Back to GetFilings.com



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

FORM 10-K

(Mark One)
[X] Annual Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the Fiscal Year Ended December 31, 2004

or
[   ] Transition Report Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

For the transition period from ____________ to ____________

Commission file number: 0-28080

UNITED FINANCIAL CORP.
(Exact Name of Registrant as Specified in its Charter)

MINNESOTA 81-0507591
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification Number)

P.O. Box 2779, 120 1st Avenue North, Great Falls, Montana 59403
(Address of Principal Executive Offices)

(406) 727-6106
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, no par value
(Title of Class)

        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 requirements for the past 90 days. YES [X]    NO [   ]

        Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the Registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of the Form 10-K or any amendment to this Form 10-K. [   ]

        Indicate by checkmark whether the Registrant is an accelerated filer (as defined by Rule 12b-2 of the Securities Exchange Act of 1934). Yes [   ]   No [X]

        The aggregate market value of the voting common stock held by non-affiliates of the Registrant, as of June 30, 2004 (the last day of the Registrant’s most recently completed second fiscal quarter), was $34,072,829 (based on the last sale price of such stock as quoted on the Nasdaq National Market ($23.99) on such date).

        The number of shares of Registrant’s common stock outstanding on February 28, 2005 was 2,444,016. Registrant’s common stock is traded on the Nasdaq National Market, under the symbol UBMT.

DOCUMENTS INCORPORATED BY REFERENCE

        Portions of the Proxy Statement for the 2005 Annual Meeting of Stockholders are incorporated by reference into Part III of this Form 10-K.




UNITED FINANCIAL CORP.
2004 FORM 10-K ANNUAL REPORT

TABLE OF CONTENTS

     
PART I
Cautionary Statement   1  
Item 1.   Business   2  
Item 2.   Properties   18  
Item 3.   Legal Proceedings   18  
Item 4.   Submission of Matters to a Vote of Security Holders   18  
PART II
Item 5.   Market for Registrant’s Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities   19  
Item 6.   Selected Financial Data   20  
Item 7.   Management’s Discussion and Analysis of Financial Condition and Results of Operations   21  
Item 7A.   Quantitative and Qualitative Disclosures about Market Risk   40  
Item 8.   Financial Statements and Supplementary Data   41  
Item 9.   Changes in and Disagreements with Accountants on Accounting and Financial Disclosure   41  
Item 9A.   Controls and Procedures   41  
Item 9B.   Other Information   41  
PART III
Item 10.   Directors and Executive Officers of the Registrant   42  
Item 11.   Executive Compensation   42  
Item 12.   Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters   42  
Item 13.   Certain Relationships and Related Transactions   42  
Item 14.   Principal Accounting Fees and Services   42  
PART IV
Item 15.   Exhibits and Financial Statements Schedules   43  
Signatures   44  
Exhibit Index   45  


i



CAUTIONARY STATEMENT

        All statements included or incorporated by reference in this report, other than statements or characterizations of historical fact, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on United’s current expectations, estimates and projections about United’s industry, management’s beliefs, and certain assumptions made by us, all of which are subject to change. Forward-looking statements can often be identified by words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “may,” “will,” “should,” “would,” “could,” “potential,” “continue,” “ongoing,” similar expressions, and variations or negatives of these words, and include, but are not limited to, statements regarding projected results of operations, market acceptance and performance of United’s products and services, the competitive nature of and anticipated growth in United’s markets, its accounting estimates, assumptions and judgments, the impact of tax accounting elections, and management’s future strategic plans. These forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that are difficult to predict and that could cause United’s actual results to differ materially and adversely from those expressed in any forward-looking statement. The risks and uncertainties referred to above include, but are not limited to: (i) general economic or industry conditions could deteriorate or be less favorable than expected, resulting in a deterioration in credit quality, a change in the allowance for loan losses, or a reduced demand for United’s products and services; (ii) changes in the domestic interest rate environment could reduce net interest income and could increase loan losses; (iii) changes in the extensive laws, regulations and policies governing financial services companies could alter United’s business environment or affect operations; (iv) the potential need to adapt to industry changes in information technology systems, on which United is highly dependent, could present operational issues or require significant capital spending; (v) competitive pressures could intensify and affect United’s profitability, including as a result of continued industry consolidation, the increased availability of financial services from non-banks, technological developments, or bank regulatory reform; (vi) the impact of weather conditions in the geographic markets and business areas in which United conducts it business; and (vii) capital investments in United’s businesses may not produce expected growth in earnings anticipated at the time of the expenditure. These forward-looking statements speak only as of the date of this report. United undertakes no obligation to revise or update publicly any forward-looking statement for any reason.










1



PART I

Item 1.   BUSINESS

        General.   United Financial Corp. (“United”) is a bank holding company headquartered in Great Falls, Montana, with operations in 15 locations in 13 Montana communities. United was organized as a Minnesota corporation in 1996. United’s banking business in Montana is conducted through its wholly-owned subsidiary, Heritage Bank, a Montana corporation established in 1923. United had assets of approximately $347.1 million, deposits of approximately $258.3 million and stockholders’ equity of approximately $30.6 million at December 31, 2004.

        Heritage Bank is a state-chartered commercial bank with locations in Billings, Bozeman, Chester, Fort Benton, Geraldine, Glendive, Great Falls (three locations), Hamilton, Havre, Kalispell, Missoula, Libby and Shelby, Montana. Heritage Bank is engaged in the community banking business of attracting deposits from the general public through its branches and using those deposits, together with other available funds, to originate commercial (including lease financing), commercial real estate, residential, agricultural and consumer loans primarily in its market areas in Montana. Heritage Bank’s banking business is concentrated in the Great Falls area through its two full service branches and one separate drive up location. Based on total assets, 45% of United’s assets are located at Heritage Bank’s Great Falls locations. Heritage Bank also invests in mortgage-backed securities, U.S. Treasury obligations, other U.S. Government agency obligations and other interest-earning assets.

        Heritage Bank’s financial condition and results of operations, and therefore the financial condition and results of operations of United, are dependent primarily on net interest income and fee income. Heritage Bank’s financial condition and results of operations are also significantly influenced by local and national economic conditions, changes in market interest rates, governmental policies, tax laws and the actions of various regulatory agencies.

        In December 2003, Heritage Bank formed Heritage Northwest, Inc., a mortgage banking company in Bellingham, Washington, which began operations in the spring of 2004. Management of United has decided to terminate these operations in Bellingham as of March 2005. In December 2004, Heritage Bank incorporated a second wholly-owned subsidiary, HPM, Inc. to acquire land and a building for a new Great Falls drive-up location, which it will then lease back to Heritage Bank. For more information on these transactions, see “Other Activities” in this item. Heritage Bank also holds a 14% ownership interest in Bankers’ Resource Center, a computer data center, located in Helena, Montana.

        United’s principal offices are located at 120 First Avenue North, Great Falls, Montana 59401, and its telephone number is (406) 727-6106.

        United makes available all periodic and current reports, free of charge, on its website as soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission (“SEC”). United’s website address is www.ufcmontana.com. The contents of our website are not incorporated into this report or into our other filings with the SEC.








2



Lending Activities

        General.   Lending activities are United’s primary source of both interest income and fee income. United’s interest income from loans receivable was approximately $16.4 million, $15.9 million and $16.5 million, or approximately 90%, 89% and 85% of total interest income, for the years ended December 31, 2004, 2003 and 2002, respectively. United’s principal lending activity has been the origination of real estate loans, including conventional residential real estate loans (loans which are neither insured nor partially guaranteed by government agencies) and residential real estate loans insured by the Federal Housing Administration (“FHA”) or partially guaranteed by the Veterans Administration (“VA”). United also originates commercial and agricultural loans secured by real estate. In addition to loans secured by real estate, United’s lending activity includes the origination of non-mortgage commercial, agricultural and consumer loans.

        The following table sets forth the composition of United’s loans receivable at December 31, 2004, 2003, 2002, 2001 and 2000:

(Dollars in thousands)
  
December 31,
December 31,
December 31,
2004
2003
2002
Amount
Percent
Amount
Percent
Amount
Percent
Loans secured by real estate:                            
  1 – 4 residential   $ 27,543    10.3 % $ 26,821    11.6 % $ 27,029    12.6 %
  5 or more residential    3,012    1.1    3,150    1.4    4,693    2.2  
  Construction    29,083    10.8    17,175    7.4    15,259    7.1  
  Agricultural    40,685    15.1    30,796    13.3    26,298    12.3  
  Commercial    51,017    19.0    48,235    20.9    45,355    21.1  






Total loans secured by real estate    151,340    56.3    126,177    54.6    118,634    55.3  
  Commercial loans    62,410    23.2    53,985    23.4    49,992    23.3  
  Tax exempt municipal loans    2,698    1.0    2,431    1.1    1,469    .7  
  Agricultural loans    15,109    5.6    14,511    6.3    14,548    6.8  
  Loans on deposit and other loans    1,278    .5    1,241    .5    875    .4  
  Second mortgage consumer loans    6,122    2.3    5,502    2.4    5,454    2.5  
  Consumer loans    29,762    11.1    27,087    11.7    23,491    11.0  






Total loans receivable    268,719    100.0 %  230,934    100.0 %  214,463    100.0 %



 Less:  
  Allowance for loan losses    3,708         3,755         3,113  



Net loans receivable   $ 265,011        $227,179      $211,350











3



(Dollars in thousands) December 31,
December 31,
2001
2000
Amount
Percent
Amount
Percent
Loans secured by real estate:                    
  1 – 4 residential   $ 30,202    13.9 % $ 33,079    15.8 %
  5 or more residential    5,010    2.3    6,326    3.0  
  Construction    19,384    8.9    12,850    6.1  
  Agricultural    24,655    11.3    24,689    11.8  
  Commercial    45,820    21.1    33,075    15.8  




Total loans secured by real estate    125,071    57.5    110,019    52.5  
  Commercial loans    50,678    23.3    59,326    28.4  
  Tax exempt municipal loans    1,685    .8    1,489    .7  
  Agricultural loans    11,607    5.3    10,469    5.0  
  Loans on deposit and other loans    1,532    .7    1,138    .5  
  Second mortgage consumer loans    4,954    2.3    4,495    2.2  
  Consumer loans    21,956    10.1    22,245    10.7  




Total loans receivable    217,483    100.0 %  209,181    100.0 %


 Less:  
  Allowance for loan losses    2,794        2,011  


Net loans receivable   $ 214,689       $207,170  



        Residential (Non-Construction) Real Estate Lending.   Residential mortgage lending constitutes a significant portion of United’s lending activities. United’s residential loan originations are conducted by residential loan production officers in Heritage Bank’s twelve banking offices and its two loan production offices. The majority of Heritage Bank’s residential loan production is secured by properties located in Montana and are fixed-rate, long-term mortgage loans which are sold to the secondary market.

        Under Heritage Bank’s residential lending policies, most loans originated conform to Government National Mortgage Association/Federal National Mortgage Association (“GNMA/FNMA”) secondary mortgage market standards and are secured by residential property with an appraised value of not more than 80% (or 95% if private mortgage insurance is obtained) of the principal amount of the loan. In accordance with federal guidelines, an appraisal by an independent licensed or certified appraiser is required for residential loans in excess of $250,000. United generally also obtains appraisals or valuations on most residential loans under $250,000. The terms of Heritage Bank’s conventional real estate loans provide that the loan can be prepaid without penalty and typically include a due-on-sale clause that provides for acceleration of indebtedness upon the sale or other disposition of secured property. Evidence of fire, casualty and hazard insurance with a mortgagee clause in favor of United is required prior to settlement of residential and commercial real estate loans. Title insurance is generally required on properties securing such loans.

        Most of Heritage Bank’s residential loans are originated through personal contacts of loan officers, including contacts with local realtors, and through referrals from deposit customers. Although the majority of Heritage Bank’s loans are fixed rate loan products that are subsequently sold on the secondary market, Heritage Bank does offer a variety of adjustable rate residential loans, some of which are sold on the secondary market and some of which are retained in its own portfolio. The interest rates on variable loans vary with the movement of the index upon which the interest rates are based. If the interest rates change, loan payments, balances or terms may be adjusted. Heritage Bank’s primary indexes are the 1, 3 and 5-year constant maturity Treasury indexes. Most of the ARMs currently originated by Heritage Bank have loan terms of 15 to 30 years with rate adjustments generally every 1, 3 or 5 years during the term of the loan. Generally, interest rate adjustments on Heritage Bank’s ARMs are


4



limited to changes of 2.5% – 3.25% per year and 6% – 10% for the life of the loan. The average lives of these loans were 9.75 years at December 31, 2004.

        The majority of Heritage Bank’s total production of long-term (15 to 30-year maturity) fixed rate residential loans is originated according to pre-arranged underwriting standards that result in immediate sale to the secondary market, primarily to mortgage bankers and pension funds. While origination and sale of these loans produces fee income, the loans are carried at their outstanding principal balance, which is the contracted purchase price, and therefore no gain or loss is realized at sale, except for gains associated with recognizing any retained mortgage servicing rights. Heritage Bank sold long-term fixed-rate residential mortgage loans to the secondary market in aggregate amounts of approximately $143.3 million in 2004, $325.9 million in 2003 and $201.4 million in 2002. Heritage Bank also sells long-term fixed-rate loans that are refinances of existing portfolio loans or permanent financing of completed construction loans. These are sold to the secondary market or State of Montana housing agencies. These loans are carried at their outstanding principal balance, which was the contracted purchase price, and therefore no gain or loss is realized at sale. The combination of both of these types of secondary market sales resulted in fee income totaling $2.8 million, $5.0 million and $3.6 million in 2004, 2003 and 2002, respectively. These fees are reported by United as gain on sale of loans within non-interest income in its statements of operations. Heritage Bank retains a limited number of adjustable rate mortgages and fixed rate mortgage loans up to 15-year maturities for its own portfolio.

        Real Estate Construction Loans.   In addition to permanent real estate mortgage loans, Heritage Bank also provides interim financing for the construction of single-family and multi-unit dwellings, commercial real estate and improvements of real estate. Construction loans are generally made for periods of approximately nine months, with interest paid at periodic intervals. Such loans may be extended for several months due to adverse weather conditions or other justifiable delays in construction. Heritage Bank provides financing primarily for a limited number of registered contractors who have demonstrated an ability to complete projects in residential development and construction, have operated in Heritage Bank’s lending area for a number of years and are deemed to be financially responsible. Heritage Bank also provides construction loans for customers who have made the decision to construct a new home for their personal use and in that case the Heritage Bank customer will choose their own contractor who is then approved by Heritage Bank. Heritage Bank requires that permanent financing is in place prior to entering into a construction loan for an individual customer.

        Commercial and Agricultural Real Estate Loans.   Heritage Bank engages in commercial real estate lending secured by both commercial and agricultural properties. Occasionally when making such loans, Heritage Bank participates in the U.S. Small Business Administration’s program for guaranteed commercial real estate loans. Heritage Bank’s loans on commercial and agricultural real estate are primarily first lien loans with 10 to 15-year maturities and adjustable interest rates based on U.S. Treasury indexes for 1, 3 and 5 years.

        Non-Mortgage Commercial and Agricultural Lending.   In addition to real estate lending, Heritage Bank offers commercial and agricultural non-mortgage loans. Heritage Bank offers commercial lines of credit, equipment term loans, working capital loans and loans guaranteed by the Small Business Administration to its business customers. It also offers seasonal lines of credit and term equipment loans to its agricultural borrowers. Heritage Bank purchases, on a participation basis, loans originated outside its normal market areas. Participation loans are generally purchased from commercial banks and third party loan production offices. Generally, these purchased participations allow Heritage Bank to diversify its geographic risk and are purchased with a higher level of underwriting standards since a direct customer relationship does not exist. At December 31, 2004, Heritage Bank had $62.4 million of non-mortgage commercial loans in its loan portfolio, which included approximately $25.7 million of purchased participation loans located outside of Montana.

        Consumer Lending.   Heritage Bank’s consumer loan portfolio includes home equity, home improvement, line of credit, auto, deposit account, dealer loans and credit card receivables. Heritage


5



Bank has entered into agreements with certain local merchants to purchase qualifying conditional sales contracts. Heritage Bank requires fire, hazard and casualty insurance for loans secured by home equity and casualty insurance for loans secured by autos and recreational vehicles. Heritage Bank also maintains an underlying vendors single interest insurance policy to protect it in the event a loss is incurred to a non-insured customer vehicle.

Investment Activities

        The investment activities of United are designed to provide an investment alternative for funds not presently required to meet loan demand, assist in maximizing income, supply collateral to secure public funds and retail repurchase agreements, provide a means for balancing market and credit risks, and provide consistent income and market value throughout changing economic times.

        Interest income from investment activities was approximately $1.6 million, $1.7 million and $2.6 million, or approximately 8.8%, 9.6% and 13.3% of United’s total interest income, for the years ended December 31, 2004, 2003 and 2002, respectively.

        United’s portfolio consists primarily of obligations of the U.S. government and its agencies, mortgage-backed securities, municipal bonds and corporate bonds and equity securities. United’s investment portfolio does not contain a concentration of investments in any one issuer in excess of 10% of its total investment portfolio, except for securities of the U.S. government and U.S. government agencies. All of United’s investments are classified as available-for-sale.

        The following table sets forth the carrying values of United’s investments at December 31, 2004, 2003 and 2002:

(Dollars in thousands) December 31,
2004

December 31,
2003

December 31,
2002

U.S. government and federal agencies     $ 4,029   $ 8,106   $ 8,135  
Mortgage-backed securities    34,446    31,574    31,741  
Municipal bonds    474    1,899    1,999  
Corporate bonds and equity securities        1,700    1,651  



    $ 38,949   $ 43,279   $ 43,526  




        During 2004, United received $11.9 million in mortgage-backed security principal payments and had $7.1 million of calls and maturities of investment securities. Sales of investment securities and mortgage-backed securities were $3.5 million in 2004 and purchases totaled $18.5 million. United experienced a decrease in unrealized gain in market values of its investment portfolio of $.4 million, from $.5 million in 2003 to $.1 million in 2004, before taxes. The decrease in principal payments on mortgage-backed securities was a result of the stabilizing of interest rates during 2004, which slowed the prepayments on mortgage-backed securities. United’s purchases of investment securities decreased accordingly to maintain its investment portfolio.

        During 2003, United received $20.8 million in mortgage-backed security principal payments and had $7.1 million of calls and maturities of investment securities. United sold $1.9 million of investment securities and mortgage–backed securities while purchasing $30.2 million in investment securities and mortgage-backed securities. United recorded a decrease in unrealized gain in market values of its investment portfolio of $.5 million, amortization of purchase premium of $.2 million and a realized gain of $.1 million, before taxes.


6



Sources of Funds

        The primary sources of funds for United’s lending and investment activities are deposits, repurchase agreements, Federal Home Loan Bank (“FHLB”) borrowings, loan and mortgage-backed securities repayments, proceeds from loan sales, investment securities, interest payments and maturities, and net operating revenues.

        Deposit Activities.   Deposits are attracted from within United’s market area through the offering of a broad selection of deposit instruments, including NOW accounts, money market accounts, regular savings accounts, certificates of deposit and retirement savings plans. Deposit account terms vary, according to the minimum balance required, the time periods the funds must remain on deposit and the interest rate, among other factors. In determining the terms of its deposit accounts, United considers current market interest rates, profitability to United, matching deposit and loan products offered by its competition and its customer preferences and concerns. United reviews its deposit mix and pricing on a regular basis.

        The following table sets forth the composition of United’s deposits at December 31, 2004, 2003 and 2002:

(Dollars in thousands) December 31,
December 31,
December 31,
2004
2003
2002
Amount
Percent
Amount
Percent
Amount
Percent
Type:
Non-interest bearing
    $ 47,490    18.4 % $ 36,551    16.1 % $ 35,627    15.8 %
Interest bearing:  
  NOW & money market Accounts    35,974    13.9    33,300    14.6    26,827    11.9  
  Savings accounts    54,427    21.1    54,897    24.1    50,417    22.4  
  Time deposits    120,444    46.6    102,766    45.2    112,359    49.9  






Total   $ 258,335    100.0 % $ 227,514    100.0 % $ 225,230    100.0 %







        Scheduled maturities of certificates of deposit at December 31, 2004 are as follows:

(Dollars in thousands)
  
Due within one year     $ 77,417  
Due within two to three years    27,471  
Due within four to five years    15,556  

Totals   $ 120,444  


        Time deposits of $100,000 or more were approximately $29.1 million, $24.0 million and $29.1 million at December 31, 2004, 2003 and 2002, respectively. Amounts in excess of $100,000 are not insured by a federal agency.










7



The maturity of time deposits of $100,000 or more at December 31, 2004 was as follows:

(Dollars in thousands)
  
Less than three months     $ 8,894  
Three to six months    2,791  
Six to twelve months    6,690  
Greater than twelve months    10,735  

Total   $ 29,110  


        Early withdrawal from time deposits subjects the depositor to an early withdrawal penalty which is currently equal to six months of simple, nominal interest when the original maturity is longer than one year, three months of simple, nominal interest when original maturity is 92 days to one year, and all interest earned when original maturity is 91 days or less.

        Beginning in 2004, United began acquiring brokered deposits. At December 31, 2004, such brokered deposits totaled $8.4 million. Although deposits are not solicited outside of Montana, historically, a small number of the Heritage Bank’s depositors have resided outside Montana. As market demand generally dictates deposit maturities and rates, United intends to continue to offer those types of accounts that it believes have broad market appeal.

        Borrowings.   Heritage Bank relies to a significant extent on borrowings from the FHLB to finance its short-term, and increasingly its longer term, financing needs. The FHLB functions as the central reserve bank providing credit for commercial banks and certain other member financial institutions. Borrowings from the FHLB are available at various maturities, which facilitates the matching of asset and liability maturity dates.

        As a member of the FHLB, Heritage Bank is required to own capital stock in the FHLB and is authorized to apply for advances on the security of specified collateral. Advances are made pursuant to several different credit programs. Each credit program has its own interest rate and range of maturities. Heritage Bank’s established available FHLB advance credit line for 2004 was 25% of assets. The FHLB is required to review its credit limitations and standards at least annually.

        For the years ended December 31, 2004, 2003 and 2002, FHLB borrowing information was as follows:

(Dollars in thousands)
  
2004
2003
2002
Average FHLB advances     $ 42.5   $ 31.6   $ 41.8  
Maximum advances outstanding    60.6    36.0    48.5  
Year end advances outstanding    44.8    31.0    34.0  
Weighted average interest rate    3.41 %  4.05 %  4.66 %

        Securities Sold Under Agreements To Repurchase.   Heritage Bank generates funds through the sale of investment securities under agreements requiring their repurchase at a premium that represents interest. The securities underlying agreements to repurchase are for the same securities originally sold and are held in a custody account by a third party.








