UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

Quarterly Report Under Section 13 or 15(d) of the
Securities Exchange Act of 1934

FARMERS NATIONAL BANC CORP.

(330) 533-3341

Not applicable

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

                         Yes    [X]      No    [  ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).

                         Yes    [X]      No    [  ]

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

CONSOLIDATED BALANCE SHEETS
FARMERS NATIONAL BANC CORP. AND SUBSIDIARY
(Unaudited)

See accompanying notes to consolidated financial statements

1

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
FARMERS NATIONAL BANC CORP. AND SUBSIDIARY
(Unaudited)

See accompanying notes to consolidated financial statements

2

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FARMERS NATIONAL BANC CORP. AND SUBSIDIARY
(Unaudited)

See accompanying notes to consolidated financial statements

3

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Principles of Consolidation:

     The consolidated financial statements include the accounts of the company and its wholly-owned subsidiary, The Farmers National Bank of Canfield. All significant intercompany balances and transactions have been eliminated.

Basis of Presentation:

     The unaudited condensed consolidated financial statements have been prepared in conformity with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles (“U.S. GAAP”) for complete financial statements. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2003 Annual Report to Shareholders included in the Company’s 2003 Annual Report on Form 10-K. The interim condensed consolidated financial statements include all adjustments (consisting of only normal recurring items) that, in the opinion of management, are necessary for a fair presentation of the financial position and results of operations for the periods presented. The results of operations for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year.

Estimates:

     To prepare financial statements in conformity with U.S. GAAP, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and future results could differ. The allowance for credit losses and fair values of certain securities are particularly subject to change.

Segments:

     The Company provides a broad range of financial services to individuals and companies in northeastern Ohio. While the Company’s chief decision makers monitor the revenue streams of the various products and services, operations are managed and financial performance is evaluated on a Company-wide basis. Accordingly, all the Company’s banking operations are considered by management to be aggregated in one reportable operating segment.

Stock-Based Compensation:

     Employee compensation expense under stock options is reported using the intrinsic valuation method. No stock-based compensation cost is reflected in net income, as all options granted had an exercise price equal to or greater than the market price of the underlying common stock at the date of grant. The following table illustrates the effect on net income and earnings per share if expense was measured using the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock Based Compensation.

4

Notes to Unaudited Consolidated Financial Statements (continued)

Fair Value of Securities:

     Unrealized losses on securities have not been recognized into income because management has the intent and ability to hold for the foreseeable future and the decline in fair value is largely due to increases in market interest rates, including the adjustable rate U.S. Government agency preferred stock included in equity securities. The fair value is expected to recover as the securities approach their maturity date and/or market rates change.

Earnings Per Share:

     The computation of basic and diluted earnings per share is shown in the following table:

Share and per share information has been restated to reflect the impact of stock dividends.

Comprehensive Income:

     Comprehensive income consists of net income and other comprehensive income. Other comprehensive income consists solely of unrealized gains and losses on securities available for sale.

5

Notes to Unaudited Consolidated Financial Statements (continued)

Reclassifications:

     Certain items in the prior year financial statements were reclassified to conform to the current presentation.

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

Forward Looking Statements

     The following financial review presents an analysis of the assets and liability structure of the Corporation and a discussion of the results of operations for each of the periods presented in this quarterly report. Certain statements in this report that relate to Farmers National Banc Corp.’s plans, objectives, or future performance may be deemed to be forward-looking statements within the Private Securities Litigation Reform Act of 1995. Such statements are based on management’s current expectations. Actual strategies and results in future periods may differ materially from those currently expected because of various risks and uncertainties.

Among the important factors that could cause actual results to differ materially are interest rates, changes in the mix of the company’s business, competitive pressures, general economic conditions and the risk factors detailed in the company’s other periodic reports and registration statements filed with the Securities and Exchange Commission.

