SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
(Mark One)

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

     For the quarterly period ended June 30, 2004
                                    --------------------------------------------
                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from                       to
                                --------------------    ------------------------

Commission file number   0-28366
                         -------

                             Norwood Financial Corp.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

     Pennsylvania                                         23-2828306
- -------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. employer identification no.)
incorporation or organization)

717 Main Street,  Honesdale,  Pennsylvania                  18431
- -------------------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code   (570)253-1455
                                                     -------------
                                      N/A
- -------------------------------------------------------------------------------
              Former name, former address and former fiscal year,
                          if changed since last report.

         Indicate by check (x) 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 Exchange Act) Yes         No  X
                                                   ---        ---

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

               Class                          Outstanding as of August 12, 2004
- ---------------------------------------       ---------------------------------
common stock, par value $0.10 per share                   2,670,825



                             NORWOOD FINANCIAL CORP.
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 2004
                                      INDEX




                                                                                      Page
                                                                                    Number
                                                                                    ------
                                                                                 
PART I -    CONSOLIDATED FINANCIAL INFORMATION OF NORWOOD
            FINANCIAL CORP.

Item 1.     Financial Statements                                                         3
Item 2.     Management's Discussion and Analysis of Financial Condition
            and Results of Operations                                                   11
Item 3.     Quantitative and Qualitative Disclosures about Market Risk                  23
Item 4.     Controls and Procedures                                                     23

PART II -   OTHER INFORMATION

Item 1.     Legal Proceedings                                                           24
Item 2.     Changes in Securities, Use of Proceeds and Issuer Purchases of Equity       24
Item 3.     Defaults upon Senior Securities                                             24
Item 4.     Submission of Matters to a Vote of Security Holders                         24
Item 5.     Other Information                                                           25
Item 6.     Exhibits and Reports on Form 8-K                                            25

Signatures                                                                              26



                                       2



PART I.  FINANCIAL INFORMATION
Item 1. Financial Statements
- ----------------------------
NORWOOD FINANCIAL CORP.
Consolidated Balance Sheets
(dollars in thousands)



                                                                    June 30,   December 31,
                                                                     2004         2003
                                                                  ---------    ---------

                                                                       (Unaudited)
                                                                           
ASSETS
Cash and due from banks                                           $   9,651    $   9,110
Interest bearing deposits with banks                                     83           64
Federal funds sold                                                    7,875           --
                                                                  ---------    ---------
          Cash and cash equivalents                                  17,609        9,174

Securities available for sale                                       116,484      124,823

Securities held to maturity, fair value 2004
   $6,014, 2003: $5,975                                               5,718        5,748
Loans receivable (net of unearned income)                           246,220      233,733
   Less:  Allowance for loan losses                                   3,362        3,267
                                                                  ---------    ---------
Net loans receivable                                                242,858      230,466
Investment in FHLB Stock                                              1,976        2,002
Bank premises and equipment, net                                      5,559        5,596
Accrued interest receivable                                           1,638        1,783
Other Assets                                                          8,081        7,891
                                                                  ---------    ---------
    TOTAL ASSETS                                                  $ 399,923    $ 387,483
                                                                  =========    =========

LIABILITIES
  Deposits:
      Non-interest bearing demand                                 $  50,592    $  39,517
      Interest bearing                                              267,407      267,152
                                                                  ---------    ---------
        Total deposits                                              317,999      306,669
  Short-term borrowings                                              15,040       12,859
  Long-term debt                                                     23,000       23,000
  Accrued interest payable                                            1,058        1,309
  Other liabilities                                                      48          815
                                                                  ---------    ---------
TOTAL LIABILITIES                                                   357,145      344,652

STOCKHOLDERS' EQUITY
   Common stock, $.10 par value,  authorized 10,000,000 shares
   issued  2,705,715 shares                                             270          270
   Surplus                                                            5,081        4,933
   Retained  earnings                                                38,467       37,042
   Treasury stock at cost: 2004: 14,097 shares, 2003: 21,318           (228)        (295)
   Unearned ESOP shares                                                (450)        (550)
   Accumulated other comprehensive income (loss)                       (362)       1,431
                                                                  ---------    ---------
  TOTAL STOCKHOLDERS' EQUITY                                         42,778       42,831
                                                                  ---------    ---------
  TOTAL LIABILITIES AND
  STOCKHOLDERS' EQUITY                                            $ 399,923    $ 387,483
                                                                  =========    =========


See accompanying notes to the consolidated financial statements

                                       3


NORWOOD FINANCIAL CORP. Consolidated Statements of Income (unaudited)
(dollars in thousands, except per share data)




