As Filed with the Securities and Exchange Commission on August 11, 1999


                  U.S. Securities and Exchange Commission
                          Washington, D.C. 20549

                                 FORM 10-Q


[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934 for the quarterly period ended:         June 30, 1999

[ ] 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:        000-25597



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


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


                              445 SE Main St
                          Roseburg, Oregon 97470
            (address of Principal Executive Offices)(Zip Code)


                              (541) 440-3963
           (Registrant's Telephone Number, Including Area Code)


Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act during
the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

      __X__  Yes  _____ No


Indicate the number of shares outstanding for each of the issuer's
classes of common stock, as of the latest practical date:


Common stock, no par value, outstanding as of June 30, 1999:  7,627,977





                        UMPQUA HOLDINGS CORPORATION
                                 FORM 10-Q
                             QUARTERLY REPORT
                             TABLE OF CONTENTS
                               _____________



PART I     FINANCIAL INFORMATION                                       PAGE

Item 1.    Financial Statements

           Consolidated Condensed Balance Sheets:
                June 30, 1999 and December 31,1998                       3

           Consolidated Condensed Statements of Income:
                Three and six months ended June 30, 1999 and 1998        4

           Consolidated Statements of Comprehensive Income:
                Three and six months ended June 30, 1999 and 1998        5

           Consolidated Statements of Cash Flows:
                Six months ended June 30, 1999 and 1998                  6

           Notes to Consolidated Financial Statements                    7

Item 2.    Management's Discussion and Analysis of Financial
                Condition and Results of Operations                   8-18

Item 3.    Quantitative and Qualitative Disclosures about
                Market Risk                                             18

PART II    OTHER INFORMATION

Item 1.    Legal Proceedings                                             none

Item 2.    Changes in Securities                                         none

Item 3.    Defaults Upon Senior Securities                               none

Item 4.    Submission of Matters to a Vote of Security Holders           19

Item 5.    Other Information                                             none

Item 6.    Exhibits and Reports on Form 8-K                              19


SIGNATURES                                                              20


                                       1


PART I:   FINANCIAL INFORMATION

          Item 1.   Financial Statements

                           UMPQUA HOLDINGS CORPORATION
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                                   (UNAUDITED)




                                                                June 30,     December 31,
                                                                  1999           1998
ASSETS
                                                                       
  Cash and due from banks                                     $ 21,233,107   $ 17,765,938
  Interest bearing deposits in other banks                       8,213,270     19,201,605
                                                              ------------   ------------
    Total Cash and Cash Equivalents                             29,446,377     36,967,543

  Investment securities available for sale                      83,616,300     84,887,992
  Mortgage loans held for sale                                   1,063,078      1,780,225
  Loans receivable                                             208,198,811    186,166,966
    Less: Allowance for loan losses                             (2,942,364)    (2,663,914)
                                                              ------------   ------------
    Loans, net                                                 205,256,447    183,503,052
  Federal Home Loan Bank stock at cost                           2,022,300      1,949,200
  Property and equipment, net of depreciation                    8,089,205      7,161,950
  Interest receivable                                            2,300,331      2,131,553
  Other assets                                                   1,448,002        505,467
                                                              ------------   ------------
Total Assets                                                  $ 333,242,040  $ 318,886,982
                                                              ============   ============

LIABILITIES AND SHAREHOLDERS' EQUITY
  Deposits
    Noninterest bearing                                       $ 59,044,285   $ 52,235,927
    Savings and interest-bearing checking                      135,378,540    131,357,171
    Time deposits                                               76,696,400     72,211,623
                                                              ------------   ------------
      Total Deposits                                           271,119,225    255,804,721

  Term debt to Federal Home Loan Bank                           25,178,000     25,198,000
  Accrued interest payable                                         378,173        353,054
  Other liabilities                                                864,969      1,385,581
                                                              ------------   ------------
      Total Liabilities                                        297,540,367    282,741,356
                                                              ------------   ------------
Commitments and contingencies

SHAREHOLDERS' EQUITY
  Common stock                                                  25,938,370     26,425,200
  Retained earnings                                             10,819,623      9,055,331
  Cumulative other comprehensive income (loss)                  (1,056,320)       665,095
                                                              ------------   ------------
      Total Shareholders' Equity                                35,701,673     36,145,626

Total Liabilities and Shareholders' Equity                    $333,242,040   $318,886,982
                                                              ============   ============



See accompanying notes to condensed consolidated financial statements



                                       3


                           UMPQUA HOLDINGS CORPORATION
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (UNAUDITED)




                                                          Three months ended June 30,      Six months ended June 30,
                                                             1999             1998            1999            1998
                                                          ---------------------------     ---------------------------
Interest Income
                                                                                              
  Interest and fees on loans                              $ 4,580,954     $ 3,926,623     $ 8,946,611     $ 7,626,429
  Interest on investment securities available for sale      1,233,480       1,110,855       2,469,314       2,134,082
  Interest bearing deposits with other banks                  127,006         102,039         248,896         201,735
                                                          -----------     -----------     -----------     -----------
    Total interest income                                   5,941,440       5,139,517      11,664,821       9,962,246
                                                          -----------     -----------     -----------     -----------
Interest Expense
  Interest on deposits                                      1,710,847       1,576,983       3,328,926       3,159,372
  Interest on borrowings                                      324,794         208,206         648,212         406,891
                                                          -----------     -----------     -----------     -----------
    Total interest expense                                  2,035,641       1,785,189       3,977,138       3,566,263
                                                          -----------     -----------     -----------     -----------
Net Interest Income                                         3,905,799       3,354,328       7,687,683       6,395,983
  Provision for loan losses                                   327,000         237,150         655,000         510,650
                                                          -----------     -----------     -----------     -----------
Net interest income after provision for loan losses         3,578,799       3,117,178       7,032,683       5,885,333