Results of Operations

Comparison of the Three and Six Months Ended June 30, 2004 and 2003

     The Corporation’s net income for the first six months of 2004 was $4.632 million, or $.37 per share, which is a .06% increase compared with the $4.629 million, or $.37 per share earned during the same period last year. During the second quarter of 2004, net income was $2.295 million, or $.19 per share, which is a 5.28% decrease compared with the $2.423 million, or $.19 per share earned during the same period last year. The Corporation’s return on average assets and return on average equity for the twelve month periods ended June 30, 2004 and June 30, 2003 were 1.18% and 11.89% respectively, compared to 1.21% and 11.33% for the same period in 2003.

Net Interest Income. Net interest income for the first six months of 2004 totaled $14.6 million, a decrease of $45 thousand or .31% compared to the first six months of 2003. While interest income decreased $1.09 million or 4.93%, interest expense decreased $1.04 million or 14.12%. Average earning assets increased 4.4% when comparing the period ended June 30, 2004 to June 30, 2003, but this growth was offset by a 55 basis point decrease in the annualized yield on earning assets. The decline in interest expense was mainly due to a 41 basis point decrease in the annualized rates paid on interest-bearing liabilities, caused by a general decline in interest rates. The decrease in the annualized yield on earning assets lowered our tax equated annualized net interest margin from 4.18% for the period ended June 30, 2003 to 3.99% for the period ended June 30, 2004. Management anticipates less pressure on asset yields and liability costs during the second half of the year taking into consideration the Federal Reserve Bank’s recently announced interest rate hike.

     Net interest income for the quarter ended June 30, 2004 totaled $7.12 million, a decrease of $317 thousand or 4.26% compared to the quarter ended June 30, 2003. While interest income decreased $804 thousand or 7.25%, interest expense decreased $487 thousand or 13.33%.

6

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

Other Income. Total other income increased by $256 thousand or 17.57% from a year ago. This increase is due to a $198 thousand increase in overdrafts and return check charges. During the second quarter of 2004, the Bank began to offer its customers a courtesy overdraft program.

     Additionally, there was a $110 thousand increase in commissions on non-deposit investment products. As the equity markets continue to improve, the Bank has experienced increased levels of customer activity in this area. Management anticipates this trend will continue in the future.

     Total other income for the quarter ended June 30, 2004 increased by $184 thousand or 24.57% from the prior year comparable quarter. Most of this increase is due to the previously mentioned courtesy overdraft program. Overdrafts and return check charges increased $160 thousand when comparing the second quarter of 2004 to the second quarter of 2003.

Other Expense. Other expense was $9.56 million for the first six months of 2004 compared to $9.07 million for the same time in 2003. This increase of 5.47% mostly occurred in the area of salaries and employee benefits. Salaries and employee benefits increased $199 thousand or 3.81%. Salaries and temporary wages increased $266 thousand or 7.19%, primarily due to a higher level of full time equivalent employees and salary merit increases. The increase in salaries and temporary wages was partially offset by a decrease in employee health insurance costs. These health insurance costs decreased $119 thousand or 12.73%. The efficiency ratio increased to 58.63% for the first six months of 2004 compared to 56.31% for the first six months of 2003. The efficiency ratio is calculated as follows: non-interest expense divided by the sum of net interest income plus non-interest income, excluding security gains. This ratio is a measure of the expense incurred to generate a dollar of revenue. Management will continue to closely monitor and keep the increases in other expenses to a minimum.

     Other expense was $4.74 million for the quarter ended June 30, 2004 compared to $4.54 million for the same quarter in 2003. This increase of 4.32% occurred mainly in the area of other operating expenses. Advertising expense increased $82 thousand or 111%. The increase in advertising was due to a focused short-term advertising campaign and the Corporation does not expect these increases to continue. Salaries and employee benefits only increased $11 thousand when comparing the second quarter of 2004 to the same period in 2003. While salaries and temporary wages increased $137 thousand or 7.37%, employee health insurance costs decreased $145 thousand or 28.94% over the prior year comparable quarter. The decrease is due to lower levels of health insurance claims.

Income Taxes. Income tax expense totaled $1.82 million for the first six months of 2004 and $1.94 million for the first six months of 2003, a decrease of $118 thousand or 6.1%. The effective tax rate for the first six months of 2004 was 28.17% compared to 29.48% for the same time in 2003.