                                             Three Months Ended      Six Months Ended
                                             ------------------      ----------------
                                                   June 30                June 30
                                             ------------------      ----------------
                                                2004     2003          2004     2003
                                               ------   ------        ------   ------

                                                                  
INTEREST INCOME
  Loans receivable, including fees             $3,564   $3,627        $7,116   $7,263
  Securities                                    1,021    1,157         2,151    2,413
  Other                                            10       32            17       65
                                               ------   ------        ------   ------
    Total interest income                       4,595    4,816         9,284    9,741


INTEREST EXPENSE
  Deposits                                        862    1,222         1,770    2,527
  Short-term borrowings                            32       25            57       50
  Long-term debt                                  321      321           644      638
                                               ------   ------        ------   ------
    Total interest expense                      1,215    1,568         2,471    3,215
                                               ------   ------        ------   ------
NET INTEREST INCOME                             3,380    3,248         6,813    6,526
PROVISION FOR LOAN LOSSES                         165      165           290      330
                                               ------   ------        ------   ------
NET INTEREST INCOME AFTER
  PROVSION FOR LOAN LOSSES                      3,215    3,083         6,523    6,196

OTHER INCOME
  Service charges and fees                        473      460           914      902
  Income from fiduciary activities                 69       54           155      104
  Net realized gains on sales of securities        84      243           262      386
  Gain on sale of loans                             5       33            62      173
  Other                                           131      132           308      245
                                               ------   ------        ------   ------
    Total other income                            762      922         1,701    1,810

OTHER EXPENSES
  Salaries and employee benefits                1,262    1,219         2,564    2,449
  Occupancy, furniture & equipment, net           338      359           690      715
  Data processing related                         156      134           302      278
  Losses on lease residuals                        --       25            90       25
  Taxes, other than income                         92       88           183      170
  Professional fees                                71       79           156      128
  Other                                           525      571         1,054    1,176
                                               ------   ------        ------   ------
    Total other expenses                        2,444    2,475         5,039    4,941

INCOME BEFORE INCOME TAXES                      1,533    1,530         3,185    3,065
INCOME TAX EXPENSE                                406      408           858      833
                                               ------   ------        ------   ------
NET INCOME                                     $1,127   $1,122        $2,327   $2,232
                                               ======   ======        ======   ======

BASIC EARNINGS PER SHARE                       $ 0.43   $ 0.43        $ 0.88   $ 0.86
                                               ======   ======        ======   ======

DILUTED EARNINGS PER SHARE                     $ 0.42   $ 0.42        $ 0.86   $ 0.85
                                               ======   ======        ======   ======

Cash dividends per share                       $ 0.17   $ 0.16        $ 0.34   $ 0.32
                                               ======   ======        ======   ======


See accompanying notes to the consolidated financial statements.

                                       4


NORWOOD FINANCIAL CORP
Consolidated statement of changes in stockholders' equity (unaudited)

(dollars in thousands, except per share data)


                                                                                                           Accumulated
                                             Number of                                           Unearned  Other
                                             shares     Common             Retained   Treasury   ESOP      Comprehensive
                                             issued     Stock    Surplus   Earnings   Stock      Shares    Income(Loss)      Total
                                             ------     -----    -------   --------   -----      ------    ------------      -----

                                                                                                   
Balance December 31, 2002                    1,803,824    $180    $4,762    $34,082    ($640)    ($750)        $2,491       $40,125
Comprehensive Income:
  Net Income                                                                  2,232                                           2,232
Change in unrealized gains (losses) on
securities available for sale, net of
reclassification adjustment and tax effects                                                                       (46)          (46)
                                                                                                                            -------
Total comprehensive income                                                                                                    2,186
                                                                                                                            -------

Cash dividends declared, $.32 per share                                        (829)                                           (829)
Three-for-two stock split in the form of a
50% stock dividend                             901,891      90       (91)                                                        (1)
Stock options exercised                                                1                  93                                     94
Tax benefit of stock options exercised                                 9                                                          9
Acquisition of treasury stock                                                            (46)                                   (46)
Release of earned ESOP shares                                         95                           100                          195
                                             ---------    ----    ------    -------    -----     -----         ------       -------
Balance, June 30, 2003                       2,705,715    $270    $4,776    $35,485    ($593)    ($650)        $2,445       $41,733
                                             =========    ====    ======    =======    =====     =====         ======       =======




                                                                                                           Accumulated
                                             Number of                                           Unearned  Other
                                             shares     Common             Retained   Treasury   ESOP      Comprehensive
                                             issued     Stock    Surplus   Earnings   Stock      Shares    Income(Loss)      Total
                                             ------     -----    -------   --------   -----      ------    ------------      -----

