8-K 1 f8kuhcearnrel072105.htm FORM 8-K -- Converted by SECPublisher 3.1.0.1, created by BCL Technologies Inc., for SEC Filing

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934

Date of Report: July 21, 2005
(Date of earliest event reported)

Umpqua Holdings Corporation
(Exact Name of Registrant as Specified in Its Charter)

OREGON    000-25597    93-1261319 
(State or Other Jurisdiction of    (Commission File    (I.R.S. Employer 
Incorporation or Organization)    Number)    Identification Number) 

One SW Columbia, Suite 1200
Portland, Oregon 97258
(address of Principal Executive Offices)(Zip Code)

(503) 546-2491
(Registrant's Telephone Number, Including Area Code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[ ]   

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 

    230.425) 
 
[ ]    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 
    240.14a-12) 
 
[ ]    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange 
    Act (17 CFR 240.14d-2(b)) 
 
[ ]    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange 
    Act (17 CFR 240.13e-4(c)) 


Item 2.02     Results of Operations and Financial Condition.

        On July 21, 2005, Umpqua Holdings Corporation issued a press release announcing financial results for the second quarter of 2005. A copy of the press release is attached as Exhibit 99.1.

        Attached as Exhibit 99.2 is a Statistical Supplement that the Company provides to shareholders and others who request additional financial and statistical information not included in the press release. This information is being furnished to satisfy Regulation FD, but is not deemed filed under the Securities Exchange Act of 1934.

Item 9.01    Financial Statements and Exhibits. 
 
    (a)    Not applicable. 
    (b)    Not applicable. 
    (c)    Exhibits. 
        99.1  Earnings Press Release
        99.2  Statistical Supplement
 

SIGNATURES

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

    UMPQUA HOLDINGS CORPORATION 
    (Registrant) 
 
 
Dated: July 21, 2005    By: /s/ Kenneth E. Roberts                         
          Kenneth E. Roberts 
          Assistant Secretary 


EXHIBIT 99.1

FOR IMMEDIATE RELEASE     
 
Contacts:     
Ray Davis    Dan Sullivan 
President/CEO    EVP/CFO 
Umpqua Holdings Corporation    Umpqua Holdings Corporation 
503-727-4101    503-727-4103 
raydavis@umpquabank.com    dansullivan@umpquabank.com 

UMPQUA HOLDINGS REPORTS 13% INCREASE IN NET INCOME

PORTLAND, Ore. - July 21, 2005 - Umpqua Holdings Corporation (NASDAQ: UMPQ), parent company of Umpqua Bank and Strand, Atkinson, Williams & York, Inc., today announced second quarter 2005 net income of $16.0 million, or $0.36 per diluted share, compared to $9.1 million, or $0.32 per diluted share, for the second quarter of 2004. These results reflect earnings per share growth of 13% compared to the same period a year ago.

Operating earnings are defined as the Company's net income before deduction of merger-related expenses, net of tax, which are reported in periods with merger-related costs. Excluding merger related expenses, the Company reports second quarter 2005 operating earnings of $16.1 million, or $0.36 per diluted share, compared to $9.5 million, or $0.33 per diluted share for the second quarter of 2004, an increase of 9% on a per share basis.

Umpqua Bank's net interest margin increased to 5.05% for the second quarter of 2005, compared to 4.74% for the same quarter one year ago, principally resulting from recent increases in short-term market interest rates.

During the second quarter of 2005, the Company recorded a $2.1 million impairment to the value of our mortgage servicing right portfolio. This impairment resulted from a decline in mortgage interest rates, and is included as a charge in mortgage banking revenue on the Company's consolidated statement of income. Excluding mortgage servicing right impairments, mortgage banking revenue was $2.3 million for the second quarter of 2005, compared to $1.5 million for the same quarter one year ago, and $1.6 million for the first quarter of 2005. Offsetting the impairment in the second quarter of 2005 were $1.4 million in gains on the sale of securities, and $0.6 million in gain on the sale of our remaining credit card portfolio which is reflected in other non-interest income.


Umpqua Bank, Umpqua Holdings' largest subsidiary, reported an efficiency ratio before merger-related expenses of 52.7% for the second quarter of 2005, compared to 55.1% for the same quarter one year ago, and 53.6% for the first quarter of 2005.

Total consolidated assets of Umpqua Holdings as of June 30, 2005 were $5.04 billion, compared to $4.98 billion as of March 31, 2005. Total gross loans and deposits were $3.61 billion and $3.97 billion, respectively, as of June 30, 2005, compared to $3.53 billion and $3.95 billion, respectively, as of March 31, 2005.

Strong loan growth resulted in loans increasing $79.9 million during the second quarter of 2005. Deposits increased $19.3 million during the same period. For the year to date, annualized organic growth rates for loans and deposits were 8% and 9%, respectively. Organic growth is defined as growth excluding the increase related to acquisitions on the Company's balance sheet, with all growth subsequent to the acquisition date included as organic.

"This was another strong quarter for the Company with our core business fundamentals as solid as ever," said Ray Davis, president and chief executive officer of Umpqua Holdings Corporation.

As previously announced, the Company completed the sale of its merchant card processing portfolio during the fourth quarter of 2004. In accordance with generally accepted accounting principles, the financial results related to the merchant card processing operations, including the gain on sale, have been classified as a discontinued operation.

As of June 30, 2005 total shareholders equity was $714.7 million, and tangible book value per share was $6.92.