Noninterest Income
  Service charges                                             744,211         517,406       1,378,757       1,006,606
  Commissions                                                  90,137         146,287         190,237         333,978
  Other noninterest income                                    123,768         183,765         349,422         353,708
                                                          -----------     -----------     -----------     -----------
    Total noninterest income                                  958,116         847,458       1,918,416       1,694,292
                                                          -----------     -----------     -----------     -----------

Noninterest Expense
  Salaries and employee benefits                            1,251,121       1,128,147       2,612,146       2,245,041
  Premises and equipment                                      434,112         363,703         799,641         709,841
  Other noninterest expense                                 1,027,911         831,969       1,821,141       1,563,267
                                                          -----------     -----------     -----------     -----------
  Total noninterest expense                                 2,713,144       2,323,819       5,232,928       4,518,149
                                                          -----------     -----------     -----------     -----------
Income before income taxes                                  1,823,771       1,640,817       3,718,171       3,061,476
  Provision for income taxes                                  650,682         610,607       1,342,138       1,139,266
                                                          -----------     -----------     -----------     -----------
Net Income                                                $ 1,173,089     $ 1,030,210     $ 2,376,033     $ 1,922,210
                                                          ===========     ===========     ===========     ===========
Earnings Per Share
  Basic                                                        $ 0.15          $ 0.13          $ 0.31          $ 0.27
  Diluted                                                      $ 0.15          $ 0.13          $ 0.30          $ 0.27



See accompanying notes to condensed consolidated financial statements.


                                        4


                           UMPQUA HOLDINGS CORPORATION
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                   (UNAUDITED)





                                                                       Three months ended June 30,      Six months ended June 30,
                                                                      ----------------------------      ---------------------------
                                                                         1999             1998             1999            1998
                                                                      -----------     -----------       -----------     -----------
                                                                                                            
Net income                                                            $ 1,173,089     $ 1,030,210       $ 2,376,032     $ 1,922,210
                                                                      -----------     -----------       -----------     -----------
  Unrealized gains (losses) arising during the period on
    investment securities available for sale                           (1,932,792)        250,171        (2,736,804)        238,365
                                                                      -----------     -----------       -----------     -----------
  Income tax (benefit) expense related to unrealized gains
    on investment securities                                             (741,341)         87,560        (1,015,389)         83,429
                                                                      -----------     -----------       -----------     -----------
  Net unrealized gains (losses) on investment
    securities available for sale                                      (1,191,451)        162,611        (1,721,415)        154,936
                                                                      -----------     -----------       -----------     -----------
Comprehensive Income (Loss)                                             $ (18,362)    $ 1,192,821         $ 654,617     $ 2,077,146
                                                                      ===========     ===========       ===========     ===========




See accompanying notes to condensed consolidated financial statements.


                                        5


                          UMPQUA HOLDINGS CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS
                                  (UNAUDITED)




                                                                                      Six months ended June 30,
                                                                                    ----------------------------
                                                                                      1999             1998
                                                                                    -----------     ------------
Cash flows from operating activities:
                                                                                               
    Net income                                                                      $ 2,376,033      $ 1,922,210
    Adjustments to reconcile net income to net cash provided by
            operating activities:
        Federal Home Loan Bank stock dividends                                          (73,100)         (70,000)
        Amortization of investment premiums, net                                         91,447          146,383
        Origination of loans held for sale                                           (9,045,400)     (16,108,125)
        Proceeds from sales of loans held for sale                                    9,878,969       16,166,644
        Provision for loan losses                                                       655,000          510,650
        Gain on sales of loans                                                         (122,085)        (195,794)
        Depreciation of premises and equipment                                          341,548          332,518
        Net increase in other assets                                                    (95,924)        (385,700)
        Net increase in other liabilities                                              (398,124)      (1,072,145)
                                                                                     ----------       ----------
                    Net cash provided by operating activities                         3,608,364        1,246,641

Cash flows from investing activities:
    Purchases of investment securities                                              (11,442,038)     (19,139,377)
    Maturities of investment securities                                               4,774,244        4,175,009
    Principal repayments received on mortgage-backed and related securities           5,111,235        5,185,649
    Net  loan originations                                                          (22,676,669)     (13,187,528)
    Purchase of loans                                                                (1,001,927)        (187,758)
    Proceeds from sales of loans                                                      1,275,864          238,553
    Purchases of premises and equipment                                              (1,268,803)        (193,249)
                                                                                     ----------       ----------
                    Net cash used in investing activities                           (25,228,094)     (23,108,701)
                                                                                     ----------       ----------

Cash flows from financing activities:
    Net increase in deposit liabilities                                              15,314,504       12,892,870
    Dividends paid on common stock                                                     (611,741)        (354,494)
    Proceeds from stock offering                                                             --       12,384,000
    Common stock retired                                                               (689,210)              --
    Proceeds from stock options exercised                                               105,011           24,728
    Repayments of Federal Home Loan Bank borrowings, net                                (20,000)         (20,000)
                                                                                     ----------       ----------
                    Net cash provided by financing activities                        14,098,564       24,927,104
                                                                                     ----------       ----------

Net (decrease) increase in cash and cash equivalents                                 (7,521,166)       3,065,044

Cash and cash equivalents, beginning of year                                         36,967,543       24,114,566
                                                                                     ----------       ----------

Cash and cash equivalents, end of year                                               29,446,377       27,179,610
                                                                                     ----------       ----------

Supplemental disclosures of cash flow information:
    Cash paid during the year for:
        Interest                                                                    $ 3,952,019      $ 3,617,644
        Income taxes                                                                $ 1,410,000      $ 1,155,000
Non-cash financing activities
        Tax benefit of stock options exercised                                      $    97,369      $        --



See accompanying notes to consolidated financial statements.