                                                                                                   
Balance December 31, 2003                    2,705,715    $270    $4,933    $37,042    ($295)    ($550)        $1,431       $42,831
Comprehensive Income:
  Net Income                                                                  2,327                                           2,327
Change in unrealized gains (losses)on
securities available for sale, net of
reclassification adjustment and tax effects                                                                    (1,793)       (1,793)
                                                                                                                            -------
Total comprehensive income                                                                                                      534
                                                                                                                            -------
Cash dividends declared $.34 per share                                         (902)                                           (902)
Stock options exercised                                              (26)                162                                    136
Tax benefit of stock options exercised                                 9                                                          9
Acquisition of treasury stock                                                            (95)                                   (95)
Release of earned ESOP shares                                        165                           100                          265
                                             ---------    ----    ------    -------    -----     -----          -----       -------
Balance, June 30, 2004                       2,705,715    $270    $5,081    $38,467    ($228)    ($450)         ($362)      $42,778
                                             =========    ====    ======    =======    =====     =====          =====       =======


See accompanying notes to the Consolidated Financial Statements

                                       5

NORWOOD FINANCIAL CORP.
Consolidated Statements of Cashflows (Unaudited)
(dollars in thousands)



                                                                                    Six Months Ended June 30,
                                                                                    -------------------------
                                                                                          2004        2003
                                                                                      --------    --------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income                                                                            $  2,327    $  2,232
Adjustments to reconcile net income to net cash provided by operating activities:
  Provision for loan losses                                                                290         330
  Depreciation                                                                             136         315
  Amortization of intangible assets                                                         26          57
  Deferred income taxes                                                                   (168)       (521)
  Net amortization of securities premiums and discounts                                    260         277
  Net realized gain on sales of securities                                                (262)       (386)
  Earnings on life insurance policy                                                       (158)        (97)
  Net gain on sale of mortgage loans                                                       (62)       (173)
  Proceeds from sale of Bank equipment                                                       6          --
  Gain on sale of foreclosed real estate                                                   (19)         --
  Mortgage loans originated for sale                                                    (3,837)     (4,821)
  Proceeds from sale of mortgage loans                                                   3,899       4,994
  Tax benefit of stock options exercised                                                     9           9
  Release of ESOP shares                                                                   265         195
  Decrease in accrued interest receivable and other assets                                 275         762
  Increase in accrued interest payable and other liabilities                                71         149
                                                                                      --------    --------
    Net cash provided by operating activities                                            3,195       3,322

CASH FLOWS FROM INVESTING ACTIVITIES
  Securities available for sale:
  Proceeds from sales                                                                    6,622      11,941
  Proceeds from maturities and principal reductions on mortgage-backed securities       26,045      40,362
  Purchases                                                                            (27,050)    (57,700)
  Securities held to maturity proceeds                                                      35          35
  (Increase) decrease in investment in FHLB stock                                           26        (228)
  Net increase in loans                                                                (12,892)     (7,742)
  Purchase of bank premises and equipment                                                 (242)        (69)
  Proceeds from sale of foreclosed real estate                                              41          10
                                                                                      --------    --------
    Net cash used in investing activities                                               (7,415)    (13,391)

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase in deposits                                                              11,330      15,340
  Net increase in short term borrowings                                                  2,181      (1,427)
  Stock options exercised                                                                  136          94
  Acquisition of treasury stock                                                            (95)        (46)
  Cash dividends paid and cash paid in lieu of fractional shares                          (897)       (828)
                                                                                      --------    --------
    Net cash provided by financing activities                                           12,655      13,133
                                                                                      --------    --------
    Increase in cash and cash equivalents                                                8,435       3,064

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                           9,174      16,244
                                                                                      --------    --------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                              $ 17,609    $ 19,308
                                                                                      ========    ========

See accompanying notes to the unaudited consolidated financial statements

                                       6


Notes to Unaudited Consolidated Financial Statements
- ----------------------------------------------------
1.   Basis of Presentation
     ---------------------

     The  consolidated  financial  statements  include  the  accounts of Norwood
Financial Corp. (Company) and its wholly-owned subsidiary, Wayne Bank (Bank) and
the Bank's wholly-owned subsidiaries, WCB Realty Corp., Norwood Investment Corp.
and  WTRO  Properties.  All  significant  intercompany  transactions  have  been
eliminated in consolidation.

2.   Estimates
     ---------
         The  financial   statements  have  been  prepared  in  conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amounts of assets and  liabilities as of the date of the balance sheet
and revenues and expenses for the period. Actual results could differ from those
estimates.  The financial statements reflect, in the opinion of management,  all
normal, recurring adjustments necessary to present fairly the financial position
of the Company.  The operating results for the three and six month periods ended
June 30, 2004 are not necessarily indicative of the results that may be expected
for the year ending December 31, 2004 or any other future interim period.