About Umpqua Holdings Corporation

About Umpqua Holdings Corporation
Umpqua Holdings Corporation (NASDAQ: UMPQ) is the parent company of Umpqua Bank, an Oregon based community bank recognized for its entrepreneurial approach, innovative use of technology, and distinctive banking solutions. Umpqua Bank has 93 locations between Sacramento, Calif. and Bellevue, Wash., along the Oregon and Northern California Coast and in Central Oregon. In 2004, Umpqua Bank launched the Connect Volunteer Network, an innovative, paid volunteer program focused on youth and education. Bank associates volunteered at more than 100 organizations in the program's first year. Umpqua Holdings also owns retail brokerage subsidiary Strand, Atkinson, Williams & York, Inc., which has locations in Umpqua Bank stores and in dedicated offices throughout Oregon and Southwest Washington. Umpqua Bank's Private Client Services Division provides tailored financial services and products to individual customers. Umpqua Holdings Corporation is headquartered in Portland, Oregon. For more information, visit www.umpquaholdingscorp.com.


Umpqua Holdings Corporation will conduct a quarterly earnings conference call Thursday, July 21, 2005, at 10:00 a.m. PDT where management will discuss operating results for the second quarter of 2005. There will be a question-and-answer session following the presentation. Shareholders, analysts and other interested parties are invited to join the call by dialing 888-791-5525 a few minutes before 10:00 a.m. The password is "UMPQUA." Information to be discussed in the teleconference will be available on the Company's website prior to the call at www.umpquaholdingscorp.com. A rebroadcast can be found approximately one hour after the conference call by dialing 866-431-7903, or by visiting that website.


Umpqua Holdings Corporation
Consolidated Statements of Income
 
(Unaudited)  
   

  Quarter Ended:   


Dollars in thousands, except per share data   

June 30, 2005 

 

March 31, 2005 

 

June 30, 2004 


Interest income             
 Loans and leases    $60,220    $56,936    $32,791 
 Investments taxable    6,252    6,549    5,324 
 Investments tax exempt    699    713    396 
 Temporary investments    454    233    44 
 Other interest and dividends    38    43    91 

      Total interest income 

  67,663    64,474    38,646 
 
Interest expense             
 Deposits    13,485    11,324    5,785 
 Repurchase agreements and             

      fed funds purchased 

  407    501    184 
 Trust preferred securities    2,550    2,394    1,120 
 Other borrowings    139    405    467 

      Total interest expense 

  16,581    14,624    7,556 
Net interest income    51,082    49,850    31,090 
Provision for loan losses    1,400    1,000    1,100 
Non-interest income             
 Service charges    5,426    4,822    3,273 
 Brokerage fees    2,879    3,129    3,014 
 Mortgage banking revenue    228    1,350    2,399 
 Gain on sale of securities    1,398    --    6 
 Other income    1,993    1,301    514 

Total non-interest income    11,924    10,602    9,206 
 
Non-interest expense             
 Salaries and benefits    20,361    20,279    13,753 
 Occupancy and equipment    6,109    6,133    4,153 
 Other    9,790    8,922    6,551 
 Merger related expenses    161    101    549 

Total non-interest expense    36,421    35,435    25,006 


Income before income taxes and discontinued             
operations    25,185    24,017    14,190 
 Provision for income tax    9,179    8,998    5,180 

Income from continuing operations    16,006    15,019    9,010 
 Income from discontinued operation, net of tax    --    --    121 



Net income    $16,006    $15,019    $9,131 

 
Weighted average shares outstanding    44,436,323    44,330,626    28,339,080 
Weighted average diluted shares outstanding    44,988,322    44,962,502    28,664,279 
 
Earnings per share - Basic:             
 Continuing operations    $0.36    $0.34    $0.32 
 Discontinued operations    $0.00    $0.00    $0.00 
   Net income    $0.36    $0.34    $0.32 
 
Earnings per share - Diluted:             
 Continuing operations    $0.36    $0.33    $0.31 
 Discontinued operations    $0.00    $0.00    $0.01 
   Net income    $0.36    $0.33    $0.32 

 

Umpqua Holdings Corporation
Consolidated Statements of Income
(Unaudited)
     
   

Six Months Ended: 


Dollars in thousands, except per share data    June 30, 2005    June 30, 2004 

Interest income         
 Loans and leases    $117,156    $64,655 
 Investments taxable    12,801    9,843 
 Investments tax exempt    1,412    809 
 Temporary investments    687    84 
 Other interest and dividends    81    162 

 

       Total interest income 

  132,137    75,553 
Interest expense         
 Deposits    24,809    11,675 
 Repurchase agreements and         

       fed funds purchased 

  908    323 
 Trust preferred securities    4,944    2,243 
 Other borrowings    544    708 

      Total interest expense    31,205    14,949 
Net interest income    100,932    60,604 
Provision for loan losses    2,400    2,175 
Non-interest income         
 Service charges    10,248    6,400 
 Brokerage fees    6,008    5,905 
 Mortgage banking revenue    1,578    4,048 
 Gain on sale of securities    1,398    6 
 Other income    3,294    1,059 

Total non-interest income    22,526    17,418 
Non-interest expense         
 Salaries and benefits    40,640    27,419 
 Occupancy and equipment    12,242    8,268 


 Other    18,712    12,495 
 Merger related expenses    262    765 

 
Total noninterest expense    71,856    48,947 
Income before income taxes and discontinued operations    49,202    26,900 
   Provision for income tax    18,177    9,643 

Income from continuing operations    31,025    17,257 
   Income from discontinued operations, net of tax    --    272 

Net income    $31,025    $17,529 

 
Weighted average shares outstanding    44,383,766    28,392,198 
Weighted average diluted shares outstanding    44,972,170    28,734,859 
 
Earnings per share - Basic:         
 Continuing operations    $0.70    $0.61 
 Discontinued operations    $0.00    $0.01 
   Net income    $0.70    $0.62 
 
