UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

FORM 10-Q

                     (Mark One)

þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

OR

Commission File Number 0-14773

NATIONAL BANCSHARES CORPORATION

112 West Market Street, Orrville, Ohio 44667

Registrant’s telephone number: (330) 682-1010

     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 þ No o

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

Yes o No þ

     Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of May 9, 2005.

Common Stock, Without Par Value: 2,234,488 Shares Outstanding

1

National Bancshares Corporation

Index

2

NATIONAL BANCSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS (Unaudited)

See accompanying notes to consolidated financial statements

3

NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (Unaudited)

See accompanying notes to consolidated financial statements

4

NATIONAL BANCSHARES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

See accompanying notes to consolidated financial statements.

5

National Bancshares Corporation
Notes to Consolidated Financial Statements (Unaudited)

Note 1. Basis of Presentation

     The accompanying consolidated financial statements include the accounts of National Bancshares Corporation (the “Company”) and its wholly owned subsidiary, First National Bank, Orrville, Ohio (the “Bank”). All significant intercompany transactions and balances have been eliminated. The consolidated balance sheet as of March 31, 2005, the consolidated statements of income and comprehensive income for the three-month periods ended March 31, 2005 and 2004, and the condensed consolidated statements of cash flows for the three-month periods ended March 31, 2005 and 2004 have been prepared by the Company without audit. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.

     The consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q, but do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. These statements should be read in conjunction with the consolidated financial statements and footnotes in the Company’s annual report on Form 10-K for the year ended December 31, 2004. Operating results for the three months ended March 31, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005.

     To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, 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 actual results could differ. The allowance for loan losses and fair values of certain securities are particularly subject to change.

     The Company provides a broad range of financial services to individuals and companies in northern 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.

Note 2. Regulatory Matters

     The Company and the Bank are subject to regulatory capital requirements administered by federal banking agencies. The following is a summary of the actual and required regulatory capital amounts and ratios.

6

Note 3. Loans

The activity in the allowance for loan losses for the first three months of 2005 and 2004 was as follows:

Impaired loans at March 31, 2005 and December 31, 2004 were as follows:

     A loan is impaired when full payment under the loan terms is not expected. Impairment is evaluated in total for smaller balance loans of similar nature such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.

7

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

     FORWARD-LOOKING INFORMATION

     The Company cautions that any forward-looking statements contained in this report, in a report incorporated by reference to this report or made by management of the Company, involve risk and uncertainties, and are subject to change based on various important factors. When used herein, the terms “anticipates,” “plans,” “expects,” “believes,” and similar expressions as they relate to the Company or its management are intended to identify such forward looking statements. Actual results could differ materially from those expressed or implied. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, general economic conditions, interest rate environment, competitive conditions in the financial services industry, changes in law, governmental policies and regulations, and rapidly changing technology affecting financial services. The Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information, or otherwise.

     FINANCIAL CONDITION

     Balance Sheets

     Total assets decreased $4.9 million or 1.6% from 12/31/04 principally due to the decrease in total deposits. Total securities decreased $2.7 million or 3.5% from 12/31/04 mainly to fund loan demand and deposit withdrawals during the first three months of 2005. Federal funds sold were $1.8 million at 3/31/05, representing overnight funds available for loan demand or deposit withdrawals. Net loans increased $1.6 million or 0.8% from 12/31/04. Commercial loans increased $1.4 million, commercial real estate loans increased $0.3 million, and home equity loans increased $0.6 million, while real estate mortgages decreased $0.9 million or 1.1%. Management has increased the commercial loan staff during the past two years, as it has targeted commercial loan growth in our market area. The decrease in real estate mortgages is due to principal pay downs, refinancings and the sale of approximately $1.1 million in mortgages.

     The allowance for loan losses is a valuation allowance for probable incurred credit losses, increased by the provision for loan losses and decreased by charge-offs less recoveries. Management estimates the allowance balance required using the following methodology. All problem, past due and non-performing loans are closely monitored and analyzed by management on a regular basis. Management assigns a classification rating to these loans based on information about specific borrower situations and estimated collateral values. Management determines the loss that exists on each significant problem, past due and non-performing loan. Problem loans that are not analyzed individually are assigned a provision based upon a historical migration analysis. The migration analysis identifies the percentage of problem loans that have historically been ultimately charged-off. The migration percentages are reviewed and adjusted by management to reflect various factors such as the growth and change in mix of the loan portfolio and the Comptroller of the Currency regulatory guidance. Past due loans that are not analyzed individually are pooled and evaluated by loan type. The probable loss that exists on past due loans is estimated using past loan loss experience. All other loans are pooled by loan type and evaluated based upon past loan loss experience. National and local economic conditions and other factors are also considered in determining an adequate level for the allowance for loan losses. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. Management reviews the allowance for loan losses on a regular basis to determine the adequacy of the reserve.

     The allowance for loan losses to total loans outstanding was 0.91% as of March 31, 2005 compared to 0.89% for December 31, 2004. On an annualized basis, net charge-offs (recoveries) to total average loans were 0.02% for the first three months of 2005 and (0.08)% for the first three months of 2004. The ratio of non-performing loans to total loans was 1.31% ($2,636,015) for March 31, 2005 compared to 0.75% ($1,483,243) for December 31, 2004. Non-performing loans consist of loans that have been placed on nonaccrual status and loans past due over 90 days and still accruing interest.