                                       6



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                (UNAUDITED)

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a) Basis of financial statement preparation

      The accompanying  condensed  consolidated financial statements have been
      prepared by the Company  without audit and in conformity  with generally
      accepted  accounting  principles  for  interim  financial   information.
      Accordingly,  certain  financial  information  and  footnotes  have been
      omitted or  condensed.  In the  opinion  of  management,  the  condensed
      consolidated  financial  statements  include all  necessary  adjustments
      (which are of a normal and recurring  nature) for the fair  presentation
      of the  results  of  the  interim  periods  presented.  These  financial
      statements  should be read in conjunction with the Company's 1998 annual
      report to shareholders. The results of operations for the interim period
      shown in this report are not  necessarily  indicative of results for any
      future interim period or the entire fiscal year.

      (b) EARNINGS PER SHARE

      Basic and diluted net income per share are based on the weighted average
      number of common  shares  outstanding  during each period,  with diluted
      including the effect of potentially dilutive common shares. The weighted
      average  number of common  shares  outstanding  for basic net income per
      share computations were 7,652,156 and 7,075,173 for the six months ended
      June 30,  1999 and 1998  respectively.  For diluted net income per share
      141,785 and 175,864 were added to weighted  average  shares  outstanding
      for  the  six  months  ended  June  30,  1999  and  1998   respectively,
      representing   potential   dilution  for  stock   options   outstanding,
      calculated using the treasury stock method.  The weighted average number
      of common shares outstanding for basic net income per share computations
      were  7,637,527  and  7,631,336 for the three months ended June 30, 1999
      and 1998  respectively.  For  diluted  net income per share  139,965 and
      191,750 were added to weighted average shares  outstanding for the three
      months ended June 30, 1999 and 1998 respectively, representing potential
      dilution for stock options  outstanding,  calculated  using the treasury
      stock method.


                                       7


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

The following  discussion  contains a review of Umpqua Holdings  Corporation's
(Company) and the Company's principal  subsidiary,  South Umpqua Bank's (Bank)
financial  condition at June 30, 1999 and the operating  results for the three
and six months then ended.  When  warranted,  comparisons are made to the same
periods in 1998 and to December 31, 1998.  This  discussion  should be read in
conjunction with the financial statements  (unaudited)  contained elsewhere in
this report. All numbers, except per share data, are expressed in thousands of
dollars in the text of this  filing, but not in the  financial  statements  or
"Table 1" or "Table 2".

This discussion contains certain  forward-looking  statements,  which are made
pursuant to the safe harbor  provisions of the Private  Securities  Litigation
Reform Act of 1995.  Such  statements  are subject to risks and  uncertainties
that could cause actual results to differ materially from those stated.  These
risks and  uncertainties  include the Company's  ability to maintain or expand
its market share and net interest  margins,  or implement  its  marketing  and
growth  strategies.  Further,  actual results may be affected by the Company's
ability  to  compete  on  price  and  other   factors  with  other   financial
institutions;  customer  acceptance of new products and services;  and general
trends  in the  banking  and  regulatory  environment,  as they  relate to the
Company's  cost of funds and returns on assets.  In  addition  there are risks
inherent in the banking industry  relating to the  collectability of loans and
changes in interest  rates.  The reader is advised  that this list of risks is
not exhaustive and should not be construed as any prediction by the Company as
to which risks  would cause  actual  results to differ  materially  from those
indicated by the  forward-looking  statements.  Readers are  cautioned  not to
place undue reliance on these forward-looking statements.

HIGHLIGHTS

The Company earned $1,173 during the three months ended June 30, 1999, a 13.9%
increase over the  comparable  period in 1998.  For the six month period ended
June 30, 1999 the Company earned $2,376,  a 23.6% increase over the comparable
1998 period. Diluted earnings per share were $0.15 and $0.30 for the three and
six month  periods ended June 30, 1999,  respectively  compared with $0.13 and
$0.27 for the comparable  periods in 1998  respectively.  Annualized return on
average  assets was 1.45% and 1.50% for the three and six month  periods ended
June 30, 1999,  respectively  and the annualized  return on average equity was
13.07% and 13.26% for the same periods, respectively. Total assets were $333.2
million, up $14.3 million from December 31, 1998. Total loans outstanding have
increased  $22.0 million since  December 31, 1998 to $208.2 million at quarter
end and total deposits have  increased  $15.3 million to $271.1 million during
the same period.

On May 11,  1999 the Company  announced  the  pending  acquisition  of Strand,
Atkinson,   Williams  and  York,   Inc.,  a  full  service   investment   firm
headquartered  in Portland,  Oregon.  The acquisition is subject to regulatory
approval,  which is  expected in the third  quarter of 1999.  At June 30, 1999
Strand, Atkinson, Williams and York, Inc. had total assets of $1.0 million and
total  revenues  of $2.1  million  for the six  months  then  ended.  The Bank
continued its expansion by opening a new store in Portland, Oregon in July and
announcing plans for a new store in Salem opening in late 1999.


                                       8


RESULTS OF OPERATIONS

Net Interest Income

Net  interest  income is the  primary  source of the  Company's  revenue.  Net
interest  income is the difference  between  interest income earned from loans
and investment securities,  and interest expense paid on customer deposits and
debt.  Changes in net  interest  income  result from  changes in "volume"  and
changes  in "rate".  Volume  refers to the dollar  level of  interest  earning
assets and interest bearing liabilities.  Rate refers to the underlying yields
on assets and costs of liabilities.