Earnings per share - Diluted:         
 Continuing operations    $0.69    $0.60 
 Discontinued operations    $0.00    $0.01 
   Net income    $0.69    $0.61 

Umpqua Holdings Corporation
Consolidated Balance Sheets
(Unaudited)
 

             
             
Dollars in thousands, except per share data   

June 30, 2005 

 

March 31, 2005 

 

June 30, 2004 


Assets:             
 Cash and cash equivalents    $200,748    $203,501    $110,804 
 Trading account securities    1,403    1,350    1,089 
 Investments available for sale    571,895    639,706    559,013 
 Investments held to maturity    11,735    11,793    13,908 
 Loans held for sale    20,301    12,398    37,866 
 Loans and leases    3,612,004    3,532,061    2,152,417 
 Less: Allowance for loan losses    (44,510)    (45,360)    (27,319) 

     Loans and leases, net 

  3,567,494    3,486,701    2,125,098 
 Federal Home Loan Bank stock    14,298    14,220    10,368 
 Premises and equipment, net    88,321    87,073    68,526 
 Other real estate owned    213    213    724 
 Mortgage servicing rights, net    9,268    11,081    11,391 
 Goodwill and other intangibles    407,072    407,788    159,575 
 Other assets    145,867    105,830    54,929 

 
Total assets    $5,038,615    $4,981,654    $3,153,291 

 
Liabilities:             
 Deposits    $3,972,920    $3,953,670    $2,479,115 


 Securities sold under agreements             
     to repurchase and fed funds purchased    127,449    55,712    77,615 
 Borrowings    13,296    63,373    145,618 
 Notes payable for Trust preferred             
     securities    165,970    166,134    97,941 
 Other liabilities    44,243    45,818    30,963 

     Total liabilities    4,323,878    4,284,707    2,831,252 
 
Shareholders' equity:             
 Common stock    563,582    563,319    226,774 
 Retained earnings    153,794    140,462    103,754 
 Accumulated other comprehensive             
     Income (loss)    (2,639)    (6,834)    (8,489) 

     Total shareholders' equity    714,737    696,947    322,039 

 
Total liabilities and shareholders' equity    $5,038,615    $4,981,654    $3,153,291 

 
 
Common shares outstanding at period end    44,453,407    44,434,655    28,219,677 
Book value per share    $16.08    $15.68    $11.41 
Tangible book value per share    $6.92    $6.51    $5.76 
Tangible equity    $307,665    $289,159    $162,464 

Umpqua Holdings Corporation
Loan Portfolio

(Unaudited)
 
Dollars in thousands    June 30, 2005   

March 31, 2005 

  June 30, 2004 

Loans and leases by purpose:             
 
 Commercial real estate    $1,975,218    $1,897,234    $1,209,975 
 Residential real estate    217,245    219,951    105,003 
 Construction    503,599    486,277    196,577 
   
     Total real estate    2,696,062    2,603,462    1,511,555 
 Commercial    837,702    842,999    592,718 
 Leases    16,887    17,423    9,439 
 Consumer    59,571    66,916    35,904 
 Other    1,782    1,261    2,801 
   
 Total loans and leases    $3,612,004    $3,532,061    $2,152,417 

 
    Quarter Ended    Quarter Ended    Quarter Ended 
Dollars in thousands    June 30, 2005   

March 31, 2005 

  June 30, 2004 

Allowance for credit losses             
 Balance beginning of period    $45,360    $44,229    $26,287 
     Provision for credit losses    1,400    1,000    1,100 
 
Charge-offs    (3,239)    (612)    (415) 


Less: recoveries    989    743    347 
   

     Net recoveries (charge-offs) 

  (2,250)    131    (68) 
 
 Total Allowance for loan losses    44,510    45,360    27,319 
 
Reserve for unfunded commitments    1,354    1,368    -- 

   Total Allowance for credit losses    $45,864    $46,728    $27,319 

 
Net charge-offs (recoveries) to average             
 loans and leases (annualized)    0.25%    (0.02)%    0.01% 
Recoveries to gross charge-offs    31%    121%    84% 
Allowance for credit losses to             
 loans and leases    1.27%    1.32%    1.27% 
Allowance for credit losses to             
 nonperforming loans and leases    223%    197%    221% 
Nonperforming loans and leases             
 To total loans and leases    0.57%    0.67%    0.57% 
 
Nonperforming assets             
 Nonperforming loans and leases    $20,606    $23,660    $12,352 
 Real estate owned    213    213    724 
   
Total nonperforming assets    $20,819    $23,873    $13,076 



Umpqua Holdings Corporation
Loan Portfolio
(Unaudited)
 
       

Six Months Ended 

  Six Months Ended     
  Dollars in thousands     June 30, 2005 June 30, 2004     
 
              Allowance for credit losses                     
                Balance beginning of period        $44,229        $25,352     
                  Provision for credit losses        2,400        2,175     
 
              Charge-offs          (3,851)       

(862) 

   
              Less: recoveries          1,732        654     
 
                  Net charge-offs          (2,119)       

(208) 

   
 
                Total Allowance for loan loss        44,510        27,319     
 
              Reserve for unfunded commitments        1,354        --     

                Total Allowance for credit loss        $45,864        $27,319     

 
              Net charge-offs to average                     
                loans and leases (annualized)        0.12%        0.02%     
 
              Recoveries to gross charge-offs        45%        76%     

 

  Deposits by Type
   (Unaudited)

 
   

   June 30, 2005 

 

 March 31, 2005 

 