8



        For the years ended December 31, 2004, 2003 and 2002, securities sold under agreements to repurchase information was as follows:

(Dollars in thousands)
  
2004
2003
2002
Average balances     $ 8.2   $ 9.2   $ 9.9  
Maximum balances outstanding    13.7    9.9    13.5  
Year end balances    7.5    7.9    12.8  
Weighted average interest rate    1.30 %  1.54 %  1.69 %

        Subordinated Debentures.   In July 2001, United issued junior subordinated debentures, aggregating $3.1 million to United Financial-Montana Capital Trust I (the “Trust”). The Trust issued preferred securities, as part of a pooled issue, with an aggregate liquidation amount of $3.0 million ($1,000 per capital security) to third-party investors. The junior subordinated debentures and cash are the sole assets of the Trust. The preferred securities are includable as Tier I capital for regulatory capital purposes. The offering price was $1,000 per capital security. The junior subordinated debentures and the preferred securities pay interest and dividends, respectively, on a semi-annual basis, which are included in interest expense. The variable interest rate resets on January 25 and July 25 of each year, based upon six month LIBOR plus 3.75%. The interest rate reset on January 25, 2005 was 6.71%. The junior subordinated debentures and preferred securities will mature on July 25, 2031. The junior subordinated debentures and preferred securities can be redeemed contemporaneously, in whole or in part, after five years at decreasing premiums with the permission of the Board of Governors of the Federal Reserve System (the “Federal Reserve”). United has provided a full and unconditional guarantee of the obligations of the Trust in the event of the occurrence of an event of default, as defined. Debt issuance costs totaling $118,812 were capitalized related to the debenture offering and are being amortized over the 10-year non-premium callable life of the preferred securities.

        In accordance with newly issued accounting pronouncements, for periods ending after March 15, 2004, United will no longer consolidate the Trust in its financial statements. See Part IV, Item 15. – “Notes to Consolidated Financial Statements – Subordinated Debentures.”

Other Activities

        In December 2003, Heritage Bank formed Heritage Northwest, Inc., a mortgage banking company in Bellingham, Washington, which began operations in the spring of 2004. Management of United has made the decision to terminate these operations in Bellingham as of March 2005. At December 31, 2004, this subsidiary had total assets of $.1 million. As the amount of assets and revenue involved has been determined to be insignificant to United, no discontinued operations reporting is reflected in the financial statements included in this report with regard to this subsidiary. United does not expect to assume any material liabilities as a result of the termination of operations.

        In December 2004, Heritage Bank incorporated a second wholly-owned subsidiary, HPM, Inc. to acquire land and a building for a new Great Falls drive-up location, which it will then lease back to Heritage Bank. The total cost of the land and building acquired by HPM, Inc. in December 2004 was $.6 million. Heritage Bank expects to begin operating the drive-up location in April 2005.

Market Area

        Great Falls, the county seat of Cascade County and a regional trade center, is one of the largest cities in Montana. The estimated 2004 Great Falls and Cascade County populations were approximately 57,000 and 80,000, respectively. The economy of Great Falls is largely based on agriculture, health care and Department of Defense activities. Malmstrom Air Force Base (“MAFB”), which employs approximately 4,000 people, is the largest employer in Great Falls and Cascade County. Any significant reduction in size or closure of MAFB would likely adversely affect United and its results of operations


9



and financial condition. MAFB is home to 200 of the nation’s 500 land based intercontinental ballistic missiles.

        The economies of Chester, Fort Benton, Geraldine, Glendive, Havre and Shelby, Montana are dependent to a large extent on agricultural, livestock and railroad activities. Areas such as Bozeman, Great Falls, Hamilton, Kalispell, Libby and Missoula are supported in part by tourism, higher education and natural resources. Agriculture and natural resources are among the predominant activities in the State of Montana, and any adverse trends in either of these two industries could adversely affect United and its results of operations and financial condition.

Competition

        Heritage Bank, like other depository institutions, is operating in a rapidly changing environment and, therefore, faces considerable competition in the attraction of deposits and the origination of loans. Historically, the most direct competition for deposits has come from savings banks, credit unions and commercial banks. There are approximately 45 depository institutions, commercial banks, credit unions and savings banks with offices in Heritage Bank’s Montana market areas. In addition to these entities, United estimates there are approximately 35 mortgage companies directly competing with its real estate originators in the Montana market area. Non-depository financial service organizations, primarily in the securities and insurance industries, have also become competitors for retail savings and investment funds. Heritage Bank’s deposit programs compete with money market mutual funds, government securities and other investment alternatives. Heritage Bank competes for deposits by offering a variety of deposit accounts at interest rates based upon market conditions, convenient business hours, quality service and convenient branch locations.

Employees

        At February 29, 2005, Heritage Bank employed 123 full-time employees and 30 part-time employees. Heritage Bank maintains a comprehensive employee benefit program providing, among other benefits, hospitalization and major medical insurance, paid sick leave, disability, life insurance and 401K retirement plans. Heritage Bank’s employees are not represented by any collective bargaining group. See Part IV, Item 15. – “Notes to Consolidated Financial Statements – Employee Benefit Plans.” United, as a parent company, has no paid employees.

Executive Officers of the Registrant

        The following table sets forth information with respect to the executive officers of United. All executive officers are elected annually by the Board of Directors. There are no arrangements or understandings between individual officers and any other person pursuant to which he or she was elected as an officer.

Name
Age
Position Held
 
Kurt R. Weise   48   Chairman, President and Chief Executive Officer of United; Director and Vice President of Heritage Bank  
 
Kevin P. Clark  49  Director, Secretary and Senior Vice President of United; Director, President and Chief Executive Officer of Heritage Bank 
 
Steve L. Feurt  49  Director, Senior Vice President and Chief Credit Officer of United; Director, Executive Vice President and Senior Lending Officer of Heritage Bank 
 
Paula J. Delaney  44  Chief Financial Officer of United; Director and Vice President of Heritage Bank 


10



        Mr. Weise has served as Chief Executive Officer of United since 1999 and Chairman of United since 2003. Mr. Weise has served as President and director of United, and director and Vice President of Heritage Bank since 1998. Mr. Weise’s term of office as a director of United expires at United’s annual shareholder meeting in 2006. Mr. Weise also serves as President of Central Financial Services (“CFS”), a bank-consulting firm and President of Central Bancshares, Inc. (“Central Bancshares”). Central Bancshares is the parent company of Central Bank, located in Stillwater, Minnesota. Central Bancshares and CFS are both wholly owned by United’s largest shareholder.

        Mr. Clark has served as Senior Vice President and Secretary of United, and director, President and Chief Executive Officer of Heritage Bank, since 1998. Mr. Clark’s term of office as a director of United expires at United’s annual shareholder meeting in 2006.

        Mr. Feurt has served as Senior Vice President and Chief Credit Officer of United, and director and Executive Vice President and Senior Lending Officer of Heritage Bank, since 1998. Mr. Feurt has served as a director of United since 1998. His term of office as a director of United expires at United’s annual shareholder meeting in 2005.

        Ms. Delaney has served as Chief Financial Officer of United since 2001, and as Vice President of Heritage Bank since 1998. Ms. Delaney has served on the Heritage Bank board since 2000. Previously, Ms. Delaney was employed in public accounting from 1984 to 1998, with Hamilton Misfeldt & Co. P.C., a Great Falls, Montana based public accounting firm.

Supervision and Regulation

        United is a bank holding company which owns Heritage Bank, a Montana-state chartered commercial bank.

        Bank holding companies are subject to the general supervision and regulation by the Federal Reserve Bank (“FRB”). Under the Bank Holding Company Act of 1956, as amended (“BHCA”), and FRB regulations, a bank holding company may engage in banking, managing or controlling banks, furnishing or performing services for banks it controls and conducting activities that the FRB has determined to be closely related to banking. Bank holding companies must also obtain the prior approval of the FRB before acquiring 5% or more of the outstanding shares of another bank or bank holding company and must provide notice to, and in some situations obtain the prior approval of, the FRB in connection with the acquisition of 5% or more of the outstanding shares of a company engaged in a “bank related” business.

        Under FRB regulations, a bank holding company is required to serve as a source of financial and managerial strength to its subsidiary banks and may not conduct its operations in an unsafe or unsound manner. In addition, it is the FRB’s policy that in serving as a source of strength to its subsidiary banks, a bank holding company should stand ready to use available resources to provide adequate capital to its subsidiary banks during periods of financial stress or adversity. A bank holding company’s failure to meet its obligations to serve as a source of strength to its subsidiary banks will generally be considered by the FRB to be an unsafe and unsound practice or a violation of FRB regulations, or both.

        Bank holding companies are subject to certain limitations on redemption of common stock or other equity securities. In addition, the FRB has issued regulations setting minimum capital standards for bank holding companies. Depending on the capital classification of a bank holding company, it may be restricted from engaging in certain non-bank activities or from acquiring interests in additional banks or other depository institutions. As of December 31, 2004, United met the limitations on redemption of common stock and the minimum capital requirements issued by the FRB.


11



        Under the BHCA, as amended by the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the “Interstate Act”), a bank holding company may acquire banks throughout the United States subject only to state or federal deposit caps and state minimum age requirements. Effective June 1, 1997, the Interstate Act authorized interstate branching by acquisition and consolidation in those states that had not opted out by that date. Montana had opted out of the interstate branching by acquisition and consolidation until October 1, 2001.

        The Gramm-Leach-Bliley Act of 1999 (the “Financial Services Modernization Act”) came into effect on March 11, 2000. The Financial Services Modernization Act repeals the two affiliation provisions of the Glass-Steagall Act: Section 20, which restricted the affiliation of Federal Reserve member banks with firms “engaged principally” in specified securities activities; and Section 32, which restricts officer, director, or employee interlocks between a member bank and any company or person “primarily engaged” in specified securities activities. In addition, the Financial Services Modernization Act contains provisions that expressly preempt any state law restricting the establishment of financial affiliation, primarily related to insurance. The general effect of the law is to establish a comprehensive framework to permit affiliation among commercial banks, insurance companies, securities firms, and other financial service providers by revising and expanding the bank holding company framework to permit a holding company system to engage in a full range of financial activities through a new entity known as a financial holding company. To date, United has not elected to become a financial holding company.

        Bank holding companies that elect to become a financial holding company may affiliate with securities firms and insurance companies and engage in other activities that are financial in nature or are incidental or complementary to activities that are financial in nature. “Financial in nature” activities include securities underwriting, dealing, and market making, sponsoring mutual funds and investment companies, insurance underwriting and agency, merchant banking, and activities that the Federal Reserve, in consultation with the Secretary of the Treasury, determines from time to time to be so closely related to banking or managing or controlling banks as to be a proper incident thereto.

        United does not believe that the Financial Services Modernization Act has negatively affected its operations in the near-term. However, to the extent that the legislation permits banks, securities firms, and insurance companies to affiliate, the financial services industry may experience further consolidation. The Financial Services Modernization Act is intended to grant to community banks certain powers as a matter of right that larger institutions have accumulated on an ad hoc basis. Nevertheless, this legislation may increase the amount of competition from larger institutions and other types of companies with substantially greater resources and a wider variety of financial products than United currently offers.

        Under the Financial Services Modernization Act, federal banking regulators have adopted rules that limit the ability of banks and other financial institutions to disclose non-public information about consumers to nonaffiliated third parties. These limitations require disclosure of privacy policies to consumers and, in some circumstances, allow consumers to prevent disclosure of certain personal information to a nonaffiliated third party. The rules were effective November 13, 2000, but compliance was optional until July 1, 2001. United has implemented procedures to comply with these rules and believes that compliance has not adversely affected its operations.

        United and its subsidiaries are deemed affiliates within the meaning of the Federal Reserve Act, and transactions between the affiliates are subject to certain restrictions. Accordingly, United and its respective subsidiaries must comply with Sections 23A and 23B of the Federal Reserve Act (the “FRA”). Generally, these sections restrict “covered transactions” (i.e., loans, purchases of assets, guaranties and similar transactions) to a percentage of the depository institution’s capital and surplus, require that such transactions be appropriately collateralized and require that such transactions be on terms as favorable to the depository institution as transactions with non-affiliates. Loans to insiders (officers, directors and 10% shareholders) of a depository institution are subject to Sections 22(g) and (h) of the FRA and


12



regulations thereunder. Among other things, such loans must be made on terms substantially the same as loans to non-insiders.

        On October 26, 2001, President Bush signed the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism (“USA Patriot Act”) of 2001. Among other things, the USA Patriot Act (1) prohibits banks from providing correspondent accounts directly to foreign shell banks; (2) imposes due diligence requirements on banks opening or holding accounts for foreign financial institutions or wealthy foreign individuals; (3) required financial institutions to establish an anti-money-laundering compliance program; and (4) generally eliminates civil liability for persons who file suspicious activity reports. The Act also increased governmental powers to investigate terrorism, including expanded government access to account records. The Department of the Treasury is empowered to administer and make rules to implement the Act. While the USA Patriot Act may, to some degree, affect United’s record-keeping and reporting expenses, United does not believe that the Act will have a material adverse effect on its business and operation. Management believes United is in compliance with the USA Patriot Act.

        Depository Institution Subsidiary—Heritage Bank.   Effective January 1, 2001, Heritage Bank became a Montana-chartered commercial bank. As such, Heritage Bank is subject to regulation and supervision by the Montana Department of Commerce, Division of Banking and Financial Institutions (the “Montana Division”) and the FDIC. Heritage Bank’s deposits are insured by the FDIC up to $100,000.

        The Montana statutes and regulations place limitations on the business and other activities of Heritage Bank which may be more restrictive than limitations applicable to depository institutions that are not state-chartered commercial banks. In particular, and among other limitations, the establishment and operation of new branch offices, is limited by, and subject to approval by, the Montana Division. In addition, state-chartered commercial banks are generally not authorized to make investments in the capital stock of any corporation, or to make other investments in equity securities or to engage in securities or insurance activities. A Montana bank may acquire shares of stock in an affiliate or subsidiary, the business activities of which are limited to those allowed by law for a bank. Some federally chartered depository institutions located in Montana may engage in such activities without regard to state law.

        By reason of FDIC insurance, Heritage Bank is an insured depository institution for purposes of certain federal laws and regulations. The federal laws that apply to depository institutions regulate, among other things, the scope of their businesses, their investments, the reserves against deposits, the timing and availability of deposited funds and certain aspects of their lending activities. These laws and regulations governing the depository institution activities have generally been promulgated to protect depositors and not to protect stockholders of such institutions or their holding companies. These laws and regulations are designed to ensure that appropriate action is taken to address concerns regarding the safe and sound operation of insured depository institutions and generally relate to internal control and information systems, loan documentation and credit underwriting, asset growth, management performance and earnings. If an insured depository institution fails to meet the applicable standards and regulatory requirements, an appropriate banking agency may require that the institution prepare and submit to the agency an acceptable plan for addressing the regulatory concern. If the plan submitted is deemed inadequate, or if the institution fails to submit or comply with the required plan, a banking agency may take further action with respect to the regulatory concerns, including institution of an enforcement action with respect to the institution.

        The Federal Deposit Insurance Corporation Improvement Act of 1991 (“FDICIA”) required federal banking regulators to adopt regulations in a number of specific areas to insure depository institution safety and soundness, including internal controls, credit underwriting, asset growth, management compensation, asset quality and earnings performance. FDICIA also contains provisions intended to change independent auditing requirements, to restrict the activities of certain insured depository institutions, to change various consumer banking laws and to limit the ability of “under-


13



capitalized banks” to borrow from the FRB’s discount window or to acquire brokered deposits. Heritage Bank is in compliance with applicable FDICIA regulations as of December 31, 2004.

        The Financial Institution Reform, Recovery and Enforcement Act of 1989 (“FIRREA”) significantly changed existing federal banking legislation and regulation, including significant increases in FDIC insurance premiums, separation of the FDIC insurance into two deposit insurance funds, authorizing bank holding companies to own savings associations, increasing the federal banking agencies’ enforcement powers and increasing the civil and criminal penalties for violations of federal banking laws and regulations.

        Heritage Bank is subject to certain federal consumer laws, including the Community Reinvestment Act of 1977, as amended (“CRA”), and other fair lending laws and regulations which impose nondiscriminatory lending requirements on insured depository institutions. In recent periods, federal regulatory agencies have sought a more rigorous enforcement of the CRA and other fair lending laws and regulations. A successful challenge to a depository institution’s performance under the CRA and related fair lending laws and regulations could result in a variety of sanctions, including the required payment of damages and civil money penalties, prospective and retrospective injunctive relief and the imposition of restrictions on mergers and acquisitions or other activities of the depository institution or the holding companies controlling such depository institutions. Private parties may also have the ability to challenge an institution’s performance under the fair lending laws in private class action litigation. Heritage Bank’s most recent rating under CRA is satisfactory. The next CRA exam is scheduled for May 2005.

        Federal regulatory banking agencies have also established uniform capital requirements for all insured depository institutions. An insured depository institution that does not achieve and maintain required capital levels may be subject to supervisory action through the issuance of capital directives, cease and desist orders or other written orders or agreements with the appropriate federal banking agency. Failure of an insured depository institution to meet the required capital levels may also prohibit or limit the ability of a bank holding company controlling such institution to engage in merger and acquisition activities or other expansion activities. As of December 31, 2004, Heritage Bank met the “well capitalized” requirements issued by the applicable federal banking agency.

        Depository institutions generally depend upon the difference between the interest rate paid by them on deposits and other borrowings and the interest rate received on loans extended to customers and on investment securities. The interest rates are highly sensitive to many factors beyond the control of depository institutions, including general economic conditions in their primary market area and the broader economy. In addition to general economic conditions affecting business generally, depository institutions such as Heritage Bank is affected by federal government policies and actions of regulatory agencies. In particular, the FRB through its various operations and powers may affect interest rates charged on loans or paid on deposits. Such changes in interest rates affect the growth and quality of depository institution loans, investments and deposits.

        Federal banking regulatory agencies may institute enforcement actions against depository institutions, their parent holding companies and other institution-affiliated parties with respect to violations of any federal law or regulation. Enforcement actions may include the appointment of a conservator or receiver, the issuance of cease and desist orders or other formal action, termination of insurance of deposits and the imposition of civil money penalties. Heritage Bank is currently not subject to any such enforcement actions.

        From time to time, various types of federal and state legislation have been proposed that would result in additional regulation of, or restrictions on, the business of depository institutions. It cannot be predicted whether such legislation will be adopted or how such legislation would affect the business of Heritage Bank.


14



        Deposit Insurance and FDIC Regulation.   Effective January 1, 2001, Heritage Bank became a member of the Savings Association Insurance Fund (“SAIF”), and the Bank Insurance Fund (“BIF”), both administered by the FDIC. Section 5(d) of the Federal Deposit Insurance Act (“FDI Act”), known as the Oakar Amendment, permits merger transactions between SAIF- and BIF-member institutions resulting in an institution with deposits that are proportionally insured by both SAIF and BIF.

        Savings deposits are insured up to the applicable limits (generally $100,000 per insured depositor) by the FDIC. The FDIC is empowered to impose deposit insurance premiums, conduct examinations and require reporting by Heritage Bank. The FDIC may also prohibit Heritage Bank from engaging in any activity the FDIC determines by regulation or order to pose a serious risk to the FDIC. The FDIC can also initiate enforcement actions against Heritage Bank and may terminate the deposit insurance of Heritage Bank if it determines that Heritage Bank has engaged or is engaging in any unsafe or unsound practice, or are in an unsafe or unsound condition.

        For 2004, the FDIC assessment rate for Heritage Bank decreased each quarter from 1.54 basis points per $100 of insured deposits during the first quarter, to 1.46 basis points for the fourth quarter. As a result, Heritage Bank’s 2004 FDIC deposit insurance premium was approximately $.1 million. FDIC has published assessment rates for the first quarter of 2005, per $100 of insured deposits, of 1.44 basis points.

        State Lending Limits.   As of January 1, 2001, Heritage Bank became subject to a State of Montana lending limit of 20% of capital. The maximum aggregate amount of loans outstanding to a single borrower at Heritage Bank at December 31, 2004 and 2003 was approximately $2.2 million and $2.4 million, respectively. At December 31, 2004 and 2003 Heritage Bank was in compliance with the State of Montana lending limit.

        Capital Adequacy.   FDIC emphasizes capital as a measure of performance and establishes a rigid regulatory scheme based almost entirely on capital levels. Banks are assigned to one of five capital categories depending on their total risk-based capital ratio, Tier I risk-based capital ratio, and leverage ratio, together with certain subjective factors. Banks which are deemed to be “undercapitalized” are subject to certain mandatory supervisory corrective actions. The five statutory capital categories established by FDIC are “well capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” Heritage Bank’s capital position exceeded the definition of “well capitalized” as of December 31, 2004. FDIC also mandates that regulations be promulgated adding other risk-based capital requirements covering (a) concentrations of credit risk, (b) risks from nontraditional activities and (c) the capital impact of fair value adjustments associated with FASB Statement No. 115, “Accounting for Certain Investments in Debt and Equity Securities.” See Part IV, Item 15 – “Notes to Consolidated Financial Statements – Regulatory Matters.”

        Federal bank regulatory agencies use capital adequacy guidelines in the examination and regulation of bank holding companies and banks. If capital falls below minimum guideline levels, the holding company or bank may be denied approval to acquire or establish additional banks or nonbank businesses or to open new facilities.

        The FDIC and Federal Reserve use risk-based capital guidelines for banks and bank holding companies. These are designed to make such capital requirements more sensitive to differences in risk profiles among banks and bank holding companies, to account for off-balance sheet exposure, and to minimize disincentives for holding liquid assets. Assets and off-balance sheets items are assigned to broad risk categories, each with appropriate weights. The resulting capital ratios represent capital as a percentage of total risk-weighted assets and off-balance sheet items. The guidelines are minimums, and the Federal Reserve has noted that bank holding companies contemplating significant expansion programs should not allow expansion to diminish their capital ratios and should maintain ratios well in excess of the minimum. The current guidelines require all bank holding companies and federally regulated banks to maintain a minimum risk-based total capital ratio equal to 8%, of which at least 4% must be Tier I capital.


15



        Tier I capital for bank holding companies includes common shareholders’ equity, qualifying perpetual preferred stock (up to 25% of total Tier I capital, if cumulative, although under a Federal Reserve rule, redeemable perpetual preferred stock may not be counted as Tier I capital unless the redemption is subject to the prior approval of the Federal Reserve), and minority interests in equity accounts of consolidated subsidiaries, less intangibles, except as described above.

        The Federal Reserve also employs a leverage ratio, which is Tier I capital as a percentage of total assets less intangibles, to be used as a supplement to risk-based guidelines. Except for the most highly rated banks, the minimum leverage ratio is 4%.