         These  statements  should be read in conjunction  with the consolidated
financial  statements and related notes which are  incorporated  by reference in
the Company's Annual Report on Form 10-K for the year-ended December 31, 2003.

3.   Earnings Per Share
     ------------------

         Basic  earnings  per  share  represents   income  available  to  common
stockholders divided by the weighted average number of common shares outstanding
during the period.  Diluted earnings per share reflects additional common shares
that would have been  outstanding if dilutive  potential  common shares had been
issued,  as well as any  adjustment to income that would result from the assumed
issuance.  Potential  common  shares  that may be issued by the  Company  relate
solely to outstanding  stock options and are determined using the treasury stock
method.

           The following table sets forth the  computations of basic and diluted
earnings per share:

(in thousands)


                                                Three Months Ended     Six Months Ended
                                                ------------------     ----------------
                                                     June 30,              June 30,
                                                ------------------     ----------------
                                                   2004    2003           2004    2003
                                                  -----   -----          -----   -----
                                                                    
Basic EPS weighted average shares outstanding     2,642   2,593          2,639   2,591
Dilutive effect of stock options                     57      46             57      41
                                                  -----   -----          -----   -----
Diluted EPS weighted average shares outstanding   2,699   2,639          2,696   2,632
                                                  =====   =====          =====   =====


                                       7


4.   Stock Option Plans
     ------------------

         The Company  accounts for stock option plans under the  recognition and
measurement  principles of APB opinion No. 25,  "Accounting  For Stock Issued to
Employees",  and related  interpretations.  No stock-based employee compensation
cost is reflected in net income, as all options granted under those plans had an
exercise price equal to the market value of the  underlying  common stock on the
date of the grant. The following table  illustrates the effect on net income and
earnings  per  share if the  Company  had  applied  the fair  value  recognition
provisions of FASB Statement No. 123 "Accounting for Stock-Based  Compensation",
to stock based employee compensation.




                                                                  Three Months              Six Months
                                                                   ended June               ended June
                                                             ----------------------    ----------------------
In thousands, except for per share data)
                                                                2004         2003         2004         2003
                                                             ---------    ---------    ---------    ---------
                                                                                      
Net income as reported                                       $   1,127    $   1,122    $   2,327    $   2,232

Total stock based employee compensation determined
Under fair value based method for all awards, net of taxes         (36)         (15)         (72)         (30)
                                                             ---------    ---------    ---------    ---------


Pro forma net income                                         $   1,091    $   1,107    $   2,255    $   2,193
                                                             =========    =========    =========    =========

Earnings per share (basic)
 As Reported                                                 $     .43    $     .43    $     .88    $     .86
 Pro forma                                                         .41          .43          .85          .85

Earnings per share (assuming dilution)
 As Reported                                                       .42          .42          .86          .85
 Pro forma                                                         .40          .42          .84          .84



During the six months  ended June 30,  2004,  there were  10,860  stock  options
exercised at an average exercise price of $12.46.

                                       8


5.   Cash Flow Information
     ---------------------

         For the purposes of  reporting  cash flows,  cash and cash  equivalents
include cash on hand,  amounts due from banks,  interest-bearing  deposits  with
banks and federal funds sold.

         Cash payments for interest for the periods ended June 30, 2004 and 2003
were $2,722,000 and $3,508,000  respectively.  Cash payments for income taxes in
2004 were $954,000 compared to $898,000 in 2003. Non-cash investing activity for
2004 and 2003  included  foreclosed  mortgage  loans and  repossession  of other
assets of $140,000 and $308,000, respectively.

6.   Comprehensive Income
     --------------------

         Accounting   principles  generally  require  that  recognized  revenue,
expenses,  gains and losses be included in net income.  Although certain changes
in assets and liabilities  such as unrealized  gains and losses on available for
sale securities,  are reported as a separate  component of the equity section of
the  balance  sheet,  such  items,  along with net  income,  are  components  of
comprehensive  income. The components of other comprehensive  income and related
tax effects are as follows.

