10-Q 1 v094907_10q.htm
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2007 Commission file number 1-4673
 
 WILSHIRE ENTERPRISES, INC.
(Exact name of registrant as specified in its charter)
 
Delaware
 
84-0513668
(State or other jurisdiction of
 
(IRS Employer
incorporation or organization)
 
Identification No.)
 
1 Gateway Center, Newark, New Jersey
 
07102
(Address of principal executive offices)
 
(Zip Code)
 
(201) 420-2796
(Registrant’s telephone number, including area code)
 
_____________________________________________________
(Former name, former address and former fiscal year, if changed since last report.)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x  No o

 
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 o
Accelerated filer o
Non-accelerated filer x
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o  No x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of November 9, 2007.

Common Stock $1 Par Value ----- 7,926,248
 

 
WILSHIRE ENTERPRISES, INC.
INDEX
 
       
Page No.
         
Part I -Financial Information
   
         
Item 1.
 
Financial Statements
   
         
   
Condensed Consolidated Balance Sheets -
September 30, 2007 (Unaudited) and December 31, 2006
 
3
       
   
Unaudited Condensed Consolidated Statements of Operations -
Three months ended September 30, 2007 and 2006
 
4
         
   
Unaudited Condensed Consolidated Statements of Operations -
Nine months ended September 30, 2007 and 2006
 
5
         
   
Unaudited Condensed Consolidated Statements of Cash Flows -
Nine months ended September 30, 2007 and 2006
 
6
         
   
Notes to Unaudited Condensed Consolidated Financial Statements
 
7
         
2.
 
Management's Discussion and Analysis of Financial Condition and Results of Operations
 
16
         
3.
 
Quantitative and Qualitative Disclosure About Market Risk
 
26
         
4.
 
Controls and Procedures
 
27
         
Part II - Other Information
   
         
Item 1.
 
Legal Proceedings
 
29
         
4.
 
Submission of Matters to a Vote of Security Holders
 
29
         
6.
 
Exhibits
 
30
 
2

 

PART I - FINANCIAL INFORMATION
 
Item 1. Financial Statements
 
WILSHIRE ENTERPRISES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
 
   
September 30, 2007
 
December 31, 2006
 
   
(Unaudited)
 
(Note 1) 
 
ASSETS
         
Current assets:
         
Cash and cash equivalents
 
$
5,516,000
 
$
9,602,000
 
Restricted cash
   
498,000
   
212,000
 
Marketable debt securities, available for sale, at fair value
   
7,925,000
   
4,275,000
 
Marketable equity securities, available for sale, at fair value
   
1,553,000
   
1,672,000
 
Accounts receivable, net
   
189,000
   
235,000
 
Prepaid And Refundable Income Taxes
   
953,000
   
567,000
 
Prepaid expenses and other current assets
   
1,443,000
   
1,665,000
 
 Total current assets
   
18,077,000
   
18,228,000
 
Property and equipment:
             
Real estate properties
   
38,469,000
   
38,191,000
 
Real estate properties - Held for sale
   
5,882,000
   
6,162,000
 
     
44,351,000
   
44,353,000
 
Less:
             
Accumulated depreciation and amortization
   
(15,792,000
)
 
(14,734,000
)
Accumulated depreciation and amortization - Property held for sale
   
(867,000
)
 
(932,000
)
     
27,692,000
   
28,687,000
 
Total Assets
 
$
45,769,000
 
$
46,915,000
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
             
Current liabilities:
             
Current portion of long-term debt
 
$
496,000
 
$
477,000
 
Accounts payable
   
1,550,000
   
1,642,000
 
Income taxes payable
   
94,000
   
81,000
 
Deferred income taxes
   
34,000
   
48,000
 
Accrued liabilities
   
426,000
   
330,000
 
Deferred income
   
119,000
   
130,000
 
Current liabilities associated with discontinued operations
   
296,000
   
480,000
 
 Total current liabilities
   
3,015,000
   
3,188,000
 
Noncurrent liabilities:
             
Long-term debt, less current portion
   
28,002,000
   
28,383,000
 
Deferred income taxes
   
594,000
   
552,000
 
Deferred income
   
118,000
   
138,000
 
Noncurrent liabilities associated with discontinued operations
   
562,000
   
731,000
 
Total liabilities
   
32,291,000
   
32,992,000
 
               
Commitments and Contingencies
             
               
Stockholders' equity:
             
Non-controlling interest of joint venture partner
   
-
   
2,000
 
Preferred stock, $1 par value, 1,000,000 shares authorized; none issued and outstanding in 2007 and 2006
   
-
   
-
 
Common stock, $1 par value, 15,000,000 shares authorized; issued 10,013,544 shares
             
 in 2007 and 2006
   
10,014,000
   
10,014,000
 
Capital in excess of par value
   
9,179,000
   
8,984,000
 
Treasury stock, 2,087,296 shares at September 30, 2007 and 2,097,296 at
             
 December 31, 2006, at cost
   
(9,908,000
)
 
(9,918,000
)
Retained earnings
   
4,197,000
   
4,773,000
 
Accumulated other comprehensive income (loss)
   
(4,000
)
 
68,000
 
 Total stockholders’ equity
   
13,478,000
   
13,923,000
 
 Total liabilities and stockholders' equity
 
$
45,769,000
 
$
46,915,000
 
 
The accompanying notes to condensed consolidated financial statements are an integral part of these financial statements.
 
3

 

WILSHIRE ENTERPRISES, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended September 30, 2007 and 2006
 
   
2007
 
2006
 
Revenues
 
$
2,412,000
 
$
2,248,000
 
               
Costs and Expenses
             
Operating expenses
   
1,435,000
   
1,423,000
 
Depreciation expense
   
364,000
   
558,000
 
General and administrative
   
892,000
   
396,000
 
Total costs and expenses
   
2,691,000
   
2,377,000
 
               
Loss from Operations
   
(279,000
)
 
(129,000
)
               
Other Income
             
Dividend and interest income
   
137,000
   
160,000
 
Other income
   
48,000
   
-
 
Interest Expense
   
(447,000
)
 
(431,000
)
               
Loss before provision for income taxes
   
(541,000
)
 
(400,000
)
.
             
Income Tax Benefit
   
(175,000
)
 
(213,000
)
               
Loss from Continuing Operations
   
(366,000
)
 
(187,000
)
               
Discontinued Operations - Real Estate, Net of Taxes
             
Loss from operations
   
(168,000
)
 
(126,000
)
Gain from sales
   
123,000
   
381,000
 
               
Discontinued Operations - Oil & Gas, Net of Taxes
             
Income (loss) from operations
   
205,000
   
(6,000
)
               
Net income (loss)
 
$
(206,000
)
$
62,000
 
               
Basic earnings (loss) per share:
             
Loss from continuing operations
 
$
(0.05
)
$
(0.02
)
Income (loss) from discontinued operations -
             
Real estate - loss from operations
   
(0.02
)
 
(0.02
)
Real estate - gain on sales
   
0.02
   
0.05
 
Oil and gas - income (loss) from operations
   
0.02
   
0.00
 
Net income (loss)
 
$
(0.03
)
$
0.01
 
Diluted earnings (loss) per share:
             
Loss from continuing operations
   
(0.05
)
$
(0.02
)
Income (loss) from discontinued operations -
             
Real estate - loss from operations
   
(0.02
)
 
(0.02
)
Real estate - gain on sales
   
0.02
   
0.05
 
Oil and gas - income (loss) from operations
   
0.02
   
-
 
Net income (loss)
 
$
(0.03
)
$
0.01
 

The accompanying notes to condensed consolidated financial statements are an integral part of these financial statements.
 
4

 

WILSHIRE ENTERPRISES, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Nine Months Ended September 30, 2007 and 2006
 
   
2007
 
2006
 
Revenues
 
$
7,044,000
 
$
6,591,000
 
               
Costs and Expenses
             
Operating expenses
   
4,341,000
   
3,868,000
 
Depreciation expense
   
1,098,000
   
1,704,000
 
General and administrative
   
2,637,000
   
1,748,000
 
 Total costs and expenses
   
8,076,000
   
7,320,000
 
               
Loss from Operations
   
(1,032,000
)
 
(729,000
)
               
Other Income
             
Dividend and interest income
   
406,000
   
712,000
 
Other income
   
52,000
   
5,000
 
Interest Expense
   
(1,335,000
)
 
(1,357,000
)
               
 Loss before provision for income taxes
   
(1,909,000
)
 
(1,369,000
)
 .
             
