of estimated forfeitures, is recorded as compensation expense on a straight-line basis over the vesting period. The Company estimates the fair value of stock option grants using the Black-Scholes option pricing
model, with the following weighted average assumptions:



|                        |  |                |   |  |               |  
|----------------------- |  | -------------- | - |  | ------------- | -
|                        |  | 26 weeks ended |  
|                        |  | July 27 2006   |   |  | July 28, 2005 |  
|Expected volatility     |  | 37.5           | % |  | 38.9          | %
|Dividend yield          |  | 1.3            | % |  | 2.6           | %
|Risk-free interest rate |  | 4.8            | % |  | 3.9           | %
|Expected life (years)   |  | 6.0            |   |  | 5.0           |  

The Company estimated its expected volatility based on an analysis of the historical volatility of
the Companys common stock and that of comparable companies over a 6-year term (consistent with its expected life), as well as the implied volatility of the traded options of the Company and of comparable companies. The estimated dividend yield
is based on the Companys historical dividend yields and estimated expected future dividends. The risk-free interest rate is determined based on Treasury rates for the expected term of the options at the date of grant. The Company estimated the
expected life based on an analysis of historical exercise behaviors by the Companys stock option award recipients, comparable companies expected life assumptions and the simplified method set forth in SEC Staff Accounting
Bulletin No. 107 (which calculates an average of the vesting term and the original contractual term).

Stock awards with only
time-based vesting requirements are valued at fair market value of the Companys stock as of the grant date and are recorded, net of estimated forfeitures, as compensation expense on a straight-line basis over the vesting period. Stock awards
with performance-based vesting requirements are valued at fair market value of the Companys stock as of the grant date. Interim estimates of compensation expense for performance-based stock awards are recorded based on the Companys best
estimate of the number of shares to be issued based on the best estimates of performance levels to be achieved (e.g. projected earnings per share). Compensation expense for performance-based stock awards is recognized net of estimated forfeitures on
straight-line basis over the requisite service period for each separately vesting portion of the award.

4. Acquisitions

On June 11, 2006, the Company purchased the assets of Network Pharmaceuticals, Inc. (Network) including 21 retail pharmacies, one closed
door pharmacy and one wholesale pharmacy, all located in Southern California, for $12.8 million. This acquisition expanded the Companys presence in Southern California through pharmacies that are close to the point of care, such as hospitals,
clinics and medical office buildings. The Company allocated the $12.8 million acquisition cost to pharmacy customer lists ($6.6 million), property and equipment ($1.1 million) and inventory ($2.8 million). The remaining $2.3 million represents
contingent consideration that may be paid over the next 6 months, subject to the resolution of certain lease-related contingencies for one of the acquired stores. The results of operations of the acquired locations are included in the Companys
consolidated financial statements within the retail drug store segment as of the June 11, 2006 acquisition date. The pro forma effects of the Network acquisition on the Companys consolidated financial statements for periods prior to the
acquisition are not material.

In the first quarter of fiscal 2007, the Company purchased Amerisource Bergen Drug Corporations
(AmerisourceBergen) 50% interest in a joint venture through which the Company and AmerisourceBergen operated a central prescription fill center. This acquisition gave the Company sole ownership and control of a business that serves to
reduce prescription fill costs and to address an industry-wide shortage of pharmacists, while also providing fulfillment for a portion of Longs mail order business. The Company allocated the $3.8 million acquisition cost to property and
equipment ($1.5 million) and goodwill ($2.3 million). The acquired goodwill is deductible for tax purposes. The results of operations of the acquired fill center are included in the Companys consolidated financial statements within the retail
drug store segment as of the acquisition date. Prior to the acquisition, the Company used the equity method of accounting for its 50% investment in the joint venture. The pro forma effects of the fill center acquisition on the Companys
consolidated financial statements for periods prior to the acquisition are not material.



10



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



5. Medicare Prescription Drug Plans

Beginning January 1, 2006, the Company began offering three prescription drug plans under Medicare Part D as established by the Medicare Prescription
Drug, Improvement and Modernization Act of 2003. Revenues under the three plans include fixed monthly premiums paid by beneficiaries and by the federal Centers for Medicare & Medicaid Services (CMS), as well as a CMS risk
share component. If the ultimate per member per month benefit costs of any Medicare Part D regional plan varies more than 2.5 percentage points above or below the level estimated in the original bid submitted by the Company and approved by CMS,
there is a risk share settlement with CMS subsequent to the end of the plan year. The fixed monthly premiums are recognized on a straight-line basis over the period of coverage. The risk share adjustment, if any, is recorded as an
adjustment to premium revenues and accounts receivable or accounts payable.

CMS also pays the Company certain subsidies for claims
payments for which the Company assumes no risk, including reinsurance payments and low-income cost subsidies. Reinsurance payments represent the CMS obligation to pay 80% of the cost incurred by individuals in excess of the annual out-of-pocket
limit. Low-income cost subsidies represent reimbursements from CMS for some portion or all of the deductibles, coinsurance and co-payment amounts for qualifying low-income beneficiaries. The Company administers and pays these amounts on
behalf of CMS, and CMS makes monthly payments to the Company for the estimated amounts of these subsidies, with a final settlement subsequent to the end of the plan year based on actual experience. The Company accounts for these subsidies as
deposits, with receipt and payment totals accumulated and recorded as accounts receivable or accounts payable depending on the net balance at the end of the reporting period. Receipts and payments for these subsidies are included in Financing
Activities in the Companys Statement of Consolidated Cash Flows. The Company does not recognize premium revenues or benefit costs for these subsidies.

6. Earnings Per Share

Basic earnings per share are computed by dividing net income by the weighted average number of common
shares outstanding during the period. Diluted earnings per share are computed by dividing net income by the weighted average number of common shares and dilutive common equivalent shares (stock options and restricted stock awards) outstanding during
the period. The following is a reconciliation of the number of shares used in the Companys basic and diluted earnings per share computations:



|                                                      |  |                |  |                |  |               |  |              
|----------------------------------------------------- |  | -------------- |  | -------------- |  | ------------- |  | -------------
|                                                      |  | 13 weeks ended |  | 26 weeks ended
|                                                      |  | July 27, 2006  |  | July 28, 2005  |  | July 27, 2006 |  | July 28, 2005
|                                                      |  | Thousands      |  | Thousands     
|Basic weighted average number of shares outstanding   |  | 37,223         |  | 37,507         |  | 37,344        |  | 37,336       
|Effect of dilution from:                              |  |                |  |                |  |               |  |              
|Stock options                                         |  | 832            |  | 961            |  | 822           |  | 786          
|Restricted stock awards                               |  | 169            |  | 97             |  | 185           |  | 102          
|                                                      |  |                |  |                |  |               |  |              
|Diluted weighted average number of shares outstanding |  | 38,224         |  | 38,565         |  | 38,351        |  | 38,224       
|                                                      |  |                |  |                |  |               |  |              

The computation of diluted earnings per share excluded 0.2 million and 0.5 million stock
options for the 13 and 26 weeks ended July 27, 2006, because their inclusion would have been anti-dilutive.

7. Merchandise Inventories

Merchandise inventories are stated at the lower of cost or market value. Cost is determined using the last-in, first-out (LIFO) method.
The excess of current cost over LIFO values was $188.4 million as of July 27, 2006, $182.3 million as of July 28, 2005, and $183.1 million as of January 26, 2006. LIFO costs for interim financial statements are estimated based on
projected annual inflation rates, inventory levels, and merchandise mix. Actual LIFO costs are calculated during the fourth quarter of the fiscal year when final inflation rates, inventory levels and merchandise mix are determined.



11



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



8. Goodwill and Intangible Assets

All of the Companys goodwill and other intangible assets are included in the retail drug store segment. Goodwill and other intangible assets with
indefinite useful lives are not amortized, but are subject to impairment testing whenever events or changes in circumstances indicate that their carrying values may not be recoverable. The Companys intangible assets other than goodwill include
the following:



|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|---------------------------------------------- |  | ---------------------- |  | ------------------- | ------ | ------------------------ | - | ------ | ------------------ |  | - | ------
|                                               |  | Estimated Useful Lives |  | Gross CarryingValue |        | Accumulated Amortization |   |        | Net Carrying Value
|                                               |  |                        |  |                     |        | Thousands                |   |        |                   
|As of July 27, 2006:                           |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Intangible assets subject to amortization:     |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Pharmacy customer lists                        |  | 1-5 years              |  | $                   | 9,414  |                          | $ | (1,760 | )                  |  | $ | 7,654 
|Non-compete agreements and other               |  | 2-5 years              |  |                     | 24     |                          |   | (21    | )                  |  |   | 3     
|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Total                                          |  |                        |  |                     | 9,438  |                          |   | (1,781 | )                  |  |   | 7,657 
|Intangible assets not subject to amortization: |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Beverage licenses                              |  | N/A                    |  |                     | 5,054  |                          |   |       |                    |  |   | 5,054 
|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Total                                          |  |                        |  | $                   | 14,492 |                          | $ | (1,781 | )                  |  | $ | 12,711
|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|As of January 26, 2006:                        |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Intangible assets subject to amortization:     |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Pharmacy customer lists                        |  | 1-5 years              |  | $                   | 3,481  |                          | $ | (2,342 | )                  |  | $ | 1,139 
|Non-compete agreements and other               |  | 2-5 years              |  |                     | 35     |                          |   | (29    | )                  |  |   | 6     
|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Total                                          |  |                        |  |                     | 3,516  |                          |   | (2,371 | )                  |  |   | 1,145 
|Intangible assets not subject to amortization: |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Beverage licenses                              |  | N/A                    |  |                     | 4,915  |                          |   |       |                    |  |   | 4,915 
|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       
|Total                                          |  |                        |  | $                   | 8,431  |                          | $ | (2,371 | )                  |  | $ | 6,060 
|                                               |  |                        |  |                     |        |                          |   |        |                    |  |   |       

The increase in pharmacy customer lists was primarily due to the acquisition of Network
Pharmaceuticals, Inc. (see Note 4).