(in thousands)
                                          Three Months          Six Months
                                       ------------------    ------------------
                                        Ended June 30          Ended June 30
                                       -------    -------    -------    -------
                                        2004       2003       2004       2003
                                       -------    -------    -------    -------
Unrealized holding gains/(losses)
  on available for sale securities     $(3,186)   $   669    $(2,457)   $   323
Reclassification adjustment for gains
  realized in income                       (84)      (243)      (262)      (386)
                                       -------    -------    -------    -------

Net unrealized gains/(losses)          $(3,270)   $   426    $(2,719)   $   (63)
Income tax (benefit)                    (1,112)       148       (926)       (17)
                                       -------    -------    -------    -------

Other comprehensive income (loss)      $(2,158)   $   278    $(1,793)   $   (46)
                                       =======    =======    =======    =======

                                       9


7.   Off Balance Sheet Financial Instruments and Guarantees
     ------------------------------------------------------

         The Bank is a party to  financial  instruments  with  off-balance-sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
customers.  These financial instruments include commitments to extend credit and
letters of credit.  Those instruments  involve, to varying degrees,  elements of
credit and interest rate risk in excess of the amount  recognized in the balance
sheets.

         The Bank's  exposure to credit loss in the event of  nonperformance  by
the other party to the financial instrument for commitments to extend credit and
letters of credit is represented by the contractual amount of those instruments.
The Bank uses the same credit  policies in making  commitments  and  conditional
obligations as it does for on-balance sheet instruments.

A summary of the Bank's financial instrument commitments is as follows:

                                                 June 30
                                             -----------------
                                               2004      2003
                                             -------   -------

Commitments to grant loans                   $11,734   $11,906
Unfunded commitments under lines of credit    29,472    25,178
Standby letters of credit                      1,930       811
                                             -------   -------

                                             $43,136   $37,895
                                             =======   =======

         Commitments  to extend  credit are  agreements to lend to a customer as
long as there is no  violation of any  condition  established  in the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since some of the commitments are expected to
expire  without  being  drawn  upon,  the  total  commitment   amount  does  not
necessarily  represent  future  cash  requirements.   The  Bank  evaluates  each
customer's credit  worthiness on a case-by-case  basis. The amount of collateral
obtained,  if deemed necessary by the Bank upon extension of credit, is based on
management's  credit  evaluation of the customer and generally  consists of real
estate.

         The Bank does not issue any  guarantees  that would  require  liability
recognition or  disclosure,  other than its standby  letters of credit.  Standby
letters of credit  written  are  conditional  commitments  issued by the Bank to
guarantee the performance of a customer to a third party. Generally, all letters
of credit,  when issued have  expiration  dates within one year. The credit risk
involved in issuing  letters of credit is essentially the same as those that are
involved in extending loan facilities to customers.  The Bank, generally,  holds
collateral and/or personal guarantees  supporting these commitments.  Management
believes that the proceeds  obtained through a liquidation of collateral and the
enforcement of guarantees  would be sufficient to cover the potential  amount of
future payment required under the corresponding  guarantees.  The current amount
of the liability as of June 30, 2004 for  guarantees  under  standby  letters of
credit issued is not material.

                                       10


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

Forward Looking Statements
- --------------------------

         The Private  Securities  Litigation  Reform Act of 1995  contains  safe
harbor  provisions  regarding  forward-looking  statements.  When  used  in this
discussion, the words "believes,  "anticipates,"  "contemplates," "expects," and
similar expressions are intended to identify  forward-looking  statements.  Such
statements  are  subject to certain  risks and  uncertainties  which could cause
actual  results to differ  materially  from  those  projected.  Those  risks and
uncertainties  include  changes in interest  rates,  risks  associated  with the
effect of opening a new branch,  the ability to control costs and expenses,  and
general economic conditions.

Critical Accounting Policies
- ----------------------------

         Note 2 to the Company's consolidated financial statements (incorporated
by reference in Item 8 of the 10-K) lists significant  accounting  policies used
in the development and presentation of its financial statements. This discussion
and analysis, the significant accounting policies, and other financial statement
disclosures  identify  and  address  key  variables  and other  qualitative  and
quantitative  factors that are necessary for an understanding  and evaluation of
the Company and its results of operations.

         The most  significant  estimates in the  preparation  of the  Company's
financial  statements  are for the allowance for loans losses and accounting for
stock  options.  Please refer to the discussion of the allowance for loan losses
calculation under "Allowance for Loan Losses and  Non-performing  Assets" and in
the "Changes in Financial  Condition"  section below.  The Company  accounts for
their stock option plans under the recognition and measurement principles of APB
Opinion  No.  25,  "Accounting  for Stock  Issued to  Employees,  " and  related
Interpretations.  No  stock-based  employee  compensation  is  reflected  in net
income,  as all options  granted had an exercise price equal to the market value
of the underlying  common stock on the grant date. The Company  currently has no
intentions  of adopting  the  expense  recognition  provisions  of SFAS No. 123,
"Accounting for Stock-Based Compensation."