Income Tax Benefit
   
(767,000
)
 
(607,000
)
               
Loss from Continuing Operations
   
(1,142,000
)
 
(762,000
)
               
Discontinued Operations - Real Estate, Net of Taxes
             
Loss from operations
   
(521,000
)
 
(408,000
)
Gain from sales
   
610,000
   
4,233,000
 
               
Discontinued Operations - Oil & Gas, Net of Taxes
             
Income (loss) from operations
   
476,000
   
(506,000
)
               
Net income (loss)
 
$
(577,000
)
$
2,557,000
 
               
Basic earnings (loss) per share:
             
Loss from continuing operations
 
$
(0.14
)
$
(0.10
)
Income (loss) from discontinued operations -
             
 Real estate - loss from operations
   
(0.07
)
 
(0.05
)
 Real estate - gain on sales
   
0.08
   
0.53
 
 Oil and gas - income (loss) from operations
   
0.06
   
(0.06
)
Net income (loss)
 
$
(0.07
)
$
0.32
 
Diluted earnings (loss) per share:
             
Loss from continuing operations
   
(0.14
)
$
(0.10
)
Income (loss) from discontinued operations -
             
 Real estate - loss from operations
   
(0.07
)
 
(0.05
)
 Real estate - gain on sales
   
0.08
   
0.53
 
 Oil and gas - income (loss) from operations
   
0.06
   
(0.06
)
Net income (loss)
 
$
(0.07
)
$
0.32
 

The accompanying notes to condensed consolidated financial statements are an integral part of these financial statements.

5

 

WILSHIRE ENTERPRISES, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2007 and 2006

   
2007
 
2006
 
CASH FLOWS FROM OPERATING ACTIVITIES:
         
Net (loss) income
 
$
(577,000
)
$
2,557,000
 
Adjustments to reconcile net (loss) income to net cash used in operating activities:
             
Depreciation and amortization
   
1,098,000
   
1,735,000
 
Stock-based compensation expense
   
170,000
   
132,000
 
Deferred income tax (benefit)
   
28,000
   
(6,362,000
)
Decrease in deferred income
   
(31,000
)
 
(66,000
)
Gain on sales of real estate assets
   
(1,023,000
)
 
(7,055,000
)
Other expense - non-controlling interest of joint venture partner
   
1,000
   
549,000
 
Changes in operating assets and liabilities:
             
Decrease in accounts receivable
   
46,000
   
150,000
 
Decrease (increase) in income taxes receivable
   
(386,000
)
 
588,000
 
Decrease in prepaid expenses and other current assets
   
341,000
   
321,000
 
Decrease in accounts payable, accrued liabilities and taxes payable
   
(227,000
)
 
(3,854,000
)
 Net cash used in operating activities
   
(560,000
)
 
(11,305,000
)
               
CASH FLOWS FROM INVESTING ACTIVITIES:
             
Net capital expenditures - real estate
   
(606,000
)
 
(3,374,000
)
Proceeds from mortgage notes receivable
   
-
   
536,000
 
Proceeds from sales of real estate
   
1,524,000
   
22,669,000
 
(Increase) decrease in short-term marketable securities
   
(3,650,000
)
 
17,731,000
 
Decrease (increase) in restricted cash
   
(286,000
)
 
10,557,000
 
 Net cash (used in) provided by investing activities
   
(3,018,000
)
 
48,119,000
 
               
CASH FLOWS FROM FINANCING ACTIVITIES:
             
Proceeds from issuance of debt
   
-
   
416,000
 
Principal payments of long-term debt
   
(543,000
)
 
(4,075,000
)
Issuance of restricted and non-restricted stock
   
-
   
319,000
 
Purchase of treasury stock
   
-
   
(462,000
)
Non-controlling interest of joint venture partner
   
2,000
   
(5,397,000
)
Payment of cash dividend
   
-
   
(23,697,000
)
Proceeds from exercise of stock options
   
33,000
   
290,000
 
 Net cash used in financing activities
   
(508,000
)
 
(32,606,000
)
               
               
 Net increase (decrease) in cash and cash equivalents
   
(4,086,000
)
 
4,208,000
 
CASH AND CASH EQUIVALENTS, beginning of period
   
9,602,000
   
6,081,000
 
CASH AND CASH EQUIVALENTS, end of period
 
$
5,516,000
 
$
10,289,000
 
               
SUPPLEMENTAL DISCLOSURES TO THE STATEMENTS OF CASH FLOWS:
             
Cash paid during the period for -
             
Interest
 
$
1,385,000
 
$
1,460,000
 
Income taxes, net
 
$
12,000
 
$
9,668,000
 

The accompanying notes to condensed consolidated financial statements are an integral part of these financial statements.

6

 

WILSHIRE ENTERPRISES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2007

1.Financial Statements:
 
The unaudited condensed consolidated financial statements included herein have been prepared by the registrant, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Although Wilshire Enterprises, Inc. “registrant”, the “Company”, “Wilshire”, “we”, “us”, or “our” believes that the disclosures are adequate to make the information presented not misleading, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. These unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company's latest Annual Report on Form 10-K. The accompanying condensed consolidated balance sheet as of December 31, 2006 has been derived from the audited balance sheet as of that date included in the Form 10-K. In the opinion of management, this condensed financial information reflects all adjustments (consisting only of normal recurring adjustments) necessary to present fairly the results for the interim periods. The results of operations for the three and nine months ended September 30, 2007 are not necessarily indicative of the results to be expected for the year ending December 31, 2007 or any other subsequent period.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.

In July 2003, the Company committed to the sale of its oil and gas operations, which were sold in April 2004 for net proceeds of $28,131,000. The 2007 and 2006 periods include residual costs related to winding up the oil and gas operations. The financial statements reflect the oil and gas operations as “Discontinued Operations” in 2007 and 2006.

During the nine months ended September 30, 2007, the Company sold the following properties that had been classified as discontinued operations.

 
In January and February 2007, the Company closed on the sale of a one bedroom and a two bedroom condominium unit at Jefferson Gardens for gross proceeds of $144,300 and $195,000, respectively.

 
In February 2007, the Company closed on the sale of a parcel of land located in Lake Hopatcong, New Jersey for gross proceeds of $850,000.

 
In April 2007, the Company closed on the sale of a one bedroom condominium unit at Jefferson Gardens for gross proceeds of $150,000.

 
In July 2007, the Company closed on the sale of a one bedroom condominium unit at Jefferson Gardens for gross proceeds of $150,000.

 
In August 2007, the Company closed on the sale of a one bedroom condominium unit at Jefferson Gardens for gross proceeds of $154,500.
 
7

 
After payment of closing costs and providing for taxes, the Company realized net gains from sales of properties of $123,000 and $610,000 during the three and nine months ended September 30, 2007, respectively. A portion of the taxes payable will be deferred as a result of an Internal Revenue Service Section 1031 tax deferred exchange for which the Company has identified a replacement property.

During the nine months ended September 30, 2006, the Company sold the following properties that had been classified as discontinued operations.

 
In January 2006, the Company closed on the sales of its triple net lease on a bank branch building in Rutherford, New Jersey and 41 of its 42 condominium units at Galsworthy Arms in Long Branch, New Jersey, for gross proceeds of $1,602,500 and $6,904,500, respectively. In March 2006, the Company closed on the sale of the one remaining condominium unit at Galsworthy Arms, which had a comprehensive interior upgrade prior to the sale, for gross proceeds of $292,000.

 
On May 4, 2006, the Company closed on the sale of the Wilshire Grand Hotel. The Wilshire Grand Hotel was owned by WO Grand Hotel, L.L.C., which is 50% owned by the Company and 50% owned by Proud Three, L.L.C. The hotel was sold for gross proceeds of $12.8 million, including adjustments to the purchase price for fees extending the closing date. The Company received approximately $6.0 million of proceeds from this transaction, including repayment of debt, and after payment of closing costs and providing for taxes, the Company realized a gain in the second quarter 2006 of approximately $239,000.