Amortization expense for intangible assets with finite useful lives was $0.5 and $0.3 million for the
26-week periods ended July 27, 2006 and July 28, 2005, respectively. Estimated future annual amortization expense on these intangibles is as follows (in thousands):



|                         |  |   |      
|------------------------ |  | - | -----
|Fiscal year ending:      |  |   |      
|2007 (remainder of year) |  | $ | 984  
|2008                     |  |   | 1,808
|2009                     |  |   | 1,562
|2010                     |  |   | 1,399
|2011                     |  |   | 1,399
|Thereafter               |  |   | 505  
|                         |  |   |      
|Total                    |  | $ | 7,657
|                         |  |   |      



12



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



9. Debt

Debt at July 27, 2006 and January 26, 2006 consisted of the following:



|                                                                                                                |  |               |         |                  |   |        
|--------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | ---------------- | - | -------
|                                                                                                                |  | July 27, 2006 |         | January 26, 2006
|                                                                                                                |  | Thousands    
|Private placement notes, fixed interest rates ranging from 6.19% to 7.85%, mature at various dates through 2014 |  | $             | 100,818 |                  | $ | 105,688
|Secured revolving line of credit, variable interest, expires August 2009                                        |  |               | 16,000  |                  |   |       
|                                                                                                                |  |               |         |                  |   |        
|Total debt                                                                                                      |  |               | 116,818 |                  |   | 105,688
|Less current maturities                                                                                         |  |               | 43,727  |                  |   | 45,870 
|                                                                                                                |  |               |         |                  |   |        
|Long-term portion                                                                                               |  | $             | 73,091  |                  | $ | 59,818 
|                                                                                                                |  |               |         |                  |   |        

The Companys debt agreements contain customary restrictions, and the private placement notes
also include various customary financial covenants. As of July 27, 2006, the Company was in compliance with the restrictions and limitations included in these provisions.

10. Commitments and Contingencies

Rankin v. Longs Drug Stores California, Inc., originally
filed in the Superior Court of California, San Diego County on October 13, 2004, was amended on January 19, 2005. The lawsuit was certified as a class action on July 19, 2005 and alleges that the Companys employment application
violates California Labor Code Section 432.8 by inquiring about criminal convictions within the last seven years, without providing an exception for misdemeanor marijuana convictions more than two years old. The plaintiff seeks to recover
statutory damages and attorneys fees for him and all similarly situated individuals who applied for employment with the Company during the class period. A trial date of June 23, 2006, was taken off calendar by the Court, with no new trial
date currently set. The Company is vigorously defending this litigation. The financial impact to the Company, if any, cannot be predicted at this time.

In addition to the lawsuit described above, the Company is subject to various lawsuits, claims and federal and state regulatory reviews and actions arising in the normal course of its businesses. The Company accrues
amounts it believes are adequate to address the liabilities related to lawsuits and other proceedings that the Company believes will result in a probable loss. However, the ultimate resolution of such matters is always uncertain and outcomes are not
predictable with assurance. It is possible that lawsuits or other proceedings brought against the Company could have a material adverse impact on its financial condition and results of operations.

11. Stockholders Equity

The Company
repurchased shares of its outstanding common stock as follows:



|                      |  |                        |         |               |   |        
|--------------------- |  | ---------------------- | ------- | ------------- | - | -------
|                      |  | For the 26 weeks ended
|                      |  | July 27, 2006          |         | July 28, 2005
|Shares repurchased    |  |                        | 684,000 |               |   | 737,500
|Total cost (millions) |  | $                      | 30.5    |               | $ | 27.9   

These shares were repurchased under various programs authorized by the Companys Board of
Directors, most recently in May 2005. Under the May 2005 share repurchase program, as of July 27, 2006, the Company is authorized to repurchase additional shares of its outstanding common stock for a maximum additional expenditure of $89.7
million.

12. Segment Information

The
Company operates in two business segments, retail drug stores and pharmacy benefit services. These segments were identified based on their separate and distinct products and services, technology, marketing strategies and management reporting.
Management evaluates the segments operating performance separately and allocates resources based on their respective financial condition, results of operations and cash flows. Inter-segment transactions and balances are eliminated in
consolidation.



13



---

LONGS DRUG STORES CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Pharmacy is the cornerstone of the retail drug store segment, complemented by such core front-end
categories as cosmetics, over-the-counter medications, photo and photo processing, food and beverage items and health and beauty products. As of July 27, 2006, the retail drug store segment operated 500 retail stores in six western states
primarily under the names Longs, Longs Drugs, Longs Drug Stores and Longs Pharmacy. The retail drug store segment also operates a mail order pharmacy business.

The pharmacy benefit services segment, operated through the Companys RxAmerica subsidiary, provides pharmacy benefit management services whereby RxAmerica contracts with third-party health plans, retail
pharmacies and drug manufacturers to provide a range of services to third-party health plan members, including pharmacy benefit plan design and implementation, claims administration and formulary management. In addition, beginning January 1,
2006, the pharmacy benefit services segment operates a prescription drug plan that offers prescription drug benefits to Medicare participants in 20 regions encompassing 35 states and the District of Columbia under the Medicare Prescription Drug,
Improvement and Modernization Act of 2003.

The following tables summarize significant financial information by segment:



|                          |  |                        |           |                        |   |               |  |               |           |  |   |          
|------------------------- |  | ---------------------- | --------- | ---------------------- | - | ------------- |  | ------------- | --------- |  | - | ---------
|                          |  | For the 13 weeks ended |           | For the 26 weeks ended
|                          |  | July 27, 2006          |           | July 28, 2005          |   | July 27, 2006 |  | July 28, 2005
|                          |  | Thousands              |           | Thousands             
|Revenues:                 |  |                        |           |                        |   |               |  |               |           |  |   |          
|Retail Drug Stores        |  | $                      | 1,192,617 |                        | $ | 1,147,895     |  | $             | 2,358,578 |  | $ | 2,288,715
|Pharmacy Benefit Services |  |                        | 75,343    |                        |   | 9,576         |  |               | 168,743   |  |   | 19,184   
|                          |  |                        |           |                        |   |               |  |               |           |  |   |          
|Consolidated Totals       |  | $                      | 1,267,960 |                        | $ | 1,157,471     |  | $             | 2,527,321 |  | $ | 2,307,899
|                          |  |                        |           |                        |   |               |  |               |           |  |   |          
|Operating Income:         |  |                        |           |                        |   |               |  |               |           |  |   |          
|Retail Drug Stores        |  | $                      | 26,160    |                        | $ | 26,170        |  | $             | 48,457    |  | $ | 46,028   
|Pharmacy Benefit Services |  |                        | 3,748     |                        |   | 2,855         |  |               | 7,693     |  |   | 5,758    
|                          |  |                        |           |                        |   |               |  |               |           |  |   |          
|Consolidated Totals       |  | $                      | 29,908    |                        | $ | 29,025        |  | $             | 56,150    |  | $ | 51,786   
|                          |  |                        |           |                        |   |               |  |               |           |  |   |          



|                           |  |               |           |   |               |   |           |                  |  |   |           |  
|-------------------------- |  | ------------- | --------- | - | ------------- | - | --------- | ---------------- |  | - | --------- | -
|                           |  | July 27, 2006 |           |   | July 28, 2005 |   |           | January 26, 2006 | 
|                           |  | Thousands     |          
|Total Assets:              |  |               |           |   |               |   |           |                  |  |   |           |  
|Retail Drug Stores         |  | $             | 1,475,728 |   |               | $ | 1,383,872 |                  |  | $ | 1,445,650 |  
|Pharmacy Benefit Services  |  |               | 189,133   |   |               |   | 103,815   |                  |  |   | 126,704   |  
|Inter-segment Eliminations |  |               | (70,000   | ) |               |   | (60,890   | )                |  |   | (77,025   | )
|                           |  |               |           |   |               |   |           |                  |  |   |           |  
|Consolidated Totals        |  | $             | 1,594,861 |   |               | $ | 1,426,797 |                  |  | $ | 1,495,329 |  
|                           |  |               |           |   |               |   |           |                  |  |   |           |  