        Federal Home Loan Bank System. Heritage Bank is a member of the FHLB of Seattle, Washington. Each FHLB serves as a reserve or central bank for its members within its assigned region, is funded primarily from proceeds derived from the sale of consolidated obligations of the FHLB system and makes loans (advances) to its members in accordance with the policies and the procedures established by the FHLB board of directors. All advances from the FHLB are required to be fully secured by sufficient collateral as is determined by the FHLB. Member banks are required to purchase and maintain FHLB stock in an amount equal to the greater of 1% of the unpaid principal of residential mortgage loans, or 5% of FHLB advances outstanding.

        Corporate Governance. United regularly monitors developments in the area of corporate governance. The Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”) establishes a number of new corporate governance standards and disclosure requirements. The Securities and Exchange Commission (the “SEC”) has issued additional rules to implement the Sarbanes-Oxley Act. In addition, Nasdaq adopted changes to its corporate governance and listing standards. United has reviewed its governance policies and practices against the requirements of the Sarbanes-Oxley Act, related SEC rules and Nasdaq’s listing standards. As a result, United has taken steps to implement those rules and listing standards. In particular, United has:

United’s Audit, Compensation and Nominating Committee charters can be obtained by visiting United’s website and clicking on the Corporate Governance link on the home page www.ufcmontana.com, or by writing to: United financial Corp., c/o Investor Relations, P.O. Box 2779, Great Falls, MT 59403.

Taxation

        General.   United files consolidated Federal and State of Montana income tax returns pursuant to a tax sharing agreement. Generally, with some exceptions, including Heritage Bank’s reserve for bad debts discussed below, United is subject to Federal and state income taxes in the same manner as other corporations.

        The following discussion of tax matters is intended solely as a summary and does not purport to be a comprehensive description of all the tax rules applicable to United.

        Tax Bad Debt Reserves.   For taxable years beginning prior to January 1, 1996, savings institutions, which met certain definitional tests primarily relating to their assets and the nature of their


16



business (“qualifying thrifts”), were permitted to establish a reserve for bad debts and to make annual additions thereto, which additions may, within specified formula limits, were deducted in arriving at their taxable income.

        Federal legislation repealed the reserve method of accounting for bad debt reserves for tax years beginning after December 31, 1995. As a result, savings associations could no longer calculate their deduction for bad debts using the percentage-of-taxable-income method. Instead, savings associations were required to compute their deduction based on actual charge-offs during the taxable year or, if the savings association or its controlled group had assets of less than $500 million, based on actual loss experience over a period of years. This legislation also required savings associations to recapture into income over a six-year period their post-1987 additions to their bad debt tax reserves, thereby generating additional current tax liability. At December 31, 2004, Heritage Bank’s bad debt reserve for tax purposes was approximately $3.5 million. For additional information regarding federal and state income taxes, see Part IV, Item 15 – “Notes to Consolidated Financial Statements – Income Taxes.”














17



Item 2.   PROPERTIES

        At December 31, 2004, United owned 13 of its 16 offices, including its headquarters and other property having an aggregated book value including land of approximately $6.9 million, and leased the remaining branches. Five locations are leased, including four building leases and one land lease. The following schedule provides property information for the United’s locations as of December 31, 2004.

(Dollars in thousands) Properties
Leased

Properties
Owned

Net Leasehold
Improvements

Net Book
Value Owned

Heritage Bank:                    
Great Falls (22,800 sq.ft.)    1    3   $ 2   $ 2,584  
Billings (4,900 sq. ft.)    1    1        1,443  
Bozeman (4,000 sq. ft.)        1        1,215  
Missoula (3,600 sq. ft.)        1        772  
Havre (2,400 sq. ft.)        1        240  
Libby (1,250 sq. ft.)        1        152  
Chester (1,800 sq. ft.)        1        147  
Shelby (2,800 sq. ft.)        1        103  
Fort Benton (5,000 sq. ft.)        1        107  
Glendive (4,000 sq. ft.)        1        103  
Geraldine (4,350 sq. ft.)        1        67  
Kalispell (2,500 sq. ft.)    1        78      
Hamilton (1,200 sq. ft.)    1              




Total Montana locations    4    13   $ 80   $ 6,933  




Heritage Northwest Inc:   
Bellingham (1,025 sq.ft.)    1       $ 4      

The Great Falls lease expires in June 2005, and will not be renewed. Heritage Bank has purchased property to replace the Great Falls leased facilities, through its subsidiary HPM, Inc. See Part I, Item 1, “Business – Other Activities.” Heritage Bank is currently attempting to sublease the vacated space in Bellingham.

Item 3.   LEGAL PROCEEDINGS

        Although United was not involved in any material pending litigation as of February 28, 2005, it is from time to time named in various legal proceedings arising in the normal course of business. In the opinion of management, the disposition of current litigation will not have a material effect on United’s consolidated financial position, results of operations, or liquidity.

Item 4.   SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS

        No matter was submitted to a vote of security holders through the solicitation of proxies or otherwise during the quarter ended December 31, 2004.


18



PART II

Item 5.   MARKET FOR UNITED’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

        United common stock is quoted on the Nasdaq National Market under the symbol “UBMT.” The closing sale price per share of UFC common stock on February 25, 2005 was $24.07.

Shareholder Data

        As of February 17, 2005, there were approximately 200 owners of record of United common stock and an estimated 1,000 additional beneficial holders whose shares of United common stock were held in street name by brokerage houses.

Common Stock Market Prices

        The quarterly (high and low) sale prices for United’s common stock on the Nasdaq National Market during the past two years were as follows. All prices have been adjusted for the effect of the June 2002 10% stock dividend and the June 2003 50% stock dividend.

2004
2003
United Stock Price
United Stock Price
High
Low
High
Low
First Quarter     $ 28.77    24.80   $ 24.74   $ 21.99  
Second Quarter    25.91    22.93    28.45    16.69  
Third Quarter    24.43    22.42    24.90    17.21  
Fourth quarter    24.71    23.24    26.92    23.20  

Dividend Payment History on United Common Stock

        United paid the following cash dividends for each of the four quarters of 2004 and 2003, adjusted for the 10% stock dividend in June 2002 and the 50% stock dividend in June 2003:

2004
2003
First Quarter     $ .27   $ .18  
Second Quarter    1.27    .18  
Third Quarter    .27    .27  
Fourth quarter    .27    .27  


    $ 2.08   $ .90  



        The declaration and payment of future dividends by the United Board is dependent upon United’s net income, financial condition, economic and market conditions, industry standards, certain regulatory and tax considerations and limitations and other conditions. See “Supervision and Regulation.” No assurance can be given, or should be assumed, as to the amount, timing or frequency of future dividend payments.


19



Item 6.   SELECTED FINANCIAL DATA

Five Year Summary of Operations and Selected Financial Data

(Dollars in thousands, except per share data) As Of And For The Years Ended December 31,
2004
2003
2002
2001
2000
Operating Data:                        
    Interest income   $ 18,165   $ 17,808   $ 19,513   $ 22,022   $ 21,077  
    Interest expense    5,153    5,955    9,182    12,424    12,390  





    Net interest income    13,012    11,853    10,331    9,598    8,687  
    Provision for loan losses    70    778    1,115    1,387    1,330  





    Net interest income after provision  
      for loan losses    12,942    11,075    9,216    8,211    7,357  
    Non-interest income    4,427    6,184    4,648    4,142    3,093  
    Non-interest expense    11,089    11,492    9,747    8,795    7,519  





    Income from continuing operations  
      before income taxes    6,280    5,767    4,117    3,558    2,931  
    Provision for income taxes    2,362    1,938    1,562    1,411    1,104  





    Income from continuing operations    3,918    3,829    2,555    2,147    1,827  
    Income from discontinued operations        891    400    228    177  





    Net income   $ 3,918   $ 4,720   $ 2,955   $ 2,375   $ 2,004  





Per Share Data(1):   
    Basic earnings per share   $ 1.61   $ 1.93   $ 1.21   $ .94   $ .74  
    Diluted earnings per share    1.56    1.88    1.20    .94    .74  
    Book value per share    12.57    13.29    12.50    11.72    11.24  
    Dividends per common share    2.08    .90    .67    .63    .63  
    Shares used to calculate per share  
      data (Book value)    2,437    2,437    2,439    2,439    2,665  
    Shares used to calculate per share  
      data (Earnings – basic)    2,435    2,440    2,439    2,516    2,718  
    Shares used to calculate per share  
      data (Earnings – diluted)    2,514    2,511    2,468    2,524    2,718  
Financial Condition Data(2):   
    Assets from continuing operations   $ 347,140   $ 304,817   $ 303,590   $ 317,826   $ 297,362  
    Assets from discontinued operations            74,483    64,997    66,439  
    Net loans and loans held for sale    270,797    231,062    224,164    222,402    210,151  
    Investment securities    38,949    43,279    43,526    53,484    51,250  
    Deposits    258,335    227,514    225,230    223,703    198,500  
    FHLB advances    44,794    31,000    34,000    48,500    52,175  
    Other borrowings and securities sold  
      under agreements to repurchase    7,498    7,889    13,487    11,604    12,616  
    Stockholders’ equity    30,628    32,381    30,476    28,597    29,947  
Selected Financial Ratios and Other Data:   
    Return on average assets    1.18 %  1.51 %  .95 %  .78 %  .70 %
    Return on average stockholders’ equity    12.73    14.96    10.06    8.21    6.87  
    Net interest margin    4.22    4.03    3.57    3.36    3.34  
    Efficiency ratio (3)    63.59    63.71    65.07    64.01    63.83  
    Net charge-offs to average loans    .05    .06    .36    .27    .44  
    Nonperforming loans to total loans    .15    .36    .30    .46    .42  
    Allowance for loan losses to total loans    1.38    1.63    1.45    1.28    .96  
    Nonperforming loans to allowance for loan losses    10.85    21.89    20.51    35.96    43.78  
    Average equity to average assets    9.29    10.09    9.46    9.50    10.20  
    Dividend payout ratio    129.18    46.23    54.30    66.40    85.52  

(1)  

All years have been restated for the effect of the June 2002 10% stock dividend, and the June 2003 50% stock dividend.

(2)  

At year end.

(3)  

Non-interest expense /(net interest income + non-interest income).



20



Item 7.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

        The following discussion and analysis of United’s financial condition and results of operations should be read in conjunction with “Selected Financial Data” and its financial statements and related notes appearing elsewhere in this report. This discussion contains forward-looking statements that involve risks and uncertainties. United’s actual results could differ significantly from those projected in the forward-looking statements as a result of certain factors, including those discussed in “Cautionary Statement” and elsewhere in this report. United assumes no obligation to update the forward-looking statements or such factors.
















21



Selected United Financial Data

        The following results of operations for 2004, 2003 and 2002 is derived from the audited consolidated financial statements.

(In thousands, except per share data) December 31,
December 31,
December 31,
2004
2003
2002
Interest income     $ 18,165   $ 17,808   $ 19,513  
Interest expense    5,153    5,955    9,182  



Net interest income    13,012    11,853    10,331  
Provision for loan losses    70    778    1,115  



Net interest income after  
  provision for loan losses    12,942    11,075    9,216  
Non-interest income    4,427    6,184    4,648  
Non-interest expense    11,089    11,492    9,747  



Income from continuing operations  
  before income taxes    6,280    5,767    4,117  
Provision for income taxes    2,362    1,938    1,562  



Income from continuing operations    3,918    3,829    2,555  
Income from discontinued operations        891    400  



Net income   $ 3,918   $ 4,720   $ 2,955  



Basic earnings per share  
  Continuing operations   $ 1.61   $ 1.57   $ 1.05  
  Discontinued operations        .36    .16  



  Net income   $ 1.61   $ 1.93   $ 1.21  



Weighted average shares  
  outstanding – basic    2,435    2,440    2,439  



Diluted earnings per share  
  Continuing operations   $ 1.56   $ 1.53   $ 1.04  
  Discontinued operations        .35    .16  



  Net income   $ 1.56   $ 1.88   $ 1.20  



Weighted average shares  
  outstanding – diluted    2,514    2,511    2,468  




Results of Operations for the Year Ended December 31, 2004

        United’s net income for the year ended December 31, 2004 was $3.9 million, or basic and diluted earnings per share of $1.61 and $1.56, respectively. This compares to net income of $4.7 million, or basic and diluted earnings per share of $1.93 and $1.88, respectively, in 2003 and to net income of $3.0 million, or basic and diluted earnings per share of $1.21 and $1.20, respectively, in 2002.

        During 2004, United’s continuing operations contributed $3.9 million in net income or $1.56 per diluted share, compared to $1.53 per diluted share in 2003 and $1.04 per diluted share in 2002.

        Net interest income increased $1.1 million to $13.0 million in 2004, or 9.8%, and the provision for loan losses decreased $.7 million, resulting in a total increase of $1.9 million, or 16.9%, in net interest income after provision for loan losses. Non-interest income decreased $1.8 million, or 29.0%, in 2004 to $4.4 million over 2003, due to a record gain on sale of loans by United’s mortgage lending activities in 2003. The $.4 million decrease in non-interest expense in 2004 includes a $.3 million decrease in salaries and commissions, a $.1 million increase in occupancy costs and a $.2 million decrease in marketing and business development costs.


22



        The $.8 million decrease in income from discontinued operations in 2004 was the result of the sale of United’s majority-owned subsidiary Valley Bancorp Inc. in July 2003. For more details on this transaction, see “Discontinued Operations” in this report.

        United’s results of operations for the year ended December 31, 2004 were impacted favorably by consistent new origination mortgage lending volumes, an improved net interest margin and a gain on sale of investment securities. Interest rates were relatively stable in 2004, with a gradual 1.15% increase of the federal funds rate by the Federal Reserve Board in the third and fourth quarters of 2004.

        United’s subsidiary, Heritage Bank, experienced a significant increase in net loan volumes in 2004 of $37.8 million, a 16.6% increase in net loans over 2003. In the current low rate environment, Heritage Bank has focused on its strengths as a community service bank to remain competitive and retain favorable client relationships. Total loans secured by real estate were up $25.1 million in 2004 over 2003. Commercial loans were also up $8.4 million and consumer loans have increased $2.7 million for the same time period.

        The mortgage re-finance market softened in 2004, as compared to 2003, however, the new origination market remained strong. Mortgage loans originated in 2004 were $142.4 million or $169.6 million less than 2003 levels. The related gain on sale of residential loans on the secondary market at Heritage Bank was $2.8 million in 2004, a 44% decrease from 2003, which was a record year of $5.0 million.

        Interest rate margins at Heritage Bank rose 19% to 4.22% in 2004 from 4.03% in 2003. Average yields on interest-earning assets declined 17% in 2004 as compared to 2003, while average rates on interest-bearing liabilities decreased .45%. This resulted in a change in interest rate spread of .28% from 3.58% in 2003 to 3.86% in 2004.

        Critical Accounting Policies.   United has identified its most critical accounting policy to be that related to the allowance for loan losses. United’s allowance for loan losses methodology incorporates a variety of risk considerations in establishing an allowance for loan losses that management believes is appropriate. Risk factors include historical loss experience, delinquency and charge-off trends, collateral values, an analysis of the current loan portfolio, and the level of non-performing and impaired loans. An internal loan risk grading system is also used to evaluate potential losses of individual loans. Other factors include the future economic trends in United’s markets and, in particular, the state of certain industries. Changes in any of the above factors could have a significant affect on the calculation of the allowance for loan losses in any given period. Therefore, a full analysis is performed by management on a quarterly basis to ensure that changes in estimated loan loss levels are adjusted on a timely basis.

        SFAS No. 123, “Accounting for Stock-Based Compensation,” requires disclosure about stock-based compensation arrangements regardless of the method used to account for them. As permitted by SFAS No. 123, United has decided to apply the accounting provisions of Accounting Principles Board (APB) Opinion No. 25, and therefore discloses the difference between compensation cost included in net income and the related cost measured by the fair value-based method defined by SFAS No. 123, including tax effects, that would have been recognized in the statement of operations if the fair value method had been used. Under APB Opinion No. 25, no compensation cost has been recognized for United’s stock option plan. Had compensation cost for this plan been determined consistent with SFAS No. 123 and recognized over the vesting period, United’s net income and earnings per share would have been reduced to the following pro forma amounts:





23



(Dollars in thousands,
except for share amounts)
2004
2003
2002
As
Reported

Pro
Forma

As
Reported

Pro
Forma

As
Reported

Pro
Forma

Net income     $ 3,917   $ 3,865   $ 4,720   $ 4,661   $ 2,955   $ 2,873  






Basic earnings per share:  
  Continuing operations   $ 1.61   $ 1.59   $ 1.57   $ 1.55   $ 1.05   $ 1.02  
  Discontinued operations            .36    .36    .16    .16  






    $ 1.61   $ 1.59   $ 1.93   $ 1.91   $ 1.21   $ 1.18  






Diluted earnings per share:  
  Continuing Operations   $ 1.56   $ 1.54   $ 1.53   $ 1.51   $ 1.04   $ 1.00  
  Discontinued Operations            .35    .35    .16    .16  






    $ 1.56   $ 1.54   $ 1.88   $ 1.86   $ 1.20   $ 1.16  







        In December 2004, FASB issued SFAS No 123 (R) (revised 2004), Share-Based Payment. This Statement requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. That cost will be recognized over the period during which an employee is required to provide service in exchange for the award.

        A public entity will initially measure the cost of employee services received in exchange for an award of liability instruments based on its current fair value; the fair value of that award will be remeasured subsequently at each reporting date through the settlement date. Changes in fair value during the requisite service period will be recognized as compensation cost over that period.

        The grant-date fair value of employee share options and similar instruments will be estimated using option-pricing models adjusted for the unique characteristics of those instruments (unless observable market prices for the same or similar instruments are available). If an equity award is modified after the grant date, the incremental value of compensation cost will be recognized

        As a public company, this Statement becomes effective for United for its interim period ended September 30, 2005. United will continue to use the same fair value based method to compute stock-based employee compensation as was used in prior years for disclosure purposes under SFAS No. 123. As of December 31, 2004, management estimates the total stock-based employee compensation expense that United will report for the quarter ended September 30, 2005 will be approximately $22,000.

        United has also identified its accounting method for securities available-for-sale to be a critical accounting policy. Securities available-for-sale are carried at fair value and unrealized gains and losses (net of related tax effects) are excluded from earnings and reported as a separate component of stockholders’ equity. While fair values are determined per market quotes from independent brokers and not subject to management estimation, the carrying value of the securities is subject to market variations. At December 31, 2004 and 2003, the unrealized gain on securities available-for-sale to mark them to market was $.1 million and $.5 million, respectively. (See Part IV, Item 15- “Notes to Consolidated Financial Statements- Securities Available-For-Sale”).


24



        Discontinued Operations.   On July 31, 2003, United sold its majority-owned subsidiary, Valley Bancorp Inc. (“Valley”), to Marquette Financial Companies. An after-tax gain of $714,129 was recorded on the sale, and along with the results of operations of Valley, is recorded within the consolidated income statement as net income from discontinued operations. All previously issued consolidated financial statements have been restated to also disclose the assets, liabilities, and operations of Valley as discontinued operations. Valley’s discontinued operations resulted in income net of tax of $890,716, or $.35 per diluted share, during 2003, and $400,061, or $.16 per diluted share, during 2002.

        Unless noted otherwise, the results of operation of the discontinued segment are excluded from the following presentation and discussions. The footnotes to the accompanying consolidated financial statements include additional presentation and discussions regarding the discontinued operations of Valley.

        Net Interest Income.   Like most financial institutions, the most significant component of United’s earnings is net interest income, which is the difference between the interest earned on interest-earning assets (loans, investment securities, mortgage-backed securities and other interest-earning assets), and the interest paid on deposits and borrowings. This amount, when divided by average interest-earning assets, is referred to as the net interest margin and expressed as a percentage. Net interest income and net interest margin are affected by changes in interest rates, the volume and the mix of interest-earning assets and interest-bearing liabilities, and the level of non-performing assets. The difference between the yield on interest-earning assets and the cost of interest-bearing liabilities expressed as a percentage is referred to as the net interest rate spread.

The following table illustrates the changes in United’s net interest income due to changes in volume and changes in net interest income due to changes in rates:

(Dollars in thousands) Year Ended December 31,
2004 vs. 2003

Year Ended December 31,
2003 vs. 2002

Increase (decrease) due to
Increase (decrease) due to
Volume
Rate
Rate/
Volume

Total
Volume
Rate
Rate/
Volume

Total
Interest-earning assets:                                    
  Loans   $ 1,731   $ (1,030 ) $ (113 ) $ (588 ) $ 875   $ (1,461 ) $ (78 ) $ (664 )
  Investment and mortgage  
   backed securities    (38 )  (32 )  1    (69 )  (424 )  (565 )  94    (895 )
  Other interest-earning  
   assets    (134 )  (52 )  24    (162 )  (1 )  (148 )  (— )  (147 )








Total interest-earning  
   assets   $ 1,559   $ (1,114 ) $ (88 ) $ 357   $ 452   $ (2,174 ) $ 16   $ (1,706 )
Interest-bearing liabilities:  
  Interest-bearing demand    27    (59 )  (7 )  (39 )  54    (164 )  (24 )  (134 )
  Savings deposits    24    (195 )  (8 )  (179 )  95    (448 )  (42 )  (395 )
  Time deposits    (44 )  (590 )  8    (626 )  (167 )  (1,175 )  42    (1,300 )
  Borrowings    426    (313 )  (71 )  42    (651 )  (951 )  204    (1,398 )








Total interest-bearing  
 liabilities   $ 433   $ (1 157 ) $ (78 )  (802 ) $ (669 ) $ (2,738 ) $ 180    (3,227 )








Net interest income   $ 1,126   $ 43   $ (10 ) $ 1,159   $ 1,121   $ 564   $ (164 ) $ 1,521  










25



        The following tables set forth average balances for interest-earning assets and interest-bearing liabilities, the interest and yield on interest-earning assets, the interest and rate paid on interest-bearing liabilities, the net interest income and net interest spread, and the net interest margin for the years indicated:

Average Balance Sheet
(Dollars in thousands)

Year Ended December 31, 2004
Average
Balance

Interest
Average
Yield/Rate

Interest-earning assets:                
    Loans (1)   $ 256,512   $ 16,445    6.41  
    Investment and mortgage-backed  
     securities    40,133    1,586    3.95 %
    Other interest-earning assets    11,860    134    1.13 %



    Total interest-earning assets    308,505    18,165    5.89 %
    Non-interest-earning assets    22,686  

Total assets   $ 331,191  

Interest-bearing liabilities:  
    Interest-bearing demand   $ 32,351   $ 194    .60 %
    Savings deposits    59,925    448    .75 %
    Time deposits    107,603    2,791    2.59 %
    Borrowings    54,105    1,720    3.18 %



Total interest-bearing liabilities   $ 253,984    5,153    2.03 %

 
Stockholders’ equity   $ 30,773  

 

Net interest income        $ 13,012  

Net interest spread              3.86 %
Net interest margin(2)              4.22 %

(1)   Includes nonaccrual loans.
(2)   Computed on a fully taxable basis, without regard to tax equivalent yields.