 
In September 2006, the Company closed on the sale of the Twelve Oaks apartment complex in Riverdale, Georgia, for gross proceeds of $2,180,000. After payment of closing costs and providing for taxes, the Company realized a net gain during the third quarter 2006 of $381,000.

After payment of closing costs and providing for taxes, the Company realized net gains from sales of $381,000 and $4,233,000 in the three and nine months ended September 30, 2006, respectively.

8

 

Accounting for Stock-Based Compensation:

The Company adopted the provisions of SFAS 123(R) effective January 1, 2006 and recorded charges of $28,000 and $0 during the three month periods ended September 30, 2007 and 2006, respectively, and $76,000 and $46,000 during the nine month periods ended September 30, 2007 and 2006, respectively, in connection with the issuance of stock options to employees and non-employee directors. The effect of applying SFAS 123(R) on basic and diluted earnings per share was $0.00 for both the three months ended September 30, 2007 and 2006 and $0.01 for both the nine months ended September 30, 2007 and 2006.


 
·
Expected volatility - the Company estimates the volatility of common stock at the date of grant using historical volatility.
 
 
 
 
·
Expected term - the Company estimates the expected term of options granted based on a combination of vesting schedules, term of the option and historical experience.
 
 
 
 
·
Risk-free interest rate - the Company estimates the risk-free interest rate using the U.S. Treasury yield curve for periods equal to the expected term of the options in effect at the time of grant.
 
 
 
 
·
Dividends - the Company uses an expected dividend yield of zero despite the fact that the Company paid a one-time distribution of $3.00 per share during 2006. The Company intends to retain any earnings to fund future operations and potentially invest in additional real estate activities and, therefore, does not anticipate paying any cash dividends in the foreseeable future.

The following table outlines the variables used in the Black-Scholes option-pricing model. The variables related to the 2007 period relate to the three and nine months ended September 30, 2007 while the 2006 variables relate to the nine month period ended September 30, 2006.
No options were granted during the three months ended September 30, 2006.
 
 
 
2007
 
2006
 
 
     
   
 
Risk free interest rate
   
5.04
%
 
5.03
%
Volatility
   
51.51
%
 
18.9
%
Dividend yield
   
-
%
 
-
%
Expected option life
   
10 years
   
10 years
 

As of September 30, 2007, the Company had total unrecognized compensation expense related to options granted to non-employee directors of $229,000, which will be recognized over a remaining average period of 2.2 years.
 
9

 
 
2. Segment Information:

The Company conducts real estate operations in the United States, principally consisting of residential apartment and condominium complexes and commercial and retail properties. The Company assesses and measures segment operating results based on net operating income (“NOI”). NOI, a standard used by real estate professionals, is based on operating revenue and expenses directly associated with operations of the real estate properties, but excludes deferred rents (straight line), lease amortization, depreciation and financing costs. NOI is not a measure of operating results or cash flows from operating activities as measured by accounting principles generally accepted in the United States of America, and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity. Continuing real estate revenue, operating expenses, NOI and recurring capital improvements for the reportable segments are summarized below and reconciled to the consolidated net income (loss) from continuing operations for each of the three and nine month periods ended September 30, 2007 and 2006. Asset information is not reported since Wilshire does not use this measure to assess performance.
 
   
Three Months Ended September 30,
 
   
2007
 
2006
 
Real estate revenue:
         
Residential
 
$
1,969,000
 
$
1,892,000
 
Commercial
   
443,000
   
356,000
 
Totals
 
$
2,412,000
 
$
2,248,000
 
               
Real estate operating expenses:
             
Residential
 
$
1,252,000
 
$
1,247,000
 
Commercial
   
183,000
   
176,000
 
Totals
 
$
1,435,000
 
$
1,423,000
 
               
Net operating income (“NOI”):
             
Residential
 
$
717,000
 
$
645,000
 
Commercial
   
260,000
   
180,000
 
Totals
 
$
977,000
 
$
825,000
 
               
Capital improvements:
             
Residential
 
$
46,000
 
$
476,000
 
Commercial
   
57,000
   
189,000
 
Totals
 
$
103,000
 
$
665,000
 
               
Reconciliation of NOI to consolidated net loss from continuing operations:
             
Segment NOI
 
$
977,000
 
$
825,000
 
Total other income, including net investment income
   
185,000
   
160,000
 
Depreciation expense
   
(364,000
)
 
(558,000
)
General and administrative expense
   
(892,000
)
 
(396,000
)
Interest expense
   
(447,000
)
 
(431,000
)
Income tax benefit
   
175,000
   
213,000
 
               
Loss from continuing operations
 
$
(366,000
)
$
(187,000
)

10


   
Nine Months Ended September 30,
 
   
2007
 
2006
 
Real estate revenue:
         
Residential
 
$
5,797,000
 
$
5,563,000
 
Commercial
   
1,247,000
   
1,028,000
 
Totals
 
$
7,044,000
 
$
6,591,000
 
               
Real estate operating expenses:
             
Residential
 
$
3,824,000
 
$
3,401,000
 
Commercial
   
517,000
   
467,000
 
Totals
 
$
4,341,000
 
$
3,868,000
 
               
Net operating income (“NOI”):
             
Residential
 
$
1,973,000
 
$
2,162,000
 
Commercial
   
730,000
   
561,000
 
Totals
 
$
2,703,000
 
$
2,723,000
 
               
Capital improvements:
             
Residential
 
$
270,000
 
$
755,000
 
Commercial
   
336,000
   
463,000
 
Totals
 
$
606,000
 
$
1,218,000
 
               
Reconciliation of NOI to consolidated net loss from continuing operations:
             
Segment NOI
 
$
2,703,000
 
$
2,723,000
 
Total other income, including net investment income
   
458,000
   
717,000
 
Depreciation expense
   
(1,098,000
)
 
(1,704,000
)
General and administrative expense
   
(2,637,000
)
 
(1,748,000
)
Interest expense
   
(1,335,000
)
 
(1,357,000
)
Income tax benefit
   
767,000
   
607,000
 
               
Loss from continuing operations
 
$
(1,142,000
)
$
(762,000
)
 
11


3. Comprehensive Income

Comprehensive income (loss) for the three and nine months ended September 30, 2007 and 2006 is as follows:
 
   
Three Months Ended September 30,
 
   
2007
 
2006
 
   
(Unaudited)
 
(Unaudited)
 
           
Net income (loss)
 
$
(206,000
)
$
62,000
 
Other comprehensive income (loss) net of taxes:
           
Change in unrealized gain on marketable securities
   
(95,000
)
 
11,000
 
               
Comprehensive income (loss)
 
$
(301,000
)
$
73,000
 
 
   
Nine Months Ended September 30,
 
   
2007
 
2006
 
   
(Unaudited)
 
(Unaudited)
 
           
Net income (loss)
 
$
(577,000
)
$
2,557,000
 
Other comprehensive loss net of taxes:
           
Change in unrealized gain on marketable securities
   
(72,000
)
 
(77,000
)
               
Comprehensive income (loss)
 
$
(649,000
)
$
2,480,000
 

Changes in the components of Accumulated Other Comprehensive Income (Loss) are solely attributable to unrealized gains (losses) on marketable equity securities as of September 30, 2007 and 2006. For the nine months ended September 30, 2007, the changes in Accumulated Other Comprehensive Income (Loss) are as follows:

   
Accumulated Other
 
   
Comprehensive
 
   
Income (Loss)
 
       
BALANCE, December 31, 2006
 
$
68,000
 
Change for the nine months ended September 30, 2007, net of taxes
   
(72,000
)
         
BALANCE, September 30, 2007
 
$
(4,000
)
 
12


4. Earnings Per Share:

The following table sets forth the computation of basic and diluted earnings per share:
   
   
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
   
2007
 
2006
 
2007
 
2006
 
Numerator-
                 
Net income (loss) - Basic and Diluted
 
$
(206,000
)
$
62,000
 
$
(577,000
)
$
2,557,000
 
                           
Denominator-
                         
Weighted average common
                         
shares outstanding - Basic
   
7,926,248
   
7,897,871
   
7,920,973
   
7,878,241
 
Incremental shares from assumed
                         
conversions of stock options
   
-
   
7,355
   
-
   
75,838
 
Weighted average common shares
                         
outstanding - Diluted
   
7,926,248
   
7,905,226
   
7,920,973
   
7,954,079
 
                           
Basic earnings (loss) per share:
 
$
(0.03
)
$
0.01
 
$
(0.07
)
$
0.32
 
                           
Diluted earnings (loss) per share:
 
$
(0.03
)
$
0.01
 
$
(0.07
)
$
0.32
 
 
For the three and nine months ended September 30, 2007, 63,250 potentially dilutive securities have been excluded from the calculation of earnings per share. For the three and nine months ended September 30, 2006, 50,000 shares were not included in computing the diluted per-share amounts because their inclusion would have been anti-dilutive.