Consolidated total revenues include the following product and service types:



|                                     |  |                        |           |                        |   |               |  |               |           |  |   |          
|------------------------------------ |  | ---------------------- | --------- | ---------------------- | - | ------------- |  | ------------- | --------- |  | - | ---------
|                                     |  | For the 13 weeks ended |           | For the 26 weeks ended
|                                     |  | July 27, 2006          |           | July 28, 2005          |   | July 27, 2006 |  | July 28, 2005
|                                     |  | Thousands              |           | Thousands             
|Pharmacy sales                       |  | $                      | 600,611   |                        | $ | 554,813       |  | $             | 1,197,819 |  | $ | 1,119,229
|Front-end sales                      |  |                        | 592,006   |                        |   | 593,082       |  |               | 1,160,759 |  |   | 1,169,486
|Pharmacy benefit management revenues |  |                        | 6,579     |                        |   | 9,576         |  |               | 17,660    |  |   | 19,184   
|Prescription drug plan revenues      |  |                        | 68,764    |                        |   |              |  |               | 151,083   |  |   |         
|                                     |  |                        |           |                        |   |               |  |               |           |  |   |          
|Consolidated total revenues          |  | $                      | 1,267,960 |                        | $ | 1,157,471     |  | $             | 2,527,321 |  | $ | 2,307,899
|                                     |  |                        |           |                        |   |               |  |               |           |  |   |          



14



---

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following Managements Discussion and Analysis of Financial Condition and Results of Operations should be read together with our consolidated
financial statements and the related notes. This discussion contains forward-looking statements relating to, among other things, matters set forth under Cautionary Statement Regarding Forward-Looking Statements. Our actual results and
the timing of events could differ materially from those anticipated in these forward-looking statements as a result of many factors, including, but not limited to, those set forth in the following discussion, under Cautionary Statement
Regarding Forward-Looking Statements and under Risk Factors and elsewhere in this Form 10-Q.

OVERVIEW

Longs Drug Stores Corporation is one of the most recognized retail drug store chains on the West Coast and in Hawaii. With 500 stores
as of July 27, 2006, we provide expert pharmacy services and a wide assortment of merchandise focusing on health, wellness, beauty and convenience. We also provide pharmacy benefit services, including pharmacy benefit management and Medicare
beneficiary prescription drug plans, through our wholly-owned subsidiary, RxAmerica, LLC.

More than three years ago, we began working on
five broad categories of strategic initiatives to make Longs a stronger competitor and more profitable company. The progress we have made is reflected in our financial results for the 13 and 26 weeks ended July 27, 2006. We plan to make
continued progress on our initiatives to become a stronger competitor and more profitable company.

The new Medicare prescription drug
benefit under the Medicare Modernization Act became effective on January 1, 2006. We participate in the Medicare drug benefit program through both our retail drug store pharmacies and our pharmacy benefit services subsidiary. The impact of this
new benefit created a significant shift in our pharmacy sales mix from commercial and state plans to Medicare drug plans with lower gross margins. The new Medicare drug benefit also created a new business opportunity for our pharmacy benefit
services business. RxAmerica contracted with the federal Centers for Medicare and Medicaid Services (CMS) to be a prescription drug plan sponsor in 20 regions covering 35 states and the District of Columbia. Fiscal 2007 will be the first
full year of results for our new Medicare prescription drug plans.

In June 2006, we acquired the assets of Network Pharmaceuticals, Inc.,
including 21 retail stores, one closed door pharmacy and one wholesale pharmacy, all located in Southern California. This acquisition expanded our presence in Southern California through pharmacies that are close to the point of care, such as
hospitals, clinics and medical office buildings. We have also opened 5 new stores, closed 2 stores and remodeled 11 stores in the first half of fiscal 2007.

During the second quarter of fiscal 2006, we also opened a new 800,000 square foot distribution center for front-end merchandise in Patterson, California, and began transitioning distribution operations from our
Lathrop distribution center to the new facility. Opening the Patterson distribution center allowed us to increase the self-distribution of our front-end merchandise from approximately 40% to approximately 57%, and our goal is to further increase our
self-distribution to approximately 80% of front-end merchandise by the end of calendar 2007.



15



---

RESULTS OF OPERATIONS

Revenues



|                                                                        |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|----------------------------------------------------------------------- |  | ---------------------- | --------- | -- | ---------------------- | - | --------- | ------------- |  | - | ------------- | -- |  | - | --------- | --
|                                                                        |  | For the 13 weeks ended |           |    | For the 26 weeks ended |  
|                                                                        |  | July 27, 2006          |           |    | July 28, 2005          |   |           | July 27, 2006 |  |   | July 28, 2005 |   
|Retail drug store sales:                                                |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Pharmacy sales                                                          |  | $                      | 600,611   |    |                        | $ | 554,813   |               |  | $ | 1,197,819     |    |  | $ | 1,119,229 |   
|Front-end sales                                                         |  |                        | 592,006   |    |                        |   | 593,082   |               |  |   | 1,160,759     |    |  |   | 1,169,486 |   
|                                                                        |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Total                                                                   |  | $                      | 1,192,617 |    |                        | $ | 1,147,895 |               |  | $ | 2,358,578     |    |  | $ | 2,288,715 |   
|                                                                        |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Pharmacy benefit services revenues:                                     |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Pharmacy benefit management revenues                                    |  | $                      | 6,579     |    |                        | $ | 9,576     |               |  | $ | 17,660        |    |  | $ | 19,184    |   
|Prescription drug plan revenues                                         |  |                        | 68,764    |    |                        |   |          |               |  |   | 151,083       |    |  |   |          |   
|                                                                        |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Total                                                                   |  | $                      | 75,343    |    |                        | $ | 9,576     |               |  | $ | 168,743       |    |  | $ | 19,184    |   
|                                                                        |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Total revenues                                                          |  | $                      | 1,267,960 |    |                        | $ | 1,157,471 |               |  | $ | 2,527,321     |    |  | $ | 2,307,899 |   
|                                                                        |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Retail drug store sales:                                                |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Total sales growth (decline) over previous year                         |  |                        | 3.9       | %  |                        |   | 0.5       | %             |  |   | 3.1           | %  |  |   | (0.2      | )%
|Same-store sales growth (decline)                                       |  |                        | 2.6       | %  |                        |   | 0.3       | %             |  |   | 2.0           | %  |  |   | (0.5      | )%
|Pharmacy sales growth                                                   |  |                        | 8.3       | %  |                        |   | 2.6       | %             |  |   | 7.0           | %  |  |   | 2.6       | % 
|Same-store pharmacy sales growth                                        |  |                        | 6.4       | %  |                        |   | 2.4       | %             |  |   | 5.7           | %  |  |   | 2.4       | % 
|Pharmacy as a % of total retail drug store sales                        |  |                        | 50.4      | %  |                        |   | 48.3      | %             |  |   | 50.8          | %  |  |   | 48.9      | % 
|% of pharmacy sales covered by third party health plans                 |  |                        | 94.4      | %  |                        |   | 92.7      | %             |  |   | 94.1          | %  |  |   | 92.6      | % 
|Front-end sales decline                                                 |  |                        | (0.2      | )% |                        |   | (1.4      | )%            |  |   | (0.7          | )% |  |   | (2.8      | )%
|Same-store front-end sales decline                                      |  |                        | (0.9      | )% |                        |   | (1.6      | )%            |  |   | (1.4          | )% |  |   | (3.0      | )%
|Front-end as a % of total retail drug store sales                       |  |                        | 49.6      | %  |                        |   | 51.7      | %             |  |   | 49.2          | %  |  |   | 51.1      | % 
|Pharmacy benefit services revenues:                                     |  |                        |           |    |                        |   |           |               |  |   |               |    |  |   |           |   
|Pharmacy benefit management revenue growth (decline) over previous year |  |                        | (31.3     | )% |                        |   | 14.6      | %             |  |   | (7.9          | )% |  |   | 17.7      | % 
|Prescription drug plan revenue growth over previous year                |  |                        | N/A       |    |                        |   | N/A       |               |  |   | N/A           |    |  |   | N/A       |   

Thirteen Weeks Ended July 27, 2006 versus Thirteen Weeks Ended July 28, 2005

Total revenues increased 9.5% in the second quarter of fiscal 2007 over the second quarter of fiscal 2006. Retail drug store sales were $1.19 billion, a
3.9% increase over the second quarter of fiscal 2006, with same-store sales increasing 2.6%. Growth in the number of stores and higher mail order sales also contributed to total retail drug store sales growth. Pharmacy benefit services revenues were
$75.3 million in the second quarter of fiscal 2007 compared to $9.6 million in the second quarter of fiscal 2006. The increase was primarily due to $68.8 million in revenues from three new prescription drug plans offered beginning January 1,
2006 under Medicare Part D.