Net  interest  income on a  tax-equivalent  basis was  $4,008  for the  second
quarter  ended June 30, 1999  compared with $3,392 for the same period in 1998
(see Table 1). The $616  increase was  primarily  the result of an increase in
the average volume of earning assets which were up $49.4 million over the 1998
level.  The increase in the average  volume of earning assets was due to loans
outstanding  which were up $38.9 million compared with the same period in 1998
and  nontaxable  securities  which grew $13.7  million  compared with the same
period. The net interest spread,  which is the difference between the yield of
interest  earning  assets  less  the  cost of  interest  bearing  liabilities,
increased  0.01% during the second  quarter of 1999  compared  with the second
quarter of 1998.  The net interest  margin,  which is annualized  net interest
income divided by interest  earning assets,  decreased 0.07% during the second
quarter of 1999  compared with the second  quarter of 1998.  This decrease was
the  result of  increased  funding  requirements  due to the growth in earning
assets.  Average interest  bearing  liabilities were 78.3% of interest earning
assets  during the  second  quarter of 1999  compared  with 77.6% of  interest
earning assets in 1998.



                                       9


Table 1

      AVERAGE  BALANCES AND AVERAGE RATES EARNED AND PAID. The following table
shows  average  balances and  interest  income or interest  expense,  with the
resulting  average  yield  or rates  by  category  of  average  earning  asset
or interest-bearing liability:



                                                  Three Months ended            Three Months ended
                                                     June 30, 1999                June 30, 1998             Increase (Decrease)
                                             ----------------------------   --------------------------   -------------------------
                                               Average  Income/              Average  Income/            Due to Change In     Net
                                               Balance  Expense     Rate     Balance  Expense    Rate      Volume    Rate   Change
                                             ----------------------------   --------------------------   -------------------------
(in thousands)
INTEREST-EARNING ASSETS:
                                                                                             
Loans (1)(2)                                  $204,207  $ 4,564     8.96%   $165,351  $ 3,889    9.43%     $  914  $ (239) $  675
Loans held for sale                                388       16    16.54%      2,315       41    7.10%        (34)      9     (25)
Investment securities
   Taxable securities                           63,761    1,001     6.28%     68,627    1,027    5.99%        (73)     47     (26)
   Nontaxable securities (1)                    20,590      335     6.51%      6,916      118    6.82%        233     (16)    217
Temporary investments                           10,844      127     4.70%      7,207      102    5.68%         51     (26)     25
                                              --------  -------             --------  -------              ------  ------  ------
Total interest earning assets                  299,790    6,043     8.09%    250,416    5,177    8.29%      1,091    (225)    866
Cash and due from banks                         17,839                        14,103
Allowance for loan losses                       (2,921)                       (2,460)
Other assets                                    10,600                         9,764
                                              --------                      --------
   Total assets                               $325,308                      $271,823
                                              ========                      ========

INTEREST-BEARING LIABILITIES:
Interest-bearing checking and
   savings accounts                           $135,789    $ 855     2.53%   $118,752    $ 799    2.70%      $ 115   $ (59)   $ 56
Time deposits                                   73,378      855     4.67%     61,415      778    5.08%        152     (75)     77
Term debt                                       25,522      325     5.11%     14,086      208    5.92%        169     (52)    117
                                              --------  -------             --------  -------              ------  ------  ------
   Total interest-bearing liabilities          234,689    2,035     3.48%    194,253    1,785    3.69%        436    (186)    250
                                                                                                           ------  ------  ------
Non interest bearing deposits                   52,938                        43,501
Other liabilities                                1,668                         1,289
                                              --------                      --------
   Total liabilities                           289,295                       239,043
Shareholders' equity                            36,013                        32,780
                                              --------                      --------
   Total liabilities and
    shareholders' equity                      $325,308                      $271,823
                                              ========                      ========

NET INTEREST INCOME (1)                                 $ 4,008                       $ 3,392               $ 655   $ (39)  $ 616
                                                        =======                       =======               =====   =====   =====
NET INTEREST SPREAD                                                 4.61%                        4.60%

AVERAGE YIELD ON EARNING ASSETS (1),(2)                             8.09%                        8.29%
INTEREST EXPENSE TO EARNING ASSETS                                  2.73%                        2.86%
                                                                   -----                        -----
NET INTEREST INCOME TO EARNING ASSETS (1),(2)                       5.36%                        5.43%
                                                                   =====                        =====



(1)   Tax exempt  income ha been adjusted to a tax  equivalent  basis at a 34%
      effective  rate.  The  amount  of such  adjustment  was an  addition  to
      recorded income of $101 and $37 for the three months ended June 30, 1999
      and 1998 respectively.

(2)   Non-accrual loans are included in average balance.


Tax-equivalent  net interest income for the six months ended June 30, 1999 was
$7,863,  a $1,399  increase  over the same  period of 1998 (see  Table 2). The
primary  reason for the increase was the increase of average  earning  assets.
Average earning assets  increased 21.2% for the six months ended June 30, 1999
compared with the same period in 1998.  The yield on interest  earning  assets
decreased 0.22% as did the cost of interest bearing  liabilities,  leaving the
net interest spread  unchanged at 4.62%. The net interest margin was 5.39% for
the six months ended June 30, 1999  compared with 5.38% for the same period in
1998.