5. Commitments and Contingencies:
  
On June 3, 2004, the Company announced a program to purchase up to 1,000,000 shares of its common stock on the open market, in privately negotiated transactions or otherwise. This purchasing activity may occur from time to time, in one or more transactions. From the inception of the authorization through September 30, 2007, the Company had purchased 138,231 shares under this program at an approximate cost of $1,017,000 or $7.35 per share. No shares were purchased during the three and nine months ended September 30, 2007.

13


6. Stock Option Plans:

The independent members of the Company’s Board of Directors were granted 5,000 options each, totaling 25,000 options on July 19, 2007 at an exercise price of $5.60 per share with a five year vesting period pursuant to the 2004 Director Plan. No options were granted under the 2004 Incentive Plan during the three and nine months ended September 30, 2007 and 2006.
A summary of option activity under the option plans as of September 30, 2007, and changes during the period then ended, is presented below:
   
Shares
 
Weighted Average Exercise Price
 
Weighted Average Remaining Contractual Term
 
Aggregate Intrinsic Value
 
                   
Options outstanding at January 1, 2007
   
120,000
 
$
6.15
   
7.5
 
$
192,000
 
Options granted
   
25,000
   
5.60
   
9.8
   
31,000
 
Options exercised
   
(10,000
)
 
3.32
   
-
   
21,000
 
Options terminated and expired
   
-
   
-
   
-
   
-
 
Options outstanding at September 30, 2007
   
135,000
 
$
6.26
   
7.4
 
$
10,000
 
                           
Options exercisable at September 30, 2007
   
63,250
 
$
5.73
   
6.3
 
$
10,000
 
 
A summary of the status of the Company’s nonvested restricted shares as of September 30, 2007, and changes during the three and nine months ended September 30, 2007, are presented below:
Nonvested Shares
 
Shares
 
Weighted-Average Grant-Date Fair Value
 
           
Nonvested shares at January 1, 2007
   
59,100
 
$
5.61
 
               
Shares Granted
   
-
       
Shares Vested
   
(23,966
)
 
5.78
 
Shares Forfeited
   
-
       
               
Nonvested shares at September 30, 2007
   
35,134
 
$
5.51
 
 
During 2006, 29,500 restricted shares of Common Stock were granted to employees under the 2004 Incentive Plan. The employee’s right to receive these restricted shares vests over a three-year period. Compensation expense for the three and nine months ended September 30, 2007 includes $17,000 and $68,000, respectively, related to the issuance of restricted shares in 2006. Also during 2006, 22,465 shares of common stock were granted to employees under the 2004 Incentive Plan without any restrictions. These shares were issued in satisfaction of incentive bonus awards that had been accrued and expensed in 2005.

During 2005, 47,400 restricted shares of Common Stock were granted to employees under the 2004 Incentive Plan. The employee’s right to receive these restricted shares vests over a three-year period. Compensation expense for the three months ended September 30, 2007 and 2006 includes $8,000 and $28,000, respectively, and for the nine months ended September 30, 2007 and 2006 includes $26,000 and $79,000, respectively, related to the issuance of restricted shares in 2005.

14

 
7. Income Taxes:
 
In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes-an Interpretation of SFAS No. 109” (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in tax positions recognized in a company’s financial statements in accordance with SFAS No. 109, “Accounting for Income Taxes.” FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of the tax position taken or expected to be taken in a tax return. The Company adopted FIN 48 effective January 1, 2007. The adoption of FIN 48 did not have any impact on the accompanying financial statements.
 
The Company recognizes interest and penalties related to uncertain tax positions in income tax expense. The tax years 2005 and 2006 remain open to examination by the major taxing jurisdictions to which we are subject.

8. Other Matters:

See the “Legal Proceedings” section in the Company’s Annual Report on Form 10-K for the Year Ended December 31, 2006 and Quarterly Reports on Form 10-Q for the Three Months Ended March 31, 2007 and for the Three and Six Months Ended June 30, 2007. The Company incurred expenses of $514,000 during the first nine months of 2007 in connection with the investigation described in such reports, of which $7,000 was incurred in the third quarter of 2007. The Company is unable to predict the amount of expenses it could be required to incur in the future, or whether or not such amounts would be material.
 
15


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 

The following discussion addresses the Company’s results of operations for the three and nine month period ended September 30, 2007 compared to the three and nine month period ended September 30, 2006 and the Company’s financial condition as of September 30, 2007. It is presumed that readers have read or have access to Wilshire’s 2006 Annual Report on Form 10-K which includes disclosures regarding critical accounting policies as part of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Forward-Looking Statements

This Report on Form 10-Q for the quarter and nine months ended September 30, 2007 contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements included herein other than statements of historical fact are forward-looking statements. Although the Company believes that the underlying assumptions and expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. The Company’s business and prospects are subject to a number of risks which could cause actual results to differ materially from those reflected in such forward-looking statements, including uncertainties inherent in any attempt to sell a portion or all of the business at an acceptable price, environmental risks relating to the Company’s real estate properties, competition, the substantial capital expenditures required to fund the Company’s real estate operations, market and economic changes in areas where the Company holds real estate properties, interest rate fluctuations, government regulation, and the ability of the Company to implement its business strategy. For additional information regarding risk factors impacting the Company and its forward-looking statements, see Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2006.

Effects of Recent Accounting Pronouncements

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes-an Interpretation of SFAS No. 109” (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in tax positions recognized in a company’s financial statements in accordance with SFAS No. 109, “Accounting for Income Taxes.” FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of the tax position taken or expected to be taken in a tax return. The Company adopted FIN 48 effective January 1, 2007. The adoption of FIN 48 did not have any impact on the accompanying financial statements.
 
We recognize interest and penalties related to uncertain tax positions in income tax expense. The tax years 2005 and 2006 remain open to examination by the major taxing jurisdictions to which we are subject.

Overview

Net loss for the three months ended September 30, 2007 was $206,000 or $0.03 per diluted share as compared to net income of $62,000 or $0.01 per diluted share for the three month period ended September 30, 2006. For the nine months ended September 30, 2007 the Company recorded a net loss of $577,000 or $0.07 per diluted share as compared to net income of $2,557,000 or $0.32 per diluted share during the nine months ended September 30, 2006. Operations are shown as continuing and discontinued, with discontinued operations comprised of the results of operations from the Company’s real estate properties held for sale, the gain from real estate properties held for sale that were sold during the period and the wind down of the oil and gas businesses.

During the nine months ended September 30, 2007, the Company sold the following real estate assets:
 
·
In January and February 2007, the Company closed on the sale of a one bedroom and a two bedroom condominium unit at Jefferson Gardens for gross proceeds of $144,300 and $195,000, respectively.
 
16

 
·
In February 2007, the Company closed on the sale of a parcel of land located in Lake Hopatcong, New Jersey for gross proceeds of $850,000.
 
·  
In April 2007, the Company closed on the sale of a one bedroom condominium unit at Jefferson Gardens for gross proceeds of $150,000.

·  
In July 2007, the Company closed on the sale of a one bedroom condominium unit at Jefferson Gardens for gross proceeds of $150,000.

·  
In August 2007, the Company closed on the sale of a one bedroom condominium unit at Jefferson Gardens for gross proceeds of $154,500.

After payment of closing costs and providing for taxes, the Company realized net gains from sales of properties of $123,000 and $610,000, respectively during the three and nine months ended September 30, 2007. A portion of the taxes payable may be deferred as a result of an Internal Revenue Service Section 1031 tax deferred exchange for which the Company has identified a replacement property. These gains were included in the statements of operations in discontinued operations - real estate - gain from sales.