Retail Drug Store Sales

Pharmacy sales increased 8.3% in the second quarter of fiscal 2007 over the second quarter of fiscal 2006, with same-store pharmacy sales increasing 6.4%. The increase in same-store pharmacy sales was primarily due to
continued increases in average retail prescription prices and an increase in our number of prescriptions. Average prescription prices increased due to pharmaceutical cost inflation and the continued introduction and utilization of newer and more
expensive drugs. Our prescription volume was up from last year due to the new Medicare drug benefit, a strong allergy season and our pharmacy marketing initiatives. The increase in average prescription prices was mitigated in part by the increased
utilization of lower-priced generic drugs. We estimate that generic utilization negatively impacted our same-store pharmacy sales by approximately 1.7 percentage points. We expect that average retail prices for prescription drugs will continue to
rise due to pharmaceutical cost inflation and the continued introduction and utilization of newer and more expensive drugs, partially offset by continuing increases in utilization of generic drugs.



16



---

Pharmacy sales were 50.4% of total drug store sales in the second quarter of fiscal 2007, compared with
48.3% in the second quarter of fiscal 2006. We expect pharmacy sales to continue to increase as a percentage of total drug store sales as pharmacy sales continue to increase faster than front-end sales.

Third-party health plans covered 94.4% of our pharmacy sales in the second quarter of fiscal 2007, compared to 92.7% in the same quarter last year. We
expect third-party sales to remain over 90% of our total pharmacy sales for the foreseeable future due to significant consumer participation in managed care and other third-party plans, including the new Medicare prescription drug plans.

Front-end sales decreased 0.2% in the second quarter of fiscal 2007 from the same quarter last year, with same-store front end sales decreasing 0.9%.
The decline was primarily due to lower photo processing sales, reflecting a continued industry-wide decline as customers shift toward digital photograph technology; our exit from video rentals; and our ongoing shift from non-core merchandise
categories toward our core categories of health, wellness, beauty and convenience.

Pharmacy Benefit Services Revenues

The increase in pharmacy benefit services revenues in the second quarter of fiscal 2007 was primarily due to $68.8 million in revenues from three new
prescription drug plans offered beginning January 1, 2006 under Medicare Part D as established by the Medicare Prescription Drug, Improvement and Modernization Act of 2003. The three plans have enrolled approximately 210,000 Medicare
beneficiaries.

Revenues under the three plans include fixed monthly premiums paid by beneficiaries and by the federal Centers for
Medicare & Medicaid Services (CMS), as well as a CMS risk share component. If the ultimate per member per month benefit costs of any Medicare Part D regional plan varies more than 2.5 percentage points above or below the level
estimated in the original bid submitted by the Company and approved by CMS, there is a risk share settlement with CMS subsequent to the end of the plan year. The risk share adjustment, if any, is recorded as an adjustment to premium revenues and
accounts receivable or accounts payable.

As a result of the Medicare Part D benefit design, the Company incurs a disproportionate amount
of prescription drug plan benefit costs early in the contract year. For example, the Company is responsible for approximately 67% of a Medicare Part D beneficiarys drug costs up to $2,250, while the beneficiary is responsible for 100% of their
drug costs from $2,250 up to $5,100. As such, the Company incurs a disproportionate amount of benefit costs in the first half of the contract year as compared with the last half of the contract year, when comparatively more members will be incurring
claims above the $2,250 coverage levels.

The uneven timing of the Medicare Part D prescription drug plan benefit costs yielded results
through July 27, 2006 that would entitle the Company to risk share adjustment payments from CMS. Accordingly, as of July 27, 2006, we recorded a risk share receivable from CMS in accounts receivable and a corresponding retrospective
premium adjustment in premium revenues. This represents the estimated amount receivable from CMS under the risk share contract provisions if the program were terminated at July 27, 2006. We expect the risk share adjustment, and therefore
revenues, to decline in the second half of the fiscal year as we begin incurring proportionately lower benefit costs compared to the first half of the year.

We expect our new prescription drug plans to continue to generate significantly increased revenues in our pharmacy benefit services segment throughout fiscal 2007 when compared to fiscal 2006. Future revenues from
these plans are uncertain because this is a new federally subsidized benefit and we have not previously offered such plans, and because plans are subject to annual bidding and regulatory approval.

Our pharmacy benefit management revenues decreased 31.3% during the second quarter of fiscal 2007 compared with the same period last year, primarily due
to adjustments to certain rebate accruals recorded in the quarter. The new Medicare prescription drug benefit partially offset the decrease in our pharmacy benefit management revenues as a result of RxAmerica providing pharmacy benefit management
services to Medicare Advantage prescription drug plans.

Twenty-Six Weeks Ended July 27, 2006 versus Thirteen Weeks Ended July 28, 2005

Total revenues increased 9.5% in the first half of fiscal 2007 over the first half of fiscal 2006. Retail drug store sales were $2.4
billion, a 3.1% increase from the first half of fiscal 2006, with same-store sales increasing 2.0%. Growth in the number of stores and higher mail order sales also contributed to total retail drug store sales growth. Pharmacy benefit services
revenues were $168.7 million in the first half of fiscal 2007 compared to $19.2 million in the same period last year, primarily due to $151.1 million in revenues from three new prescription drug plans offered beginning January 1, 2006 under
Medicare Part D.



17



---

Retail Drug Store Sales

Pharmacy sales increased 7.0% in the first half of fiscal 2007 over the first half of fiscal 2006, with same-store pharmacy sales increasing 5.7%. The
same-store pharmacy sales growth was primarily driven by continued increases in average retail prescription prices. Pharmacy sales were 50.8% of total drug store sales in the first half of fiscal 2007 compared to the first half of fiscal 2006.
Third-party health plans covered 94.1% of our pharmacy sales in the first half of fiscal 2007 compared to the same period last year.

Front-end sales decreased 0.7% in the first half of fiscal 2007 compared to the first half of fiscal 2006, with same-store front end sales decreasing 1.4%. The decline in same-store front end sales was primarily due to lower photo
processing sales; our exit from video rentals and our ongoing shift from non-core merchandise categories toward our core categories of health, wellness, beauty and convenience.

Pharmacy Benefit Services Revenues

The increase in pharmacy benefit services revenues in the first half of fiscal 2007 was primarily due to $151.1 million in revenues from three new prescription drug plans offered beginning January 1, 2006 under Medicare Part D. Our
pharmacy benefit management revenues decreased 7.9% during the first half of fiscal 2007 compared to the same period last year, primarily due to adjustments to certain rebate accruals recorded in the second quarter. The new Medicare prescription
drug benefit partially offset the decrease in our pharmacy benefit management revenues as a result of RxAmerica providing pharmacy benefit management services to Medicare Advantage prescription drug plans.

Gross Profit



|                                                |  |                        |         |   |                        |   |         |               |  |   |               |   |  |   |         |  
|----------------------------------------------- |  | ---------------------- | ------- | - | ---------------------- | - | ------- | ------------- |  | - | ------------- | - |  | - | ------- | -
|                                                |  | For the 13 weeks ended |         |   | For the 26 weeks ended |  
|                                                |  | July 27, 2006          |         |   | July 28, 2005          |   |         | July 27, 2006 |  |   | July 28, 2005 |  
|Retail drug store gross profit (thousands)      |  | $                      | 300,483 |   |                        | $ | 299,349 |               |  | $ | 590,489       |   |  | $ | 592,685 |  
|Retail drug store gross profit margin           |  |                        | 25.2    | % |                        |   | 26.1    | %             |  |   | 25.0          | % |  |   | 25.9    | %
|LIFO provision (thousands)                      |  | $                      | 3,250   |   |                        | $ | 2,000   |               |  | $ | 5,250         |   |  | $ | 4,000   |  
|Prescription drug plan gross profit (thousands) |  | $                      | 10,020  |   |                        |   | N/A     |               |  | $ | 15,061        |   |  |   | N/A     |  
|Prescription drug plan gross margin             |  |                        | 14.6    | % |                        |   | N/A     |               |  |   | 10.0          | % |  |   | N/A     |  

Thirteen Weeks Ended July 27, 2006 versus Thirteen Weeks Ended July 28, 2005

Retail Drug Stores

Retail drug store
gross profit was 25.2% of retail drug store sales in the second quarter of fiscal 2007, compared to 26.1% in the second quarter of fiscal 2006. The decrease was due to a number of factors, including reductions in prescription drug reimbursement
levels associated with the new Medicare prescription drug benefit, the mix of pharmacy and front-end sales, and costs related to the transition to our new Patterson distribution center.