26



Average Balance Sheet
(Dollars in thousands)

Year Ended December 31, 2003
Average Balance
Interest
Average
Yield/Rate

Interest earning assets:                
  Loans (1)   $ 231,260   $ 15,857    6.86 %  
  Investment and mortgage-backed  
   securities    41,083    1,655    4.03 %  
  Other interest-earning assets    21,631    296    1.37 %  



  Total interest-earning assets    293,974    17,808    6.06 %  
  Non-interest-earning assets    18,896  

Total assets   $ 312,870  

Interest-bearing liabilities:  
  Interest-bearing demand   $ 29,039    233    .80 %  
  Savings deposits    57,671    627    1.09 %  
  Time deposits    109,018    3,416    3.13 %  
  Borrowings    44,678    1,679    3.76 %  



Total interest-bearing liabilities   $ 240,406    5,955    2.48 %  

 
Stockholders’ equity   $ 31,557  


Net interest income           $ 11,853        

Net interest spread              3.58 %
Net interest margin(2)              4.03 %

Average Balance Sheet
(Dollars in thousands)

Year Ended December 31, 2002
Average Balance
Interest
Average
Yield/Rate

Interest-earning assets:                
  Loans (1)   $ 219,629   $ 16,520    7.52 %  
  Investment and mortgage-backed  
   securities    48,073    2,550    5.30 %  
  Other interest-earning assets    21,570    443    2.05 %  



  Total interest-earning assets    289,272    19,513    6.75 %  
  Non-interest-earning assets    21,383  

Total assets   $ 310,655  

Interest-bearing liabilities:  
  Interest-bearing demand   $ 25,326   $ 367    1.45 %  
  Savings deposits    52,766    1,022    1.94 %  
  Time deposits    113,016    4,716    4.17 %  
  Borrowings    55,458    3,076    5.55 %  



Total interest-bearing liabilities   $ 246,566    9,181    3.72 %  

 
Stockholders’ equity    29,389  


Net interest income        $ 10,332  

Net interest spread              3.02 %  
Net interest margin(2)              3.57 %  

(1)   Includes nonaccrual loans.
(2)   Computed on a fully taxable basis, without regard to tax equivalent yields.


27



        Interest-Earning Assets.   The yield earned on loans outstanding (including residential mortgage loans held-for-sale) during 2004 was 6.41% compared to 6.86% in 2003 and 7.52% in 2002. Increased volume of loans more than offset decreased rates on loans from 2003 to 2004, causing the total interest income on loans to increase to $16.4 million for 2004 compared to $15.9 million for 2003 and $16.5 million for 2002. The yield earned on taxable securities decreased to 3.95% in 2004 from 4.03% in 2003 as longer term securities earning a higher rate matured and were replaced at current, lower rates. The average other interest-earning assets balances decreased $ 9.7 million during 2004 to $11.9 million compared to 2003, and the yield earned on these assets declined .24% to 1.13%. The total yield earned on all interest-earning assets declined to 5.89% in 2004 from 6.06% and 6.75% for the years 2003 and 2002, respectively. As discussed above, the decline is due to continued decreases in interest rates, refinancing of higher rate loans, and the maturity of higher rate securities.

        Interest-Bearing Liabilities.   The rate paid for each category of interest-bearing liabilities continued to decrease during 2004 although not as significantly as during 2003 and 2002. The yield on interest-bearing demand deposit accounts decreased to .60% in 2004 compared to .80% and 1.45% in 2003 and 2002, respectively. The yield on savings deposits decreased to .75% in 2004 compared to 1.09% and 1.94% in 2003 and 2002, respectively. Average rates on certificates of deposit also declined to 2.59% during 2004 from 3.13% in 2003 and 4.17% in 2002. As certificates of deposit matured during 2004, they were either not renewed or replaced at lower rates. Borrowings had a decline in rate, but increases in volume and interest expense in 2004 compared to 2003. For all interest-bearing liabilities, the average rate paid decreased to 2.03% in 2004 from 2.48% in 2003 and 3.72% in 2002.

        Net interest income for the year ended December 31, 2004 was $13.0 million, an increase of $1.1 million from $11.9 million in 2003, which was $1.6 million higher than 2002. The net interest margins for the periods ended December 31, 2004, 2003 and 2002 were 4.22%, 4.03% and 3.57%, respectively.

        The following factors affected United’s interest yields, margins, and spread when comparing the year ending December 31, 2004, to the same period for 2003. During 2003, the national federal funds interest rate and United’s prime rate, experienced one decline of .25% in June 2003. In 2004 by comparison, these rates increased by .25% in the first six months of the year and increased another .90% in the second six months of 2004. In addition, both interest-earning assets and interest-bearing liabilities have seen a change in the mix of their respective components. Interest spread and interest margins increased in 2004 compared to 2003, while yields and costs declined under the same comparison.

        Loan volumes increased in 2004 with a decrease in volumes of investment securities and other assets, which was also consistent with the results in 2003. Borrowing volumes were up in 2004 and down in 2003, with rates decreasing in both years. In 2004 and 2003, volumes of time deposits were down with respective increases in volumes of interest-bearing demand and savings deposits.

        Provision for Loan Loss.   United provided $.1 million for loan losses in 2004 compared to $.8 million in 2003 and $1.1 million in 2002. The significant decrease in the loan loss provisions in 2004 reflected management’s estimate of improvement in loan quality.

        The provision for loan losses is determined by management as the amount to be added to the allowance for loan losses after net charge-offs have been deducted to bring the allowance to a level which is considered adequate to absorb losses inherent in the loan portfolio in accordance with accounting principles generally accepted in the United States of America (“GAAP”) as of the reporting date. Future additions to United’s allowance for loan losses and any change in the related ratio of the allowance for loan losses to non-performing assets are dependent upon the performance and composition of United’s loan portfolio, the economy, inflation, changes in real estate values and interest rates and the view of the regulatory authorities toward adequate reserve levels.


28



        Non-Interest Income.   In addition to net interest income, United generates significant non-interest income from a range of retail banking services, including mortgage banking activities and service charges for deposit services. Non-interest income decreased by $1.8 million, or 29.0%, in 2004 to $4.4 million compared to $6.2 million in 2003 and $4.6 million in 2002, principally due to the level of fees from the real estate production activity at Heritage Bank in 2004, 2003 and 2002. United’s loan demand continued to be strong in the residential mortgage market, and particularly the purchase origination market, during 2004, as interest rates continued to be at levels which were attractive to customers in the residential mortgage market. As explained above, interest income and interest margins improved in 2004 as compared to 2003 and 2002. Based on the number of loans originated in 2004 and 2003, purchase originations were down only 11.0% in 2004 over 2003. United has seen a significant decline, however, in its residential mortgage refinancing market. Again based on number of loans originated in 2004 and 2003, refinances were down 69.1% in 2004 compared to 2003. Gain on sale of loans decreased $2.2 million in 2004, to $2.8 million from a record $5.0 million in 2003. This decrease was a direct result of the decline in the real estate mortgage refinancing market mentioned above. The following table illustrates the comparison of number of loans originated in 2004 and 2003.

Number of Loans Originated

December 31, 2004 December 31, 2003 % Change



Purchase originations      687    772    (11.0 )%
Refinance originations    451    1,461    (69.1 )%


    Total    1,138    2,233  



        Non-Interest Expense.   Non-interest expense decreased $ .4 million, or 3.5%, to $11.1 million from 2003 to 2004, and increased $1.8 million, or 18.6%, to $11.5 million from 2002 to 2003. Salary and employee benefit expense decreased $.3 million to $6.6 million from 2003 to 2004 and increased $1.5 million to $6.9 million in 2003 over 2002 in part due to commissions paid to loan originators in Heritage Bank’s mortgage banking department. Commissions decreased $.7 million in 2004 to $1.2 million, compared to $1.9 million in 2003. The increase in 2003 was $.6 million, up from $1.3 million in 2002. Occupancy and equipment expenses increased $.1 million in each of 2004 and 2003, respectively.









29



Financial Condition

        The following balance sheet information as of December 31, 2004 and 2003 is derived from the audited consolidated financial statements.

December 31, 2004 December 31, 2003


Assets            
  Cash and cash equivalents   $ 19,187   $ 13,514  
  Securities available-for-sale    38,949    43,279  
  Loans held for sale    5,786    3,883  
  Loans receivable, net    265,011    227,179  
  Other assets    18,207    16,962  


      Total assets   $ 347,140   $ 304,817  


Liabilities and Stockholders’ Equity  
  Non-interest-bearing deposits   $ 47,490   $ 36,550  
  Interest-bearing deposits    210,845    190,964  


      Total deposits    258,335    227,514  
  Federal Home Loan Bank advances    44,794    31,000  
  Subordinated debt    3,093    3,093  
  Accrued expenses and other liabilities    10,290    10,829  


      Total liabilities    316,512    272,436  


  Stockholders’ Equity    30,628    32,381  


      Total liabilities and  
       stockholders’ equity   $ 347,140   $ 304,817  



        Loans Receivable and Loans Held for Sale.   Net loans receivable increased $37.8 million during 2004 to $265.0 million from $227.2 million at December 31, 2003. Construction loans increased $11.9 million to $29.1 million in 2004, agricultural and commercial real estate loans increased $9.9 million and $2.8 million to $40.7 million and $51.0 million, respectively, in 2004. The decrease in 5 or more residential loans was $ .1 million. Total loans secured by real estate increased $25.2 million to $151.3 million in 2004. Commercial non-mortgage loans increased $8.4 million to $62.4 million in 2004 and agricultural loans increased $ .6 million to $15.1 million in 2004. Consumer and other loans increased $3.6 million for an increase in total loans receivable of $37.8 million.

        Approximately 71% of the increase in net loans receivable was generated in Heritage Bank’s Billings, Bozeman and Kalispell branches. Billings is a new market for Heritage Bank in 2004 with Bozeman and Kalispell continuing to be robust markets. Another approximately 9% of the increase came from Heritage Bank’s Great Falls main branch, which was successful on several larger credits for new customers, and on loans for existing customers who have expanded their operations. Construction loans in the Great Falls branch have also increased as a function of low interest rates and a stable economy. The remaining increase of approximately 20% was spread proportionately between the remaining branches of Heritage Bank.

        The diverse loan portfolio includes: real estate residential mortgages, commercial and agricultural mortgages, agricultural and commercial non-mortgages, consumer loans secured by real estate, and various consumer installment loans. Heritage Bank also purchases and participates in commercial and lease financing loans. Heritage Bank had $25.7 million and $32.8 million of participation and purchased loans as of December 31, 2004 and 2003, respectively. Nearly all of these loans are secured by properties outside the Montana market area.


30



        Heritage Bank sells and retains the servicing rights for a portion of its residential real estate loans to agencies of Montana such as the Montana Board of Investments and the Montana Board of Housing. Heritage Bank recognizes mortgage servicing rights as an asset regardless of whether the servicing rights are acquired or retained on loans originated and subsequently sold. The mortgage servicing rights are assessed for impairment based on the fair value of the mortgage servicing rights. As of December 31, 2004 and 2003, the carrying value of originated servicing rights was approximately $.5 million and $.3 million, respectively. Heritage Bank’s servicing portfolio as of December 31, 2004 was $69.3 million and as of December 31, 2003 was $49.9 million.

        During 2004, loans held for sale by Heritage Bank increased $1.9 million to $5.8 million at December 31, 2004 from $3.9 million at December 31, 2003. Approximately $142.4 and $312.0 million of loans were originated for sale and $143.3 and $325.9 million of loans were sold to the secondary market during 2004 and 2003, respectively.

Allowance For Loan Losses.   The following schedule details changes in United’s allowance for loan losses at December 31 for each of the five years indicated:

(Dollars in thousands) Year Ended
December
31, 2004
Year Ended
December
31, 2003
Year Ended
December
31, 2002
Year Ended
December
31, 2001
Year Ended
December
31, 2000





Balance beginning of year     $ 3,755   $ 3,113   $ 2,794   $ 2,011   $ 1,587  
Provision for loan losses    70    778    1,115    1,387    1,330  
Charge-offs:  
  Residential    (45 )      (15 )  (5 )  (3 )
  Commercial    (90 )  (76 )  (697 )  (422 )  (893 )
  Consumer    (50 )  (72 )  (173 )  (215 )  (62 )





Total charge-offs    (185 )  (148 )  (885 )  (642 )  (958 )
Recoveries    68    12    89    38    52  





Net charge-offs    (117 )  (136 )  (796 )  (604 )  (906 )





Balance end of year end   $ 3,708   $ 3,755   $ 3,113   $ 2,794   $ 2,011  





Allowance for loan losses to  
  total loans at year end    1.38 %  1.63 %  1.45 %  1.28 %  .96 %





Net charge-offs to average  
  loans    .05 %  .06 %  .36 %  .27 %  .44 %














31



        The following schedule allocates the loan loss reserve based on management’s judgment of potential losses in the respective areas. While management has allocated the reserve to various portfolio segments for purposes of this table, the reserve is general in nature and is available for the portfolio in its entirety.

(Dollars in thousands) December 31,
2004
December 31,
2003
December 31,
2002



Allowance % of loans
in each
category to
total loans
Allowance % of loans
in each
category to
total loans
Allowance % of loans
in each
category to
total loans






Real estate loans:                            
  1 – 4 residential   $ 278    10.3 % $ 193    5.1 % $ 97    3.1 %
  5 or more residential    28    1.1    51    1.4    68    2.2  
  Construction    272    10.8    279    7.4    221    7.1  
  Commercial and agricultural    1,160    34.2    1,285    34.2    1,040    33.4  
Non-real estate loans:  
  Commercial and agricultural    1,508    29.8    1,357    36.2    1,233    39.6  
  Consumer    347    13.8    590    15.7    454    14.6  
 Unallocated    115                      






Total   $ 3,708    100.0 % $ 3,755    100.0 % $ 3,113    100.0 %







(Dollars in thousands) December 31,
2001
December 31,
2000


Allowance % of loans
in each
category to
total loans
Allowance % of loans
in each
category to
total loans




Real estate loans:                    
  1 – 4 residential   $ 106    3.8 % $ 123    6.2 %
  5 or more residential    64    2.3    61    3.0  
  Construction    249    8.9    124    6.1  
  Commercial and agricultural    906    32.4    555    27.6  
Non-real estate loans:  
  Commercial and agricultural    1,082    38.7    866    43.1  
  Consumer    387    13.9    282    14.0  




Total   $ 2,794    100.0 % $ 2,011    100.0 %














32



        Real Estate and Other Personal Property Owned. Total real estate and other personal property owned (“REO”) of United was $.3 million, $.7 million and $.6 million at December 31, 2004, 2003 and 2002, respectively. The schedule below details properties both held for sale and investment by United as of the dates indicated.

(Dollars in thousands) December 31,
2004
December 31,
2003
December 31,
2002



REO held for sale     $ 195   $ 40   $ 54  
Allowance for possible losses              



Total REO held for sale   $ 195   $ 40   $ 54  



 
REO held for investment   $   $ 567   $ 567  
Accumulated depreciation        (77 )  (55 )



REO held for investment       $ 490   $ 512  



Total REO   $ 195   $ 530   $ 566  



As a percent of total assets    .05 %  17 %  .15 %



Other personal property  
  held for sale   $ 98   $ 148   $ 20  



As a percent of total assets    .03 %  .05 %  .01 %




        Securities Available-for-Sale.   United’s securities available-for-sale decreased $4.4 million to $38.9 million at December 31, 2004 compared to $43.3 million at December 31, 2003. In 2004, United’s purchases of securities available-for-sale were approximately $18.5 million while proceeds from sales, maturities and paydowns totaled approximately $22.5 million. United also recorded a decrease in unrealized gain in market values of approximately $.4 million in 2004, amortization of purchase premium of $.2 million and a realized gain on sales of $.2 million, before taxes.

        Cash and Cash Equivalents.   Cash and cash equivalents from continuing operations increased $5.7 million during 2004 to $19.2 million at December 31, 2004 from $13.5 million at December 31, 2003. Net cash from operating activities, or net income adjusted for non-cash items, was $2.0 million in 2004. Net cash from investing activities such as the net decrease in loans receivable and the net decrease in securities available-for-sale was $(35.1) million in 2004. Net cash from financing activities such as increases in deposits, net changes in borrowings and dividends paid to stockholders was $38.8 million, for a net increase in cash and cash equivalents for 2004 of $5.7 million.

        Other Assets.   Premises and equipment increased $1.0 million during 2004 due in part to the $.5 million cost to complete the construction of a new branch building in Billings, Montana for a new location opened in 2004. Another $.6 million was used to acquire land and a building to relocate the current drive up facility in Great Falls, Montana. Purchases of other premises and equipment totaling $.5 million consisted of equipment and computer upgrades at the main facilities and various branch locations. The purchases were offset by $.6 million in depreciation expense on existing premises and equipment.

        Nonperforming Assets.   When a borrower fails to make a scheduled payment on a loan and does not cure the delinquency within 15 days, United’s policy is to contact the borrower between the 15th and 30th day of delinquency to establish a repayment schedule. If a loan is not current, or a realistic repayment schedule is not being followed by the 90th day of delinquency, United will generally proceed with legal action to foreclose the property after the loan has become contractually delinquent 90 days. Loans contractually past due 90 days are classified as nonperforming. However, not all loans past due 90 days automatically result in the non-accrual of interest income. If a 90 days past due loan has adequate collateral, or is FHA insured or VA guaranteed, and management concludes that loss of principal and interest would likely not be realized, then interest income will continue to be accrued.


33



        The following schedule details the amounts of United’s nonperforming assets, consisting of nonaccrual loans, accruing loans past due over 90 days and restructured loans.

(Dollars in thousands) December 31,
2004
December 31,
2003
December 31,
2002
December 31,
2001
December 31,
2000





Principal Balances:                        
  Accruing loans past due  
   Over 90 days   $ 75   $ 324   $ 553   $ 294   $ 258  
  Non-accrual loans    327    498    86    708    623  





Total   $ 402   $ 822   $ 639   $ 1,002   $ 881  





Interest:  
  Due on non-accrual loans   $ 40   $ 128   $ 67   $ 83   $ 199  
  Included in income    none    none    none    none    none  

        Heritage Bank is required to review, classify and report to its Board of Directors its assets on a regular basis and classify them as “substandard” (distinct possibility that some loss will be sustained), “doubtful” (high likelihood of loss), or “loss” (uncollectible). Adequate valuation allowances are required to be established for assets classified as substandard or doubtful in accordance with GAAP. If an asset is classified as a loss, the institution must either establish a specific valuation allowance equal to the amount classified as loss or charge off such amount. At December 31, 2004, United had $.3 million assets reported as doubtful and no assets classified as loss. At December 31, 2003, United had no reported doubtful assets and no assets classified as loss. At December 31, 2004, 2003 and 2002, United had $.1 million, $.6 million and $.6 million, respectively, of reported substandard assets. As a percent of total assets, substandard assets were approximately .01%, .20% and .16% at December 31, 2004, 2003 and 2002, respectively.

        Deposits and Borrowings.   United experienced a net increase in deposits of $30.8 million or 13.5% in 2004 as deposits grew to $258.3 million at Heritage Bank in 2004 from $227.5 million in 2003. The increase in deposits resulted from a combination of competitive rates on all deposit offerings, and Heritage Bank’s commitment to community banking, both of which have attracted depositors.

        FHLB advances increased $13.8 million in 2004 to $44.8 million from $31.0 million in 2003. Heritage Bank was able to repay $5.7 million in FHLB long term note advances in 2004 and received proceeds of $13.0 million on new FHLB long term note advances, for a net increase of $7.3 million. At December 31, 2004, the current established available FHLB advance credit line for Heritage Bank was 25% of its assets. The weighted average interest rate on FHLB advances was 3.41% and 4.05% at December 31, 2004 and 2003, respectively. Advances from the FHLB are secured by pledges of FHLB stock and a blanket assignment of Heritage Bank’s unpledged, qualifying mortgage loans, mortgage-backed securities and U.S. Government and federal agency securities.

        During 2004, Heritage Bank had a Cash Management Advance (CMA) credit facility with a maximum allowable advance of $75.3 million, subject to available collateral limits. The credit facility expires on February 24, 2006. During 2004, there were advances of $57.3 million and repayments of $50.8 million made on the CMA credit facility. The outstanding balance due as of December 31, 2004 was $6.5 million.

        United, at the parent company level, has a line of credit of $1.0 million with a correspondent bank at an interest rate of 1.50% and 1.75% over the federal funds rate, which totaled 3.69% and 2.69% at December 31, 2004 and 2003, respectively. This line is secured by United’s Heritage Bank stock and expires November 1, 2005. Interest is payable quarterly. Principal is payable at maturity. There was no principal balance outstanding at December 31, 2004 and 2003, respectively.


34



        Asset/Liability Management.   United’s earnings depend to a large extent on the level of its “net interest income”. Net interest income depends upon the difference (referred to as “interest rate spread”) between the yield on United’s loan and investment portfolios and interest-earning cash balances (“interest-earning assets”), and the rates paid on its deposits and borrowings (“interest-bearing liabilities”). Net interest income is further affected by the relative amounts of United’s interest-earning assets and interest-bearing liabilities. In recent years, United’s interest-earning assets have exceeded interest-bearing liabilities. However, when interest-earning assets decrease as a result of non-accrual loans and investments in non-interest earning assets, net interest income and interest rate spread also decrease and any continued decrease in the level of interest-earning assets would generally result in a negative impact on earnings.

        One of the primary objectives of United’s management has been to restructure United’s balance sheet to reduce its vulnerability to changes in interest rates (Interest Rate Risk). Depository institutions historically have suffered from a mismatch in the term to maturity of their assets and liabilities, with mortgage loan assets tending to be of a much longer term than deposits, the primary liabilities of depository institutions. In periods of rising interest rates, this mismatch can render depository institutions vulnerable to increases in costs of funds (deposits and borrowings) that can outstrip increases in returns on longer-term fixed rate loans and investments, resulting in a decrease in positive interest rate spread and lower earnings.

        Several strategies have been employed by United to minimize the mismatch of asset and liability maturities. For the past several years, Heritage Bank has maintained a policy of selling the majority of newly-originated long-term (15 to 30-year maturity) fixed-rate mortgage loans to the secondary market. These loans are sold at their outstanding principal balance, which is the prearranged contract purchase price, and therefore, no gain or loss is realized at sale. United promotes the origination and retention of loans providing for periodic interest rate adjustments, shorter terms to maturity or balloon provisions. United also emphasizes investment in adjustable rate or shorter-term mortgage-backed securities and other interest-earning investments. When maturities of loans increase, United offsets the increased interest rate risk with matching funds and maturities with FHLB borrowings.