During the nine months ended September 30, 2006, the Company sold the following real estate assets:
 
·
In January 2006, the Company closed on the sales of its triple net lease on a bank branch building in Rutherford, New Jersey and 41 of its 42 condominium units at Galsworthy Arms in Long Branch, New Jersey, for gross proceeds of $1,602,500 and $6,904,500, respectively. In March 2006, the Company closed on the sale of the one remaining condominium unit at Galsworthy Arms, which had a comprehensive interior upgrade prior to the sale, for gross proceeds of $292,000.
 
·
On May 4, 2006, the Company closed on the sale of the Wilshire Grand Hotel. The Wilshire Grand Hotel was owned by WO Grand Hotel, L.L.C., which is 50% owned by the Company and 50% owned by Proud Three, L.L.C. The hotel was sold for gross proceeds of $12.8 million, including adjustments to the purchase price for fees extending the closing date. The Company received approximately $6.0 million of proceeds from this transaction, including repayment of debt.
 
·  
In September 2006, the Company closed on the sale of the Twelve Oaks apartment complex in Riverdale, Georgia, for gross proceeds of $2,180,000. After payment of closing costs and providing for taxes, the Company realized a net gain during the third quarter 2006 of $381,000.

After payment of closing costs and providing for taxes, in the aggregate the Company realized net gains from sales of $381,000 and $4,233,000 from these transactions in the three and nine months ended September 30, 2006, respectively. These gains were included in the statements of operations in discontinued operations - real estate - gain from sales.

17


The following table presents the increases (decreases) in each major statement of operations category for the three and nine months ended September 30, 2007 and 2006, respectively. The following discussion of “Results of Operations” references these increases (decreases). 
 
Increase (Decrease) in Consolidated Statements of Income Categories for the Periods:
 
   
For the three months ended September 30, 2007 v 2006
 
For the nine months ended September 30, 2007 v 2006
 
   
Amount ($)
 
%
 
Amount ($)
 
%
 
Revenues
 
$
164,000
   
7.3
%
$
453,000
   
6.9
%
Costs and expenses:
                         
Operating expenses
   
12,000
   
0.8
%
 
473,000
   
12.2
%
Depreciation expense
   
(194,000
)
 
-34.8
%
 
(606,000
)
 
-35.6
%
General and administrative
   
496,000
   
125.3
%
 
889,000
   
50.9
%
Total costs and expenses
   
314,000
         
756,000
       
Income (loss) from Operations
   
(150,000
)
       
(303,000
)
     
Other Income
                         
Dividend and interest income
   
(23,000
)
 
-14.4
%
 
(306,000
)
 
-43.0
%
Other income
   
48,000
   
100.0
%
 
47,000
   
940.0
%
Interest expense
   
(16,000
)
 
3.7
%
 
22,000
   
-1.6
%
Income (loss) before provision for taxes
   
(141,000
)
       
(540,000
)
     
Income tax expense (benefit)
   
38,000
   
-17.8
%
 
(160,000
)
 
26.4
%
Income (loss) from continuing operations
   
(179,000
)
       
(380,000
)
     
Discontinued operations - real estate:
                         
Loss from operations
   
(42,000
)
 
33.3
%
 
(113,000
)
 
27.7
%
Gain from sales
   
(258,000
)
 
-67.7
%
 
(3,623,000
)
 
-85.6
%
Discontinued operations - oil & gas:
                         
Loss from operations
   
211,000
   
-3516.7
%
 
982,000
   
194.1
%
Net income (loss)
 
$
(268,000
)
 
-432.3
%
$
(3,134,000
)
 
-122.6
%
Basic earnings (loss) per share:
                         
Income (loss) from continuing operations
 
$
(0.03
)
 
150.0
%
$
(0.04
)
 
40.0
%
Income (loss) from discontinued operations
   
(0.01
)
 
-33.3
%
 
(0.35
)
 
-83.3
%
Net income (loss)
 
$
(0.04
)
 
400.0
%
$
(0.39
)
 
-121.9
%
Diluted earnings (loss) per share:
                         
Income (loss) from continuing operations
 
$
(0.03
)
 
150.0
%
$
(0.04
)
 
40.0
%
Income (loss) from discontinued operations
   
(0.01
)
 
-33.3
%
 
(0.35
)
 
-83.3
%
Net income (loss)
 
$
(0.04
)
 
-400.0
%
$
(0.39
)
 
-121.9
%

Results of Operations

Three Months Ended September 30, 2007 as Compared with Three Months Ended September 30, 2006

Continuing Operations:

Loss from continuing operations amounted to $366,000 during the three months ended September 30, 2007 as compared to a loss from continuing operations of $187,000 during the three months ended September 30, 2006. Results per diluted share from continuing operations amounted to $(0.05) during the three months ended September 30, 2007 as compared to $(0.02) during the three months ended September 30, 2006. The 2007 period included the following charges to expense: an increase in general and administrative expense of $496,000, which primarily relates to increased legal and professional fees, as well as a decrease in depreciation expense of $194,000 related to the reclassification of Alpine Village Apartments, New Jersey, Summercreek Apartments, Texas and Wellington Estates, Texas, into continuing operations from discontinued operations during the second quarter of 2006.

18

 
Segment Information

Wilshire presently conducts business in the residential and commercial real estate segments. The following table sets forth comparative data for Wilshire’s real estate segments in continuing operations:

 
 
Residential Real Estate
 
Commercial Real Estate
 
Total
 
 
 
Three months ended September 30,
 
Increase
 
Three months ended September 30,
 
Increase
 
Three months ended September 30,
 
Increase
 
 
 
2007
 
2006
 
 $
 
%
 
2007
 
2006
 
$
 
%
 
2007
 
2006
 
$
 
%
 
   
(In 000s of $)
     
(In 000s of $)
     
(In 000s of $)
     
Total revenues
 
$
1,969
 
$
1,892
 
$
77
   
4.1
 
$
443
 
$
356
 
$
87
   
24.4
 
$
2,412
 
$
2,248
 
$
164
   
7.3
 
Operating expenses
   
1,252
   
1,247
   
5
   
0.4
   
183
   
176
   
7
   
4.0
   
1,435
   
1,423
   
12
   
0.8
 
Net operating income
 
$
717
 
$
645
 
$
72
   
11.2
 
$
260
 
$
180
 
$
80
   
44.4
 
$
977
 
$
825
 
$
152
   
18.4
 
 
Reconciliation to consolidated loss from continuing operations:
           
Net operating income
 
$
977
 
$
825
 
Depreciation expense
   
(364
)
 
(558
)
General and administrative expenses
   
(892
)
 
(396
)
Other income
   
185
   
160
 
Interest expense
   
(447
)
 
(431
)
Income tax benefit
   
175
   
213
 
               
Loss from continuing operations
 
$
(366
)
$
(187
)
               

The above table details the comparative revenue, expenses and net operating income (“NOI”) for Wilshire’s residential and commercial real estate segments, and reconciles the combined NOI to consolidated income (loss) from continuing operations. NOI is based on operating revenue and expenses directly associated with the operations of the real estate properties, but excludes depreciation and interest expense. Wilshire assesses and measures segment operating results based on NOI, which is a direct measure of each property’s contribution to the results of the Company before considering revenues from treasury activities, overhead expenses and other costs that are not directly related to the performance of a property. The Company believes NOI is a more descriptive measure of the Company’s performance than income (loss) from continuing operations. NOI is not a measure of operating results or cash flow as measured by accounting principles generally accepted in the United States of America and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity.

Residential Segment

The residential segment is comprised of Sunrise Ridge Apartments and Van Buren Apartments, both in Arizona, Wellington Estates and Summercreek Apartments, both in Texas, and Alpine Village Apartments in New Jersey. During the three month period ended September 30, 2007, NOI increased by $72,000 or 11.2% to $717,000 as compared to $645,000 during the same period in 2006. The increase in NOI is a result of increased revenues of $77,000 or 4.1%, which was partially offset by increased operating expenses of $5,000 or 0.4%.

Revenues increased $77,000 or 4.1% during the quarter ended September 30, 2007 to $1,969,000, compared to $1,892,000 during the quarter ended September 30, 2006. Operating expenses increased $5,000 or 0.4% to $1,252,000. The increase in revenues was primarily attributable to increased occupancy at both Texas properties based upon continued concentrated marketing efforts.
 