We expect that our retail drug store gross profit will continue to be affected by the efforts of third-party health plans, including government-sponsored
plans such as Medicare, to reduce prescription drug reimbursement levels, which could be partially offset by the increased utilization of higher-margin generic drugs. Also, during fiscal 2007, we expect to incur $5 million to $7 million of costs
related to the transition of distribution activities from our Lathrop distribution center to our new distribution center in Patterson, California, a portion of which will be included in our cost of sales and a portion of which will be included in
our operating and administrative expenses. Longer term, we expect our increased self-distribution of front-end merchandise to help further our efforts to improve our retail drug store gross profit margin. We also continue to make shifts in our
front-end merchandise assortments in an effort to improve the profitability of our sales mix.

Our LIFO provision, which is included in the
cost of retail drug store sales, was $3.3 million and $2.0 million in the second quarter of fiscal 2007 and fiscal 2006, respectively. The LIFO provision fluctuates with inflation rates, inventory levels and merchandise mix. We estimate LIFO costs
for interim financial statements based on projected annual inflation rates, inventory levels and merchandise mix. We calculate actual LIFO costs during the fourth quarter of the fiscal year when we determine final inflation rates, inventory levels
and merchandise mix.



18



---

Prescription Drug Plans (Pharmacy Benefit Services Segment)

Prescription drug plan gross profit was 14.6% of prescription drug plan revenues in the second quarter of fiscal 2007. We began offering prescription drug
plans through our pharmacy benefit services segment on January 1, 2006 under the Medicare Prescription Drug, Improvement and Modernization Act of 2003. Prescription drug plan benefit costs represent our portion of the cost of prescription drugs
purchased by Medicare participants in one of our prescription drug plans. Such costs include benefit payments during the period to pharmacies, and an estimate for benefit costs incurred but not reported as of the end of the period, reduced by
associated manufacturer rebates. The gross profit margin on our prescription drug plan revenues fluctuates based upon actual drug utilization by plan participants, with profitability expected to peak in the second half of our fiscal year. Future
gross profit margins from these plans are uncertain because this is a new federally subsidized benefit and we have not previously offered such plans.

Prescription drug plan benefit costs relate only to prescription drug plan revenues. Revenues generated from pharmacy benefit management services are reported net of reimbursements to participating pharmacies.

Twenty-six Weeks Ended July 27, 2006 versus Thirteen Weeks Ended July 28, 2005

Retail Drug Stores

Retail drug store
gross profit was 25.0% of retail drugs store sales in the first half of fiscal 2007, compared to 25.9% in the same period last year. Lower margins on pharmacy sales due to reductions in prescription drug reimbursement levels associated with the new
Medicare prescription drug benefit and the mix of pharmacy and front-end sales contributed to the decrease. This decrease was partially offset by better buying and increased utilization of generic drugs, which generally have higher gross profit
margins than name-brand drugs.

Our LIFO provision, which is included in the cost of retail drug store sales, was $5.3 million in the first
half of fiscal 2007 compared to $4.0 million in the same period last year.

Prescription Drug Plans (Pharmacy Benefit Services Segment)

Prescription drug plan gross profit was 10.0% of prescription drug plan revenues in the first half of fiscal 2007. We began offering
prescription drug plans through our pharmacy benefit services segment on January 1, 2006 under the Medicare Prescription Drug, Improvement and Modernization Act of 2003. Prescription drug plan benefit costs represent our portion of the cost of
prescription drugs purchased by Medicare participants in one of our prescription drug plans. The gross profit margin on our prescription drug plan revenues fluctuates based upon actual drug utilization by plan participants, with profitability
expected to peak in the second half of our fiscal year.

Operating and Administrative Expenses

Thirteen Weeks Ended July 27, 2006 versus Thirteen Weeks Ended July 28, 2005

Operating and administrative expenses were 20.9% of revenues in the second quarter of fiscal 2007, compared to 22.4% in the second quarter of fiscal 2006.
The decline in our operating and administrative expense rate was primarily due to increased revenues, primarily as a result of our new prescription drug plans, and expense control, partially offset by $1.4 million of expense for stock options
recorded in the second quarter of fiscal 2007 as a result of the adoption of SFAS No. 123 R, Share Based Payment and $1.5 million of costs related to the transition to our new Patterson distribution center.

Twenty-six Weeks Ended July 27, 2006 versus Twenty-six Weeks Ended July 28, 2005

Operating and administrative expenses were 20.7% of revenues in the first half of fiscal 2007, compared to 22.4% in the first half of fiscal 2006. The
decline in our operating and administrative expense rate in the first half of fiscal 2007 compared to the same prior year period was due to increased revenues, primarily as a result of our new prescription drug plans, and expense control, partially
offset by $2.7 million in stock option expense in the first half of fiscal 2007 as a result of the adoption of SFAS No. 123R, Share Based Payment and $1.5 million of costs related to the transition to our new Patterson distribution
center.



19



---

Depreciation and Amortization

Depreciation and amortization expenses were $22.4 million and $43.7 million in the second quarter and first half of fiscal 2007 compared to $21.2 million and $42.6 million in the second quarter and first half of
fiscal 2006. Our depreciation and amortization expenses include accelerated depreciation for assets to be retired before the completion of their originally estimated useful lives, including assets to be removed or replaced in our remodeled stores.
The amount of accelerated depreciation expenses related to store remodels varies based on the level and timing of our remodel activities. We expect depreciation and amortization expenses for fiscal 2007 to be in the range of $90 million to $95
million.

Net Interest Expense

Net interest expense was $0.8 million and $1.2 million in the second quarter and first half of fiscal 2007, compared to $2.0 million and $4.2 million in the second quarter and first half of fiscal 2006. The decrease was due to lower average
borrowings, higher interest income on increased available cash and increased interest capitalization associated with new store and distribution center construction activities. We expect higher borrowings in the second half of fiscal 2007, which will
increase our net interest expense over the first half of the year.

Income Taxes

Our effective income tax rate was 34.7% and 36.6% in the second quarter and first half of fiscal 2007 compared to 38.0% in the second quarter and first
half of 2006. The decrease in our effective tax rate reflects the resolution of certain tax matters in the second quarter of fiscal 2007. We expect that our effective income tax rate for the full fiscal year will be approximately 38%.

LIQUIDITY AND CAPITAL RESOURCES

General

Our primary sources of liquidity are operating cash flows and availability on our line of credit. We use cash to provide working
capital for our operations, finance capital expenditures and acquisitions, repay debt, repurchase shares of our common stock and pay dividends.

We have a secured $280 million revolving line of credit with a syndication of banks, which expires in August 2009 and accrues interest at LIBOR-based rates. Borrowings on this line of credit are secured by inventory, accounts receivable and
certain intangible assets. As of July 27, 2006, borrowings of $16.0 million were outstanding on the secured line of credit. The secured revolving line of credit agreement contains customary restrictions but no financial covenants and no
limitations on capital expenditures or share repurchases if availability of credit remains above a minimum level. The agreement also includes an option to increase the credit facilitys borrowing and letter-of-credit capacity from $280 million
to $345 million, subject to certain conditions. Borrowings on the line of credit do not require repayment until the expiration date but may be prepaid without penalty. We pay a commitment fee of 0.25% per annum on the unused portion of the line
of credit.

Additionally, as of July 27, 2006 we had $100.8 million in outstanding privately placed promissory notes. These notes,
which mature at various dates through 2014, bear interest at fixed rates ranging from 6.19% to 7.85%, and are secured on the same basis as the secured revolving line of credit. The notes include penalties for repayment prior to their scheduled
maturities. Current maturities of $43.7 million as of July 27, 2006 constitute regularly scheduled principal payments due in the next twelve months, the majority of which will be paid in the fourth quarter of fiscal 2007.

The privately placed promissory notes contain various customary financial covenants and restrictions. Failure to comply with these covenants and
restrictions, or with the restrictions included in our secured revolving line of credit, could result in higher interest costs and potentially accelerated repayment requirements, and could affect our liquidity. As of July 27, 2006, we were in
compliance with the restrictions and limitations included in these provisions.

We believe that cash on hand, together with cash provided
by operating activities and borrowings on our line of credit, will be sufficient to meet our working capital, capital expenditure and debt service requirements beyond the next 12 months.

Operating Cash Flows

Net cash provided by operating activities was $93.8 million in the first
half of fiscal 2007, compared to $110.3 million in the first half of fiscal 2006. The decrease in our operating cash flows in fiscal 2007 from fiscal 2006 was primarily due to changes in operating assets and liabilities, partially offset by
increased net income.



20



---

Net changes in operating assets and liabilities accounted for $6.3 million of our operating cash flows in
the first half of fiscal 2007. Current and other liabilities increased $75.9 million primarily as a result of higher inventory levels and increased pharmacy benefit services payables related to our new prescription drug plans. Pharmacy and other
receivables (excluding receivables for claims payments covered by CMS) increased $52.7 million primarily due to increased pharmacy benefit services receivables related to our new prescription drug plans, in addition to higher pharmacy sales.
Merchandise inventories increased $14.9 million primarily due to increased self-distribution of front-end merchandise associated with the opening of our new distribution center in Patterson, California.