     Income tax expense totaled $900 thousand for the quarter ended June 30, 2004 and $1.02 million for the quarter ended June 30, 2003, a decrease of 11.85%.

Other Comprehensive Income. For the first six months of 2004, the change in net unrealized gains on securities, net of reclassifications, resulted in a loss of $3.57 million versus a gain of $597 thousand for the same period in 2003. The changes in 2003 and 2004 were due to interest rate fluctuations affecting the market values of the entire investment portfolio.

7

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

Financial Condition

     Total assets decreased $7.75 million or .95% since December 31, 2003. This decrease is consistent with the decrease in the investment securities portfolio. Average earning assets increased $32.16 million or 4.4% when comparing the period ended June 30, 2004 to June 30, 2003. This growth in earning assets is a direct result of increases in average deposit balances and borrowings. Total liabilities decreased $4.76 million or .65% since December 31, 2003. Average interest-bearing liabilities increased $29.02 million or 4.52% from the period ended June 30, 2003 to June 30, 2004. Capital ratios remain solid, as shown by the ratio of equity to total assets at June 30, 2004 of 9.59%.

Securities. Securities available for sale decreased $7.51 million, or 2.57% during the six months ended June 30, 2004. Most of the decrease was due to a change in the net unrealized gains (losses). This account went from a net unrealized gain of $2.83 million at December 31, 2003 to a net unrealized loss of $ 2.62 million at June 30, 2004. Average securities increased $26.43 million or 10.37% when comparing the period ended June 30, 2004 to June 30, 2003. As the interest-bearing liabilities increased, they were primarily invested in high-grade securities. Most of this investment activity occurred in purchases of mortgage-backed securities.

Loans. Gross loans increased slightly, growing $2.08 million or .44% since December 31, 2003. Furthermore, average loans increased $12.94 million or 2.83% from June 30, 2003 to June 30, 2004. Most of this increase from the prior year comparable six month period occurred in the Commercial Real Estate Portfolio. Loans comprised 61.68% of the Bank’s average earning assets for the six months ended June 30, 2004 and 62.62% for the six months ended June 30, 2003.

Allowance for Credit Losses. The allowance for credit losses as a percentage of loans decreased from 1.41% at December 31, 2003 to 1.35% at June 30, 2004. The provision for credit losses for the first six months of 2004 and 2003 was $300 thousand and $470 thousand, respectively. The provision has decreased due to changes in portfolio composition. As the portfolio composition has shifted, management’s analysis indicates there is reduced exposure to probable losses. Net charge-offs totaled $553 thousand for the first six months of 2004 up from $349 thousand for the first six months of 2003. Annualized net charge-offs to average loans for the first six months of 2004 was .24% compared to .15% for the first six months of 2003. Non-performing loans to total loans increased slightly from .32% as of December 31, 2003 to .33% as of June 30, 2004.

     The provision for credit losses charged to operating expense is based on management’s judgment after taking into consideration all factors connected with the collectibility of the existing loan portfolio. Management evaluates the loan portfolio in light of economic conditions, changes in the nature and volume of the loan portfolio, industry standards and other relevant factors. Specific factors considered by management in determining the amounts charged to operating expenses include previous credit loss experience, the status of past due interest and principal payments, the quality of financial information supplied by loan customers and the general condition of the industries in the community to which loans have been made.

Deposits. Total deposits decreased $1.99 million or .32% since December 31, 2003. Average deposits increased $26.75 million or 4.46% when comparing the period ended June 30, 2004 to June 30, 2003. Most of this deposit growth from the prior year comparable six month period occurred in the Company’s time deposit accounts. The Company has continued to offer a competitive rate of interest on time deposit accounts to attract new customers and enhance existing account relationships.