19

 
The operating expenses remained stable during the quarter ended September 30, 2007 as compared to the same period in 2006 based upon management’s directive to control operating costs which in combination with increased revenues resulted in increased NOI of 11.2%

Commercial Segment

The commercial segment is comprised of Royal Mall Plaza in Mesa, Arizona and Tempe Corporate Center in Tempe, Arizona. Revenues during the quarter ended September 30, 2007, as compared to the quarter ended September 30, 2006, increased $87,000 or 24.4% to $443,000 and operating expenses increased $7,000 or 4.0% to $183,000. The revenue increase was attributable to increased rental revenue of $61,000 at Tempe Corporate Center and $26,000 at Royal Mall Plaza (Arizona). The increase in operating expenses of $7,000 or 4% is primarily attributable increased expenses of the overall operations.
 
Depreciation expense amounted to $364,000 during the three months ended September 30, 2007, a decrease of $194,000 from $558,000 during the three months ended September 30, 2006. The decrease in depreciation expense relates to the reclassification of Alpine Village Apartments, New Jersey, Summercreek Apartments, Texas and Wellington Estates, Texas into continuing operations from discontinued operations during the second quarter of 2006.

General and administrative expense increased $496,000, or 125.3%, to $892,000 during the three months ended September 30, 2007 as compared to $396,000 during the same period in 2006. The increase in general and administrative expense is primarily attributable to professional fees associated with the potential sale or merger of the Company and costs associated with the Company’s Annual Meeting.

Other income increased $25,000 to $185,000 or 15.6% in the 2007 quarter from $160,000 in the 2006 quarter. The increase is primarily related to increased interest rates and dividend income during the current quarter as compared to the same period in 2006.

Interest expense increased to $447,000 during the three months ended September 30, 2007 as compared to $431,000 during the three months ended September 30, 2006. The increase primarily relates to normal monthly mortgage amortization of existing debts.

The benefit for income taxes amounted to $175,000 and $213,000 during the three months ended September 30, 2007 and 2006, respectively. The change in the benefit for income taxes is related to the level of loss from continuing operations during the 2007 quarter as compared to the 2006 quarter and the change in the mix between taxable and tax-exempt income.

Discontinued Operations, Net of Taxes:

Real Estate

The after tax loss from discontinued operations for the three months ended September 30, 2007 amounted to $45,000 as compared to an after tax income of $255,000 during the three months ended September 30, 2006. The loss during the 2007 period is comprised of a loss from discontinued operations of $168,000 which was partially offset by a gain from the sale of two condominium units at Jefferson Gardens for gross proceeds of $304,500 that resulted in an after tax gain of $123,000. Income during the quarter ended September 30, 2006 reflects the sale of the Twelve Oaks Apartment Complex in September 2006 for gross proceeds of $2.2 million that resulted in an after tax gain of $381,000.
 
The loss from operating properties classified as discontinued operations increased to a loss of $168,000 during the quarter ended September 30, 2007 as compared to a loss of $126,000 during the same period in 2006. The increase in the operating loss resulted from overall increased operating expenses at properties designated as discontinued.
 
20


Oil and Gas

During the quarter ended September 30, 2007, the Company recorded income from the wind down of its former oil and gas business, of $205,000 as compared to a loss of $6,000 during the same period in 2006. The net income from the wind down of the oil and gas business during the quarter ended September 30, 2007 relates to a foreign currency gain and interest income during the period. The loss during the quarter ended September 30, 2006 relates to professional fees associated with the wind down of the oil and gas business which was sold in 2004.

Nine Months Ended September 30, 2007 as Compared with Nine Months Ended September 30, 2006

Continuing Operations:

Loss from continuing operations amounted to $1,142,000 during the nine months ended September 30, 2007 as compared to a loss from continuing operations of $762,000 during the nine months ended September 30, 2006. Results per diluted share from continuing operations amounted to $(0.14) during the nine months ended September 30, 2007 as compared to $(0.10) during the nine months ended September 30, 2006. The 2007 period included the following charges to expense: an increase in general and administrative expense of $889,000, which primarily relates to the costs associated with the matters described in Note 8 of the Financial Statements and professional fees associated with the contemplated sale or merger of the Company, which was partially offset by a decrease in personnel related costs, and a decrease in depreciation expense of $606,000 related to the reclassification of Alpine Village Apartments, New Jersey, Summercreek Apartments, Texas and Wellington Estates, Texas, into continuing operations from discontinued operations during the second quarter of 2006.


21



Segment Information

Wilshire presently conducts business in the residential and commercial real estate segments. The following table sets forth comparative data for Wilshire’s real estate segments in continuing operations:

   
Residential Real Estate
 
Commercial Real Estate
 
Total
 
   
Nine months ended September 30,
 
Increase (Decrease)
 
Nine months ended September 30,
 
Increase
 
Nine months ended
September 30,
 
Increase (Decrease)
 
   
2007
 
2006
 
$
 
%
 
2007
 
2006
 
$
 
%
 
2007
 
2006
 
$
 
%
 
   
(In 000s of $)
     
(In 000s of $)
     
(In 000s of $)
     
Total revenues
 
$
5,797
 
$
5,563
 
$
234
   
4.2
 
$
1,247
 
$
1,028
 
$
219
   
21.3
 
$
7,044
 
$
6,591
 
$
453
   
6.9
 
Operating expenses
   
3,824
   
3,401
   
423
   
12.4
   
517
   
467
   
50
   
10.7
   
4,341
   
3,868
   
473
   
12.2
 
Net operating income
 
$
1,973
 
$
2,162
 
$
(189
)
 
(8.7
)
$
730
 
$
561
 
$
169
   
30.1
 
$
2,703
 
$
2,723
 
$
(20
)
 
(0.7
)
                                                                           
                                                                           
 
Reconciliation to consolidated loss from continuing operations:
         
Net operating income
 
$
2,703
 
$
2,723
 
Depreciation expense
   
(1,098
)
 
(1,704
)
General and administrative expenses
   
(2,637
)
 
(1,748
)
Other income
   
458
   
717
 
Interest expense
   
(1,335
)
 
(1,357
)
Income tax benefit
   
767
   
607
 
               
Loss from continuing operations
 
$
(1,142
)
$
(762
)

The above table details the comparative revenue, expenses and net operating income (“NOI”) for Wilshire’s residential and commercial real estate segments, and reconciles the combined NOI to consolidated income (loss) from continuing operations. NOI is based on operating revenue and expenses directly associated with the operations of the real estate properties, but excludes depreciation and interest expense. Wilshire assesses and measures segment operating results based on NOI, which is a direct measure of each property’s contribution to the results of the Company before considering revenues from treasury activities, overhead expenses and other costs that are not directly related to the performance of a property. The Company believes NOI is a more descriptive measure of the Company’s performance than income (loss) from continuing operations. NOI is not a measure of operating results or cash flow as measured by accounting principles generally accepted in the United States of America and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity.

Residential Segment

Revenues from the residential segment increased $234,000 or 4.2% to $5,797,000 during the nine months ended September 30, 2007 as compared to $5,563,000 during the same period in 2006. In addition, operating expenses increased $423,000 or 12.4% to $3,824,000 during the nine months ended September 30, 2007 as compared to the nine month period ended September 30, 2006. The increase in revenues primarily relates to an overall increase in rental rates which maintained a constant blended increase of 4% during the first three quarters of 2007. Significant and successful efforts have been made at the Texas properties to increase occupancy and related revenues. The Arizona and New Jersey properties have maintained steady results by maintaining high occupancy levels and obtaining modest rental increases.

The increase in operating expenses during the nine month period September 30, 2007 as compared to the same period in 2006 was primarily related to all residential properties and was comprised of increased upgrades and maintenance related to occupancy turnover and required repairs to the properties. In addition, during the first quarter 2007 operating expense increased at our Texas properties resulting from severe weather damage requiring non-recurring repairs of approximately $60,000 and increased real estate taxes of $24,000.
 
22


Commercial Segment

Commercial segment revenues increased $219,000 or 21.3% for the nine months ended September 30, 2007 to $1,247,000 as compared to $1,028,000 for the nine months ended September 30, 2006. Operating expenses increased $50,000 or 10.7% to $517,000 for the nine months ended September 30, 2007 as compared to $467,000 for the same period in 2006. The revenue increase was primarily attributable to a $152,000 increase in revenue at Tempe Corporate Center (Arizona) and a $67,000 increase at Royal Mall (Arizona).