35



        The following table shows the contractual maturities of United’s loans as of December 31, 2004. The amounts reflected in the following table give no effect to assumptions regarding loan prepayments or payoffs. Loans with variable rates of interest are classified as due when the loan principal balances are contractually due, not when the interest rate reprices.

(Dollars in thousands) December 31, 2004

1 Year or
Less
1 – 5
Years
5 Years
and Beyond
Total




Loans secured by real estate:                    
  Adjustable rate (all  
   property types)   $ 46,411   $ 61,012   $ 4,234   $ 111,657  
Loans:  
  1-4 family residential    2,145    10,900    16,509    29,554  
  Multi-family and commercial    2,393    9,918    9,958    22,269  
  Construction and undeveloped  
   land    22,158    11,122    439    33,719  




Loans secured by real  
  estate-fixed rate    26,696    31,940    26,906    85,542  
  Commercial non-real  
   estate(1)    7,153    23,527    7,447    38,127  
  Agricultural non-real estate    5,288    5,049    342    10,679  
  Consumer(2)    1,654    17,087    3,973    22,714  




Gross loans   $ 87,202   $ 138,615   $ 42,902   $ 268,719  





Gross loans due
after
December 31, 2005

Fixed interest rates     $ 116,271  
Floating or adjustable rates  
  or balloon payments    65,246  

    $ 181,517  


(1)    Includes loans on commercial savings accounts

(2)   Includes consumer loans secured by real estate










36



        The following table sets forth the book value, maturities and weighted average yield of United’s investment portfolio at the dates indicated:

(Dollars in thousands) December 31, 2004

1 Year or
Less
1 – 5
years
5 – 10
years
10 years
and beyond
Total





U.S. government and agencies     $   $   $ 2,007   $ 2,022   $ 4,029  
Mortgage-backed securities    2    5,075    6,383    22,986    34,446  
Municipal bonds            474        474  





Total securities   $ 2   $ 5,075   $ 8,864   $ 25,008   $ 38,949  





Weighted average yield    9.50 %  4.29 %  4.57 %  4.01 %  4.18 %


December 31, 2003

1 Year or
Less
1 – 5
years
5 – 10
years
10 years
and beyond
Total





U.S. government and agencies     $   $   $ 2,516   $ 5,590   $ 8,106  
Mortgage-backed securities    6    6,528    5,780    19,260    31,574  
Municipal bonds    51    430    524    894    1,899  
Other        1,105    548    47    1,700  





Total securities   $ 57   $ 8,063   $ 9,368   $ 25,791   $ 43,279  





Weighted average yield    5.31 %  4.47 %  4.58 %  4.86 %  4.73 %


December 31, 2002

1 Year or
Less
1 – 5
years
5 – 10
years
10 years
and beyond
Total





U.S. government and agencies     $   $ 2,045   $ 5,086   $ 1,004   $ 8,135  
Mortgage-backed securities    320    1,182    4,984    25,255    31,741  
Municipal bonds        598        1,400    1,998  
Other            1,620    32    1,652  





Total securities   $ 320   $ 3,825   $ 11,690   $ 27,691   $ 43,526  





Weighted average yield    6.25 %  5.42 %  5.54 %  5.35 %  5.42 %


        Stockholders’ Equity.   Stockholders’ equity at December 31, 2004 was $30.6 million, or 8.82% of total assets, a decrease of $1.8 million from $32.4 million, or 10.63% of total assets, at December 31, 2003. At December 31, 2004, book value was $12.57 per share. The decrease in stockholders’ equity is primarily due to the special $1 per share dividend paid in June 2004 of $2.4 million. Increases included net income of $3.9 million for 2004 and the issuance of employee stock options of $.2 million. Other decreases included the payment of $2.7 million in cash dividends on United’s common stock, treasury stock purchases of $.6 million, and a decrease in unrealized gain on securities available-for-sale of $.3 million.


37



Liquidity and Capital Resources

        United’s primary sources of funds are deposits, repurchase agreements, FHLB borrowings, proceeds from loan sales, and loan and mortgage-backed securities repayments. While maturities and scheduled amortization of loans and mortgage-backed securities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, economic conditions and competition. In a period of declining interest rates, it is anticipated that mortgage prepayments would increase. As a result, these proceeds from mortgage prepayments generally would be invested in lower yielding loans or other investments which have the effect of reducing interest income. In a period of rising interest rates, it is anticipated that mortgage prepayments would decrease and the proceeds from such prepayments generally would be invested in higher yielding loans or investment which would have the effect of increasing interest income.

        United’s liquidity, represented by cash and cash equivalents, is a result of its operations, investing and financing activities. These activities are summarized below for the years ended December 31, 2004, 2003 and 2002.

(Dollars in thousands) For the Year Ended December 31,
2004 2003 2002

Net income from continuing operations     $ 3,917   $ 3,829   $ 2,555  
Adjustments to reconcile net income from continuing  
  operations to net cash from continuing operations    (1,909 )  10,551    (3,516 )



    Net cash from continuing operations    2,008    14,380    (961 )
    Net cash from discontinued operations        (732 )  (437 )



    Net cash from operating activities    2,008    13,648    (1,398 )
Net cash from investing activities    (35,121 )  (5,909 )  20,233  
Net cash from financing activities    38,786    (15,260 )  (7,638 )



    Net increase in cash and cash equivalents    5,673    (7,521 )  11,197  
Change in cash from discontinued operations        3,043    (12,650 )
Cash and cash equivalents at beginning of year    13,514    17,992    19,445  



Cash and cash equivalents at end of year   $ 19,187   $ 13,514   $ 17,992  




        The primary investing activities of United are the origination of loans receivable and the purchase of investment securities, offset by the proceeds from maturities, calls, paydowns and sales of investment securities. During 2004 and 2003, loans receivable increased $38.3 and $15.1, respectively, which was a use of cash. In 2002, loans receivable decreased $7.7 million, which was a source of cash. Purchases of securities available-for-sale totaled $18.5 million, $38.6 million and $60.0 million in 2004, 2003 and 2002, respectively. During 2003 a net $8.3 million of cash was realized from the sale of Valley.

        During 2004, 2003 and 2002, investing activities were funded primarily by principal repayments on securities available-for-sale, the maturity of securities available-for-sale, and the sales of securities available-for-sale totaling $22.5 million, $40.7 million and $73.3 million, respectively.

        The major sources of cash flows from financing activities are increases in deposit accounts and additional borrowings. The major uses of cash flows from financing activities are withdrawals from deposit accounts, payments on borrowings, purchases of common stock, and payment of dividends to stockholders. For 2004, 2003, and 2002 the net increase (decrease) in cash flows from financing activities was $38.8 million, $(15.3) million and $(7.6) million, respectively.

        Heritage Bank’s most liquid assets are cash and cash in banks and highly liquid, short-term investments. The levels of these assets are dependent Heritage Bank’s operating, financing, lending, and investing activities during any given period.


38



        Liquidity management of Heritage Bank is both a daily and long-term function of United’s management strategy. Excess funds are generally invested in FHLB overnight funds. If Heritage Bank should require funds beyond its ability to generate them internally, additional sources of funds are available through the use of FHLB advances. At December 31, 2004 Heritage Bank had outstanding borrowings of $52.3 million which included $44.8 million of FHLB advances and $7.5 million of securities sold under agreements to repurchase. (See Part IV, Item 15-“Notes to Consolidated Financial Statements-Federal Home Loan Bank Advances and Securities Sold Under Agreements to Repurchase”). United has issued and outstanding $3.1 million of subordinated debt owed to trust. (See Part IV, Item 15-“Notes to Consolidated Financial Statements-Subordinated Debentures”).

        United is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on United’s operations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, United must meet specific capital guidelines that involve quantitative measures of the assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting guidelines. Capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

        At the parent company level, in addition to the $1.0 million line of credit, another source of liquidity is the payment of dividends to the parent company from Heritage Bank. State banks, such as Heritage Bank, may pay dividends up to the total of the prior two years earnings without permission of State regulators. This restriction on the payment of dividends has not had, and is not expected in the future to have, an impact on the ability of the parent company to meet its cash obligations.

        Quantitative measures established by regulation to ensure capital adequacy require United to maintain minimum amounts and ratios (set forth in the table below). As of December 31, 2004 United met all capital adequacy requirements to which it is subject.

Actual Minimum for capital
adequacy purposes


(Dollars in thousands) Amount Ratio Amount Ratio





December 31, 2004:                    
    Total capital   $ 35,694    12.33 % $ 23,158    8.0 %
    Tier I capital    32,075    11.08    11,579    4.0  
    Tier I leverage    32,075    9.33    13,755    4.0  

Off-Balance Sheet Arrangements

        Heritage Bank is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit and involve, to varying degrees, elements of credit risk. Heritage Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. Heritage Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.





39



        Financial instruments outstanding at December 31 whose contract amounts represent credit risk include:

(Dollars in thousands) 2004 2003


Unused lines of credit     $ 52,887   $ 62,700  
Commitments outstanding- variable rate    5,775    4,099  
Unfunded commitments under credit card arrangements    2,373    2,563  
Letters of credit    970    209  

        The majority of Heritage Bank’s loans, commitments, and standby letters of credit have been granted to customers in Heritage Bank’s market area, primarily central and western Montana. Substantially all such customers are also depositors of Heritage Bank. The concentrations of credit by type of loan are set forth above. The distribution of commitments to extend credit approximates the distribution of loans outstanding. Outstanding commitments and standby letters of credit were granted primarily to commercial borrowers.

        At December 31, 2004, Heritage Bank had outstanding commitments to originate loans of $15.6 million, on 1-4 family mortgages at fixed and adjustable interest rates. These loans are to be secured by properties located in Heritage Bank’s primary market areas. Heritage Bank anticipates that it will have sufficient funds available to meet current loan commitments.

Table of Contractual Obligations

        The following table presents United’s contractual obligations as of December 31, 2004.

(Dollars in thousands) December 31, 2004
1 Year or
Less
1 – 3
Years
4 – 5
Years
5 Years
and Beyond
Total





FHLB advances     $ 21,500   $ 14,000   $ 9,294   $   $ 44,794  
Securities sold under                     
  agreements to repurchase    7,107    352    38         7,497  
Operating leases    128    181    140    1,627    2,076  
Subordinated debentures                3,093    3,093  





Total   $ 28,735   $ 14,533   $ 9,472   $ 4,720   $ 57,460  






ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

        Market Risk.   Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates/prices such as interest rates, foreign currency exchange rates, commodity prices and equity prices. Since United’s earnings depend on its level of interest rate spread, its primary market risk exposure is interest rate risk (“IRR”).

        Interest Rate Risk. United has established a formal IRR policy, and Heritage Bank has an Asset/Liability Management Committee (“ALCO”) and an Investment Committee, which meet at least quarterly to review and report on management’s efforts to minimize IRR. Several asset/liability management strategies have been employed by United to minimize its exposure to IRR. These include selling most newly-originated long-term fixed-rate mortgages, promoting the origination and retention of loans providing for periodic interest rate adjustments, shorter terms to maturity or balloon provisions, and investing in adjustable rate or shorter-term mortgage-backed securities and other interest-earning investments.

        The ALCO Committee utilizes an institutional funds management service detailed simulation model to quantify the estimated exposure of net interest income (“NII”) to sustained interest rate changes.


40



The model predicts the impact of changing interest rates on the interest income received and interest expense paid on assets and liabilities. This sensitivity analysis is compared to ALCO policy limits which specify a maximum tolerance level for NII given a 100 basis point (bp) rise or decline in interest rates.

        The following summarizes the sensitivity analysis for Heritage Bank as of December 31, 2004, the most recent information available. Management believes there has been no material change in interest rate risk since December 31, 2004. For additional information, see Management’s Discussion and Analysis of Financial Condition and Results of Operations included herein in Item 7.

Heritage Bank
Estimated increase (decrease)
in net interest income:
+200 bp -200 bp


0-90 days     $ (21,641 ) $ (65,529 )
91-360 days    (249,903 )  (105,548 )
2 years    (446,588 )  (310,364 )
3 years    (552,119 )  (597,980 )

        The preceding sensitivity analysis does not represent a forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions, including the nature and timing of interest rate levels including yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of assets and liability cash flows and others. Sensitivity analysis does not reflect actions that United might take in responding to or anticipating changes in interest rates.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

        The management of United has prepared and is responsible for the consolidated financial statements of United. These statements have been prepared in accordance with accounting principles generally accepted in the United States of America applied on a consistent basis, and are included in this report starting on page F-1 after the Exhibit Index.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

        None

ITEM 9A.   CONTROLS AND PROCEDURES

        Under the supervision and with the participation of United’s management, including United’s Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of United’s disclosure controls and procedures. The Chief Executive Officer and Chief Financial Officer have concluded, based on that evaluation as of the end of the period covered by this report, that United’s disclosure controls and procedures (as defined in section 13a-15(e) of the Securities Exchange Act of 1934, as amended) are adequately designed to ensure that information required to be disclosed by United in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within periods specified in applicable rules and forms. There were no changes made in United’s internal control over financial reporting (as defined in section 13a-15(f) of the Securities Exchange Act of 1934, as amended) during United’s fourth quarter that have materially affected, or is reasonably likely to materially affect, this internal control.

ITEM 9B.   OTHER INFORMATION

        None


41



PART III

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

        The information set forth under the captions “Board Meetings and Committees” and “Section 16(a) Beneficial Ownership Reporting Compliance” in United’s definitive Proxy Statement for its 2005 Annual Meeting of Shareholders (the “Proxy Statement”) is incorporated herein by reference. Information regarding executive officers is set forth in Part I of this Report.

        Code of Ethics and Business Conduct. The Boards of Directors of United and Heritage Bank have adopted a Code of Ethics and Business Conduct (the “Code”) that applies to all members of their respective Boards of Directors and to all of their employees, including their principal executive officers, principal financial officers and principal accounting officers or controllers. The Code is available, free of charge, on either United’s website www.ufcmontana.com or Heritage Bank’s website www.heritagemontana.com. The Code is also available, without charge, from Investor Relations, P.O. Box 2779, Great Falls, MT 59403 or by calling (406) 727-6106. Any amendment to, or waiver from, the provisions of the Code that applies to any of those officers will be posted to the same location on United’s or Heritage Bank’s website, respectively.

        The information set forth under the caption “Information Concerning the Board of Directors” of the Proxy Statement is incorporated by reference.

ITEM 11.   EXECUTIVE COMPENSATION

        The information set forth under the captions “Executive Compensation and Other Information” and “Compensation of Directors” in the Proxy Statement is incorporated by reference. The Report of the Compensation Committee is not incorporated by reference.

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

        The information set forth under the captions “Equity Compensation Plan Information” and “Securities Ownership of Management and Certain Beneficial Owners” in the Proxy Statement is incorporated herein by reference.

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        The information set forth under the caption “Certain Relationships and Related Transactions between Management and the Company” in the Proxy Statement is incorporated herein by reference.

ITEM 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES

        The information set forth under the caption “Additional Information About our Independent Auditor” of the Proxy Statement is incorporated by reference.








42



PART IV

ITEM 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)   (1)   Financial Statements:

        The following consolidated financial statements of United Financial Corp. are included in this Annual Report as follows:

      Pages in
Annual Report


  Reports of Independent Registered Public Accounting Firms   F-1

  Consolidated Statements of Financial Condition
  December 31, 2004 and 2003
  F-3

  Consolidated Statements of Income – Years Ended
  December 31, 2004, 2003, and 2002
  F-4

  Consolidated Statements of Stockholders– Equity and
Comprehensive Income – Years Ended

  December 31, 2004, 2003, and 2002
  F-5

  Consolidated Statements of Cash Flows – Years Ended
  December 31, 2004, 2003, and 2002
  F-6

  Notes to Consolidated Financial Statements   F-8

  (2)   Financial Statement Schedules:

  Financial statement schedules have been omitted because they are inapplicable or the required information is shown in the Consolidated Financial Statements or Notes thereto.

  (3)   Exhibits.

  Exhibits are listed in the Exhibit Index beginning on page 45 of this report.

(b)   See Item 15(a)(3) above.

(c)   See Item 15(a)(2) above.








43



SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) 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:

UNITED FINANCIAL CORP.

By: /s/ Kurt R. Weise

      Kurt R. Weise
      Chairman and Chief Executive Officer
      (Principal Executive Officer
        and Director)

Date: March 29, 2005


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated:

By: /s/ Kurt R. Weise   By: /s/ Paula J. Delaney


        Kurt R. Weise         Paula J. Delaney
        Chairman and Chief Executive Officer         Chief Financial Officer
        (Principal Executive Officer
        and Director)
        (Principal Financial and Accounting Officer)

Date: March 29, 2005

Date: March 29, 2005



By: /s/ Larry D. Albert   By: /s/ Dr. J. William Bloemendaal


        Larry D. Albert         Dr. J. William Bloemendaal
        Director         Director

Date: March 29, 2005

Date: March 29, 2005



By: /s/ Kevin P. Clark   By: /s/ Steve L. Feurt


        Kevin P. Clark         Steve L. Feurt
        Director         Director

Date: March 29, 2005

Date: March 29, 2005



By: /s/ Jerome H. Hentges   By: /s/ William L. Madison


        Jerome H. Hengtes         William L. Madison
        Director         Director

Date: March 29, 2005

Date: March 29, 2005



By: /s/ Kenneth R. Murray    

 
        Kenneth R. Murray         
        Director        

Date: March 29, 2005


 


44



INDEX TO EXHIBITS

Exhibit No.
  Exhibit

3.1   Articles of Incorporation of United Financial Corp., as amended (incorporated by reference to Exhibit 3.1 of United’s Annual Report on Form 10-K dated March 31, 1998).
3.2   Bylaws of United Financial Corp., as amended (incorporated by reference to Exhibit 3.1 of United’s Annual Report on Form 10-K dated March 31, 1998).
10.1   Promissory Note issued by United Financial Corp. to Wells Fargo Bank Minnesota National Association, dated November 16, 2001 (incorporated by reference to Exhibit 10.1 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.2   Second Amendment to Letter Agreement between Wells Fargo Bank Minnesota National Association and United Financial Corp., dated November 16, 2001 (incorporated by reference to Exhibit 10.2 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.3   Service Agreement between United Financial Corp. and Central Financial Services, Inc., dated January 1, 2002 (incorporated by reference to Exhibit 10.3 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.4   Service Agreement between Heritage Bank and Central Financial Services, Inc., dated January 1, 2002  (incorporated by reference to Exhibit 10.4 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.5*   Management Retention Supplemental Retirement Income Salary Continuation Plan between Kevin Clark and Heritage Bank, revised January 10, 1996 (incorporated by reference to Exhibit 10.5 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.6*   Heritage Bank Supplemental Retirement Agreement between Heritage Bank and Steve L. Feurt, dated October 25, 1999 (incorporated by reference to Exhibit 10.6 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.7   Indenture between United Financial Corp. and The Bank of New York, as trustee, dated July 16, 2001 (incorporated by reference to Exhibit 10.7 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.8   Amended and Restated Declaration of Trust of United Financial — Montana Capital Trust I among United Financial Corp. and the trustees, administrators and holders named therein, dated July 16, 2001 (incorporated by reference to Exhibit 10.8 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.9   Guarantee Agreement between United Financial Corp. and The Bank of New York, as trustee, dated July 16, 2001 (incorporated by reference to Exhibit 10.9 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.10   United Financial Corp. 2000 Long-Term Incentive and Stock Option Plan (incorporated by reference to Exhibit 10.10 of United’s Quarterly Report on Form 10-Q dated June 30, 2002).
10.11   Letter Agreement between Wells Fargo Bank Minnesota National Association and United Financial Corp., dated November 17, 1999(incorporated by reference to Exhibit 10.11 of United’s Quarterly Report on Form 10-Q dated September 30, 2002).
10.12   First Amendment to Letter Agreement between Wells Fargo Bank Minnesota National Association and United Financial Corp., dated September 29, 2000(incorporated by reference to Exhibit 10.12 of United’s Quarterly Report on Form 10-Q dated September 30, 2002).
10.13   Revolving Line of Credit Note between Wells Fargo Bank Minnesota National Association and United Financial Corp. dated October 30, 2002 (incorporated by reference to Exhibit 10.13 of United’s Annual Report on Form 10-K dated March 28, 2003).
10.14   Credit Agreement between Wells Fargo Bank Minnesota National Association and United Financial Corp. dated October 30, 2002 (incorporated by reference to Exhibit 10.14 of United’s Annual Report on Form 10-K dated March 28, 2003).
10.15   General Pledge Agreement between Wells Fargo Bank Minnesota National Association and United Financial Corp. dated October 30, 2002 (incorporated by reference to Exhibit 10.15 of United’s Annual Report on Form 10-K dated March 28, 2003).


45



10.16   Revolving Line of Credit Note between Wells Fargo Bank Minnesota National Association and United Financial Corp. dated October 21, 2003. (incorporated by reference to Exhibit 10.16 of United’s Annual Report on Form 10-K dated March 29, 2004).
10.17   Revolving Line of Credit Note between Wells Fargo Bank Minnesota National Association and United Financial Corp. dated October 1, 2004.
16.1   Letter regarding change in certifying accountant received from Moss Adams LLP dated January 30, 2004 (incorporated by reference to Exhibit 16 of United’s Report on Form 8-K dated January 27, 2004).
21.1   Subsidiaries List.
23.1   Consent of Moss Adams LLP.
23.2   Consent of McGladrey & Pullen, LLP.
31.1   Certification of chief executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2   Certification of chief financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1   Certification of principal executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2   Certification of principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

* Management contract or compensation plan or arrangement required to be filed as an exhibit to Form 10-K pursuant to Item 15(a)-3 of the Annual Report.











46



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Financial Statements

December 31, 2004


















Report of Independent Registered Public Accounting Firm

To the Board of Directors
United Financial Corp. and Subsidiaries
Great Falls, Montana

We have audited the consolidated statement of financial condition of United Financial Corp. and Subsidiaries as of December 31, 2004, and the related consolidated statements of income, stockholder’s equity and comprehensive income, and cash flows for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of United Financial Corp. and Subsidiaries as of December 31, 2004 and the results of their operations and their cash flows for the year then ended in conformity with U.S. generally accepted accounting principles.

/s/ McGladrey & Pullen, LLP

Minneapolis, Minnesota
February 25, 2005


F-1



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Stockholders
United Financial Corp. and Subsidiaries
Great Falls, Montana

We have audited the accompanying consolidated statements of financial condition of United Financial Corp. and subsidiaries as of December 31, 2003, and the related consolidated statements of income, stockholders’ equity and comprehensive income, and cash flows for the years ended December 31, 2003 and 2002. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of United Financial Corp. and subsidiaries as of December 31, 2003, and the results of their operations and their cash flows for the years ended December 31, 2003 and 2002, in conformity with accounting principles generally accepted in the United States of America.