8

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

Borrowings. Total borrowings decreased $2.1 million or 2.04% since December 31, 2003. This decrease was a combination of securities sold under repurchase agreements increasing $9.53 million and Federal Home Loan Bank advances decreasing $11.71 million. Federal Home Loan Bank advances decreased mainly as the result of paying off a $15 million Federal Home Loan Bank advance that matured during the period. When comparing the average balance of Federal Home Loan Bank advances from the period ended June 30, 2004 and June 30, 2003, they increased $12.62 million as the Bank took advantage of lower rates offered on various advance products. The annualized rates paid on Federal Home Loan Bank advances decreased by 139 basis points. The growth in securities sold under repurchase agreements is a combination of growth from new customers and the rising rate environment. Due to the rising rate environment, customers are investing their money short-term in this account. The annualized rates paid on securities sold under repurchase agreements decreased 144 basis points when comparing the period ended June 30, 2004 to June 30, 2003. Despite the significant rate decrease the average balances over the same time period only decreased $1.25 million.

Capital Resources. Total Stockholders’ Equity decreased $2.99 million or 3.72% since December 31, 2003. During the first six months of 2004, the Corporation received $2.4 million as proceeds from dividend reinvestment. In addition, the mark to market adjustment of securities decreased accumulated other comprehensive income (loss) by $3.57 million. Treasury stock increased by $2.4 million as the Corporation continues to utilize the stock repurchase program.

     The capital management function is a regular process which consists of providing capital for both the current financial position and the anticipated future growth of the Corporation. As of June 30, 2004 the Corporation’s total risk-based capital ratio stood at 16.89%, and the Tier I risk-based capital ratio and Tier I leverage ratio were at 15.64% and 9.60%, respectively. Regulations established by the Federal Deposit Insurance Corporation Improvement Act require that for a bank to be considered well capitalized, it must have a total risk-based capital ratio of 10%, a Tier I risk-based capital ratio of 6% and a Tier I leverage ratio of 5%.

Critical Accounting Policies

     The Company follows financial accounting and reporting policies that are in accordance with U.S. GAAP. These policies are presented in Note A to the consolidated audited financial statements in Farmers National Banc Corp.’s 2003 Annual Report to Shareholders included in Farmers National Banc Corp.’s Annual Report on Form 10-K. Critical accounting policies are those policies that require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. The Company has identified one accounting policy that is a critical accounting policy and an understanding of this policy is necessary to understand our financial statements. This policy relates to determining the adequacy of the allowance for credit losses. Additional information regarding this policy is included in the section captioned “Allowance for Credit Losses”.

Liquidity

     The Corporation maintains, in the opinion of management, liquidity sufficient to satisfy depositors’ requirements and meet the credit needs of customers. The Corporation depends on its ability to maintain its market share of deposits as well as acquiring new funds. The Corporation’s ability to attract deposits and borrow funds depends in large measure on its profitability, capitalization and overall financial condition. The Company’s objective in liquidity management is to maintain the ability to meet loan commitments, purchase securities or to repay deposits and other liabilities in accordance

9

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

with their terms without an adverse impact on current or future earnings. Principal sources of liquidity for the Company include assets considered relatively liquid, such as federal funds sold, cash and due from banks, as well as cash flows from maturities and repayments of loans, and securities.

     The primary investing activities of the Company are originating loans and purchasing securities. During the first six months of 2004 net cash used in investing activities amounted to $2.88 million compared to $52.61 million for the same period of 2003. Net increases in loans were $3.43 million in 2004 compared to $13.61 million in 2003. Proceeds from security maturities and repayments, net of securities purchases, totaled $1.05 million for the six month period ended June 30, 2004 compared to $37.12 million in net purchases for the six month period ended June 30, 2003.

     The primary financing activities of the Company are obtaining deposits, repurchase agreements and other borrowings. Net cash used in financing activities amounted to $8.65 million for the first six months of 2004 compared to $44.76 million provided by financing activities for the same period in 2003. A net decrease in deposits used $1.99 million in 2004 and a net increase provided $16.55 million in 2003. In addition, a net increase in short-term borrowings provided $9.61 million in 2004 compared to $31.53 million in 2003. Net proceeds and repayments on Federal Home Loan Bank borrowings and other debt used $11.71 million in 2004 and $32 thousand in 2003.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     The Company’s ability to maximize net income is dependent, in part, on management’s ability to plan and control net interest income through management of the pricing and mix of assets and liabilities. Because a large portion of assets and liabilities of the Company are monetary in nature, changes in interest rates and monetary or fiscal policy affect its financial condition and can have significant impact on the net income of the Company.