8

     Total deposits decreased $6.9 million or approximately 2.8% from 12/31/04. Non-interest bearing demand accounts decreased 6.8%, savings and N.O.W. accounts decreased 2.4% and time deposits decreased 0.7%. Non-interest bearing demand accounts will fluctuate based upon the liquidity needs of our customers. These accounts historically show little growth or a decline during the first quarter of the year, as customers make tax deposits or pay down their debts. The level of interest rates and the interest rates offered by competitors in our market area affect time deposit and savings balances. Total shareholders’ equity decreased $0.8 million or 2.3% from 12/31/04 due mainly to a decrease in accumulated other comprehensive income.

     Statements of Cash Flows

     Net cash from operating activities for the first three months of 2005 was $0.5 million compared to $0.9 million for the first three months of 2004. The decrease was due primarily to changes in other assets and liabilities, and the decrease in net income. Current year’s operating activities includes originations of mortgage loans held for sale and proceeds from the sale of mortgage loans held for sale of approximately $1.1 million. Net cash from investing activities for the first three months of 2005 was ($1.2) million, compared to $0.7 million for the first three months of 2004. The decrease was due to securities activity, capital expenditures and the net change in loans to customers. Net cash from financing activities was ($4.0) million for the first three months of 2005 compared to ($2.8) million for the first three months of 2004. The change was primarily due to the net change in demand, savings and time deposits, offset by proceeds from Federal Loan Home Bank advances. Total cash and cash equivalents decreased $4.7 million during the first three months of 2005. With total cash and cash equivalents of $13.1 million as of March 31, 2005, the Company’s liquidity ratios continue to remain favorable.

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2005 AND 2004

     Interest and dividend income totaled $3.8 million or $52 thousand higher for the three-months ended 3/31/05 as compared to the same period in 2004. Interest expense was $0.9 million for the three months ended 3/31/05 or $93 thousand higher than 2004. This resulted in a decrease of $41 thousand, or 1.4% in net interest income for the three-month period ended 3/31/05 as compared to 3/31/04. The decrease was due to higher costs, as the net interest margin declined from 4.52% to 4.41%.

     The provision for loan losses was $80 thousand for the three months ended 3/31/05 compared to $47 thousand for the same period in 2004. The increase was partly due to the growth in the loan portfolio and the change in the mix of the portfolio. Commercial loan volume increased during the first quarter of 2005, which carries higher risk than other types of loans, while real estate loan volume decreased. Non-performing loans also increased during the first quarter of 2005 compared to the first quarter of 2004. Each quarter, management reviews the adequacy of the allowance for loan losses by reviewing the overall quality and risk profile of the Company’s loan portfolio, by reviewing specific problem credits and assessing the incurred losses based on expected cash flows or collateral values, by reviewing trends in problem loan levels, by updating loss history for the Company’s loans, by analyzing the growth and change in mix of the portfolio, and by analyzing economic trends that are believed to impact the Company’s borrowers. For the first quarter of 2005, management reviewed all of these factors and determined the quarterly provision was adequate.

     Noninterest income was $449 thousand for the three months ended 3/31/05 or approximately 28.7% below the same period in 2004, due mainly to the securities gains recognized during the first quarter of 2004. Noninterest expense was $2.7 million for the three months ended 3/31/05 or approximately 9.4% above the same period in 2004, due to higher salaries and benefits, and other expenses. Additional lending and support staff has been hired to support current growth and better position the Company for future growth. Other expenses include increases in marketing, consulting fees, data processing costs and pension expense.

     Net income was $521 thousand for the three months ended 3/31/05 or 37.3% below the same quarter of 2004. The decrease was due primarily to a decrease in securities gains and higher operating expenses.

     Net unrealized appreciation (depreciation) on securities available for sale was ($975) thousand for the three months ended 3/31/05 compared to $245 thousand for the three months ended 3/31/04. The market value of securities in the available for sale portfolio decreased during the first quarter of 2005 due to economic conditions and an increase in interest rates. Comprehensive income was ($0.5) million for the three months ended 3/31/05 compared to $1.1 million for the same period in 2004.

9

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     There have been no material changes in the quantitative and qualitative disclosures about market risk as of March 31, 2005 from that presented in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2004. Management uses an earnings simulation model to assess interest rate sensitivity, which estimates the effect on net income assuming various interest rate changes - or “rate shocks” - such as changes of plus 100 or 200 basis points. At year-end 2004, the model estimated the positive impact on net income of a 100 basis point increase in interest rates over a twelve-month period at 0.2%, compared to a negative impact of 4.1% on March 31, 2005. A positive impact on net income of a 200 basis point increase in interest rates was estimated at 1.4% on December 31, 2004 compared to a negative impact of 0.9% on March 31, 2005.

Item 4. Controls and Procedures

     As of the end of the period covered by this quarterly report, an evaluation was carried out under the supervision and with the participation of the Company’s management, including the Company’s President and Treasurer (Principal Financial Officer), of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based upon that evaluation, the President and Treasurer concluded that the Company’s disclosure controls and procedures were effective as of the date of their evaluation in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in this Quarterly Report.

     There have been no significant changes in the Company’s internal controls or in other factors that could significantly affect the internal controls subsequent to the date the Company completed its evaluation.

PART II. OTHER INFORMATION

     Item 1. Legal Proceedings - None

     Item 2. Unregistered Sales of Equity Securities and Use of Proceeds - None

     Item 3. Defaults Upon Senior Securities - None

     Item 4. Submission of Matters to a Vote of Security Holders – Notice of Annual Meeting of Shareholders and proxy statement dated March 24, 2005 was previously filed with the SEC on March 24, 2005.

     Item 5. Other Information – None

     Item 6. Exhibits

No other exhibits are required to be filed herewith pursuant to Item 601 of Regulation S-K.

10

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.

11