June 30, 2004 




Dollars in thousands   

Amount 

  Mix   

Amount 

  Mix   

Amount 

  Mix 



Demand, non interest bearing   

$977,160 

   24.6%    $962,912    24.4%    $624,391    25.2% 
Demand, interest bearing    1,562,189     39.3%    1,563,394    39.5%    1,132,087    45.7% 
Savings    445,319     11.2%    451,733    11.4%    150,436    6.1% 
Time    988,252     24.9%    975,631    24.7%    572,201    23.1% 



    Total Deposits 

  $3,972,920     100.0%   $3,953,670    100.0%    $2,479,115    100.0% 




Umpqua Holdings Corporation
 Selected Ratios
(Unaudited)
 
        Quarter Ended:     

    June 30, 2005    March 31, 2005    June 30, 2004 

Net Interest Spread:             
 Yield on loans and leases    6.76%    6.62%    6.12% 
 Yield on taxable investments    4.27%    4.22%    3.95% 
 Yield on tax-exempt investments (1)    6.59%    6.47%    6.77% 
 Yield on temporary investments    2.76%    2.48%    0.92% 

    Total yield on earning assets 

  6.36%    6.24%    5.68% 
 
 Cost of interest bearing deposits    1.80%    1.57%    1.25% 
 Cost of securities sold under agreements             
       to repurchase and fed funds purchased    2.26%    2.32%    0.85% 
 Cost of borrowings    2.06%    1.99%    1.91% 
 Cost of trust preferred    6.16%    5.84%    4.60% 

    Total cost of interest bearing liabilities 

  2.03%    1.82%    1.42% 
 
 
Net interest spread    4.33%    4.42%    4.26% 
 
Net interest margin    4.81%    4.83%    4.57% 
 
Before Merger Related Expenses: (2)             
Return on average assets    1.30%    1.25%    1.23% 
Return on average tangible assets    1.41%    1.36%    1.29% 
Return on average equity    9.17%    8.82%    11.65% 
Return on average tangible equity    21.74%    21.43%    22.76% 
 
After Merger Related Expenses: (2)             
Return on average assets    1.29%    1.24%    1.18% 
Return on average tangible assets    1.40%    1.35%    1.25% 
Return on average equity    9.11%    8.78%    11.23% 
Return on average tangible equity    21.61%    21.34%    21.93% 
 
Bank Only Ratios:             
Umpqua Bank efficiency ratio before merger             
expenses (2)    52.71%    53.62%    55.11% 
Umpqua Bank net interest margin    5.05%    5.06%    4.74% 

(1)      Tax exempt interest has been adjusted to a taxable equivalent basis using a 35% tax rate.
(2)      Includes the impact of the gain on sale of, and income from, discontinued operations recognized in 2004.
 

Umpqua Holdings Corporation
 Selected Ratios
(Unaudited)
 
 
   

Six Months Ended: 

 
   

June 30, 2005 

 

June 30, 2004 

 
Net Interest Spread:         
 Yield on loans and leases    6.69%    6.17% 
 Yield on taxable investments    4.25%    3.91% 
 Yield on tax-exempt investments (1)    6.53%    6.69% 
 Yield on temporary investments    2.66%    0.93% 

     Total yield on earning assets 

  6.30%    5.73% 
 
 Cost of interest bearing deposits    1.69%    1.28% 
 Cost of securities sold under         
     agreements to repurchase and fed funds purchased    2.30%    0.91% 
 Cost of borrowings    2.01%    1.86% 
 Cost of trust preferred    6.00%    4.61% 

     Total cost of interest bearing liabilities    1.92%    1.44% 
 
 
Net interest spread    4.38%    4.29% 
 
Net interest margin    4.82%    4.60% 
 
Before Merger Related Expenses: (2)         
Return on average assets    1.27%    1.20% 
Return on average tangible assets    1.39%    1.26% 
Return on average equity    9.00%    11.12% 
Return on average tangible equity    21.59%    21.81% 
 
After Merger Related Expenses: (2)         
Return on average assets    1.27%    1.17% 
Return on average tangible assets    1.38%    1.23% 
Return on average equity    8.95%    10.83% 
Return on average tangible equity    21.48%    21.23% 
 
Bank Only Ratios:         
Umpqua Bank efficiency ratio before merger expenses (2)    53.15%    56.59% 
Umpqua Bank net interest margin    5.05%    4.77% 
 
(1)      Tax exempt interest has been adjusted to a taxable equivalent basis using a 35% tax rate.
(2)      Includes the impact of the gain on sale of, and income from, discontinued operations.
 

Umpqua Holdings Corporation
Mortgage Banking Statistical Analysis

(unaudited)
 
       

Quarter ended: 

   
   

June 30, 2005 

 

March 31, 2005 

 

June 30, 2004 


Dollars in thousands             
Mortgage Servicing Rights (MSR):             
Mortgage loans serviced for others    $1,026,088    $1,052,910    $1,119,351 
 
MSR Asset (gross)               $12,455    $12,157    $11,832 
Less: Valuation reserve    (3,187)    (1,076)    (441) 

   MSR Asset (net of reserve) 

  $9,268    $11,081    $11,391 

 
MSR as % of serviced portfolio   

0.90% 

  1.05%    1.02% 
 
 
Mortgage Banking Revenue:             
Origination and sale    $2,156    $1,397    $1,903 
Servicing    183    237    (370) 
MSR valuation reserve change    (2,111)    (284)    866 

   Total Mortgage Banking Revenue    $228    $1,350    $2,399 

 
 
Diluted earnings per share             
contribution (loss) of Mortgage             
Group    $(0.02)    $0.00    $0.02 
 
 
   

Year ended: 

   
    June 30, 2005   

June 30, 2004 

   