Net changes in operating assets and liabilities accounted for $32.1 million of our operating cash flows in the first half of fiscal 2006. Current and
other liabilities increased $48.6 million primarily as a result of higher pharmacy benefit services payables, higher merchandise inventory levels and timing of payments.

We expect that our merchandise inventories will increase approximately $25 million to $30 million by the end of the third quarter over the comparable period of fiscal 2006, primarily due to increased self-distribution
of front-end merchandise and new store openings. We expect this increase to be partially offset by a corresponding increase in our accounts payable.

Improving the cash flow performance of underperforming stores continues to be an important initiative for us. This is an ongoing process of evaluating store performance and taking appropriate actions to improve the
performance, or if necessary, close stores when appropriate.

Investing Cash Flows

Net cash used in investing activities was $86.7 million in the first half of fiscal 2007, compared to $39.3 million in the same period last year. The
increase was primarily due to expenditures for the construction of our new front-end distribution center in Patterson, California, as well as increased new store construction activity. In addition, during the second quarter of fiscal 2007 we
purchased the assets of Network Pharmaceuticals, Inc. including 21 retail pharmacies, one wholesale pharmacy and one closed door pharmacy for approximately $12.8 million. We expect investing cash outflows in fiscal 2007 to be between $200 million
and $220 million, primarily for the construction of our new Patterson distribution facility, new store investments, remodels and improvements to existing stores, technology and supply chain improvements. In addition to the Network Pharmaceuticals
acquisition, we have also opened 5 new stores, closed 2 stores, and remodeled 11 stores during the first half of fiscal 2007, and we plan to open or relocate another 15 to 20 new stores and remodel up to 29 more stores by the end of fiscal 2007. In
addition, in the ordinary course of business we may acquire stores, store-related assets including pharmacy customer lists, or other complementary businesses.

Financing Cash Flows

Net cash used in financing activities was $60.5 million in the first half of fiscal 2007,
compared to $69.6 million in the first half of fiscal 2006. Our financing activities primarily consist of long-term borrowings and repayments, repurchases of common stock, dividend payments, proceeds from the exercise of stock options, and Medicare
Part D subsidy deposits and withdrawals.

Our borrowing levels on our revolving line of credit fluctuate based largely on the levels of our
cash flows from operations, capital expenditures and stock repurchases. There were net borrowings of $16.0 million on our revolving line of credit during the first half of fiscal 2007, compared to net repayments of $40 million in the same period
last year. We also made regularly scheduled principal payments of $4.9 million on our private placement notes in the first half of both fiscal 2007 and fiscal 2006. We are scheduled to make additional principal payments of $43.7 million on our
private placement notes in the next 12 months.

We have repurchased shares of our outstanding common stock in the first half of both fiscal
2007 and fiscal 2006, as follows:



|                      |  |                        |         |               |   |        
|--------------------- |  | ---------------------- | ------- | ------------- | - | -------
|                      |  | For the 26 weeks ended
|                      |  | July 27, 2006          |         | July 28, 2005
|Shares repurchased    |  |                        | 684,000 |               |   | 737,500
|Total cost (millions) |  | $                      | 30.5    |               | $ | 27.9   

We repurchased these shares under various programs authorized by our board of directors, most
recently in May 2005. Under the May 2005 share repurchase program, as of July 27, 2006, we are authorized to repurchase additional shares of our outstanding common stock for a maximum additional expenditure of $89.7 million. Any future
repurchase of our common stock will depend on existing market conditions, our financial position, and other capital requirements.



21



---

Our board of directors makes decisions about the declaration of quarterly dividends based on, among other
things, our results of operations and financial position. We paid regular quarterly dividends of $0.28 per share, amounting to $10.6 million and $10.5 million, in the first half of fiscal 2007 and 2006, respectively.

Financing cash flows include prescription drug plan disbursements covered by CMS, including reinsurance payments and low-income cost subsidies, net of
amounts received from CMS for these payments. Differences between receipts and payments for these amounts depend on the timing and extent of the related claims from beneficiaries. In the first half of fiscal 2007, our payments for these claims
exceeded reimbursements to date from CMS by $40.7 million. Final settlement of the outstanding balance with CMS will be made subsequent to the end of the plan year.

Accounting Changes

In the first quarter of fiscal 2007, we prospectively adopted Statement of
Financial Accounting Standards (SFAS) No. 123R, Share Based Payment.SFAS No. 123R requires that the fair value of stock-based employee compensation, including stock options and stock awards, be recognized as expense as
the related services are performed. The adoption of SFAS No. 123R reduced net income in the second quarter and first half of fiscal 2007 by $0.02 and $0.04 per diluted share, respectively, and we estimate that it will reduce net income by $0.08
to $0.09 per diluted share for the full year ending January 25, 2007. See Note 3 to the Condensed Consolidated Financial Statements for more information about this adoption and the impact on our financial statements.

Also in the first quarter of fiscal 2007, we retrospectively adopted FASB Staff Position (FSP) No. FAS 13-1, Accounting for Rental Costs
Incurred During a Construction Period. FSP No. FAS 13-1 requires rental costs associated with ground or building operating leases that are incurred during a construction period to be recognized as expense. See Note 2 to the Condensed
Consolidated Financial Statements for more information about this adoption and the impact on our financial statements.

In June 2006, the
Financial Accounting Standards Board (FASB) ratified the consensuses reached by the Emerging Issues Task Force (EITF) in Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities
Should be Presented in the Income Statement (That is, Gross Versus Net Presentation).Issue No. 06-3 requires disclosure of an entitys accounting policy regarding the presentation of taxes assessed by a governmental authority that are
directly imposed on a revenue-producing transaction between a seller and a customer including sales, use, value added and some excise taxes. We present such taxes on a net basis (excluded from revenues and costs). The adoption of Issue
No. 06-3, which is effective for interim and annual reporting periods beginning after December 15, 2006, will have no impact on our consolidated financial statements.

In June 2006, the FASB issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, a clarification of
SFAS No. 109, Accounting for Income Taxes. FIN No. 48 requires the recognition of tax positions when it is more likely than not that such positions will be sustained upon examination. Tax positions that meet this recognition
threshold are to be measured at the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement with the taxing authority. FIN No. 48 is effective for fiscal years beginning after December 15,
2006. We do not expect the adoption of FIN No. 48 to have a material impact on our consolidated financial statements.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Our major market risk exposure is changing interest rates. We use debt financing in combination with operating cash flows to support capital expenditures, acquisitions, working capital needs, dividend payments, share
repurchases and other general corporate purposes. Our revolving line of credit, on which $16.0 million in borrowings were outstanding as of July 27, 2006, bears interest at LIBOR-based rates, and therefore an increase in interest rates could
increase our interest expense. We do not currently undertake any specific actions to cover our exposure to interest rate risk and we are not currently a party to any interest rate risk management transactions. We have not purchased and do not
currently hold any derivative financial instruments. Depending on the interest rate environment and subject to approval by our board of directors, we may make use of derivative financial instruments or other interest rate management vehicles in the
future.



|Item 4. | Controls and Procedures
|------- | -----------------------

We maintain
disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms,
and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.



22



---

As of July 27, 2006, the end of the period covered by this quarterly report, we carried out an
evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based
on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and adequate to provide reasonable assurance that material information relating to the company would be
made known to them on a timely basis.

In the second quarter of fiscal 2007, we completed construction of a new 800,000 square foot
distribution facility for front-end merchandise in Patterson, California. We are currently transitioning distribution operations from our existing distribution center in Lathrop, California, and have also begun to increase our self-distribution of
front-end merchandise through our new Patterson facility. We have designed internal controls to prevent and detect material financial statement errors resulting from the implementation of systems and process changes, product movement and transition
of front-end vendors to direct supplier relationships associated with the opening of the new facility. We conducted pre-opening testing and continue to perform post-opening reviews to ensure that such controls were properly designed and are
operating effectively.

On June 11, 2006, we purchased the assets of Network Pharmaceuticals, Inc. (Network), including 21
retail pharmacies, one closed door pharmacy and one wholesale pharmacy, all located in Southern California. We have designed internal controls to prevent and detect material financial statement errors related to the accounting for this acquisition
and the integration of certain of Networks systems and processes into our own. We continue to perform post-acquisition testing to ensure that such controls were properly designed and are operating effectively.

We are continuing to develop our pharmacy mail order and central prescription fulfillment capabilities. In the first quarter of fiscal 2007, we purchased
AmerisourceBergen Drug Corporations (AmerisourceBergen) 50% interest in a joint venture through which we and AmerisourceBergen operated a central prescription fill center, which also provides fulfillment for a portion of our mail
order business. We have also implemented new systems for order processing, billing and accounts receivable; and inventory ordering, tracking and replenishment. We have designed internal controls to prevent and detect material financial statement
errors resulting from the implementation of systems and process changes associated with our mail order and central fill operations. We continue to perform testing to ensure that such controls were properly designed and are operating effectively.