                                       10


Table 2



                                                   Six Months ended             Six Months ended
                                                     June 30, 1999                June 30, 1998             Increase (Decrease)
                                             ----------------------------   --------------------------   -------------------------
                                               Average  Income/              Average  Income/            Due to Change In     Net
                                               Balance  Expense     Rate     Balance  Expense    Rate      Volume    Rate   Change
                                             ----------------------------   --------------------------   -------------------------
(in thousands)
INTEREST-EARNING ASSETS:
                                                                                             
Loans (1)(2)                                  $198,530  $ 8,913     9.05%   $161,075  $ 7,562    9.47%     $1,758  $ (407) $1,351
Loans held for sale                                509       34    13.47%      1,615       70    8.74%        (48)     12     (36)
Investment securities
   Taxable securities                           66,756    2,063     6.18%     66,804    1,996    5.98%         (1)     68      67
   Nontaxable securities (1)                    17,862      581     6.51%      5,792      201    6.94%        419     (39)    380
Temporary investments                           10,453      249     4.80%      7,325      202    5.56%         86     (39)     47
                                              --------  -------             --------  -------              ------  ------  ------
Total interest earning assets                  294,110   11,840     8.12%    242,611   10,031    8.34%      2,214    (405)  1,809
Cash and due from banks                         17,151                        13,982
Allowance for loan losses                       (2,825)                       (2,343)
Other assets                                    10,410                         9,781
                                              --------                      --------
   Total assets                               $318,846                      $264,031
                                              ========                      ========

INTEREST-BEARING LIABILITIES:
Interest-bearing checking and
   savings accounts                           $131,230   $1,628     2.50%   $116,286   $1,556    2.70%     $  200   $(128) $   72
Time deposits                                   72,448    1,701     4.73%     62,916    1,604    5.14%        243    (146)     97
Term debt                                       25,474      648     5.13%     14,057      407    5.84%        331    ( 90)    241
                                              --------  -------             --------  -------              ------  ------  ------
   Total interest-bearing liabilities          229,152    3,977     3.50%    193,259    3,567    3.72%        774    (364)    410
                                                                                                           ------  ------  ------
Non interest bearing deposits                   51,626                        42,640
Other liabilities                                1,927                         1,151
                                              --------                      --------
   Total liabilities                           282,705                       237,050
Shareholders' equity                            36,141                        26,981
                                              --------                      --------
   Total liabilities and
    shareholders' equity                      $318,846                      $264,031
                                              ========                      ========

NET INTEREST INCOME (1)                                 $ 7,863                       $ 6,464              $1,440   $ (41) $1,399
                                                        =======                       =======              ======   =====  ======
NET INTEREST SPREAD                                                 4.62%                        4.62%

AVERAGE YIELD ON EARNING ASSETS (1),(2)                             8.12%                        8.34%
INTEREST EXPENSE TO EARNING ASSETS                                  2.73%                        2.96%
                                                                   -----                        -----
NET INTEREST INCOME TO EARNING ASSETS (1),(2)                       5.39%                        5.38%
                                                                   =====                        =====



(1)   Tax exempt income has been adjusted to a tax  equivalent  basis at a 34%
      effective  rate.  The  amount  of such  adjustment  was an  addition  to
      recorded  income of $175 and $69 for the six months  ended June 30, 1999
      and 1998 respectively.

(2)   Non-accrual loans are included in average balance.



Provision for Loan Losses

The provision for loan losses is management's estimate of the amount necessary
to maintain an allowance for loan losses that is considered  adequate based on
the risk of losses inherent in the loan portfolio (see  additional  discussion
under  Allowance for Loan Losses).  The provision for loan losses was $327 for
the quarter  ended June 30, 1999  compared  with $237 for the same  quarter in
1998. For the six months ended June 30, 1999 the provision for loan losses was
$655 compared with $511 for the same period in 1998.



                                      11


Noninterest Income

Noninterest  income for the second  quarter of 1999  increased  13.1% over the
same period in 1998 to $958.  Service fees on deposit accounts increased 43.8%
due to  increases in the number of accounts  and  increases in service  charge
fees.  Total  deposit  accounts on hand at June 30, 1999 were 39,000  compared
with 34,000 at June 30, 1998.  ATM fees also increased due to the expansion of
the Company's ATM network. Commissions in the second quarter of 1999 decreased
$56 compared with the second  quarter of 1998 due to lower sales volume at the
Company's brokerage subsidiary. Other noninterest income in the second quarter
of 1999  decreased  $60 due to decreases in servicing  release fees  generated
from  the  origination  and  sale of  residential  mortgages.  Origination  of
residential  loans  during the second  quarter  of 1999  declined  due to less
refinancing activity compared with 1998.

Noninterest  income for the six months ended June 30, 1999 was $1,918 compared
with 1,694 for the comparable period in 1998. Service fees on deposit accounts
were up $372 due to  increases  in the number of accounts as well as increases
in service charge fees.  ATM fees were also up during the period.  Commissions
income was $144 lower for the six months ended June 30, 1999 compared with the
same  period in 1999 due to lower  sales  volumes at the  Company's  brokerage
subsidiary.

Noninterest Expense

Noninterest  expense  for the  quarter  ended  June 30,  1999 was  $2,713,  an
increase of $389 over the same period in 1998.  Salaries and employee benefits
increased due to additional  staffing  required to support the growth in loans
and  deposits.  At June 30,  1999 the  Company  had 167  full-time  equivalent
employees compared with 145 full-time  equivalent  employees at June 30, 1998.
Premises  and  equipment  increased  $70 for the  quarter  ended June 30, 1999
compared  with the same period in 1998.  This increase was due to expansion of
the  Company's  support  facilities  and the  acquisition  of a store  site in
Portland,  Oregon.  Other noninterest expense was $1,028 for the quarter ended
June 30, 1999  compared with $832 in the second  quarter of 1998.  Significant
increases in  professional  fees due to expansion  initiatives  including  the
Company's  pending  acquisition  of the  brokerage  firm of Strand,  Atkinson,
Williams and York was the primary cause of the increase.

Noninterest expense for the six months ended June 30, 1999 was $5,233 compared
with $4,518 for the same period in 1998.  Salaries and benefits increased $367
for the six months ended June 30, 1999  compared  with the same period in 1998
due to increase  staffing  levels to support the growth in loans and deposits.
Premises  and  Equipment  expense  for the six months  ended June 30, 1999 was
$800,  an increase of $90 over the same period in 1998.  This increase was due
to the expansion of the Company's support facilities during early 1999 and the
acquisition  of a future store site in  Portland,  Oregon.  Other  noninterest
expense for the six months  ended June 30, 1999  increased  $258 over the same
period  in  1998  to  $1,821.  This  increase  was  due  primarily  to  higher
professional fees due to expansion activities.