Dollars in thousands             
Mortgage Banking Revenue:             
Origination and sale    $3,553    $3,176     
Servicing    420    (594)     
MSR valuation reserve change    (2,395)    1,466     

   Total Mortgage Banking Revenue    $1,578    $4,048     

 
Diluted earnings per share             
contribution (loss) of Mortgage             
Group    $(0.02)    $0.03     

# # #


EXHIBIT 99.2

UMPQUA HOLDINGS CORPORATION
Statistical Supplement
(in thousands, except share data and ratios: unaudited)

 
       2nd Qtr       

1st Qtr 

     

 4th Qtr 

      3rd Qtr         2nd Qtr         1st Qtr         4th Qtr         3rd Qtr         2nd Qtr         1st Qtr               

Years Ended December 31, 

         2005           2005           2004       

2004 

         2004           2004           2003           2003           2003           2003   

YTD 6/2005 

     

 2004 

     

 2003 

     

 2002 


Income Statement Data                                                                                                                 

Interest income    $    67,667    $    64,474    $    63,240    $    59,265    $    38,646    $    36,907    $    36,608    $    35,927    $    34,281    $    35,317    $    132,141    $    198,058    $    142,132    $    100,325 
Interest expense        16,582        14,624        13,566        11,856        7,557        7,392        6,804        6,839        7,480        7,738        31,206        40,371        28,860        23,797 
Net interest income        51,085        49,850        49,674        47,409        31,089        29,515        29,804        29,088        26,801        27,579        100,935        157,687        113,272        76,528 
Provision for credit losses        1,400        1,000        3,667        1,479        1,100        1,075        1,075        1,050        950        1,475        2,400        7,321        4,550        3,888 
Net interest income after provision for credit losses        49,685        48,850        46,007        45,930        29,989        28,440        28,729        28,038        25,851        26,104        98,535        150,367        108,722        72,640 
Service fees        5,426        4,822        5,434        5,570        3,273        3,127        3,188        3,256        3,198        2,914        10,248        17,404        12,556        8,640 
Brokerage fees & commissions        2,879        3,129        3,188        2,736        3,014        2,891        2,554        2,635        2,370        1,939        6,008        11,829        9,498        9,012 
Mortgage banking revenue, net        228        1,350        1,665        1,942        2,399        1,649        1,200        3,160        2,834        4,279        1,578        7,655        11,473        9,073 
Gain (loss) on sale of securities        1,398        -        -        13        6        -        2        10        2,136        7        1,398        19        2,155        (497) 
Other income (4)        1,991        1,301        7,930        1,412        716        793        760        455        1,100        1,045        3,292        10,851        3,361        2,113 
Total noninterest income        11,922        10,602        18,217        11,673        9,408        8,460        7,704        9,516        11,638        10,184        22,524        47,758        39,043        28,341 
Salaries and employee benefits        20,362        20,279        20,248        19,685        13,753        13,665        13,583        13,438        13,171        12,899        40,641        67,351        53,090        37,117 
Premises and equipment        6,109        6,133        5,809        5,688        4,153        4,115        3,770        3,534        3,947        3,582        12,242        19,765        14,834        9,596 
Other non interest expense        9,790        8,922        9,820        10,150        6,550        5,946        6,077        6,332        6,760        6,093        18,712        32,466        25,263        17,249 
Total noninterest expense        36,261        35,334        35,877        35,523        24,456        23,726        23,430        23,304        23,878        22,574        71,595        119,582        93,187        63,962 
Income before income tax & merger expense        25,346        24,118        28,347        22,080        14,941        13,174        13,003        14,250        13,611        13,714        49,464        78,542        54,578        37,020 
Provision for income taxes        9,243        9,038        10,383        7,301        5,464        4,645        4,412        4,983        4,807        4,925        18,281        27,793        19,127        13,332 
Net income before merger expenses    $    16,103    $    15,080    $    17,964    $    14,779    $    9,477    $    8,529    $    8,591    $    9,267    $    8,804    $    8,789    $    31,183    $    50,749    $    35,451    $    23,689 
Merger expenses net of tax benefit        97        61        1,695        1,411        346        131        -        251        672        409        158        3,583        1,332        1,721 
Net income    $    16,006    $    15,019    $    16,269    $    13,368    $    9,131    $    8,398    $    8,591    $    9,016    $    8,132    $    8,380    $    31,025    $    47,166    $    34,119    $    21,968 

Share Data(1)                                                                                                                 