Changes in Financial Condition
- ------------------------------

General
- -------

         Total assets as of June 30, 2004 were $399.9 million compared to $387.5
million as of December 31, 2003. The increase was principally due to loan growth
of $12.5 million funded in part by $11.3 million of deposit growth.

Securities
- ----------

         The fair value of securities available for sale as of June 30, 2004 was
$116.5  million  declining  from $124.8  million as of December  31,  2003.  The
decrease was  principally  due to a decline of $2.8 million in callable bonds of
U.S.  Government  agencies  and  the  sale of $6.6  million  of  mortgage-backed
securities and corporate bonds. The Company is reducing its exposure to callable
bonds and to mortgage backed  securities issued by the Federal National Mortgage
Association (FNMA) and the Federal Home Loan Mortgage Corp. (Freddie Mac). Total
mortgage-backed securities decreased $7.0 million from December 31, 2003 to June
30, 2004.  Cash flow from the portfolio was  reinvested in short-term  corporate
bonds, U.S. Government Agencies and invested in federal funds sold. As a result,
federal funds sold totaled $7.9 million as of June 30, 2004, compared to $-0- at
year-end.

Loans Receivable
- ----------------

         Total  loans  receivable  were  $246.2  million as of June 30, 2004, an
increase of $12.5 million or 5.1% compared to $233.7  million as of December 31,
2003.  An increase in  commercial  lending was offset by a continued  decline in
indirect lending of $2.8 million.

         The Company's indirect lending portfolio (included in consumer loans to
individuals)  declined $4.4 million to $23.9 million as of June 30, 2004. As the
Company is focusing  its efforts on  increasing  direct and real estate  lending
through  its branch  system,  it  anticipates  a further  decrease  in  indirect
financing throughout 2004.

                                       11


         The  Company  sold  $3.8  million  of 30 year  fixed  rate  residential
mortgages  at a gain of $61,000  (included  in other  income) for the six months
ended June 30, 2004. As a result of a spring home equity  campaign,  residential
real estate  loans  increased  $8.3 million to total $85.8  million  compared to
$77.5 million as of December 31,2003.

          The Company's  automobile leasing portfolio totaled $14,000 as of June
30,  2004  compared  to $316,000  at  year-end.  The  Company  expects the seven
remaining  vehicles to be liquidated by September 30 2004. The Company maintains
a reserve for residual  losses  (included in other  liabilities)  which  totaled
$26,000 as of June 30, 2004 compared to $66,000 as of December 31, 2003.

         Set forth below is selected  data  relating to the  composition  of the
loan portfolio at the dates indicated:

Types of loans
(dollars in thousands)


                                             June 30, 2004            December 31, 2003
                                           -----------------        --------------------
                                             Amount       %              Amount       %
                                             ------     -----            ------     -----
                                                                     
Real Estate-Residential                   $  85,790     34.8%         $  77,459     33.1%
                Commercial                  102,730     41.6             96,276     41.1
                Construction                  2,928      1.2              5,904      2.5
Commercial, financial and agricultural       22,847      9.3             17,022      7.3
Consumer loans to individuals                32,309     13.1             37,219     15.9
Lease financing, net of unearned income          14       --                316      0.1
                                          ---------    -----          ---------    -----
  Total loans                               246,618    100.0%           234,196    100.0%

  Unearned income and deferred fees            (398)                       (463)
                                          ---------                   ---------
                                            246,220                     233,733
  Allowance for loan losses                  (3,362)                     (3,267)
                                          ---------                   ---------
  Net loans receivable                    $ 242,858                   $ 230,466
                                          =========                   =========


                                       12



Allowance for Loan Losses and Non-performing Assets
- ---------------------------------------------------

         Following is a summary of changes in the  allowance for loan losses for
the periods indicated:

                                      Three Months           Six Months
                                   -------------------     -------------------
                                     Ended June 30           Ended June 30
                                   -------------------     -------------------
 (dollars in thousands)              2004        2003        2004        2003
                                   -------     -------     -------     -------

Balance, beginning                 $ 3,302     $ 3,212     $ 3,267     $ 3,146
Provision for loan losses              165         165         290         330
Charge-offs                           (111)       (119)       (209)       (252)
Recoveries                               6          36          14          70
                                   -------     -------     -------     -------
  Net charge-offs                     (105)        (83)       (195)       (182)
                                   -------     -------     -------     -------
Balance, ending                    $ 3,362     $ 3,294     $ 3,362     $ 3,294
                                   =======     =======     =======     =======

Allowance to total loans              1.37%       1.46%       1.37%       1.46%
Net charge-offs to average loans
    (annualized)                       .17%        .15%        .16%        .16%