There have been no other changes in our internal control over financial reporting that occurred during the quarter covered by this
quarterly report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



23



---

PART II  OTHER INFORMATION



|Item 1 | Legal Proceedings
|------ | -----------------

Rankin
v. Longs Drug Stores California, Inc., originally filed in the Superior Court of California, San Diego County on October 13, 2004, was amended on January 19, 2005. The lawsuit was certified as a class action on July 19, 2005 and
alleges that our employment application violates California Labor Code Section 432.8 by inquiring about criminal convictions within the last seven years, without providing an exception for misdemeanor marijuana convictions more than two years
old. The plaintiff seeks to recover statutory damages and attorneys fees for him and all similarly situated individuals who applied for employment with us during the class period. A trial date of June 23, 2006, was taken off calendar by
the Court, with no new trial date currently set. We are vigorously defending this litigation. The financial impact to us, if any, cannot be predicted at this time.

In addition to the lawsuit described above, we are subject to various lawsuits, claims and federal and state regulatory reviews and actions arising in the normal course of our businesses. We accrue amounts we believe
are adequate to address the liabilities related to lawsuits and other proceedings that we believe will result in a probable loss. However, the ultimate resolution of such matters is always uncertain and outcomes are not predictable with assurance.
It is possible that lawsuits or other proceedings brought against us could have a material adverse impact on our financial condition and results of operations.



|Item 1A. | Risk Factors
|-------- | ------------

An updated
description of the risk factors associated with our business is set forth below. We do not believe any of the changes constitute material changes to our risk factors. The risks and uncertainties described below are not the only risks and
uncertainties facing us. Our business is also subject to general risks and uncertainties that affect many other companies. Additional risks and uncertainties not presently known to us, or risks we currently consider immaterial, could also affect our
business.

If we are unable to successfully execute our strategic initiatives and the related organizational changes, our future
productivity and profitability may be adversely affected.

We are currently undertaking a series of strategic initiatives designed to
make Longs a stronger competitor and more profitable company. These initiatives address several core elements of our operations, including our supply chain, front-end sales, pharmacy profitability, customer service and operational processes, and
involve significant organizational change. Such organizational changes are complex and could cause disruptions that adversely affect our revenues and profitability. Our ability to successfully implement these changes, which are significant to our
operations and business, is critical to our future profitability. If we are not successful, we may not achieve the expected benefits from these initiatives, despite having expended significant capital and human effort. Furthermore, we may encounter
difficulties implementing this amount of change in our organization that could have a negative impact on our implementation plans and project budgets.

If the transition to our new front-end distribution center is not successful, our retail drug store sales and profitability could be adversely affected.

We completed construction of an 800,000 square foot distribution facility for front-end merchandise in Patterson, California, during the second quarter
of fiscal 2007, and have begun transitioning existing distribution operations to the new facility as well as increasing self-distribution through the facility. If we are unable to successfully transition hundreds of front-end vendors to direct
supplier relationships, or successfully implement the necessary systems and process changes and product movement associated with the transition to the new facility, our supply chain could experience significant disruptions. Such disruptions could
adversely affect our retail drug store sales and increase our cost of sales and operating and administrative expenses. We may also determine that additional investment of time or money is required to successfully complete the transition to this new
facility.

If our new prescription drug plans do not generate the anticipated revenues or profitability, our financial results could be
adversely affected.

Effective January 1, 2006, through our pharmacy benefit services subsidiary, we began offering three
prescription drug plans that provide prescription drug benefits under the Medicare Prescription Drug, Improvement and Modernization Act of 2003. Because this is a new federally subsidized benefit and we have not previously offered such plans, it is
difficult to predict the revenues and profitability of this new business. If the revenues we generate from providing these benefits are not sufficient to cover the related prescription drug costs, our profitability will be adversely affected. The
federal Centers for Medicare and Medicaid Services are currently reviewing enrollment between and among Medicare prescription drug plans and expect to complete a reconciliation of benefits and premiums later this year. If the outcome of this
reconciliation process is significantly different than our current estimates, our financial results for this business could be adversely affected. Furthermore, these



24



---

plans are subject to annual bidding and regulatory approval. Changes in legislative, regulatory or competitive conditions could affect our ability to
continue to offer prescription drug plans or to generate profitable prescription drug plan revenues.

Changes in economic conditions
could adversely affect consumer buying practices and reduce our revenues and profitability.

Our performance is affected by economic
conditions such as overall economic growth and unemployment, especially in California, our primary market. Higher gasoline prices have also had a significant impact on consumer spending in our markets. Deterioration in economic conditions,
particularly in California, could adversely affect our revenues and profitability. For example, an increase in unemployment could cause consumers to lose their health insurance, which could in turn adversely affect our pharmacy sales. Further, a
decrease in overall consumer spending as a result of changes in economic conditions could adversely affect our front-end sales. Our profit margins are higher on our front-end sales than our pharmacy sales and therefore any decrease in our sales of
front-end products would have a disproportionate negative impact on our profitability.

The retail drug store and pharmacy benefit
services industries are highly competitive and further increases in competition could adversely affect us.

We face intense competition
with local, regional and national companies, including other drug store chains, independent drug stores, on-line retailers, supermarket chains and mass merchandisers, many of whom are aggressively expanding in markets we serve. In addition,
competition from mail order pharmacies is rapidly intensifying, and some third-party health plans require mail-order fulfillment of certain medications. In the pharmacy benefit services industry, our competitors include large national and regional
pharmacy benefit managers and insurance companies and managed care providers, some of which are owned by or have affiliations with our retail drug store competitors. Many of our competitors have substantially greater resources, including name
recognition and capital resources, than we do. As competition increases in the markets in which we operate, a significant increase in general pricing pressures could occur, which could require us to reduce prices, purchase more effectively and
increase customer service to remain competitive. We may not be able to continue to compete effectively in our markets or increase our revenues or margins in response to further increased competition.

Reductions in third-party, including government, reimbursement levels for prescription drugs continue to reduce our margins on pharmacy sales and
could have a significant effect on our retail drug store sales and gross profits.

Third-party health plans cover more than 90% of all
the prescription drugs that we sell. Pharmacy sales covered by third parties have lower gross margins than non third-party pharmacy sales, and third-party health plans continue to reduce the levels at which they reimburse us for the prescription
drugs that we provide to their members. Furthermore, government-sponsored health plans such as Medicare and Medicaid are making continuing efforts to reduce their costs, including prescription drug reimbursements, and the new Medicare prescription
drug benefit resulted in lower reimbursement levels for prescription drugs provided to Medicare participants. If third-party health plans, including government-sponsored plans, continue to reduce their reimbursement levels, our retail drug store
sales and gross profits could be significantly adversely affected.

The significant investments we are making in our stores may not
increase our retail drug store sales and profitability, which could adversely affect our results of operations, financial condition and cash flows.

We have recently made and are continuing to make significant investments in our retail drug stores in an effort to increase our sales and profitability. These investments include the installation of new digital photo
equipment, drive-through pharmacies, pharmacy and other technology, and remodels and other improvements to some existing stores. We also plan to significantly increase the rate of new store openings in fiscal 2007, and we purchased an additional 21
retail pharmacies, one wholesale pharmacy and one closed-door pharmacy in Southern California from Network Pharmaceuticals, Inc. during the second quarter. Some of these investments require significant capital expenditures and human effort. We are
uncertain about consumer reaction to these changes and therefore these investments may not result in increased sales and profitability. A failure to increase our retail drug store sales and profitability would adversely affect our results of
operations, financial condition and cash flows.

If our insurance-related costs increase significantly, our financial position and
results of operations could be adversely affected.

The costs of many types of insurance and self-insurance, especially workers
compensation, employee health care and others have been highly volatile in recent years. These conditions have been exacerbated by rising health care costs, legislative changes, economic conditions, terrorism and heightened scrutiny of insurance
brokers and insurance providers. If our insurance-related costs increase significantly, our financial position and results of operations could be adversely affected.



25



---

We are substantially dependent on a single supplier of pharmaceutical products to sell products to us
on satisfactory terms. A disruption in our relationship with this supplier could have a material adverse effect on our business.

We
purchase over 90% of our pharmaceuticals from a single supplier, AmerisourceBergen, with whom we have a long-term supply contract. Any significant disruptions in our relationship with AmerisourceBergen, deterioration in AmerisourceBergens
financial condition, or industry-wide changes in wholesaler business practices, including those of AmerisourceBergen, could have a material adverse effect on us.

Our ability to attract and retain pharmacy personnel and develop alternate fill sources is important to the continued success of our business.

The retail drug store industry is continuing to experience a shortage of licensed pharmacists in the markets in which we operate. If we are unable to
attract and retain pharmacists, our business could be adversely affected. In order to mitigate this risk we have established centralized prescription fill centers and have also installed robotic prescription fill equipment in many of our pharmacies.
The success of these efforts, which at this time is uncertain, is important to our ability to address the shortage of pharmacists, but additional efforts may be necessary to address this business issue. Additional investment may be costly, and could
adversely affect our results of operations, financial condition and cash flows.