Before Merger Expenses:                                                                                                                 
Basic earnings per common share    $    0.36    $    0.34    $    0.41    $    0.35    $    0.33    $    0.30    $    0.30    $    0.33    $    0.31    $    0.31    $    0.70    $    1.42    $    1.25    $    1.13 
Diluted earnings per common share    $    0.36    $    0.34    $    0.40    $    0.34    $    0.33    $    0.30    $    0.30    $    0.32    $    0.31    $    0.31    $    0.69    $    1.40    $    1.24    $    1.11 
After Merger Expenses:                                                                                                                 
Basic earnings per common share    $    0.36    $    0.34    $    0.37    $    0.32    $    0.32    $    0.30    $    0.30    $    0.32    $    0.29    $    0.30    $    0.70    $    1.32    $    1.21    $    1.04 
Diluted earnings per common share    $    0.36    $    0.33    $    0.36    $    0.31    $    0.32    $    0.29    $    0.30    $    0.31    $    0.28    $    0.29    $    0.69    $    1.30    $    1.19    $    1.03 
Tangible book value per common share    $    6.92    $    6.51    $    6.31    $    5.97    $    5.76    $    5.99    $    5.61    $    5.36    $    5.10    $    4.86    $    6.92    $    6.31    $    5.61    $    4.55 
Book value per common share    $    16.08    $    15.68    $    15.55    $    15.28    $    11.41    $    11.59    $    11.23    $    11.00    $    10.77    $    10.57    $    16.08    $    15.55    $    11.23    $    10.30 
Cash dividends per common share    $    0.06    $    0.06    $    0.06    $    0.06    $    0.06    $    0.04    $    0.04    $    0.04    $    0.04    $    0.04    $    0.12    $    0.22    $    0.16    $    0.16 
Ratio of dividends declared to net income        16.71%        17.77%        16.30%        19.74%        18.54%        13.57%        13.23%        12.59%        13.92%        13.50%        17.22%        17.22%        13.29%        16.09% 
Shares outstanding    44,453,407        44,434,655        44,211,075    43,979,674        28,219,677        28,489,267        28,411,816        28,365,814        28,331,279        28,234,620    44,453,407        44,211,075        28,411,816        27,980,591 
Basic weighted average shares of common stock outstanding    44,436,323        44,330,626        44,121,546    42,149,082        28,339,080        28,445,316        28,389,064        28,343,696        28,283,843        28,157,475    44,383,766        35,804,038        28,294,291        21,054,351 
Common stock equivalents    551,999        631,877        749,393        740,631        325,199        373,883        413,101        359,195        384,083        412,669        588,404        541,405        371,779        251,686 
Fully diluted weighted average shares of common stock outstanding    44,988,322        44,962,503        44,870,939    42,889,713        28,664,279        28,819,200        28,802,165        28,702,891        28,667,926        28,570,144    44,972,170        36,345,443        28,666,070        21,306,037 

Net Income Before Merger Expense - Diluted Earnings Per Share Contribution                                                                               

Core company (excluding mortgage group and gain (loss) on sale of securities)    $    0.36    $    0.34    $    0.32    $    0.33    $    0.31    $    0.28    $    0.30    $    0.26    $    0.22    $    0.25    $    0.69    $    1.26    $    1.06    $    0.93 
Mortgage group    $    (0.02)    $    -    $   

- 

  $    0.01    $    0.02    $    0.01    $    (0.01)    $    0.05    $    0.03    $    0.05    $    (0.02)    $    0.04    $    0.11    $    0.17 
Gain (loss) on sale of securities    $    0.02    $    -    $   

- 

  $    0.00    $    0.00    $    -    $    0.00    $    0.00    $    0.05    $    0.00    $    0.02    $    0.00    $    0.05    $    (0.01) 
Gain on sale of discontinued operation    $    -    $    -    $    0.08    $   

- 

  $   

- 

  $    -    $   

- 

  $   

- 

  $   

- 

  $   

- 

  $   

- 

  $    0.09    $   

- 

  $   

- 

Income from discontinued operation    $    -    $    -    $    0.00    $    0.00    $    0.00    $    0.01    $    0.01    $    0.01    $    0.01    $    0.01    $   

- 

  $    0.01    $    0.02    $    0.02 
Net income before merger expense per diluted share    $    0.36    $    0.34    $    0.40    $    0.34    $    0.33    $    0.30    $    0.30    $    0.32    $    0.31    $    0.31    $    0.69    $    1.40    $    1.24    $    1.11 

Balance Sheet Data (at period end)                                                                                                                 

Investment securities    $ 585,033    $    652,849    $    689,368    $    752,417    $    574,009    $    518,496    $    517,781    $    422,973    $    370,878    $    374,000    $    585,033    $    689,368    $    517,781    $    349,615 
Loans & leases, gross (excl held-for-sale)    3,612,004        3,532,061        3,467,904    3,323,137        2,152,417        2,073,875        2,003,587        1,935,482        1,877,238        1,823,311    3,612,004        3,467,904        2,003,587        1,778,315 
Less: Allowance for credit losses        44,510        45,360        44,229        43,374        27,319        26,287        25,352        25,312        25,316        24,538        44,510        44,229        25,352        24,731 
Loans & leases, net (excl held-for-sale)    3,567,494        3,486,701        3,423,675    3,279,763        2,125,098        2,047,588        1,978,235        1,910,170        1,851,922        1,798,773    3,567,494        3,423,675        1,978,235        1,753,584 
Intangible assets    407,072        407,788        408,460        409,516        159,575        159,661        159,585        160,012        160,547        161,181        407,072        408,460        159,585        160,967 
Total assets    5,038,615        4,981,654        4,873,035    4,944,340        3,153,291        2,997,782        2,963,815        2,811,195        2,747,057        2,645,915    5,038,615        4,873,035        2,963,815        2,555,964 
Total deposits    3,972,920        3,953,670        3,799,107    3,919,271        2,479,115        2,428,926        2,378,192        2,263,211        2,282,909        2,178,769    3,972,920        3,799,107        2,378,192        2,103,790 
Total shareholders' equity    714,737        696,947        687,613        671,977        322,039        330,237        318,969        311,987        305,104        298,469        714,737        687,613        318,969        288,159 

Balance Sheet Data (averages)                                                                                                                 