     The Company monitors its exposure to interest rate risk on a quarterly basis through simulation analysis which measures the impact changes in interest rates can have on net income. The simulation technique analyzes the effect of a presumed 100 and 200 basis points shift in interest rates and takes into account prepayment speeds on amortizing financial instruments, loan and deposit volumes and rates, non-maturity deposit assumptions and capital requirements. The results of the simulation indicate that in an environment where interest rates rise or fall 100 and 200 basis points over a 12 month period, using May 31, 2004 amounts as a base case, the Company’s change in net interest income would be within the board mandated limits.

     The information required by Item 3 has been disclosed in Item 7A of the Company’s Annual Report to Shareholders on Form 10-K for the year ended December 31, 2003. There has been no material change in the disclosure regarding market risk due to the stability of the balance sheet.

Item 4. Controls and Procedures

     Based on their evaluation, as of the end of the period covered by this quarterly report, the Company’s Chief Executive Officer and Chief Financial Officer have concluded the Company’s disclosure controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c) of the Securities Exchange Act of 1934) are effective. There have been no significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. The Company’s Chief Executive Officer and Chief Financial Officer have also concluded there have been

10

Item 4. Controls and Procedures (continued)

no changes over the Company’s internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

     There are no material pending legal proceedings to which the registrant or its subsidiary is a party, or of which any of their property is the subject, except proceedings which arise in the ordinary course of business. In the opinion of management, pending legal proceedings will not have a material effect on the consolidated financial position of the registrant and its subsidiary.

Item 2. Changes in Securities

Purchases of equity securities by the issuer.

On May 14, 2004, The Corporation announced the adoption of a stock repurchase program that authorizes the re-purchase of up to 4.9% or approximately 620,275 shares of its outstanding common stock in the open market or in privately negotiated transactions. This program expires in May 2005. The following table summarizes the treasury stock purchased by the issuer during the second quarter of 2004:

Item 3. Defaults Upon Senior Securities

Not applicable.

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

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits and Reports on Form 8-K

(a) The following exhibits are filed or incorporated by reference as part of this report:

2.		Not applicable.

3(i).

Not applicable.

11

Item 6. Exhibits and Reports on Form 8-K (continued)

3(ii).

Not applicable.

4. The registrant agrees to furnish to the Commission upon request copies of all instruments not filed herewith defining the rights of holders of long-term debt of the registrant and its subsidiaries.

10.		Not applicable.
11.		Not applicable.
15.		Not applicable.
18.		Not applicable.
19.		Not applicable.
22.		Not applicable.
23.		Not applicable.
24.		Not applicable.
31.a		Certification of Chief Executive Officer (Filed herewith)
31.b		Certification of Chief Financial Officer (Filed herewith)
32.a		906 Certification of Chief Executive Officer (Filed herewith)
32.b		906 Certification of Chief Financial Officer (Filed herewith)

(b) - - Reports on Form 8-K

     Two Form 8-K’s were filed during the second quarter of 2004. The first Form 8-K was dated April 19, 2004 and reported the earnings for the first three months of 2004. Additionally, it announced the appointment of two individuals to the Board of Directors.

     The second Form 8-K was dated May 14, 2004 and announced the declaration of a regular quarterly dividend. Furthermore, the Company reported that the Board of Directors adopted the 2004 Stock Repurchase Program authorizing the acquisition of up to 4.9% of Farmers National Banc Corp.’s outstanding stock during a one-year period of time from May 2004.

12

               SIGNATURES

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

                         FARMERS NATIONAL BANC CORP.

Dated: August 9, 2004

/s/Frank L. Paden

Frank L. Paden
President and Secretary

Dated: August 9, 2004

/s/Carl D. Culp

Carl D. Culp
Executive Vice President
and Treasurer

13