Spokane, Washington
February 25, 2005





A member of Offices in
Moores Rowland International Principal Cities of
an association of independent
accounting firms throughout
the world
Washington, Oregon
and California

F-2



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Statements of Financial Condition

December 31,

Assets 2004 2003



Cash and cash equivalents     $ 19,187,177    13,513,893  
Securities available-for-sale    38,949,170    43,278,989  
Restricted stock, at cost    4,211,400    4,108,900  
Loans held for sale    5,785,521    3,882,885  
Loans receivable, net    265,010,993    227,179,200  
Accrued interest receivable    1,937,338    1,783,629  
Premises and equipment, net    8,471,062    7,512,224  
Real estate and other personal property owned    293,125    677,848  
Income taxes receivable        20,580  
Deferred tax asset, net    279,392    272,211  
Goodwill    1,421,912    1,421,912  
Other assets    1,592,702    1,164,664  


    $ 347,139,792    304,816,935  



Liabilities and Stockholders’ Equity

Liabilities:            
     Non-interest bearing deposits   $ 47,489,541    36,550,469  
     Interest bearing deposits    210,844,643    190,963,679  
     Federal Home Loan Bank advances    44,794,355    31,000,000  
     Securities sold under agreements to repurchase    7,497,859    7,889,417  
     Income taxes payable    13,643      
     Accrued interest payable    1,189,449    1,014,692  
     Subordinated debt owed to trust    3,093,000    3,093,000  
     Accrued expenses and other liabilities    1,589,184    1,924,989  


           Total liabilities    316,511,674    272,436,246  



Commitments and contingencies (Notes 4, 13 and 21)            
 
Stockholders’ equity:            
     Preferred stock, no par value; authorized 2,000,000  
        shares; no shares issued and outstanding          
     Common stock, no par value; authorized 8,000,000  
        shares; 2,436,599 and 2,437,042 shares issued  
        at December 31, 2004 and 2003, respectively    26,649,795    27,025,147  
     Paid in capital    29,341      
     Retained earnings    3,871,256    5,014,656  
     Accumulated other comprehensive income,  
        net of taxes    77,726    340,886  


           Total stockholders’ equity    30,628,118    32,380,689  


    $ 347,139,792    304,816,935  


See accompanying notes to consolidated financial statements.


F-3



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Statements of Income

Years ended December 31,
2004 2003 2002



Interest income:                
    Loans receivable   $ 16,445,196    15,856,651    16,520,319  
    Taxable investments    1,551,514    1,574,538    2,472,975  
    Nontaxable investments    34,142    80,579    76,832  
    Other interest-earning assets    133,888    295,940    442,959  



         Total interest income    18,164,740    17,807,708    19,513,085  



Interest expense:  
    Deposits    3,432,324    4,275,965    6,104,665  
    Federal Home Loan Bank advances    1,446,962    1,327,754    2,588,328  
    Securities sold under agreements to repurchase    112,032    189,260    277,683  
    Other borrowings        7,837    34,202  
    Subordinated debt owed to trust    161,166    153,541    176,678  



         Total interest expense    5,152,484    5,954,357    9,181,556  



         Net interest income    13,012,256    11,853,351    10,331,529  
Provision for loan losses    70,000    778,300    1,115,000  



         Net interest income after provision for  
           loan losses    12,942,256    11,075,051    9,216,529  



Non-interest income:  
    Gain on sale of loans    2,803,889    4,970,369    3,586,727  
    Customer service charges    1,072,315    911,938    801,446  
    Loan servicing fees    101,977    93,197    62,840  
    Gain on sale of securities    242,007    17,587    1,436  
    Other    206,934    191,445    195,730  



         Total non-interest income    4,427,122    6,184,536    4,648,179  



Non-interest expense:  
    Compensation and benefits    6,575,253    6,895,696    5,373,730  
    Occupancy and equipment    1,426,718    1,306,579    1,162,980  
    Data processing fees    753,169    708,518    591,395  
    Management fees    472,183    459,000    465,908  
    Marketing and business development    170,246    326,689    258,207  
    Telephone and postage    298,585    298,995    270,626  
    Legal and accounting    116,798    148,067    332,856  
    Other    1,275,970    1,348,254    1,291,680  



         Total non-interest expense    11,088,922    11,491,798    9,747,382  



         Income from continuing operations before  
           income taxes    6,280,456    5,767,789    4,117,326  
 
Income taxes    2,362,497    1,938,504    1,562,132  



         Income from continuing operations    3,917,959    3,829,285    2,555,194  
 
Discontinued operations:  
 
    Income from operations, net of tax        176,587    400,061  
 
    Gain on disposal, net of tax        714,129      



         Income from discontinued operations        890,716    400,061  
 
         Net income   $ 3,917,959    4,720,001    2,955,255  



Basic earnings per share  
         Continuing operations   $ 1.61    1.57    1.05  
         Discontinued operations        0.36    0.16  



         Net income   $ 1.61    1.93    1.21  



Diluted earnings per share  
         Continuing operations   $ 1.56    1.53    1.04  
         Discontinued operations        0.35    0.16  



         Net income   $ 1.56    1.88    1.20  



See accompanying notes to consolidated financial statements.


F-4



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Statements of Stockholders’ Equity and Comprehensive Income

Years ended December 31, 2004, 2003 and 2002

Number of
shares
Common
stock
Paid in
capital
Retained
earnings
Accumulated
other
comprehensive
income (loss)
Total
stockholders’
equity






Balances at December 31, 2001      2,438,831    23,950,437        4,339,060    307,718    28,597,215  
 
Comprehensive income:  
     Net income                 2,955,255        2,955,255  
     Increase in net unrealized gain on securities  
          available-for-sale, net of reclassification  
          adjustment                     524,773    524,773  

              Total comprehensive income                         3,480,028  

Issuance of 338 shares; employee stock options    338    3,300                3,300  
 
Dividends declared ($.67 per share)                (1,604,815 )      (1,604,815 )
 
10% stock dividend        3,213,019        (3,213,019 )        






Balances at December 31, 2002    2,439,169    27,166,756        2,476,481    832,491    30,475,728  
 
Comprehensive income:  
     Net income                4,720,001        4,720,001  
     Decrease in net unrealized gain on securities  
          available-for-sale, net of reclassification  
          adjustment                    (491,605 )  (491,605 )

              Total comprehensive income                        4,228,396  

Issuance of 6,673 shares; employee stock options  
     and stock awards    6,673    78,501                78,501  
 
Dividends declared ($.90 per share)                (2,181,826 )      (2,181,826 )
 
Redemption of common stock  
     (8,800 shares)    (8,800 )  (220,110 )              (220,110 )






Balances at December 31, 2003    2,437,042    27,025,147        5,014,656    340,886    32,380,689  
 
Comprehensive income:  
     Net income                3,917,959        3,917,959  
     Decrease in net unrealized gain on securities  
          available-for-sale, net of reclassification  
          adjustment                    (263,160 )  (263,160 )

              Total comprehensive income                        3,654,799  

Tax benefit on exercise of stock options            29,341            29,341  
 
Issuance of 24,057 shares; employee stock options    24,057    248,363                248,363  
 
Dividends declared ($2.08 per share)                (5,061,359 )      (5,061,359 )
 
Redemption of common stock  
     (24,500 shares)    (24,500 )  (623,715 )              (623,715 )






Balances at December 31, 2004    2,436,599    26,649,795    29,341    3,871,256    77,726    30,628,118  








Disclosure of reclassification amount: 2004 2003 2002




Unrealized holding gains (losses) arising during the period     $ (185,583 )  (529,464 )  915,781  
Tax (expense) benefit    72,467    203,685    (347,997 )



         Net after tax    (113,116 )  (325,779 )  567,784  



Realized gain from discontinued operations        (376,461 )    
Tax expense from discontinued operations        139,286      
Less realized gain allocated to minority interest        82,253      



         (154,922 )    
Reclassification adjustment for gains included in net income    (242,007 )  (17,587 )  (1,436 )
Tax expense    91,963    6,683    546  



         Net after tax    (150,044 )  (10,904 )  (890 )
 
Portion of unrealized gain allocated to minority interest            (42,121 )



         Net change in unrealized gain (loss) on availiable-for-sale  
             securities   $ (263,160 )  (491,605 )  524,773  




See accompanying notes to consolidated financial statements.

F-5



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

Years ended December 31,
2004 2003 2002



Cash flows from operating activities:                
    Net income from continuing operations   $ 3,917,959    3,829,285    2,555,194  
    Adjustments to reconcile net income from continuing  
       operations to net cash from operating activities:  
 
          Provision for loan losses    70,000    778,300    1,115,000  
          Amortization of identifiable intangibles        45,598  
          Depreciation    633,224    545,059    504,960  
          Net (gain) loss on sale of premises and equipment    (4,019 )  4,269    (1,801 )
          Deferred income tax expense (benefit)    157,249    (5,887 )  (2,680 )
          Amortization/accretion of premiums and discounts  
             on securities and loans, net    115,898    173,589    79,265  
          Gain on sale of investment securities    (242,007 )  (17,587 )  (1,436 )
          Loss on sale of real estate owned, net    44,540      
          Writedown of loan premium      17,251    232,542  
          Mortgage loans originated and held for sale    (142,395,826 )  (312,030,881 )  (202,918,074 )
          Proceeds from sales of mortgage loans held for sale    143,297,079    325,931,522    201,404,950  
          Gain on sale of loans    (2,803,889 )  (4,970,369 )  (3,586,727 )
          FHLB stock dividends    (102,500 )  (200,100 )  (232,600 )
          (Increase) decrease in accrued interest receivable    (153,709 )  383,642    264,567  
          (Increase) decrease in other assets    (428,038 )  (88,228 )  49,142  
          Increase (decrease) in income taxes    63,564    (315,265 )  38,528  
          Increase (decrease) in accrued interest payable    174,757    (304,495 )  (496,755 )
          Increase (decrease) in accrued expenses and  
              other liabilities    (335,805 )  649,927    (10,440 )



                Net cash from continuing operations    2,008,477    14,380,032    (960,767 )



Net income from discontinued operations      890,716    400,061  
Adjustments to reconcile net income from discontinued  
    operations to net cash from operating activities:  
 
    Provision for loan losses      50,000    55,000  
    Depreciation        85,566    152,532  
    Deferred income tax expense (benefit)      12,844    51,753  
    Amortization/accretion of premiums and discounts  
       on securities and loans, net      4,515    (19,285 )
    Gain on sale of investment securities        (85,886 )
    Mortgage loans originated and held for sale      (1,593,426 )  (834,500 )
    Proceeds from sales of mortgage loans held for sale      288,046    
    Gain on sale of discontinued operations      (714,129 )  
    FHLB stock dividends      (4,800 )  (5,600 )
    Decrease (increase) in accrued interest receivable and  
       other assets      (343,212 )  14,491  
    Increase (decrease) in accrued interest payable and other  
       liabilities      70,327    (228,714 )
    Net change in minority interest      521,372    63,022  



                Net cash from discontinued operations      (732,181 )  (437,126 )



                Net cash from operating activies    2,008,477    13,647,851    (1,397,893 )




F-6



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Continued)

Years ended December 31,

2004 2003 2002



Cash flows from investing activities:                
    Net (increase) decrease in loans receivable    (38,318,904 )  (15,065,216 )  7,652,171  
    Purchases of securities available-for-sale    (18,505,363 )  (38,652,712 )  (59,994,142 )
    Proceeds from maturities, calls, paydowns and sales  
       of securities available-for-sale    22,546,487    40,724,741    73,340,118  
    Purchase of restricted stock            (95,000 )
    Purchases of premises and equipment    (1,598,302 )  (1,345,124 )  (1,722,033 )
    Proceeds from sale of premises and equipment    28,750    13,000    27,800  
    Proceeds from sale of real estate and other personal  
       property owned    726,017    117,073    1,093,212  
    Additions of real estate and other personal  
       property owned            (68,957 )
    Net proceeds from the sale of discontinued operations        8,299,630      



                Net cash from investing activities    (35,121,315 )  (5,908,608 )  20,233,169  



Cash flows from financing activities:  
    Net increase (decrease) in deposits    30,820,036    (3,339,205 )  4,579,870  
    Proceeds from FHLB advances    70,250,000    35,000,000    14,000,000  
    Payments on FHLB advances    (56,455,645 )  (39,000,000 )  (26,500,000 )
    Payments on line of credit        (700,000 )  (300,000 )
    Net increase (decrease) in securities sold under  
       repurchase agreements    (391,558 )  (4,897,823 )  3,183,589  
    Net increase (decrease) in federal funds purchased            (1,000,000 )
    Proceeds from issuance of common stock    248,363    78,501    3,300  
    Redemption of common stock    (623,715 )  (220,110 )    
    Dividends paid to stockholders    (5,061,359 )  (2,181,826 )  (1,604,815 )



                Net cash from financing activities    38,786,122    (15,260,463 )  (7,638,056 )



Net increase (decrease) in cash and cash equivalents    5,673,284    (7,521,220 )  11,197,220  
 
    Less net (increase) decrease in cash from  
       discontinued operations        3,043,194    (12,650,221 )



                Net increase (decrease) in cash from  
                   continuing operations    5,673,284    (4,478,026 )  (1,453,001 )
 
Cash and cash equivalents at beginning of year    13,513,893    17,991,919    19,444,920  



Cash and cash equivalents at end of year   $ 19,187,177    13,513,893    17,991,919  



Cash paid during the year for:  
    Interest, approximately   $ 4,978,000    6,259,000    9,678,000  
    Income taxes, approximately   $ 2,142,000    2,955,000    1,606,000  
 
Loans transferred to other real estate owned   $ 404,325    287,493    1,174,909  

See accompanying notes to consolidated financial statements.

F-7



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(1)   Organization and Summary of Significant Accounting Policies

  (a)   General

  The accompanying consolidated financial statements include the accounts of United Financial Corp. (United), a bank holding company headquartered in Great Falls, Montana and United’s wholly-owned subsidiary, Heritage Bank. United’s banking business is conducted through its wholly-owned subsidiary, Heritage Bank. United, through Heritage Bank, provides a full range of banking services to individual and corporate customers in thirteen Montana communities. Heritage Bank is a state-chartered commercial bank with locations in Billings, Bozeman, Chester, Fort Benton, Geraldine, Glendive, Great Falls (three locations), Hamilton, Havre, Kalispell, Libby, Missoula and Shelby, Montana. Heritage Bank is engaged in the community banking business of attracting deposits from the general public through its branches and using those deposits, together with other available funds, to originate commercial (including lease financing), commercial real estate, residential, agricultural and consumer loans primarily in its market areas in Montana. Heritage Bank’s banking business is concentrated in the Great Falls area. Based on total assets, 45% of United’s assets are located at Heritage Bank’s Great Falls locations.

  In December 2003, Heritage Bank incorporated a wholly-owned subsidiary, Heritage Northwest, Inc., a mortgage banking company in Bellingham, Washington, which began operations in the spring of 2004. Management of United has made the decision to terminate these operations in Bellingham as of March 2005. In December 2004, Heritage Bank incorporated a second wholly-owned subsidiary, HPM, Inc. to acquire land and a building for a new Great Falls drive-up location, which it will then lease back to Heritage Bank. All significant intercompany balances and transactions have been eliminated in consolidation. Heritage Bank also holds a 14% ownership interest in Bankers’ Resource Center, a computer data center, located in Helena, Montana.

  (b)   Basis of Presentation

  The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statement of financial condition and income and expenses for the period. Actual results could differ significantly from those estimates.

  Material estimates that are particularly susceptible to significant change in the near-term relate to the determination of the allowance for loan losses. Management believes the allowance for loan losses is adequate, however, future additions to the allowance may be necessary based on changes in factors affecting the borrowers’ ability to repay. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan losses. Such agencies may require United to recognize changes to the allowance based on their judgments about information available to them at the time of their examination.


F-8



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  (c) Cash Equivalents

  purposes of the consolidated statements of cash flows, United considers all cash, daily interest demand deposits, amounts due from banks and interest-bearing deposits with banks with original maturities of three months or less to be cash equivalents. Cash flows from customers for loans, deposits and securities sold under agreements to repurchase are reported net.

  (d) Securities Available-for-Sale

  Securities available-for-sale include all investment securities that management intends to use as part of its overall asset/liability management strategy and that may be sold in response to changes in interest rates and resultant prepayment risk and other related factors. Securities available-for-sale are carried at fair value and unrealized gains and losses (net of related tax effects) are excluded from earnings and reported as a separate component of stockholders’ equity.

  in the fair value of available-for-sale securities below carrying value that are other than temporary are charged to expense as realized losses and the related carrying value is reduced to fair value. The cost of any investment, if sold, is determined by the specific identification method.

  and discounts on investment securities are amortized or accreted into income using a method which approximates the level-yield interest method.

  (e) Loans Receivable and Loan Fees

  receivable are stated at unpaid principal balances, less unearned discounts and net of deferred loan origination fees. Interest on loans is credited to income as earned. Interest receivable is accrued only if deemed collectible. Discounts on purchased loans are amortized into interest income using the level-yield method over the remaining period to contractual maturity, adjusted for anticipated prepayments.

  are placed on nonaccrual status when collection of principal or interest is considered doubtful. Interest income previously accrued on these loans, but not yet received, is reversed in the current period. Interest subsequently recovered is credited to income in the period collected.

  loan origination fees and related direct origination costs are deferred and the net fee or cost is recognized as interest income using the level-yield method over the contractual life of the loans, adjusted for prepayments. Origination fees on loans sold to the secondary market are recognized when the loan is sold. Amortization of deferred loan origination fees and costs and the accretion of unearned discounts are suspended during periods in which the related loan is on nonaccrual status.

  (f) Allowance for Loan Losses

  allowance for loan losses is based on management’s evaluation of the adequacy of the allowance, including an assessment of United’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, current economic conditions and independent appraisals. Past-due status is determined based upon the loan’s contractual terms.


F-9



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  Additions to the allowance arise from charges to operations through the provision for loan losses or from the recovery of amounts previously charged off. The allowance is reduced by loans charged off. Loans are charged off when management believes the loan’s principal balance, or a portion thereof, is no longer collectable.

  United also provides an allowance for losses on specific loans which are deemed to be impaired. Groups of small balance homogeneous loans (generally consumer loans) are evaluated for impairment collectively. A loan is considered impaired when, based upon current information and events, it is probable that United will be unable to collect, on a timely basis, all principal and interest according to the contractual terms of the loan’s original agreement. When a specific loan is determined to be impaired, the allowance for loan losses is increased through a charge to expense for the amount of the impairment. The amount of the impairment is measured using cash flows discounted at the loan’s effective interest rate, except when it is determined that the sole source of repayment for the loan is the operation or liquidation of the underlying collateral. In such cases, the current value of the collateral, reduced by anticipated selling costs, is used in place of discounted cash flows. Generally, when a loan is deemed impaired, current period interest previously accrued but not collected is reversed against current period interest income. Income on such impaired loans is then recognized only to the extent that cash in excess of any amounts charged off to the allowance for loan losses is received and where the future collection of principal is probable. Interest accruals are resumed on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest.

  (g) Loans Held for Sale

  Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or fair value. United expects the loans to be sold in the short-term. The value of derivative instruments related to commitments to fund loans originated for sale and forward loan sale agreements are recognized in the balance sheet at fair value, if material, and changes in fair value thereof are recognized in the statement of income. As of December 31, 2004 and 2003, no such amount shave been recognized.

  (h) Goodwill

  Goodwill represents the excess of cost over the fair value of the net assets at the date of acquisition.

  Effective January 1, 2002, United adopted Statement of Financial Accounting Standards (SFAS) No. 142, issued by the Financial Accounting Standards Board (FASB), which requires that goodwill and intangible assets that have indefinite lives no longer be amortized but be reviewed for impairment annually, or more frequently if certain indicators arise. United did not incur any goodwill impairment in 2004, 2003 or 2002.

  (i) Restricted Stock Investments

  Federal Home Loan Bank (FHLB) stock is a required investment for institutions that are members of the FHLB system. The required investment in the common stock is based on a predetermined formula and is carried at cost on the statement of financial condition. The stock is pledged as


F-10



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  security for advances from the FHLB. During 2002, the FHLB revised its capital structure from the issuance of one class of stock to two, B(1) and B(2) stock. B(1) stock can be sold back to the FHLB at cost, but is restricted as to purchase, sale, and redemption. Class B(2) is not a required investment for institutions and is not restricted as to purchase and sale, but has the same redemption restrictions as class B(1) stock. Included in restricted stock on the statement of financial condition, Heritage Bank has $3,463,400 and $3,476,800 of class B(1) stock, respectively, at December 31, 2004 and 2003. Heritage Bank held $748,000 and $632,100 of class B(2) stock, respectively, at December 31, 2004 and 2003.

  (j) Premises and Equipment

  Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed by straight-line and accelerated methods over the estimated useful lives of 39 years for buildings, 5 to 40 years for improvements, and 3 to 10 years for furniture, fixtures and equipment.

  (k) Real Estate and Other Personal Property Owned

  Real estate owned represents real estate assets acquired through foreclosure or deed in lieu of foreclosure and is comprised of properties held for sale and held for investment. Foreclosed assets held for sale are carried at the lower of fair value less estimated costs to sell, or cost. Fair value is determined as the amount that could be reasonably expected in a current sale (other than a forced or liquidation sale) between a willing buyer and a willing seller.

  (l) Stock Repurchase Plan

  In September 2002, United’s Board of Directors (the Board) approved a stock repurchase plan for a period of one year to repurchase up to 121,950 shares or $1,707,300 of United’s common stock. No shares have been repurchased under this plan. This stock repurchase program ended September 2003.

  In October 2003, a stock repurchase plan was approved by the Board for a period of one year to repurchase up to 150,000 shares, or up to $3,900,000 of United’s common stock. Total shares repurchased under this plan in 2003 and 2004 totaled 33,300 or $843,826, an average price of $25.34 per share. The program was extended on September 22, 2004 for twelve months. Under the extended program, United may purchase up to 115,000 shares of its common stock at an aggregate purchase price not to exceed $2.8 million. At December 31, 2004, total shares available under the plan were 115,000.

  (m) Stock-Based Compensation

  At December 31, 2004, United has a stock-based employee compensation plan, which is described more fully in Note 16. United accounts for the plan under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation cost is reflected in net income, as all options granted under the plan had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income and


F-11



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements


  earnings per share if United had applied the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.

Years ended December 31,

2004 2003 2002



Net income: As reported     $ 3,917,959    4,720,001    2,955,255  
Deduct: Total stock-based employee compensation  
    expense determined under fair value based method for  
    all awards, net of related tax effects    (52,725 )  (61,107 )  (81,931 )



Pro forma net income   $ 3,865,234    4,660,917    2,873,324  



Earnings per share:  
  Basic – as reported   $ 1.61    1.93    1.21  
  Basic – pro forma   $ 1.59    1.91    1.18  
  Diluted – as reported   $ 1.56    1.88    1.20  
  Diluted – pro forma   $ 1.54    1.86    1.16  


  (n) Income Taxes

  Deferred tax assets and liabilities are recognized for the estimated future consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in tax expense in the period that includes the enactment date.