Loans & leases, gross (excl held-for-sale)    $ 3,555,336    $    3,475,172    $    3,388,503    $ 3,158,363    $    2,125,031    $    2,033,357    $    1,945,568    $    1,900,862    $    1,827,360    $    1,796,875    $ 3,515,475    $    2,679,576    $    1,868,165    $    1,134,832 
Loans held for sale        15,463        13,735        22,831        29,915        29,245        25,100        39,868        72,831        40,678        34,298        14,604        26,770        47,005        22,592 
Earning assets    4,286,972        4,215,935        4,205,698    4,015,604        2,751,467        2,581,349        2,499,933        2,412,628        2,296,639        2,223,745    4,251,650        3,392,475        2,359,142        1,449,250 
Total assets    4,980,367        4,908,401        4,918,386    4,693,725        3,106,392        2,941,964        2,863,045        2,759,590        2,636,203        2,579,051    4,944,583        3,919,985        2,710,388        1,614,775 
Non interest bearing demand deposits    949,610        894,916        935,648        875,741        607,543        571,131        585,655        583,422        531,779        473,501        922,414        748,380        544,006        309,502 
Interest bearing deposits    3,008,406        2,927,914        2,920,903    2,761,381        1,861,619        1,813,598        1,737,365        1,658,570        1,644,151        1,631,155    2,968,383        2,342,117        1,688,076        1,054,922 
Interest bearing liabilities    3,273,642        3,264,258        3,255,602    3,143,938        2,145,309        2,021,049        1,937,556        1,843,889        1,772,521        1,760,894    3,268,976        2,644,525        1,829,240        1,124,753 
Total shareholders' equity    704,466        693,551        679,387        628,667        327,064        324,191        314,184        305,751        301,314        292,767        699,039        490,724        303,569        161,774 



UMPQUA HOLDINGS CORPORATION
Statistical Supplement
(in thousands, except share data and ratios: unaudited)

 
        2nd Qtr    1st Qtr    4th Qtr   

   3rd Qtr 

  2nd Qtr    1st Qtr   

4th Qtr 

      3rd Qtr        2nd Qtr        1st Qtr   

  YTD

     

       Years Ended December 31, 

        2005    2005    2004    2004    2004    2004   

2003 

      2003        2003        2003   

 6/2005 

     

2004 

  2003   

2002 


Other Financial Data                                                                         

Total loan charge-offs   

 $  3,239  

  $  612     $ 3,443   

 $ 2,124  

  $  415     $  447     $ 1,591        $ 2,045        $  466        $ 1,975    $ 3,851       

$ 6,429  

 

     $6,077  

  $2,792 
Total loan recoveries    989    743    631    659    347    307    556        991        294        307    1,732        1,944    2,148    558 
Net loan charge-offs (recoveries)    2,250    (131)    2,812    1,465    68    140    1,035        1,054        172        1,668    2,119        4,485    3,929    2,234 
Loans 90 days past due and still accruing    1,148    2,240    737    497    704    1,246    927        533        1,112        963    1,148        737    927    3,243 
Non-accrual loans    19,458    21,420    21,836    27,299    11,648    10,554    10,498        12,861        20,767        16,853    19,458        21,836    10,498    15,152 
Total nonperforming loans    20,606    23,660    22,573    27,796    12,352    11,800    11,425        13,394        21,879        17,816    20,606        22,573    11,425    18,395 
Other real estate owned    213    213    979    641    724    1,711    2,529        2,452        2,504        3,430    213        979    2,529    2,209 
Nonperforming assets    20,819    23,873    23,552    28,437    13,076    13,511    13,954        15,846        24,383        21,246    20,819        23,552    13,954    20,604 

Selected Ratios                                                                         

Net Income Before Merger Expenses:                                                                         
Return on average total assets (annualized)    1.30%    1.25%    1.45%    1.25%    1.23%    1.17%    1.19%        1.33%        1.34%        1.38%    1.27%        1.29%    1.31%    1.47% 
Return on average tangible assets (annualized)    1.41%    1.36%    1.58%    1.36%    1.29%    1.23%    1.28%        1.43%        1.43%        1.46%    1.39%        1.39%    1.39%    1.51% 
Return on average total shareholders' equity (annualized)    9.17%    8.82%    10.52%    9.35%    11.65%    10.58%    10.85%        12.02%        11.72%        12.17%    9.00%        10.34%    11.68%    14.64% 
Return on average tangible shareholders' equity (annualized)    21.74%    21.43%    26.46%    24.11%    22.76%    20.84%    22.10%        25.31%        25.19%        27.04%    21.59%        23.97%    24.80%    19.76% 
Efficiency ratio (3) - Umpqua Bank only    52.71%    53.62%    48.40%    55.43%    55.11%    58.16%    56.89%        55.94%        57.51%        54.98%    53.15%        53.51%    56.32%    55.58% 
Efficiency ratio (3)    57.24%    58.11%    52.55%    59.74%    60.09%    62.14%    62.10%        59.98%        61.55%        59.16%    57.67%        57.88%    60.70%    60.15% 
Non interest revenue to Total revenue (TE)    18.82%    17.44%    26.68%    19.63%    23.12%    22.16%    20.42%        24.49%        30.00%        26.69%    18.14%        23.11%    25.43%    26.65% 
Effective tax rate    36.47%    37.47%    36.63%    33.07%    36.57%    35.26%    33.93%        34.97%        35.32%        35.91%    36.96%        35.39%    35.05%    36.01% 
Net Income After Merger Expenses:                                                                         
Return on average total assets (annualized)    1.29%    1.24%    1.32%    1.13%    1.18%    1.15%    1.19%        1.30%        1.24%        1.32%    1.27%        1.20%    1.26%    1.36% 
Return on average tangible assets (annualized)    1.40%    1.35%    1.44%    1.23%    1.25%    1.21%    1.28%        1.40%        1.32%        1.39%    1.38%        1.30%    1.34%    1.40% 
Return on average total shareholders' equity (annualized)    9.11%    8.78%    9.53%    8.46%    11.23%    10.42%    10.85%        11.70%        10.83%        11.61%    8.95%        9.61%    11.24%    13.58% 
Return on average tangible shareholders' equity (annualized)    21.61%    21.34%    23.96%    21.81%    21.93%    20.52%    22.10%        24.63%        23.27%        25.78%    21.48%        22.27%    23.87%    18.33% 
Average yield on earning assets (2) (annualized)    6.36%    6.24%    6.02%    5.91%    5.68%    5.78%    5.85%        5.95%        6.05%        6.51%    6.30%        5.87%    6.08%    7.02% 
Interest expense to interest bearing liabilities(2)(annualized)    2.03%    1.82%    1.66%    1.50%    1.42%    1.47%    1.39%        1.47%        1.69%        1.78%    1.92%        1.53%    1.58%    2.12% 
Net interest spread (2)    4.33%    4.42%    4.36%    4.41%    4.26%    4.31%    4.45%        4.48%        4.36%        4.73%    4.38%        4.34%    4.50%    4.91% 
Interest expense to earning assets (annualized)    1.55%    1.41%    1.28%    1.17%    1.10%    1.15%    1.08%        1.12%        1.31%        1.41%    1.48%        1.19%    1.22%    1.64% 
Net interest margin (2) (annualized)    4.81%    4.83%    4.74%    4.73%    4.57%    4.63%    4.77%        4.82%        4.74%        5.10%    4.82%        4.68%    4.85%    5.38% 
Net interest margin (2) (annualized) - Umpqua Bank only    5.05%    5.06%    4.96%    4.93%    4.74%    4.80%    4.91%        4.98%        4.90%        5.27%    5.05%        4.88%    5.01%    5.44% 