                                       12


FINANCIAL CONDITION

Significant changes in the Company's financial position from December 31, 1998
to June 30, 1999 are as follows:

Loans

Loans have  increased $22 million from December 31, 1998 to $208.2  million at
June 30, 1999. This increase was primarily due to increases in commercial real
estate loans  outstanding  which have increased $16 million during the period.
Loans outstanding at June 30, 1999 and December 31, 1998 were as follows:


                               June 30, 1999        December 31, 1998
                               -------------        -----------------

Commercial &                      $  49,994             $  48,140
Industrial Real Estate:
  Construction                       18,257                13,766
  Residential Mortgage               20,309                19,825
  Commercial Real Estate             90,102                73,767
Individuals                          29,292                30,309
Other                                   245                   360
                                  ---------             ---------
Total Loans                       $ 208,199             $ 186,167
                                  =========             =========


Allowance for Loan Losses

The  allowance  for  loan  losses  is  maintained  at a  level  considered  by
management  to be adequate to absorb  losses  inherent in the loan  portfolio.
Management  monitors the adequacy of the  allowance  based on a probable  loss
rate  assigned to an internal  risk rating for each loan or pool of loans,  by
the Company's historical loan loss rate and management's  judgement.  As shown
in the preceding  table, the loan portfolio has a concentration in real estate
secured loans. Although management believes the location and repayment sources
of these  loans  are well  diversified,  the risk of  market  depreciation  in
property values is an inherent risk to this portion of the loan portfolio. The
commercial  loan  portfolio  carries  the risks  associated  with asset  based
lending and unsecured loans. The consumer  portfolio,  while well diversified,
carries risk  associated  with economic and  bankruptcy  issues,  particularly
unsecured lending. At June 30, 1999 the allowance for loan losses was 1.41% of
total loans compared with 1.43% of total loans at December 31, 1998.

The  allowance for loan losses is based upon  estimates of losses  inherent in
the portfolio.  The amount of losses actually incurred can vary  significantly
from these  estimates.  Assessing the adequacy of the allowance on a quarterly
basis allows  management to adjust these  estimates based upon the most recent
information available.


                                       13


Activity in the allowance for loan losses was as follows for the three and six
month periods ending June 30, 1999.

                             Three months ended          Six months ended
                               June 30, 1999               June 30, 1999
                             ------------------          ----------------

Beginning Balance                  $2,912                     $2,664
  Provision for Loan Losses           327                        655
Less: Charge-offs
  Commercial                         (243)                      (292)
  Individuals                         (64)                      (135)
Recoveries                             10                         50
                                   ------                     ------
Ending Balance                     $2,942                     $2,942
                                   ======                     ======


Non-performing assets, comprised of loans on nonaccrual status, loans past due
90 days or more and other  real  estate  owned  were  $1,166 or 0.35% of total
assets  at June 30,  1999  compared  with  $616 or 0.19%  or total  assets  at
December 31, 1998. The primary reason for the increase was the addition of two
commercial  real estate credits to the  non-performing  category.  The Company
does not currently have any other real estate owned.

Deposits

Deposits have  increased $15 million since December 31, 1998 due to successful
sales and marketing  efforts.  Deposits consisted of the following at June 30,
1999 and December 31, 1998:


                               June 30, 1999            December 31, 1998
                             ------------------         -----------------

Noninterest bearing demand        $ 59,044                  $ 52,236
Interest bearing demand and
  Money market accounts            112,933                   111,389
Savings                             22,446                    19,968
Time deposits                       76,696                    72,212
                                  --------                  --------
Total Deposits                    $271,119                  $255,805
                                  ========                  ========


Shareholder's Equity

Shareholder's  equity has  decreased  $0.4  million  since  December 31, 1998.
Increases  due to net income of $2,376 have been offset by  dividends  of $612
and  the  change  in net  unrealized  gains/losses  on  investment  securities
available  for  sale,  net of  applicable  taxes,  of  $1,721.  The  change in
unrealized  gains/losses  on  investment  securities  is due to the  generally
increasing interest rate environment that has existed for the first six months
of 1999.


                                      14


LIQUIDITY AND CAPITAL RESOURCES

The  Company  derives  liquidity  though the growth of core  deposits  and the
maturity of investment securities and loans.  Additional liquidity is provided
by the Company's  ability to borrow funds on an overnight or long-term  basis.
There has been no erosion in the Company's  liquidity  position since December
31, 1998.

At June 30, 1999 the Company's Tier 1 and Total Risk-Based capital ratios were
16.41% and 17.66%.

EFFECTS OF THE YEAR 2000

INTRODUCTION.  The Year 2000 creates  challenges with respect to the automated
systems used by financial  institutions  and other  companies.  Many  software
programs  are not able to  recognize  the year 2000,  since most  programs and
systems  were  designed to store  calendar  year in the 1900's by assuming the
"19" and  storing  only the last two digits of the year.  For  example,  these
automated  systems  would  recognize a year stored as "00" as the year "1900",
rather  than  as  the  year  "2000".   If  these  automated  systems  are  not
appropriately  re-coded,  updated or replaced  before the year 2000, they will
likely confuse data, crash or fail in some manner. In addition,  many software
programs and automated  systems will fail to recognize the year 2000 as a leap
year.  The problem is not limited to computer  systems.  Year 2000 issues will
potentially  affect  every  system  that has an  embedded  microchip,  such as
automated teller machines, elevators and vaults.

The year 2000 challenge is especially problematic for financial  institutions,
since many  transactions  such as  interest  accruals  and  payments  are date
sensitive.  It also may affect the  operations  of third parties with whom the
Company does business,  including the Company's  vendors,  suppliers,  utility
companies and customers.