  (o) Earnings Per Share

  Basic earnings per share (EPS) is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Diluted EPS is calculated by dividing net income by the weighted average number of common shares used to compute basic EPS plus the incremental amount of potential common stock determined by the treasury stock method.

  On May 20, 2003, a 3 for 2 stock split effected as a 50% stock dividend was approved by the Board, payable June 30, 2003 to shareholders of record on June 23, 2003. As a result, all per share amounts from time periods prior to this date have been restated to illustrate the effect of the stock dividend. Any fractional shares were paid in cash.

  On May 21, 2002, a 10% stock dividend was approved by the Board, payable June 28, 2002, to shareholders of record on June 24, 2002. As a result, all per share amounts from time periods prior to this date have been restated to illustrate the effect of the stock dividend. Any fractional shares were paid in cash. The net effect on United’s stockholders’ equity as a result of the 10% stock dividend was to reduce retained earnings and increase common stock by approximately $3.2 million, respectively.


F-12



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  (p) Long-Lived Assets

  Long-lived assets are reviewed for impairment whenever events or circumstances indicate that the carrying amount of the asset may not be recoverable. An impairment loss is recognized if the sum of the expected future cash flows is less than the carrying amount of the asset. The amount of the impairment loss, if any, is based on the asset’s fair value, which may be estimated by discounting the expected future cash flows. There were no impairment losses recognized during 2004, 2003 or 2002.

  (q) Mortgage Servicing Rights

  United recognizes as assets the rights to service mortgage loans for others, whether acquired or internally originated. Servicing assets are initially recorded at fair value based on comparable market quotes and are amortized in proportion to and over the period of estimated net servicing income. Servicing assets are periodically evaluated for impairment by stratifying the servicing assets based on predominant risk characteristics of the underlying loans including loan type, note rate and loan term. Servicing assets are included in other assets on the accompanying consolidated statements of financial condition.

  (r) Comprehensive Income

  United is required to report its comprehensive income, which includes net income as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders, in a separate statement. United’s only significant element of other comprehensive income is unrealized gains and losses on securities available-for-sale, net of tax effects.

  (s) Segment Reporting

  Operations are managed and financial performance is evaluated on a Company-wide basis by a chief decision maker. Accordingly, all of United’s operations are aggregated in one reportable segment.

  (t) Reclassifications

  Certain reclassifications have been made to the 2003 and 2002 amounts to conform to the 2004 presentation.

  (u) New Accounting Pronouncements

  In December 2004, FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets. This Statement addresses the measurement of exchanges of nonmonetary assets. It eliminates the exception from fair value measurement for nonmonetary exchanges of similar productive assets in paragraph 21(b) of Accounting Principals Board “APB” Opinion No. 29, Accounting for Nonmonetary Transactions, and replaces it with an exception for exchanges that do not have commercial substance. This Statement specifies that a nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. This Statements states that the subsequent measurement of servicing assets and liabilities will continue to be subject to the guidance set forth in SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguisments of Liabilities, issued in September 2000. United’s management does not expect that the application of this Statement will have a material impact on United’s consolidated financial


F-13



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  statements. The provisions of this Statement are effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005.

  FASB issued its last statement for 2004 in late December, SFAS No 123 (R) (revised 2004), Share-Based Payment. This Statement requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. That cost will be recognized over the period during which an employee is required to provide service in exchange for the award (usually the vesting period).

  A public entity will initially measure the cost of employee services received in exchange for an award of liability instruments based on its current fair value; the fair value of that award will be remeasured subsequently at each reporting date through the settlement date. Changes in fair value during the requisite service period will be recognized as compensation cost over that period.

  The grant-date fair value of employee share options and similar instruments will be estimated using option-pricing models adjusted for the unique characteristics of those instruments (unless observable market prices for the same or similar instruments are available). If an equity award is modified after the grant date, the incremental value of compensation cost will be recognized.

  As a public company, this Statement becomes effective for United for its interim period ended September 30, 2005. United will continue to use the same fair value based method to compute stock-based employee compensation as was used in prior years for disclosure purposes under SFAS No. 123. As of December 31, 2004, management estimates the total stock-based employee compensation expense that United will report for the quarter ended September 30, 2005 will be approximately $22,000.

  The American Institute of Certified Public Accountants (AICPA)‘s Statement of Position (SOP) 03-3, Accounting for Loans or Certain Debt Securities Acquired in a Transfer, provides guidance on accounting for loans acquired in fiscal years beginning after December 15, 2004 where there has been deterioration in credit quality since the loan was originated. The SOP also prohibits “carrying over” or creation of valuation allowances in the initial accounting of loans acquired in a transfer.

  In March 2004, FASB released Emerging Issues Task Force (EITF) 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments (EITF 03-1). The EITF 03-1 provides guidance for determining when an investment is impaired and whether the impairment is other than temporary as well as guidance for quantifying the impairment.

  On September 30, 2004, FASB issued FASB Staff Position (FSP) EITF Issue 03-1-1 delaying the effective date of paragraphs 10-20 of EITF 03-1, “The Meaning of Other-Than-Temporary Impairment and Its Applications to Certain Investments”, which provides guidance for determining the meaning of “other-than-temporarily impaired” and its application to certain debt and equity securities within the scope of SFAS No. 115, “Accounting for Certain Investments in Debt and Equity Securities”, and investments accounted for under the cost method. The guidance requires that investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless United can assert and demonstrate its intention to hold the security for a period of time sufficient to allow for a recovery of fair value up


F-14



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

to or beyond the cost of the investment which might mean maturity. The delay of the effective date of EITF 03-1 will be superceded concurrent with the final issuance of proposed FSP Issue 03-1-a. Proposed FSP 03-1-a is intended to provide implementation guidance with respect to all securities analyzed for impairment under paragraphs 10-20 of EITF 03-1. Management continues to closely monitor and evaluate how the provisions of EITF 03-1 and proposed FSP Issue 03-1-a will affect United.

(2)   Cash on Hand and In Banks

  Heritage Bank is required to maintain an average reserve balance with the Federal Reserve Bank (FRB), or maintain such reserve in cash on hand. The amount of this required reserve balance at December 31, 2004 and 2003 was approximately $3,656,000 and $2,409,000, respectively. An additional $25,000 compensating balance is required to be maintained with the FRB for check clearing services.

  United places its cash with high credit quality institutions. The amount on deposit fluctuates, and at times exceeds the insured limit by the Federal Deposit Insurance Corporation, which subjects United to credit risk.

(3)   Securities Available-for-Sale

  The amortized cost, unrealized gains and losses, and estimated fair values of investment and mortgage-backed securities available-for-sale at December 31 are as follows:

2004

Amortized
Cost
Gross
unrealized
gains
Gross
unrealized
losses
Estimated
fair
value




U.S. Government and                    
   federal agencies   $ 4,000,000    31,620    (2,190 )  4,029,430  
Mortgage-backed  
   securities    34,337,879    205,579    (97,612 )  34,445,846  
Municipal bonds    485,000        (11,106 )  473,894  




 
    $ 38,822,879    237,199    (110,908 )  38,949,170  





F-15



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

2003

Amortized
Cost
Gross
unrealized
gains
Gross
unrealized
losses
Estimated
fair
value




U.S. Government and                    
   federal agencies   $ 8,000,000    119,570    (13,340 )  8,106,230  
Mortgage-backed  
   securities    31,374,501    254,270    (54,461 )  31,574,310  
Municipal bonds    1,824,709    73,793        1,898,502  
Corporate bonds and  
   equity securities    1,525,898    174,049        1,699,947  




 
    $ 42,725,108    621,682    (67,801 )  43,278,989  





    The investment securities shown below currently have fair values less than amortized cost and therefore contain unrealized losses. United has evaluated these securities and has determined that the decline in value is not related to any company or industry specific event. As detailed below, there are eighteen investment securities with unrealized losses. United anticipates full recovery of amortized cost with respect to these securities at maturity or sooner in the event of a more favorable market interest rate environment.

    The length of time that individual securities have been in a continuous unrealized loss position, aggregated by investment category at December 31, 2004 and 2003 are as follows:

December 31, 2004 More than 12 Months Less than 12 Months Total




Estimated
fair value
Gross
unrealized
losses
Estimated
fair value
Gross
Unrealized
Losses
Estimated
fair value
Gross
Unrealized
losses






U.S. Government and                            
   federal agencies   $        997,810    (2,190 )  997,810    (2,190 )
Mortgage-backed  
   securities    1,528,785    (18,883 )  13,718,955    (78,729 )  15,247,740    (97,612 )
 Municipal bonds            473,894    (11,106 )  473,894    (11,106 )






    $ 1,528,785    (18,883 )  15,190,659    (92,025 )  16,717,444    (110,908 )







F-16



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2003 More than 12 Months Less than 12 Months Total




Estimated
fair value
Gross
unrealized
losses
Estimated
fair value
Gross
Unrealized
Losses
Estimated
fair value
Gross
Unrealized
losses






U.S. Government and                              
   federal agencies   $        1,986,660    (13,340 )  1,986,660    (13,340 )
Mortgage-backed  
   securities            14,182,795    (54,461 )  14,182,795    (54,461 )






    $        16,169,455    (67,801 )  16,169,455    (67,801 )







  Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. In estimating other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of United to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

  Maturities of securities available-for-sale by contractual maturity at December 31, 2004 are shown below. Maturities of securities do not reflect repricing opportunities present in many adjustable rate securities. In addition, mortgage-backed securities may be prepaid without penalty. At December 31, 2004 and 2003, market values of variable rate securities included in securities available-for-sale are $16,469,562 and $15,066,642, respectively.

Amortized
cost
Estimated
fair
value


Due within one year     $ 2,018    2,054  
Due after one year through five years    5,099,948    5,074,743  
Due after five years through ten years    8,789,988    8,864,603  
Due after ten years    24,930,925    25,007,770  


    $ 38,822,879    38,949,170  



  United has not entered into any swaps, options, or futures contracts. Included in the municipal bonds and U.S. Government and federal agencies security amounts are investments which have call features. At December 31, 2004, United had securities callable within one year with amortized cost and estimated fair value of $3,117,835 and $3,140,779, respectively.

  The category due after five years through ten years included amortized cost and estimated fair value of $1,000,000 in securities callable within one year. The category due after ten years included amortized cost and estimated market value of $1,117,835 and $1,130,499, respectively, in securities callable within one year.


F-17



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  Gross proceeds from sales of securities were $3,543,019, $1,890,658 and $18,625 for the years ended December 31, 2004, 2003 and 2002, respectively, resulting in gross gains of $242,007, $17,587 and $1,436 in 2004, 2003 and 2002, respectively.

  At December 31, 2004 and 2003, investment securities with an amortized cost of $37,201,851 and $37,152,647 respectively, were pledged on FHLB advances, repurchase agreements, public deposits, and other purposes as permitted or required by law.

(4)   Loans Receivable, Net

    Loans receivable, net of unamortized net deferred loan fees, at December 31 are summarized as follows:

2004 2003


First mortgage loans and contracts secured by real estate     $ 100,322,421    77,942,200  
Commercial real estate loans    51,017,462    48,234,707  
Commercial loans    62,409,562    53,984,857  
Auto and other consumer loans    29,762,165    27,087,261  
Second mortgage consumer loans    6,122,747    5,502,142  
Agricultural loans    15,108,587    14,510,901  
Tax exempt municipal loans    2,698,297    2,430,856  
Loans on deposits and other loans    1,278,114    1,241,473  


     268,719,355    230,934,397  
    Allowance for loan losses    (3,708,362 )  (3,755,197 )


    $ 265,010,993    227,179,200  



    A summary of activity in the allowance for loan losses for the years ended December 31 follows:

2004 2003 2002



Balance, beginning of year     $ 3,755,197    3,113,081    2,793,518  
Provision for loan losses    70,000    778,300    1,115,000  
Losses charged off    (184,573 )  (148,089 )  (884,743 )
Recoveries    67,738    11,905    89,306  



Balance, end of year   $ 3,708,362    3,755,197    3,113,081  




  Nonaccrual loans amounted to approximately $327,000 and $498,000 at December 31, 2004 and 2003, respectively. If interest on nonaccrual loans had been accrued, such income would have approximated $40,000, $128,000 and $67,000 for the years ended December 31, 2004, 2003 and 2002, respectively. Loans contractually past due ninety days or more aggregating approximately $75,000 and $324,000 as of December 31, 2004 and 2003, respectively, were on accrual status.

  Impaired loans at December 31, 2004 and 2003 were approximately $348,000 and $589,000, respectively. The allowance associated with impaired loans included in the allowance for loan losses at December 31, 2004 and 2003 was approximately $148,000 and $88,000, respectively. The average recorded investment in impaired loans for the years ended December 31, 2004 and 2003 was approximately $427,000 and


F-18



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  $571,000, respectively. Interest income recognized on impaired loans during 2004, 2003 and 2002 was approximately $8,000, $19,400 and $46,500, respectively. At December 31, 2004 and 2003, all impaired loans were associated with a specific allowance amount as stated above.

  United is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit and involve, to varying degrees, elements of credit risk. United’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. United uses the same credit policies in making commitments and conditional obligations as it does for loans.

    Financial instruments outstanding at December 31 whose contract amounts represent credit risk include:

2004 2003


Unused lines of credit     $ 52,887,000    62,700,000  
Commitments outstanding – variable rate    5,775,000    4,099,000  
Unfunded commitments under credit card arrangements    2,373,000    2,563,000  
Letters of credit    970,000    209,000  

(5)   Premises and Equipment

    Premises and equipment at December 31 are summarized as follows:

2004 2003


Land     $ 1,856,625    1,479,441  
Building and improvements    6,254,210    4,561,593  
Furniture, fixtures and equipment    3,736,309    3,227,252  
Construction in progress        1,032,703  


     11,847,144    10,300,989  
Accumulated depreciation    (3,376,082 )  (2,788,765 )


    $ 8,471,062    7,512,224  



F-19



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(6)   Deposits

    Deposits at December 31 are summarized as follows:

2004 2003


Weighted
Average rate
Amount % Amount %





Demand accounts      .00%   $ 47,489,541    18.4    36,550,469    16.1  
 
NOW and money market accounts    .60%    35,974,153    13.9    33,300,022    14.6  
Savings accounts    .78%    54,426,865    21.1    54,897,362    24.1  
 
Certificates of deposit:    1.00 to 1.99%  74,465,946    28.8    63,562,517    27.9  
     2.00 to 2.99%    3,774,100    1.4    1,625,082    .7  
     3.00 to 3.99%    25,804,019    10.0    19,127,537    8.4  
     4.00 to 4.99%    13,408,034    5.2    11,714,966    5.2  
     5.00 to 5.99%    1,776,213    .7    4,318,425    1.9  
     6.00 to 6.99%    1,018,142    .4    2,261,476    1.0  
     7.00 to 7.99%    197,171    .1    156,292    .1  




 
Total certificates of deposit    2.66%    120,443,625    46.6    102,766,295    45.2  




Total interest-bearing deposits    1.82%    210,844,643    81.6    190,963,679    83.9  




     1.49%   $ 258,334,184    100.0    227,514,148    100.0  




    Scheduled maturities of certificates of deposit at December 31, 2004 are as follows:

2005     $ 77,417,058  
2006    19,855,652  
2007    7,615,521  
2008    11,543,776  
2009    4,011,618  

    $ 120,443,625  


  Certificates of deposit of $100,000 or more are approximately $29,110,108 and $24,049,833 at December 31, 2004 and 2003, respectively.

  Certificates of deposit balances include $8,395,000 of brokered deposits at December 31, 2004. No brokered deposits were held at December 31, 2003.


F-20



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(7)   Federal Home Loan Bank Advances

        Federal Home Loan Bank advances at December 31 are summarized as follows:

2004
2003
1.32% to 5.40% fixed rate advances, interest payable monthly     $ 36,500,000    27,000,000  
5.52% to 6.12% putable advances, put options exercisable quarterly,  
   interest payable monthly    4,000,000    4,000,000  
3.57%, fixed rate amortizing advance, interest payable monthly  
     4,294,355      


    $ 44,794,355    31,000,000  



  The weighted average interest rate on these advances was 3.41% and 4.05% at December 31, 2004 and 2003, respectively.

  Contractual principal repayments on advances from the Federal Home Loan Bank are as follows:

Years ending December 31,         
2005   $ 21,500,000  
2006    8,000,000  
2007    6,000,000  
2008    9,294,355  

    $ 44,794,355  


  Advances from the FHLB are secured by pledges of FHLB stock and a blanket assignment of Heritage Bank’s unpledged, qualifying mortgage loans, mortgage-backed securities and U.S. Government and federal agency securities.

  At December 31, 2004, the current established available FHLB advance credit line for Heritage Bank was 25% of its assets. Based upon the current collateral pledged to the FHLB, Heritage Bank has an additional available credit lines of approximately $86,785,000 as of December 31, 2004.

  Interest expense on FHLB advances included a $274,927 prepayment fee in the year ended December 31, 2002.








F-21



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(8)   Securities Sold Under Agreements toRepurchase

  Securities sold under agreements to repurchase at December 31 consist of the following:

2004
Repurchase
amount

Weighted
average
rate

Book value
of underlying
securities

Estimated fair
value
of underlying
securities

To repurchase within:                    
   1 – 30 days   $ 3,320,995    .39    4,376,457    4,398,094  
   31 – 90 days    2,003,967    1.98    2,661,981    2,678,343  
   Greater than 90 days  
     2,172,897    2.07    3,973,010    4,008,637  



    $ 7,497,859    1.30    11,011,448    11,085,074  



 
2003
Repurchase
amount

Weighted
average
rate

Book value
of underlying
securities

Estimated fair
value
of underlying
securities

To repurchase within:  
   1 – 30 days   $ 4,494,815    .98    6,231,701    6,254,848  
   31 – 90 days    138,262    1.65    174,359    178,345  
   Greater than 90 days  
     3,256,340    2.31    5,254,931    5,314,155  



    $ 7,889,417    1.54    11,660,991    11,747,348  




  Securities underlying the agreements to repurchase are for the same securities originally sold and are held in a custodial account by a third party. For the years ended December 31, 2004 and 2003, securities sold under agreements to repurchase averaged approximately $8,204,000 and $9,174,000, respectively, and the maximum outstanding at any month end during the year was approximately $13,667,000 and $9,930,000, respectively.

(9)   Subordinated Debentures

  In July 2001, United issued junior subordinated debentures, aggregating $3,093,000 to United Financial-Montana Capital Trust I (Trust). The Trust issued preferred securities, as part of a pooled issue, with an aggregate liquidation amount of $3,000,000 to third-party investors. The junior subordinated debentures and cash are the sole assets of the Trust. The preferred securities are includable as Tier I capital for regulatory capital purposes. The junior subordinated debentures pay interest on a semi-annual basis. The variable interest rate resets on January 25 and July 25 of each year, based upon six month LIBOR plus 3.75%. The current interest rate reset on January 28, 2005 was 6.71%. The junior subordinated debentures


F-22



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  and preferred securities will mature on July 25, 2031. The junior subordinated debentures and preferred securities can be redeemed contemporaneously, in whole or in part, after five years at decreasing premiums with the permission of the Board of Governors of the Federal Reserve System (the Federal Reserve). United has provided a full and unconditional guarantee of the obligations of the Trust. Debt issuance costs totaling $118,812 were capitalized related to the debenture offering and are being amortized over the 10-year non-premium callable life of the preferred securities.

  Pursuant to FASB Interpretation No. 46R (“FIN 46R”), “Consolidation of Variable Interest Entities,” issued in December 2003, United deconsolidated the Trust during the first quarter of 2004 and restated the December 31, 2003 balance sheet. As a result, the 2004 and 2003 balance sheets include $3.1 million of subordinated debt, which was previously included on United’s balance sheet as $3.0 million in trust preferred securities, after a consolidation elimination of $.1 million. The overall effect on United’s financial position and operating results of the deconsolidation was not material.

(10)   Line of Credit

  United has a line of credit of $1,000,000 with Wells Fargo with an interest rate of 1.50% and 1.75 % over the Wells Fargo federal funds rate, which totaled 3.69% and 2.69% at December 31, 2004 and 2003, respectively. This line is secured by United’s Heritage Bank stock and expires November 1, 2005. Interest is payable quarterly. There was no principal balance outstanding at December 31, 2004 and 2003.

(11)   Income Taxes

  Income tax expense for the years ended December 31 is summarized as follows:

Federal
State
Total
2004:                
Current – continuing operations   $ 1,808,310    396,938    2,205,248  
Deferred    129,647    27,602    157,249  



    $ 1,937,957    424,540    2,362,497  



2003:  
Current – continuing operations   $ 1,485,154    520,788    2,005,942  
Deferred    (34,353 )  (33,085 )  (67,438 )



     1,450,801    487,703    1,938,504  
 Current – discontinued operations    573,291    122,054    695,345  



    $ 2,024,092    609,757    2,633,849  



2002:  
Current – continuing operations   $ 1,348,117    296,003    1,644,120  
Deferred    (67,952 )  (14,036 )  (81,988 )



    $ 1,280,165    281,967    1,562,132  




  Income tax expense for the years ended December 31 differs from “expected” income tax expense (computed by applying the Federal corporate income tax rate of 35% to income before income taxes) as follows


F-23



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

2004
2003
2002
Computed “expected” tax expense     $ 2,130,816    1,961,048    1,399,891  
Increase (decrease) resulting from:  
   State taxes, net of Federal income tax  
        effects    280,196    259,551    186,083  
   Tax-exempt interest    (51,716 )  (52,780 )  (44,116 )
    Other, net    3,201    (229,315 )  20,274  



    $ 2,362,497    1,938,504    1,562,132  




  Deferred tax assets and liabilities at December 31 are as follows:

2004
2003
Deferred tax assets:            
   Loans, principally due to allowance for loan losses   $ 1,312,791    1,364,671  
   Premises and equipment and real estate owned, due to difference  
        in basis    59,152    59,152  
   Purchase accounting basis differences    3,071    42,688  
   Other    115,027    128,567  


      Total gross deferred tax assets    1,490,041    1,595,078  


Deferred tax liabilities:  
   Loans, due to difference in basis    10,246    15,160  
   Stock in FHLB, principally due to stock dividends not recognized  
        for tax purposes    646,683    607,267  
   Premises and equipment, principally due to differences in  
        depreciation    498,529    419,120  
   Prepaid SAIF assessment    6,626    6,797  
   Unrealized gains on securities available-for-sale    48,565    212,995  
   Other        61,528  


      Total gross deferred tax liabilities    1,210,649    1,322,867  


      Net deferred tax asset   $ 279,392    272,211  



  In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the existence of, or generation of, taxable income in the periods which those temporary differences are deductible. Management considers the scheduled reversal of deferred tax liabilities, taxes paid in carryback years, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and estimates of future taxable income over the periods which the deferred tax assets are deductible, at December 31, 2004 and 2003 management believes it is more likely than not that United will realize the benefits of these deductible differences.