Asset Quality Ratios                                                                         

Allowance for credit losses to ending total loans and leases    1.27%    1.32%    1.31%    1.34%    1.27%    1.27%    1.27%        1.31%        1.35%        1.35%    1.27%        1.31%    1.27%    1.39% 
Nonperforming loans to ending total loans and leases    0.57%    0.67%    0.65%    0.84%    0.57%    0.57%    0.57%        0.69%        1.17%        0.98%    0.57%        0.65%    0.57%    1.03% 
Nonperforming assets to ending total assets    0.41%    0.48%    0.48%    0.58%    0.41%    0.45%    0.47%        0.56%        0.89%        0.80%    0.41%        0.48%    0.47%    0.81% 
Net loan charge-offs (recoveries) to avg loans and leases (annualized)    0.25%    -0.02%    0.33%    0.18%    0.01%    0.03%    0.21%        0.22%        0.04%        0.38%    0.12%        0.17%    0.21%    0.20% 

Capital Ratio                                                                         

Average shareholders' equity to average assets    14.14%    14.13%    13.81%    13.39%    10.53%    11.02%    10.97%        11.08%        11.43%        11.35%    14.14%        12.52%    11.20%    10.02% 

Year to Date Growth                                                                         

Loans & leases, gross (excl held-for-sale)    4.16%    1.85%    73.08%    65.86%    7.43%    3.51%    12.67%        8.84%        5.56%        2.53%    4.16%        73.08%    12.67%    75.01% 
Deposits    4.58%    4.07%    59.75%    64.80%    4.24%    2.13%    13.04%        7.58%        8.51%        3.56%    4.58%        59.75%    13.04%    74.60% 
Total assets    3.40%    2.23%    64.42%    66.82%    6.39%    1.15%    15.96%        9.99%        7.48%        3.52%    3.40%        64.42%    15.96%    78.90% 

Mortgage Banking Revenue                                                                         

Gain (loss) on origination and sale    2,156    1,397    1,447    2,065    1,903    1,273    1,208        2,424        4,867        4,985    3,553        6,688    13,484    10,834 
Servicing income before accelerated amortization    684    683    693    703    314    307    299        318        323        253    1,367        2,017    1,193    804 
Accelerated servicing right amortization    (501)    (446)    (443)    (507)    (684)    (531)    (527)        (1,222)        (1,056)        (709)    (947)        (2,165)    (3,514)    (1,342) 
Sub total before mortgage servicing right (MSR) valuation change    2,339    1,634    1,697    2,261    1,533    1,049    980        1,520        4,134        4,529    3,973        6,540    11,163    10,296 
MSR valuation change    (2,111)    (284)    (32)    (319)    866    600    220        1,640        (1,700)        (250)    (2,395)        1,115    (90)    (1,221) 
Total Mortgage Banking Revenue    228    1,350    1,665    1,942    2,399    1,649    1,200        3,160        2,434        4,279    1,578        7,655    11,073    9,075 

Mortgage Servicing Right Asset                                                                         

Gross Mortgage Servicing Right Asset    12,455    12,157    11,946    11,900    11,832    12,266    12,515        12,859        13,041        12,646    12,455        11,946    12,515    11,533 
less: valuation reserve    (3,187)    (1,076)    (792)    (760)    (441)    (1,307)    (1,907)        (2,127)        (3,767)        (2,467)    (3,187)        (792)    (1,907)    (2,217) 
Net Mortgage Servicing Right Asset    9,268    11,081    11,154    11,140    11,391    10,959    10,608        10,732        9,274        10,179    9,268        11,154    10,608    9,316 
Net Mortgage Servicing Right Asset as % of serviced loan portfolio    0.90%    1.05%    1.05%    1.02%    1.02%    0.95%    0.91%        0.91%        0.77%        0.90%    0.90%        1.05%    0.91%    0.91% 

(1)    Per share data has been adjusted for subsequent stock dividends and stock splits.                       
(2)    Tax exempt interest income has been adjusted to a tax equivalent basis at a 35% effective tax rate.                      
(3)    Efficiency ratio is noninterest expense divided by the sum of net interest income (tax equivalent basis) plus noninterest income.                       
(4)    The gain on sale of, and income from, the merchant bankcard operation, which is disclosed as a discontinued operation on the Company's financial statements, is included in other non-interest income above.