           The allowance for loan losses totaled  $3,362,000 as of June 30, 2004
and  represented  1.37% of total loans,  compared to $3,267,000 at year end. Net
charge-offs for the six month period ended June 30, 2004,  totaled  $195,000 and
consisted  principally  of losses on the sale of  repossessed  automobiles.  The
Company's  loan review  process  assesses the adequacy of the allowance for loan
losses on a  quarterly  basis.  The  process  includes  an analysis of the risks
inherent in the loan portfolio.  It includes an analysis of impaired loans and a
historical  review  of credit  losses by loan  type.  Other  factors  considered
include:  concentration of credit in specific industries;  economic and industry
conditions;  trends in  delinquencies,  large dollar  exposures and loan growth.
Management  considers  the  allowance  adequate  at June 30,  2004  based on the
Company's  criteria.  However,  there can be no assurance that the allowance for
loan losses will be adequate to cover significant  losses, if any, that might be
incurred in the future.

           As of June 30, 2004,  non-performing loans totaled $297,000, which is
..12% of total loans compared to $143,000, or .06% of total loans at December 31,
2003. The increase is due to one credit secured by real estate which was 90 days
past due as of June 30, 2004. A payment was subsequently made in early July. The
borrower  is  actively  working  to sell real  estate to  reduce  the debt.  The
following  table  sets  forth  information  regarding  non-performing  loans and
foreclosed real estate at the date indicated:

(dollars in thousands)                         June 30 ,2004   December 31, 2003
                                               -------------   -----------------
  Loans accounted for on a non accrual basis:
   Commercial and all other                          $     -            $     -
   Real Estate                                            60                125
   Consumer                                                -                  -
                                                     -------            -------
   Total                                                  60                125

Accruing loans which are contractually
  past due 90 days or more                               237                 18
                                                     -------            -------
Total non-performing loans                               297                143
Foreclosed real estate                                     -                  -
                                                     -------            -------
Total non-performing assets                          $   297            $   143
                                                     =======            =======

Allowance for loans losses
 coverage of non-performing loans                       11.3x              22.8x
Non-performing loans to total loans                      .12%               .06%
Non-performing assets to total assets                    .07%               .04%


                                       13


Deposits
- --------

           Total  deposits as of June 30, 2004 were  $318.0  million  increasing
from $306.7  million as of  December  31,  2003.  The  increase in  non-interest
bearing demand is due in part to new commercial  accounts and the seasonality of
certain corporate and municipal accounts.

  The following table sets forth deposit balances as of the dates indicated.

(dollars in thousands)                    June 30, 2004        December 31, 2003
                                          -------------        -----------------

Non-interest bearing demand                   $50,592                $39,517
Interest bearing demand                        45,692                 40,926
Money Market                                   46,649                 46,481
Savings                                        59,625                 55,895
Time deposits <$100,000                        93,033                 94,478
Time deposits >$100,000                        27,514                 29,372
                                             --------               --------

     Total                                   $317,999               $306,669
                                             ========               ========


Short-term Borrowings
- ---------------------

           Short-term borrowings as of June 30, 2004 were $15.0 million compared
to $12.9 million as of December 31, 2003. The increase was  principally due to a
higher level of cash management account balances.

Off Balance Sheet Arrangements
- ------------------------------

           The Bank is a party to financial  instruments with off-balance  sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
customers.  These financial instruments include commitments to extend credit and
letters of credit.  Those instruments  involve, to varying degrees,  elements of
credit and interest rate risk in excess of the amount  recognized in the balance
sheet.

           The Bank's exposure to credit loss in the event of  nonperformance by
the other party to the financial instrument for commitments to extend credit and
letters of credit is represented by the contractual amount of those instruments.
The Bank uses the same credit  policies in making  commitments  and  conditional
obligations as it does for on-balance sheet instruments.

           A  summary  of the  contractual  amount  of the  Company's  financial
instrument commitments is as follows:

                                                          June 30,  December 31,
                                                          --------  ------------
                                                           2004          2003
                                                           ----          ----
                                                             (In thousands)

Commitments to grant loans                                $11,734       $12,197
Unfunded commitments under lines of credit                 29,472        26,269
Standby letters of credit                                   1,930         2,128
                                                          -------       -------

                                                          $43,136       $40,594
                                                          =======       =======


                                       14


Stockholders' Equity and Capital Ratios
- ---------------------------------------

         At June 30, 2004, total  stockholders'  equity totaled $42.8 million, a
net decrease of $53,000 from December 31, 2003. The net change in  stockholders'
equity was primarily due to $2,327,000 in net income,  that was partially offset
by $902,000 of dividends declared. In addition,  accumulated other comprehensive
income decreased $1,793,000 due to a decrease in fair value of securities in the
available  for sale  portfolio.  This  decrease in fair value is the result of a
change in  interest  rates,  which may impact the fair value of the  securities.
Because  of  interest  rate   volatility,   the  Company's   accumulated   other
comprehensive  income could  materially  fluctuate for each interim and year-end
period.