F-24



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  Retained earnings at December 31, 2004 includes approximately $3,477,000 for which no provision for Federal income tax has been made. This amount represents the base year income tax bad debt reserve. This amount is treated as a permanent difference and deferred taxes are not recognized unless it appears this reserve will be reduced and thereby result in taxable income in the foreseeable future. United is not currently contemplating any changes to its business or operations which would result in a recapture of the base year bad debt reserve into taxable income.

(12)   Mortgage Servicing Rights

  Total mortgage servicing rights, net of accumulated amortization, were $525,597 and $340,596 at December 31, 2004 and 2003, respectively. Servicing rights of $299,199, $184,050, and $109,600 were capitalized in 2004, 2003 and 2002, respectively. Amortization expense of $114,198, $67,322, and $44,173 was recognized in 2004, 2003 and 2002, respectively. There were no impairment losses recognized in 2004, 2003, and 2002. At December 31, 2004, the estimated fair value of United’s servicing assets approximates its carrying value.

  Real estate loans serviced for others, which are not included in the accompanying consolidated financial statements, totaled approximately $69,274,000 and $49,901,000 at December 31, 2004 and 2003, respectively.

(13)   Leases

  Heritage Bank leases certain land and office space under noncancelable operating leases in its Billings, Great Falls and Kalispell branches. The Billings lease is a 30 year ground lease agreement for the new branch location. The lease required a deposit of $10,000 and annual rentals of $70,000. The Great Falls and Kalispell leases are for office space and range in length from 1.5 to 3 years. Heritage Northwest, Inc. leased office space under a noncancelable two year operating lease beginning in March 2004 in Bellingham, WA. As of March 2005, Heritage Northwest, Inc. is attempting to sublease that office space. Total rental expense for the years ended December 31, 2004, 2003 and 2002 was $156,916, $130,236 and $75,389, respectively.

  The total future minimum lease payments required under operating leases which have initial or remaining noncancelable lease terms in excess of one year at December 31, 2004 are as follows:

Year Ending December 31,         
2005     $ 127,954  
2006    110,839  
2007    70,000  
2008    70,000  
2009    70,000  
Thereafter    1,627,500  

    $ 2,076,293  



F-25



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(14)   Related Parties

  Central Financial Services, Inc. (CFS) provides various management services to United, including certain accounting and tax services, investment consulting, personnel consulting, asset-liability management and regulatory consulting. CFS is owned by United’s former Chairman of the Board of Directors and its current largest shareholder and has been providing similar services to various banks and financial service organizations since December of 1988. CFS fees billed to United were $472,183, $459,000 and $465,908 for the years ended December 31, 2004, 2003, and 2002, respectively.

  United acquires loan participations from a bank controlled by current largest shareholder. At December 31, 2004 and 2003, the outstanding balances of loans purchased from this bank were $4,605,405 and $6,448,349, respectively. During 2004, United’s CEO served on the board of directors of a bank in Grand Junction, Colorado. Loan participations are also acquired from this bank. At December 21, 2004, the outstanding balance of loans purchased from this bank were $239,524. Management believes the loans are underwritten under substantially the same terms and procedures as loans underwritten by United.

  Banker’s Resource Center (BRC) provides data processing services for United. United has a 14% ownership interest in BRC, a computer data center. The charges for BRC’s services were $753,169, $708,518 and $591,395 for the years ended December 31, 2004, 2003 and 2002, respectively.

  As of December 31, 2004 and 2003, the Board of Directors and officers of United (personally and through their respective businesses which bank with Heritage Bank) had approximately $578,814 and $836,628, respectively, on deposit with Heritage Bank.

  A summary of activity with respect to aggregate loans to directors and executive officers for the years ended December 31, 2004 and 2003 follows:

2004
2003
Balance, beginning of year     $ 1,525,626    2,813,671  
New loans    7,907,785    5,149,247  
Repayments    (5,624,950 )  (6,437,292 )


Balance, end of year   $ 3,808,461    1,525,626  



  Management believes these loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans with equivalent risk of collectibility.

(15)   Employee Benefit Plans

  Heritage Bank has a savings plan under Section 401(k) of the Internal Revenue Code. Eligible employees can contribute up to 20% of their wages. Heritage Bank matches an amount equal to 100% of the employee’s contribution, up to 4.5% of total wages. Participants are at all times fully vested in their contributions and are immediately vested in the employer’s contributions. Heritage Bank 401(k) contributions and administrative costs were approximately $201,000, $197,000, and $157,000 during the years ended December 31, 2004, 2003 and 2002, respectively


F-26



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  Heritage Bank has deferred compensation agreements with two employees that provide for certain benefits upon retirement, change of control, disability or death. Amounts expensed under these agreements were approximately $17,800, $15,900 and $14,300, respectively, for the years ended December 31, 2004, 2003 and 2002. Heritage Bank owns two single premium insurance policies in connection with one of these agreements. The policies have a cash value, which is included in other assets on the accompanying consolidated statements of financial condition, of approximately $360,000 and $346,000 at December 31, 2004 and 2003, respectively.

(16)   Stock Option Plans

  In 2000, the United Financial Corp. 2000 Long-Term Incentive and Stock Option Plan (the Plan) was adopted. The Plan provides for the grant of incentive stock options (ISOs) and non-qualified stock options to certain full and part-time employees of Heritage Bank and directors of United. The plan provides for award of options for a maximum of 198,000 shares of United common stock. Vesting for each award is at the discretion of the Board. The term of the options is 10 years. The option price for all ISOs granted under the Plan shall be determined by the Board, but shall not be less than 100% of the fair market value of the common stock at the date of grant of such option. The option price for all non-qualified options shall also be determined by the Board. A change in control, as defined in the Plan, will immediately vest all options.

  At December 31, 2004, total shares available for option grants under the Plan were 3,868. Changes in options granted by United for the years ended December 31, 2004 and 2003, are summarized as follows:

2004
2003
Shares actual
Weighted average
exercise price

Shares actual
Weighted average
exercise price

Outstanding options, beginning of year      182,550   $ 12.04    184,711    11.76  
Granted    8,000    24.86    7,500    17.47  
Exercised    (24,057 )  (13.45 )  (5,399 )  (10.29 )
Forfeited    (3,826 )  (13.20 )  (4,262 )  (11.62 )




Outstanding options, end of year    162,667   $ 12.88    182,550    12.04  




Options exercisable at end of year    103,448         78,023  


Weighted-average fair value of options  
   granted during year   $5.35        $3.38       









F-27



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  The stock options outstanding at December 31, 2004 consist of the following:

Options outstanding
Exercisable options
Number
outstanding at
end of year

Weighted average
remaining
contractual life

Weighted
average
exercise price

Number
exercisable at
end of year

Weighted
average
exercise price

Exercise Prices:
Price ranges $ 9.18      31,971    5.5 $9.18    31,971    9.18  
Price ranges $ 10.81    47,080    6.5    10.81    35,310    10.81  
Price ranges $ 14.18    69,053    7.5    14.18    34,526    14.18  
Price ranges $ 17.47    6,563    8.5    17.47    1,641    17.47  
Price ranges $ 24.86    8,000    9.5    24.86          





           Total    162,667    6.9   $12.88    103,448    11.47  






  The fair value of each option grant is estimated on the date of grant using the Black-Scholes pricing model with the following weighted-average assumptions:

2004
2003
2002
Risk-free interest rate      3.85%  2.52%  4.50%
Expected life    5 years  5 years  5 years
Expected volatility    31.77%  31.49%  23.90%
Expected dividend yield    4.38%  4.43%  6.40%

  Based on the intrinsic value method, no compensation cost has been recognized for any stock option grants in the accompanying financial statements. Had United determined compensation cost based on the estimated fair value at the grant date for its stock options, United’s net income and net income per share would have been as shown in Note 1.










F-28



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(17)   Earnings Per Share

  The following table sets forth the computation of basic and diluted earnings per share for the years ended December 31:

2004
2003
2002
Weighted average shares outstanding during                
    the year on which basic earnings per  
    share is calculated    2,434,592    2,440,144    2,439,093  
Add: incremental shares under stock option  
    plans    79,818    71,105    29,116  



Average outstanding shares on which diluted  
    earnings per share is calculated    2,514,410    2,511,249    2,468,209  



Net income applicable to common stockholders,  
    basic   $ 3,917,959    4,720,001    2,955,255  
Less: reduction of proportionate share of  
    Valley net income assuming option  
    exercises        (820 )  (1,986 )



Net income applicable to common stockholders,  
    diluted   $ 3,917,959    4,719,181    2,953,269  



Basic earnings per share  
    Continuing operations   $ 1.61    1.57    1.05  
    Discontinuing operations        .36    .16  



    Net Income   $ 1.61    1.93    1.21  



Diluted earnings per share  
    Continuing operations   $ 1.56    1.53    1.04  
    Discontinuing operations        .35    .16  



    Net income   $ 1.56    1.88    1.20  












F-29



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(18)   Selected Quarterly Financial Data – Unaudited

Year Ended December 31, 2004
Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Interest income     $ 4,707,338    4,722,065    4,481,999    4,253,338  
Interest Expense    1,357,278    1,338,661    1,242,848    1,213,697  




    Net interest income    3,350,060    3,383,404    3,239,151    3,039,641  
Provision for loan losses            17,500    52,500  
Non-interest income    1,104,797    1,171,136    1,082,163    1,069,026  
Non-interest expense    2,880,932    2,926,508    2,787,958    2,493,524  




    Income from continuing operations  
    before income taxes    1,573,925    1,628,032    1,515,856    1,562,643  
Income tax expense    589,940    614,016    570,088    588,453  




    Net income from continuing  
    operations    983,985    1,014,016    945,768    974,190  
Income from discontinued operations                  




  Net income   $ 983,985    1,014,016    945,768    974,190  




Net income per share:  
  Basic  
      Continuing operations   $ .40    .42    .39    .40  
      Discontinued operations                  




    $ .40    .42    .39    .40  




  Diluted  
      Continuing operations   $ .39    .40    .38    .39  
      Discontinued operations                  




     .39    .40    .38    .39  
















F-30



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Year Ended December 31, 2003
Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Interest income     $ 4,376,959    4,396,839    4,542,787    4,491,123  
Interest expense    1,308,899    1,416,541    1,531,214    1,697,703  




Net interest income    3,068,060    2,980,298    3,011,573    2,793,420  
Provision for loan losses    75,800    127,500    312,500    262,500  
Non-interest income    1,050,502    1,755,666    1,889,307    1,489,061  
Non-interest expense    2,865,044    3,159,232    2,882,211    2,585,311  




    Income from continuing operations  
    before income taxes    1,177,718    1,449,232    1,706,169    1,434,670  
Income tax expense    317,524    438,113    643,329    539,538  




Net income from continuing  
    operations    860,194    1,011,119    1,062,840    895,132  
Income from discontinued operations        722,764    80,944    87,008  




  Net income   $ 860,194    1,733,883    1,143,784    982,140  




Net income per share:  
  Basic  
    Continuing operations   $ .35    .41    .44    .37  
    Discontinued operations        .30    .03    .03  




    $ .35    .71    .47    .40  




  Diluted  
    Continuing operations   $ .34    .40    .43    .36  
    Discontinued operations        .29    .03    .03  




    $ .34    .69    .46    .39  
















F-31



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(19)   Regulatory Matters

  United (on a consolidated basis) and Heritage Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on United’s operations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, United and Heritage Bank must meet specific capital guidelines that involve quantitative measures of the assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting guidelines. Capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

  Quantitative measures established by regulation to ensure capital adequacy require United and Heritage Bank to maintain minimum amounts and ratios (set forth in the tables below). As of December 31, 2004, management believes United and Heritage Bank met all capital adequacy requirements to which they are subject.

  As of December 31, 2004, the most recent notifications from the federal banking agencies categorized Heritage Bank as “well capitalized” under the regulatory framework for prompt corrective action (PCA). To be categorized as “well capitalized” the banks must maintain minimum ratios as set forth in the following tables. There are no conditions or events that management believes have changed the institutions’ PCA category.

Actual
Minimum for capital
adequacy purposes

Minimum to be
“well capitalized”
under PCA provisions

Amount
Ratio
Amount
Ratio
Amount
Ratio
 
Consolidated:   (in thousands)
December 31, 2004:                            
    Total capital   $ 35,694    12.33 % $ 23,158    8.0 %  N/A      
    Tier I capital    32,075    11.08    11,579    4.0    N/A      
    Tier I leverage    32,075    9.33    13,755    4.0    N/A      
December 31, 2003:  
    Total capital    36,722    14.70    19,986    8.0    N/A      
    Tier I capital    33,583    13.44    9,995    4.0    N/A      
    Tier I leverage    33,583    10.92    12,296    4.0    N/A      
 
Heritage Bank:   (in thousands)
December 31, 2004:  
    Total capital    29,865    10.35    23,084    8.0    28,855    10.0 %
    Tier I capital    26,257    9.10    11,542    4.0    17,313    6.0  
    Tier I leverage    26,257    7.71    13,673    4.0    17,091    5.0  
December 31, 2003:  
    Total capital    27,916    11.20    19,938    8.0    24,923    10.0  
    Tier I capital    24,651    9.89    9,969    4.0    14,954    6.0  
    Tier I leverage    24,651    7.95    12,402    4.0    15,502    5.0  

  The total capital and Tier I capital ratios are determined based on risk-weighted assets. The Tier I leverage ratio is determined based on average tangible assets.


F-32



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  State banks, such as Heritage Bank, may pay dividends up to the total of the prior two years earnings without permission of State regulators.

(20)   Fair Value of Financial Instruments

  United is required to disclose the fair value for financial instruments, whether or not recognized in the statements of financial condition. A financial instrument is defined as cash, evidence of an ownership interest in an entity, or a contract that both imposes a contractual obligation on one entity to deliver cash or another financial instrument to a second entity.

  The following assumptions and methods were used by United in estimating the fair value of its financial instruments:

  Financial Assets.   Due to the liquid nature of the instruments, the carrying value of cash and cash equivalents approximates fair value. For securities available-for-sale, the fair value is based upon quoted market prices. The fair value of restricted stock approximates carrying value. The fair value of loans receivable was estimated by discounting contractual future cash flow using current rates at which similar loans would be made. The fair value of loans held for sale approximates carrying fair, as the carrying value is the lower of cost or fair value, and United expects the loans to be sold in the short-term. The fair value of accrued interest receivable approximates book value as United expects contractual receipt in the near-term.

  Financial Liabilities.   The fair value of NOW, money market accounts, demand accounts and non-term savings deposits are, by definition, equal to their carrying amounts, which represent the amounts payable on demand. The fair value of time deposits was estimated by discounting the future cash flows using current rates for similar deposits. Because the interest rate on subordinated debt approximates United’s current long-term borrowing rate, the fair value of these liabilities approximates the carrying value. The fair value of FHLB advances and securities sold under agreements to repurchase was obtained from discounting cash flows using current borrowing rates. The fair value of accrued interest payable approximates book value due to contractual payment in the near-term.

  Off-Balance Sheet.   The fair value of commitments to extend credit is based upon the fee charged, and was determined by management to not have a significant fair value.

  Limitations.   Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time United’s entire holdings of a particular instrument. Because no market exists for a significant portion of United’s financial instruments, fair value estimates are based on judgments regarding comparable market interest rates, future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

  Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. In addition, the tax effect of the difference between the fair value and


F-33



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  carrying value of financial instruments can have a significant effect on fair value estimates and have not been considered in the estimates presented herein.

  The approximate carrying value and fair value of United’s financial instruments as of December 31 are as follows:

2004
2003
Carrying
Value

Fair
Value

Carrying
Value

Fair
Value

Financial assets:                    
    Cash and cash equivalents   $ 19,187,000    19,187,000    13,514,000    13,514,000  
    Securities available-for-sale    38,949,000    38,949,000    43,279,000    43,279,000  
    Restricted stock    4,211,000    4,211,000    4,109,000    4,109,000  
    Loans held for sale    5,786,000    5,786,000    3,883,000    3,883,000  
    Loans receivable, net    265,011,000    264,554,000    227,179,000    232,400,000  
    Accrued interest receivable    1,937,000    1,937,000    1,784,000    1,784,000  
 
Financial liabilities:  
    Deposits    258,334,000    258,963,000    227,514,000    228,560,000  
    FHLB advances and securities sold under  
       agreements to repurchase    52,292,000    52,184,000    38,889,000    39,735,000  
    Accrued interest payable    1,189,000    1,189,000    1,015,000    1,015,000  
    Subordinated debt owed to trust    3,093,000    3,093,000    3,093,000    3,093,000  

(21)   Commitments and Contingencies

  Heritage Bank has sold loans to various investors in the secondary market under sales agreements which contain repurchase provisions. Under the repurchase provisions, Heritage Bank may be required to repurchase a loan if a borrower fails to make three monthly payments within 120 days after the sale of the loan. The balance of loans sold with repurchase provisions remaining at December 31, 2004 is approximately $ 5,249,000. In 2002, Heritage Bank was required to repurchase one such loan that had been sold in the amount of approximately $62,000. There were no loans repurchased during 2004 or 2003.

  In December 2001, Heritage Bank entered into a five-year service contract for data processing services with BRC. In the event of early termination of this contract by United, United has agreed to pay an amount equal to fifty percent of the average monthly fee paid for services multiplied by the number of months remaining under the term of the contract.

  United is a defendant in legal proceedings arising in the normal course of business. In the opinion of management, the disposition of pending litigation will not have a material effect on United’s consolidated financial position, results of operations, or liquidity.

  At December 31, 2004, Heritage Bank had loan commitments outstanding on 1-4 family fixed and adjustable rate mortgages totaling approximately $15,580,000. These loans were approved prior to December 31, 2004 to be closed and funded in 2005. Heritage Bank also has at December 31, 2004 interest rate locks outstanding on 1-4 family mortgages totaling approximately $4,058,000. These loans may or may not be approved and closed in 2005.


F-34



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(22)   Parent Company Information (Condensed)

  The summarized financial information for United Financial Corp. is presented below:

  Condensed Statements of Financial Condition

December 31,
2004
2003
Assets
Cash and cash equivalents ($2,254,541 and $6,519,610, respectively,            
       Deposited with Heritage Bank)   $ 4,571,534    6,606,660  
Securities available-for-sale    1,153,058    2,290,250  
Investment in subsidiary bank    27,799,365    26,424,427  
Accrued interest receivable    10,430    15,375  
Other assets    288,272    215,393  


Total assets   $ 33,822,659    35,552,105  


Liabilities and Stockholders’ Equity
  Other liabilities   $ 101,541    78,416  
  Subordinated debt owed to trust    3,093,000    3,093,000  


  Total liabilities    3,194,541    3,171,416  


   Common stock    26,649,795    27,025,147  
   Paid in capital    29,341      
   Retained earnings    3,871,256    5,014,656  
  Accumulated other comprehensive income    77,726    340,886  


  Total stockholders’ equity    30,628,118    32,380,689  


  Total liabilities and stockholders’ equity   $ 33,822,659    35,552,105  



  Condensed Statements of Income

Year ended December 31,
2004
2003
2002
Revenues:                
    Cash dividends from bank subsidiary   $ 2,800,000    2,600,000    2,231,323  
    Interest income    197,968    78,218    44,999  
    Other income    19,366    1,168    2,633  



     3,017,334    2,679,386    2,278,955  



Expenses:  
    Interest expense    161,166    161,378    210,880  
    Other operating expenses    449,784    476,761    565,302  



     610,950    638,139    776,182  



       Income before equity in undistributed  
          earnings of subsidiary, discontinued  
          operations and income taxes    2,406,384    2,041,247    1,502,773  
Equity in undistributed earnings of subsidiary    1,487,155    1,490,771    794,021  



Income from continuing operations before income  
    taxes    3,893,539    3,532,018    2,296,794  
 Income tax benefit    (24,420 )  (297,267 )  (258,400 )



 Income from continuing operations    3,917,959    3,829,285    2,555,194  
 Income from discontinued operations        890,716    400,061  



 Net income   $ 3,917,959    4,720,001    2,955,255  




F-35



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

  Condensed Statements of Cash Flows

Year ended December 31,
2004
2003
2002
Cash flows from operating activities:                
    Net income from continuing operations   $ 3,917,959    3,829,285    2,555,194  
    Adjustments to reconcile net income from  
       continuing operations to net cash from  
       operating activities:  
          Gain on sale of securities  
              available-for-sale    (18,766 )      (1,436 )
          Equity in undistributed earnings of  
              subsidiary    (1,487,155 )  (1,369,725 )  (1,075,344 )
          Increase (decrease) in other assets and  
              liabilities, net    (15,468 )  (140,804 )  46,221  



                      Net cash from continuing  
                      operations    2,396,570    2,318,756    1,524,635  



                      Net cash from discontinued  
                      Operations        8,299,630    281,323  



                      Net cash from operating  
                      activities    2,396,570    10,618,386    1,805,958  



Cash flows from investing activities:  
    Purchase of securities available-for sale    (1,000,000 )  (2,000,000 )    
    Proceeds from sales, maturities and paydowns  
      of securities available-for-sale    2,005,015    256,429    246,722  
    Net decrease in loans receivable            28,442  



        Net cash from investing activities    1,005,015    (1,743,571 )  275,164  



Cash flows from financing activities:  
    Payments on line of credit        (700,000 )  (300,000 )
    Redemption of common stock    (623,715 )  (220,110 )    
    Proceeds from issuance of common stock    248,363    78,501    3,300  
    Dividends paid to stockholders    (5,061,359 )  (2,181,826 )  (1,604,815 )



        Net cash from financing activities    (5,436,711 )  (3,023,435 )  (1,901,515 )



Net increase (decrease) in cash and cash  
    equivalents    (2,035,126 )  5,851,380    179,607  
Cash and cash equivalents at beginning of year    6,606,660    755,280    575,673  



 Cash and cash equivalents at end of year   $ 4,571,534    6,606,660    755,280  










F-36



UNITED FINANCIAL CORP. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(23)   Discontinued Operations – Sale of Valley Bancorp, Inc.

  On July 31, 2003, United sold its majority-owned subsidiary, Valley Bancorp, Inc. (“Valley”). At the time of the sale, taking into account stock options which were exercised immediately prior to closing, United owned approximately 62% of Valley’s issued and outstanding capital stock. United received sales proceeds of approximately $9 million from the sale of the stock.

  The prior year income statements as reported herein for the years ended December 31, 2003 and 2002 report the results of operations of Valley in discontinued operations. Income from discontinued operations also includes the gain on the sale of Valley net of applicable income tax provisions.
















F-37