We are subject to governmental regulations, procedures
and requirements. Our noncompliance with, or a significant change in, these regulations could have a material adverse effect on us.

Our retail drug store and pharmacy benefit services businesses are subject to numerous federal, state and local regulations, many of which are new and developing. These include, but are not limited to, local registrations and regulation of
pharmacies in the states where our pharmacies are located or licensed and applicable Medicare and Medicaid regulations. In addition, the Health Insurance Portability and Accountability Act, or HIPAA, imposes certain requirements regarding the
protection of confidential patient medical records and other information. Compliance with these regulations, particularly HIPAA, requires that we implement complex changes to our systems and processes. In the future we may also be subject to various
state insurance laws and regulations in connection with our prescription drug plan business. Failure to adhere to these and other applicable regulations could result in the imposition of civil and criminal penalties. Furthermore, any new federal or
state regulations or reforms, including healthcare reform initiatives or pharmacy benefit management regulation, could adversely affect us.

Should a product liability issue arise, inadequate insurance coverage against such risks or inability to maintain such insurance may result in a material adverse effect on our business.

Pharmacies are exposed to risks inherent in the packaging and distribution of pharmaceuticals and other healthcare products and are significantly
dependent upon suppliers to provide safe, government-approved and non-counterfeit products. Should a product liability issue arise, the coverage limits under our insurance programs may not be adequate to protect us against future claims. In
addition, we may not be able to maintain this insurance on acceptable terms in the future and damage to our reputation in the event of a product liability issue may have a material adverse effect on our business.

Our geographic concentration in the western United States presents certain risks that could adversely affect us.

Our stores, mail order pharmacy operations, distribution centers and corporate offices are located in the western United States, with the majority of our
stores in California. Risks prevalent in this region include, but are not limited to, the adverse economic effects of significant state budget deficits, legislative or other governmental actions reducing prescription reimbursement payments to us or
increasing our liability with respect to workers compensation, major earthquakes, volatility in energy supplies and costs, and shipping and other transportation-related disruptions. Because of our geographic concentration, these risks could
result in significant disruptions to our business or increased operating expenses.



26



---

|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

We made the following repurchases of our common stock during the quarter ended July 27, 2006:



|                              |  |                                  |  |                              |       |                                                                                     |         |                                                                                          |   |              
|----------------------------- |  | -------------------------------- |  | ---------------------------- | ----- | ----------------------------------------------------------------------------------- | ------- | ---------------------------------------------------------------------------------------- | - | -------------
|Period                        |  | Total Number of Shares Purchased |  | Average Price Paid per Share |       | Total Number of Shares Purchased as Part of
Publicly Announced Plans orPrograms (1) |         | Approximate Dollar Value of Shares that May Yet be Purchased
Under the Plans or Programs
|Month #1                      |  |                                  |  |                              |       |                                                                                     |         |                                                                                          |   |              
|April 28, 2006 - May 25, 2006 |  |                                 |  |                              |      |                                                                                     |        |                                                                                          | $ | 116.1 million
|Month #2                      |  |                                  |  |                              |       |                                                                                     |         |                                                                                          |   |              
|May 26, 2006 - June 29, 2006  |  | 300,000                          |  | $                            | 44.86 |                                                                                     | 300,000 |                                                                                          | $ | 102.7 million
|Month #3                      |  |                                  |  |                              |       |                                                                                     |         |                                                                                          |   |              
|June 30, 2006 - July 27, 2006 |  | 300,000                          |  | $                            | 43.34 |                                                                                     | 300,000 |                                                                                          | $ | 89.7 million 
|                              |  |                                  |  |                              |       |                                                                                     |         |                                                                                          |   |              
|Total                         |  | 600,000                          |  | $                            | 44.10 |                                                                                     | 600,000 |                                                                                          |   |              



|(1) | All of the shares repurchased during the quarter ended July 27, 2006 were under the May 2005 authorization by the Board of Directors.
|--- | -------------------------------------------------------------------------------------------------------------------------------------



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

The following matters were submitted to a vote of security holders at our annual meeting of stockholders, which was held on May 23, 2006 in Walnut Creek, California.



|   |  |                                                                                                                                                                                                                          |  |                 |  |                |  |         |  |         |  |           |  |                 
|-- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------------- |  | -------------- |  | ------- |  | ------- |  | --------- |  | ----------------
|   |  |                                                                                                                                                                                                                          |  | For             |  | Withheld       |  |         |  |        
|1. |  | The election of directors:                                                                                                                                                                                               |  |                 |  |                |  |         |  |        
|   |  | Warren F. Bryant                                                                                                                                                                                                         |  | 33,166,645      |  | 1,674,470      |  |         |  |        
|   |  | Mary S. Metz                                                                                                                                                                                                             |  | 33,479,734      |  | 1,361,380      |  |         |  |        
|   |  | Anthony G. Wagner                                                                                                                                                                                                        |  | 33,875,986      |  | 965,129        |  |         |  |        
|   |  | Lisa M. Harper                                                                                                                                                                                                           |  | 33,902,578      |  | 938,537        |  |         |  |        
|   |  |                                                                                                                                                                                                                          |  |                
|   |  | Other directors whose terms of office as directors continued after the annual meeting are:                                                                                                                               |  |                 |  |                |  |        
|   |  |                                                                                                                                                                                                                          |  |                 |  |                | 
|   |  | Leroy T. Barnes, Jr.                                                                                                                                                                                                     |  | Murray H. Dashe |  | Robert M. Long |  |         |  |         |  |           |  |                 
|   |  | Harold R. Somerset                                                                                                                                                                                                       |  | Donna A. Tanoue |  |                |  |         |  |         |  |           |  |                 
|   |  |                                                                                                                                                                                                                          |  |                 |  |                | 
|   |  |                                                                                                                                                                                                                          |  |                 |  |                |  | For     |  | Against |  | Abstained |  | Broker Non-Votes
|2. |  | Ratification of Deloitte & Touche LLP, our independent registered public accounting firm for fiscal year ending January 25, 2007:                                                                                        |  | 34,070,244      |  | 623,652        |  | 147,218 |  |       
|   |  |                                                                                                                                                                                                                          |  |                 | 
|3. |  | Approval of amendments to our Articles of Restatement and our Amended Bylaws to provide for the annual election of directors and the elimination of a supermajority vote requirement
for reinstating a classified board: |  | 32,822,945      |  | 1,743,414      |  | 274,756 |  |       



27



---

|Item 6. | Exhibits and Reports on Form 8-K
|------- | --------------------------------



|(a) | EXHIBITS
|--- | --------



|            |  |                                                                                                                                                                            
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  |                                                                                                                                                                            
|31.         |  | Certification of the Chief Executive Officer and the Chief Financial Officer of Longs Drug Stores Corporation, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. *
|            | 
|32.         |  | Certification of the Chief Executive Officer and the Chief Financial Officer of Longs Drug Stores Corporation, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. *

---

|* | These certifications are being furnished solely to accompany this annual report pursuant to 18 U.S.C. §1350, and are not being filed for purposes of Section 18 of the
Securities Exchange Act of 1934, as amended, and are not to be incorporated by reference to any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | REPORTS ON FORM 8-K
|--- | -------------------

On May 4, 2006,
we filed a Current Report on Form 8-K related to a news release regarding our April 2006 revenues results.

On May 17,
2006, we filed a Current Report on Form 8-K related to a news release regarding our first quarter fiscal 2007 financial results and our second quarter and fiscal 2007 management outlook.

On May 23, 2006, we filed a Current Report on Form 8-K related to our stockholders approval of amendments to our Articles of
Restatement and Amended By-Laws, the retirement of Donald L. Sorby from our Board of Directors and a news release announcing a cash dividend and preliminary proxy results from our 2006 Annual Meeting of Stockholders.

On June 1, 2006, we filed a Current Report on Form 8-K related to a news release regarding our May 2006 revenues results.

On June 11, 2006, we filed a Current Report on Form 8-K related to a news release regarding our purchase of the assets of Network
Pharmaceuticals, Inc.

On July 6, 2006, we filed a Current Report on Form 8-K related to a news release regarding our
June 2006 revenues results.



28



---

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.



|                      |  |  |  |                                                                                       
|--------------------- |  |  |  | --------------------------------------------------------------------------------------
|                      |  |  |  | LONGS DRUG STORES CORPORATION (Registrant)                                            
|                      |  | 
|Date: August 31, 2006 |  |  |  | /s/    S. F. MCCANN                                                                   
|                      |  |  |  | (S. F. McCann)                                                                        
|                      |  |  |  | Executive Vice President, Chief Financial Officer                                     
|                      |  | 
|Date: August 31, 2006 |  |  |  | /s/    R. L. CHELEMEDOS                                                               
|                      |  |  |  | (R. L. Chelemedos)                                                                    
|                      |  |  |  | Senior Vice PresidentFinance, Controller and Treasurer (Principal Accounting Officer)



29