THE COMPANY'S STATE OF READINESS. The Company is committed to addressing these
year 2000  challenges  in a prompt and  responsible  manner and has  dedicated
resources to do so.  Management  has  completed an assessment of its automated
systems  and  has  implemented  a plan  to  resolve  these  issues,  including
purchasing appropriate computer technology. The Company's year 2000 compliance
plan  ("Year  2000  Plan")  has five  phases.  These  phases  are (1)  project
management, (2) awareness, (3) assessment, (4) testing, and (5) renovation and
implementation. The Company has substantially completed all phases of the year
2000 plan.  Appropriate  follow-up  activities  are  continuing to occur which
include contingency planning, and testing of the contingency plan.

      Project Management.  The Company has assigned primary responsibility for
      year 2000 project management to its Chief Financial Officer. The Company
      has  also  formed  a  year  2000  compliance  committee,  consisting  of
      appropriate  representatives  from  its  critical  operational  areas to
      assist in  implementing  the Year 2000 Plan.  In  addition,  the Company
      provides  periodic  reports to its Board of Directors in order to assist
      them in overseeing the Company's year 2000 readiness.

                                       15


      Awareness.  The  Company  has  completed  several  projects  designed to
      promote  awareness of year 2000 issues  throughout our  organization and
      our customer base.  These projects include  communication  through local
      seminars  in  each  of  the  communities  the  Company  serves,  mailing
      information brochures to deposit and loan customers,  providing training
      for  lending  officers  and  other  staff,  and  responding  to  vendor,
      customer, and shareholder inquiries.

      Assessment.    Assessment   is   the   process   of   identifying    all
      mission-critical  applications  that  could  potentially  be  negatively
      affected by dates in the year 2000 and beyond. The Company's  assessment
      phase  is  complete.   Systems   examined  during  this  phase  included
      telecommunication systems,  account-processing  applications,  and other
      software and hardware used in connection  with  customer  accounts.  The
      Company's   operations,   like  those  of  many  other  companies,   are
      intertwined  with the  operations  of certain of its business  partners.
      Accordingly,  the Company's  operations could be materially  affected if
      the  operations  of  those   companies  who  provide  the  Company  with
      mission-critical  applications,  systems,  and services  are  materially
      affected.  For  example,  the Company  depends  upon vendors who provide
      equipment,  technology,  and  software  to it  in  connection  with  its
      business  operations.  Failure of these software vendors to achieve year
      2000 readiness could substantially affect the operations of the Company.
      In  addition,   lawsuits  and  other  financial  challenges   materially
      affecting  the financial  viability of these  vendors  could  materially
      affect the  Company.  In  response  to this  concern,  the  Company  has
      identified and contacted those vendors who provide our  mission-critical
      applications.  The  Company  has  assessed  their  year 2000  compliance
      efforts  and will  continue to monitor  their  progress as the year 2000
      approaches.

      Testing.  Initial  testing  of the  Company's  computer  system  used to
      account for customer accounts has been successful.  Management completed
      this in the second quarter of 1999.

      Renovation  and  Implementation.   This  phase  involves  obtaining  and
      implementing renovated software applications provided by our vendors. As
      these  applications are received and implemented,  the Company will test
      them for year 2000  compliance.  This phase also involves  upgrading and
      replacing   automated   systems  where  appropriate  and  will  continue
      throughout  1999.  Although  this phase will be  substantially  complete
      before the end of 1999,  additional  follow-up activities may take place
      in the year 2000 and beyond.

ESTIMATED COSTS TO ADDRESS THE COMPANY'S YEAR 2000 ISSUES. The total financial
effect of these year 2000  challenges on the Company  cannot be predicted with
certainty at this time. In fact, in spite of all efforts being made to rectify
these  problems,  the success of these efforts  cannot be predicted  until the
year 2000  actually  arrives.  The  Company  will  upgrade or replace  certain
automated systems before the year 2000;  however,  some of these systems would
have been replaced before the year 2000 without regard to year 2000 compliance
issues, due to technology updates and Company expansion.

Management  does not believe that  expenses  related to meeting the  Company's
year  2000  challenges  will  have a  material  effect  on the  operations  or
financial performance of the Company.  However,  factors beyond the control of
management,  such as the effects on vendors of our  mission-critical  software
and  systems,  the  effects  of  year  2000  issues  on the  economy,  and the
development  of the risks  identified  below under "The Risks of the Company's
Year 2000  Issues,"  among other things,  could have a material  effect on the
operations or financial performance of the Company.

                                       16


For 1999,  the Company has incurred  approximately  $15 of external  operating
expenses relative to year 2000 compliance issues. In 1999, the Company expects
to incur external  additional  operating  expenses of approximately  the $100.
These amounts do not include the  significant  internal costs  associated with
the year 2000 issues, such as compensation costs of the technology staff.