The increase in operating expenses is primarily related to the increased leasing activity, refurbishment and maintenance activities taking place at both properties.
 
Depreciation expense amounted to $1,098,000 during the nine months ended September 30, 2007, a decrease of $606,000 or 35.6% from $1,704,000 during the nine months ended September 30, 2006. The decrease in depreciation expense primarily relates to the reclassification of Alpine Village Apartments, New Jersey, Summercreek Apartments, Texas and Wellington Estates, Texas into continuing operations from discontinued operations during the second quarter of 2006.

General and administrative expense increased $889,000, or 50.9%, to $2,637,000 during the nine month period ended September 30, 2007 as compared to $1,748,000 during the same period in 2006. The increase is primarily related to the costs associated with the matters described in Note 8 of the Financial Statements which amounted to $514,000 for the nine months ended September 30, 2007, as well as increased professional fees associated with the contemplated sale or merger of the Company, which was partially offset by the inclusion of a $387,000 charge during the second quarter of 2006 related to the failure to close a proposed purchase of a property in Avondale, Arizona

Other income decreased $259,000 to $458,000 during the nine month period ended September 30, 2007 from $717,000 during the nine months ended June 30, 2006. The decrease is primarily related to a decline in interest and dividend income as a result of the payment of a special distribution on June 29, 2006 to stockholders of $3.00 per share or $23.7 million, which was partially offset by increased interest rates during 2007.

Interest expense decreased to $1,335,000 during the nine months ended September 30, 2007 as compared to $1,357,000 during the nine months ended September 30, 2006. The decrease primarily relates to the reduction in mortgages as a result of the sales of properties during 2006 and 2007.

The benefit for income taxes increased to $767,000 during the nine months ended September 30, 2007 as compared to $607,000 during the nine months ended September 30, 2006. The change in the benefit for income taxes is related to the level of loss from continuing operations during the nine months ended September 30, 2007 as compared to the nine months ended September 30, 2006 quarter and the change in the mix between taxable and tax-exempt income.

Discontinued Operations, Net of Taxes:

Real Estate

Income from discontinued operations amounted to after tax income of $89,000 for the nine months ended September 30, 2007 as compared to after tax income of $3,825,000 for the same period in 2006. The income during the 2007 period reflects the sale of five condominium units at Jefferson Gardens and the sale of the Lake Hopatcong land resulting in gross proceeds of $1.6 million and after tax gain of $610,000. Income during the 2006 period reflects the following sales of real estate properties:
 
23


In January 2006, the Company closed on the sales of its triple net lease on a bank branch building in Rutherford, New Jersey and 41 of its 42 condominium units at Galsworthy Arms in Long Branch, New Jersey, for gross proceeds of $1,602,500 and $6,904,500, respectively. In March 2006, the Company closed on the sale of the one remaining condominium unit at Galsworthy Arms, which had a comprehensive interior upgrade prior to the sale, for gross proceeds of $292,000.

On May 4, 2006, the Company closed on the sale of the Wilshire Grand Hotel. The Wilshire Grand Hotel was owned by WO Grand Hotel, L.L.C., which is 50% owned by the Company and 50% owned by Proud Three, L.L.C. The hotel was sold for gross proceeds of $12.8 million, including adjustments to the purchase price for fees extending the closing date. The Company received approximately $6.0 million of proceeds from this transaction, including repayment of debt.

·
In September 2006, the Company closed on the sale of Twelve Oaks apartment complex in Riverdale, Georgia, for gross proceeds of $2,180,000. After payment of closing costs and providing for taxes, the Company realized a net gain during the third quarter 2006 of $381,000.

The loss from operating properties classified as discontinued operations increased to a loss of $521,000 during the nine months ended September 30, 2007 as compared to a loss of $408,000 during the nine month period ended September 30, 2006. The increase in the operating loss resulted from the sale of the Wilshire Grand Hotel during the second quarter of 2006, which was a positive contributor to operating income. This was partially offset by the sale of the Twelve Oaks Apartment complex, which had a negative impact on the operating loss during the second and third quarters of 2006.

Oil and Gas

During the nine months ended September 30, 2007, the Company recorded income from the wind down of its former oil and gas business, of $476,000 as compared to a loss of $506,000 during the nine months ended September 30, 2006. The net income from the wind down of the oil and gas business during the nine months ended September 30, 2007 relates to a foreign currency gain and interest income during the period. The loss during the nine months ended September 30, 2006 relates to professional fees associated with the wind down of the oil and gas business which was sold in 2004.

Liquidity and Capital Resources

At September 30, 2007, the Company had working capital, including restricted cash, of $15.1 million, compared to working capital of $15.0 million at December 31, 2006. Fluctuations in individual components of working capital include proceeds received in connection with the sale of real estate of $1.5 million, which was partially offset by the loss from continuing operations of $1.1 million and the purchase of a property in Sussex New Jersey for $250,000.

The Company had $15.5 million of cash and cash equivalents, restricted cash and short-term marketable debt and equity securities at September 30, 2007. This balance is comprised of working capital accounts for its real estate properties and corporate needs, short-term investments in government and corporate securities, including auction rate debt securities, marketable and money market funds and marketable equity securities. In the short-term, the Company will continue to invest these funds in high quality investments that are consistent with its investment policy.

As previously disclosed, the Company is aggressively pursuing a sale or merger of the Company.  While negotiations are continuing, no assurances can be made that a definitive agreement will be executed.

Net cash used in operating activities amounted to $560,000 and $11,305,000 during the nine months ended September 30, 2007 and 2006, respectively. During the nine months ended September 30, 2007, the use of cash resulted from a net loss of $577,000, the effect of the sale of real estate properties with their related changes in receivables, payables and current and deferred tax accounts. During the nine months ended September 30, 2006 the use of cash resulted from the effect of the sale of real estate properties of $7.1 million, an adjustment to deferred income taxes of $6.3 million related to a Section 1031 exchange which was not consummated, which was partially offset by net income during the period of $2.6 million and the related changes in receivables, payables and current and deferred tax accounts.
 
24


Net cash used in investing activities amounted to $3.0 million during the nine months ended September 30, 2007 as compared to net cash provided by investing activities of $48.1 million during the nine months ended September 30, 2006. The cash used in investing activities during the nine months ended September 30, 2007 primarily relates to the increase in the Company’s short-term marketable debt securities of $3.7 million and capital expenditures on real estate properties of $606,000, which was partially offset from proceeds related to the sale of real estate properties of $1.5 million. Cash provided by investing activities during the nine months ended September 30, 2006 primarily relates to the proceeds from the sale of real estate properties of $22.7 million, a decrease in the Company’s short-term marketable securities of $17.7 million (related to the payment of the special cash distribution on June 29, 2006), a decrease in the Company’s restricted cash of $10.6 million related to the contemplated Section 1031 exchange which was partly offset by capital expenditures on real estate properties of $3.4 million.
 
Net cash used in financing activities amounted to $508,000 and $32.6 million during the nine month periods ended September 30, 2007 and 2006, respectively. During the nine months ended September 30, 2007, the use of cash reflects the repayment of long-term debt due to the sales of real estate properties and normal amortization of long-term debt from monthly debt service payments of $543,000, which was partially offset by the proceeds from the exercise of stock options in the amount of $33,000. The use of cash during the nine month period ended September 30, 2006 reflects the payment of the special cash distribution to stockholders on June 29, 2006 in the amount of $23.7 million, a cash distribution to the non-controlling joint venture partner related to the sale of the Wilshire Grand Hotel of $5.4 million, and the repayment of long-term debt due to the sales of real estate properties and normal amortization of long-term debt from monthly debt service payments.

On June 3, 2004, the Board of Directors approved the repurchase of up to 1,000,000 shares of the Company’s common stock on the open market, in privately negotiated transactions or otherwise. This purchasing activity may occur from time to time, in one or more transactions. At September 30, 2007, the Company had purchased 138,231 shares at an aggregate cost of $1,017,000 under this program. No shares were purchased during the three and nine months ended September 30, 2007.

25


Item 3. Qualitative and Quantitative Disclosure About Market Risk

The Company has an investment in the common stock of one publicly traded real estate company in the United States in which the Company has exposure to the risk of market value fluctuation. The Company accounts for this investment as securities that are available for sale and marks them to market at each period-end. The change in value in the investment, net of tax impact, is reported in Accumulated Other Comprehensive Income, a separate component of stockholders’ equity. The Company also evaluates its investment to determine if it has suffered a decline in market value that is permanent, which would require a charge to the Statement of Operations. At September 30, 2007, in the opinion of management, there has been no permanent decline in value in the Company’s holdings of equity securities.

After the sale of its Canadian oil and gas assets in April 2004, the Company has cash and cash equivalents at its Canadian subsidiary the value of which is exposed to fluctuations in the value of the Canadian dollar / U.S. dollar exchange rate. Pending the resolution of an ongoing tax examination by the Province of Alberta, the Company intends to repatriate all assets, net of liabilities, of its Canadian subsidiary during 2007. However, no assurance can be given as to the specific timing of any such repatriation.

Long-term debt as of September 30, 2007 and December 31, 2006 consists of the following -

   
 2007
 
2006
 
Mortgage notes payable
 
$
29,074,000
 
$
29,618,000
 
Less-current portion (1)
   
510,000
   
535,000
 
Long-term portion (2)
 
$
28,564,000
 
$
29,083,000
 
               
(1)  
Includes mortgage debt associated with discontinued operations of $14,000 in 2007 and $58,000 in 2006.
   
(2)  
Includes mortgage debt associated with discontinued operations of $562,000 in 2007 and $700,000 in 2006.

The aggregate maturities of the long-term debt in each of the five years subsequent to September 30, 2007 and
thereafter are -

Year Ended
 
Amount
 
September 30, 2008
 
$
510,000
 
September 30, 2009
   
4,388,000
 
September 30, 2010
   
509,000
 
September 30, 2011
   
540,000
 
September 30, 2012
   
570,000
 
Thereafter
   
22,557,000
 
   
$
29,074,000
 

At September 30, 2007, the Company had $29,074,000 of mortgage debt outstanding which all bears interest at an average fixed rate of 6.14% and an average remaining life of approximately 5.4 years. The fixed rate mortgages are subject to repayment (amortization) schedules that are longer than the term of the mortgages. As such, the approximate amount of balloon payments for all mortgage debt that will be required is as follows:

Year Ended
 
Amount
 
September 30, 2009
 
$
3,870,000
 
September 30, 2013
   
22,292,000
 
   
$
26,162,000
 

Wilshire expects to re-finance the individual mortgages with new mortgages when their terms expire. To this extent, we have exposure to interest rate risk on our fixed rate mortgage debt obligations. If interest rates, at the time any individual mortgage note is due, are higher than the current fixed interest rate, higher debt service may be required, and/or re-financing proceeds may be less than the amount of mortgage debt being retired.
 
26


We believe that the values of our properties will be adequate to command re-financing proceeds equal to, or higher than the mortgage debt to be re-financed.

Item 4. Controls and Procedures

(a) Disclosure controls and procedures. As of the end of the third quarter of 2007, the Company carried out an evaluation, with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures pursuant to Securities Exchange Act Rule 13a-15. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were not effective as of such date due to the material weaknesses described below.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely basis.

During the closing process relating to the quarter ended September 30, 2007, the Company identified a material weakness related to an error in the recording of a foreign currency translation gain associated with a foreign subsidiary that had been substantially liquidated. Such material weakness relates to an error associated with the Company’s consolidation process which was brought to the Company’s attention by its independent registered public accounting firm.

In addition, we identified a material weakness in the fact that there are insufficient personnel in the finance area at the Company. The Audit Committee previously considered the sufficiency of the number of such finance personnel and believed the situation to be satisfactory. The Audit Committee has now determined that additional finance personnel should be hired, and has so informed senior management, who has agreed to hire additional finance personnel (employees or outside consultants) to assist the Chief Financial Officer and perform a financial review function.

As previously disclosed in the Company’s 2006 Annual Report on Form 10-K (the “10-K”) and in its Forms 10-Q for the quarters ended June 30, 2007 and March 31, 2007 and as referred to in Item 1 of Part II of this Quarterly Report on Form 10-Q, material weaknesses have been noted in connection with the documentation of certain leases and rents at one of the Company’s properties and in connection with certain matters the Company voluntarily reported to government authorities (the “Other Matters”).

With respect to the documentation of leases and rents at one of the Company’s properties, all leases and contracts have been reviewed. Multiple levels of approval by management and the management company engaged by the Company are now required to approve leases and other contracts. In addition, management and its management company will receive and analyze more detailed reports concerning this property on a monthly basis. With respect to the Other Matters, as previously disclosed in the Company’s SEC Reports, management has concluded, after its review of its records and record keeping practices, that (i) the events under investigation by governmental authorities do not materially adversely affect any financial statements previously filed by the Company and (ii) the Company is not aware of any comparable arrangements with other public servants. 

Also, as noted in Item 9A of the Company’s 10-K, issues existed regarding the Company’s recording of estimated income tax receivable amounts. The tax item was brought to management’s attention through the Company’s own internal review process. The Company engaged a national independent accounting firm to conduct a tax analysis pursuant to FAS 109 in connection with the 10-K, and on a quarterly basis thereafter. Such a tax analysis was performed with respect to the quarters ended September 30, 2007, June 30, 2007 and March 31, 2007. Management believes that these tax issues are resolved.
 
27


Based on the steps taken, management (i) believes that the consolidated financial statements included in this 10-Q are fairly stated in all material respects and (ii) does not believe that the material weaknesses described above will result in any additional adjustments to previously issued financial statements.

(b) Changes in internal controls over financial reporting. There have been no changes in the Company’s internal control over financial reporting that occurred during the Company’s last fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting, other than those actions described above and in Item 9A of the 10-K.


28


PART II - OTHER INFORMATION

Item 1. Legal Proceedings

Other Matters

See the “Legal Proceedings” section in the Company’s Annual Report on Form 10-K for the Year Ended December 31, 2006 and Quarterly Report on Form 10-Q for the Three Months Ended March 31, 2007. The Company incurred expenses of $514,000 during the first nine months of 2007 in connection with the investigation described in such reports, of which $7,000 was incurred in the third quarter of 2007. The Company is unable to predict the amount of expenses it could be required to incur in the future, or whether or not such amounts would be material.
 
Item 4. Submission of Matters to a Vote of Security Holders

The following matters were submitted to a vote of the Company’s stockholders at its 2007 Annual Meeting held on July 19, 2007, and the votes cast were as set forth below:

(i)  
The election of two directors of the Company to serve as directors of the Company for three year terms expiring in 2010. The votes cast were as follow:

   
For
 
Withheld
 
           
Ernest Wachtel
   
3,912,227
   
122,233
 
W. Martin Willschick
   
3,732,294
   
302,166
 
Timothy Brog
   
2,456,665
   
45,207
 
Andrew Dakos
   
1,926,349
   
575,523
 
               

Mr. Wachtel and Mr. Willschick were re-elected as directors at the annual meeting. The names of each other director whose term of office as a director continued after the annual meeting are as follows: S. Wilzig Izak, Miles Berger, Milton Donnenberg and Eric J. Schmertz, Esq.

(ii)  
Ratification of the appointment of J.H. Cohn LLP as the Company’s auditors for 2007. The votes cast were as follows:

   
For
Against
Abstain
   
6,472,711
41,366
22,255

(iii)  
Consideration of a stockholder proposal to auction the Company to the highest bidder. The votes cast were as follows:

   
For
Against
Abstain
   
2,017,586
4,469,685
49,060
 
29

 
Item 6. Exhibits

Exhibit 31.1 Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act

Exhibit 31.2 Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act

Exhibit 32.1 Certification of Chief Executive Officer Pursuant to Section 906 of Sarbanes-Oxley Act

Exhibit 32.2 Certification of Chief Financial Officer Pursuant to Section 906 of Sarbanes-Oxley Act   


30


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.
     
 
WILSHIRE ENTERPRISES, INC.
(registrant)
 
 
 
 
 
 
Date: November 19, 2007  By:   /s/  S. Wilzig Izak
 
S. Wilzig Izak
  Chairman of the Board and Chief Executive Officer
     
 
 
 
 
 
 
 
By:   /s/ Francis J. Elenio
 
Francis J. Elenio
  Chief Financial Officer

31