THE RISKS OF THE COMPANY'S  YEAR 2000 ISSUES.  The year 2000 presents  certain
risks to the  Company  and its  operations.  Some of these  risks are  present
because the Company purchases  technology  applications from other parties who
face year 2000  challenges.  Other of these risks are inherent in the business
of  banking  or are  risks  faced by many  companies  with  stock  traded on a
national stock exchange.  Although it is impossible to identify every possible
risk that the Company may face moving into the new millennium, management has,
to date, identified the following potential risks:

o     Commercial banks,  such as the Company,  may experience a contraction in
      their  deposit  base,  if a  significant  amount of deposited  funds are
      withdrawn  by  customers  prior the year 2000.  This  potential  deposit
      contraction  could  make it  necessary  for the  Company  to change  its
      sources  of  funding  and  could  materially   impact  future  earnings.
      Significant  demand for funds by other banks could  reduce the amount of
      funds  available for the Company to borrow.  If  insufficient  funds are
      available  from a Federal  Home Loan Bank or other  correspondents,  the
      Company may also sell  investment  securities  or other liquid assets to
      meet  liquidity  needs.  Despite these  efforts,  a significant  deposit
      contraction  could  materially  impact the Company's  earnings or future
      operations,  particularly if funds availability at the Federal Home Loan
      Bank is impaired.

o     The Company lends significant  amounts to businesses in its market area.
      If these  businesses are adversely  affected by year 2000 issues,  their
      ability to repay loans could be  impaired.  This  increased  credit risk
      could affect the Company's financial performance.  During the assessment
      phase of the  Company's  Year  2000  Plan,  significant  borrowers  were
      identified.  Management is currently monitoring the year 2000 compliance
      efforts of these credit customers.

o     The Company's  operations,  like those of many other  companies,  can be
      affected by the year 2000  triggered  failures of other  companies  upon
      whom the Company depends for the  functioning of its automated  systems.
      Accordingly,  the Company's operations could be materially affected,  if
      the  operations  of  those   companies  who  provide  the  Company  with
      mission-critical  applications,  systems,  and services  are  materially
      affected.  As  described  previously,  the  Company has  identified  its
      mission-critical  vendors and is monitoring  their year 2000  compliance
      progress.

o     All companies with stock traded on a national stock exchange,  including
      the Company,  could experience a drop in stock price as investors change
      their  investment  portfolios or sell stock prior to the new millennium.
      At this time, it is  impossible  to predict  whether or not this will in
      fact be the case with  respect to the stock of the  Company or any other
      company.

                                       17


o     The Company's  ability to operate  effectively in the year 2000 could be
      affected by  communications  abilities and access to utilities,  such as
      electricity,  water,  telephone,  and  others,  to the extent  access is
      interrupted  due to the  effects of year 2000  issues on these and other
      utilities.

THE COMPANY'S  CONTINGENCY PLANS. In addition to renovation and implementation
of software  applications,  as may be  required,  the  Company  has  developed
contingency  plans in the event of year 2000  developments.  These contingency
plans may be  triggered if full year 2000  compliance  is not achieved for the
Company's  mission-critical  systems,  or if  external  factors  are viewed as
potentially  impacting  the Company.  These  contingency  plans are focused on
liquidity requirements,  funding requirements,  credit monitoring, and storage
and retrieval of computer  based  records,  as well as staff  availability  at
critical dates including the beginning of the year 2000.

REGULATORY AGENCY OVERSIGHT.  The Federal Financial  Institutions  Examination
Council  ("FFIEC") has made  recommendations  and has issued guidelines to the
financial  community for  preparing for the year 2000. In addition,  the FFIEC
monitors the Company's progress towards critical dates for each guideline.

The Company is in full compliance with the recommendations and guidelines, and
is ahead of the schedule established for critical dates.

Item 3.    Quantitative and Qualitative Disclosures About Market Risk

The Company  considers  interest rate, credit and operations risks as the most
significant  risks impacting the Company.  Other types of market risk, such as
foreign  exchange risk and commodity  price risk, do not impact the Company in
the normal course of operations.

The Company  relies on prudent  underwriting  standards,  loan  reviews and an
adequate allowance for loan losses to mitigate credit risk.  Internal controls
and periodic internal audits of business operations mitigate operations risk.

The Company uses an asset/liability model to measure and monitor interest rate
risk. The model projects net interest income for the upcoming twelve months in
various interest rate scenarios.  The Company's  current one-year  position is
slightly liability sensitive,  meaning that more interest-bearing  liabilities
mature  or  reprice  within  the  next  year  than  interest-earning   assets.
Therefore,  if market  interest rates  increased  significantly,  net interest
income could be adversely  affected.  In contrast,  if market rates  decreased
significantly,  net interest  income could  improve.  The Company  attempts to
mitigate  interest  rate risk  through  the  management  of the  maturity  and
repricing  characteristics of its interest earning assets and interest bearing
liabilities.  The Company  also has  increased  its  emphasis on  non-interest
sources of revenue in order to further stabilize future earnings.

The model the Company  uses  includes  assumptions  regarding  prepayments  of
assets and early  withdrawals  of  liabilities,  the level and mix of interest
earning assets and interest bearing liabilities,  the level and responsiveness
of interest rates on deposit products without stated  maturities and the level
of nonperforming  assets.  These assumptions are based on management judgement
and future expected pricing behavior.  Actual results could vary significantly
from the results derived from the model.

                                       18


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

      The annual shareholders  meeting of Umpqua Holdings Corporation was held
on April 28, 1999 in Roseburg,  Oregon. At the meeting the following directors
were elected:


Name                               Term
- ---------------------------------------------------------------------
Scott Chambers                     1 year
Ronald O. Doan                     1 year
Allyn C. Ford                      1 year
Frances Jean Phelps                2 years
Raymond P. Davis                   2 years
Harold L. Ball                     2 years
Lynn K. Herbert                    2 years
David B. Frohnmayer                3 years
Neil D. Hummel                     3 years

No other matters were submitted to a vote of security holders at the meeting.


Item 6.  Exhibits and Reports on Form 8-K

a)    Exhibit 27  Financial Data Schedule


                                       19


SIGNATURES

      Pursuant to the requirement 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.


UMPQUA HOLDINGS CORPORATION
(Registrant)


Dated: August 12, 1999        /s/  Raymond P. Davis
                              ------------------------------------------------
                              Raymond P. Davis
                              President and Chief Executive Officer


Dated: August 12, 1999        /s/  Daniel A. Sullivan
                              ------------------------------------------------
                              Daniel A. Sullivan
                              Senior Vice President and Chief Financial Officer

                                      20