         A comparison of the Company's regulatory capital ratios is as follows:

                                       June 30, 2004        December 31, 2003
                                       -------------        -----------------
Tier 1 Capital
    (To average assets)                   10.99%                   10.52%
Tier 1 Capital
    (To risk-weighted assets)             15.64%                   15.58%
Total Capital
    (To risk-weighted assets)             17.09%                   17.09%

         The minimum  capital  requirements  imposed by the FDIC on the Bank for
leverage, Tier 1 and Total Capital are 4%, 4% and 8%, respectively.  The Company
has  similar  capital  requirements  imposed  by the Board of  Governors  of the
Federal  Reserve  System  (FRB).  The  Bank is also  subject  to more  stringent
Pennsylvania  Department of Banking (PDB) guidelines.  The Bank's capital ratios
do not differ  significantly from the Company's ratios.  Although not adopted in
regulation form, the PDB utilizes capital standards  requiring a minimum of 6.5%
leverage  capital  and 10%  total  capital.  The  Company  and the Bank  were in
compliance  in FRB,  FDIC and PDB capital  requirements  as of June 30, 2004 and
December 31, 2003.

Liquidity
- ---------

        As of June 30, 2004, the Company had cash and cash  equivalents of $17.6
million in the form of cash,  due from banks,  federal funds sold and short-term
deposits with other institutions.  In addition, the Company had total securities
available for sale of $116.5  million  which could be used for liquidity  needs.
This totals  $134.1  million and  represents  33.5% of total assets  compared to
$134.0  million and 34.6% of total assets as of December  31, 2003.  The Company
also monitors other liquidity  measures,  all of which were within the Company's
policy  guidelines  as of June 30, 2004 and December 31, 2003.  Based upon these
measures,  the Company believes its liquidity is adequate.

         The Company maintains established lines of credit with the Federal Home
Loan Bank of Pittsburgh  (FHLB),  the Atlantic  Central  Bankers Bank (ACBB) and
other  correspondent  banks, which are available to support liquidity needs. The
approximate  borrowing  capacity from the FHLB was $123.8 million,  of which $23
million of long-term borrowings was outstanding as of June 30, 2004 and December
31, 2003

                                       15


Results of Operations
- ---------------------
NORWOOD FINANCIAL CORP.
Consolidated Average Balance Sheets with Resultant Interest and Rates



(Tax-Equivalent Basis, dollars in thousands)                                   Three Months Ended June 30,
                                                           ----------------------------------------------------------------------
                                                                       2004                                    2003
                                                           ---------------------------------       ------------------------------
                                                           Average                   Average       Average                Average
                                                           Balance   Interest        Rate          Balance   Interest       Rate
                                                           -------   --------        -----         -------   --------       ----
                                                             (2)        (1)           (3)            (2)        (1)          (3)
                                                                                                       
Assets
Interest-earning assets:
   Federal funds sold                                     $  4,212     $    9           0.85%     $ 10,566   $   31          1.17%
   Interest bearing deposits with banks                        139          1           2.88           117        1          3.42
   Securities held-to-maturity                               5,740        127           8.85         6,196      136          8.78
   Securities available for sale:
     Taxable                                               101,144        753           2.98       100,808      869          3.45
     Tax-exempt                                             17,563        276           6.29        16,778      297          7.08
                                                          --------     ------                     --------   ------
        Total securities available for sale (1)            118,707      1,029                      117,586    1,166          3.97
                                                                                        3.47
     Loans receivable (4) (5)                              241,343      3,598           5.96       223,938    3,645          6.51
                                                          --------     ------                     --------   ------

        Total interest earning assets                      370,141      4,764           5.15       358,403    4,979          5.56

Non-interest earning assets:
   Cash and due from banks                                   9,160                                   8,983
   Allowance for loan losses                                (3,330)                                 (3,260)
   Other assets                                             14,740                                  12,891
                                                            ------                                  ------
        Total non-interest earning assets                   20,570                                  18,614
                                                            ------                                  ------
Total Assets                                              $390,711                                $377,017
                                                          ========                                ========
Liabilities and Stockholders' Equity
Interest bearing liabilities:
   Interest bearing demand and money market               $ 87,497        127           0.58%     $ 80,453      136          0.68
   Savings                                                  57,336         67           0.47        54,504      130          0.95
   Time                                                    118,121        668           2.26       129,176      956          2.96
                                                          --------     ------                     --------   ------
        Total interest bearing deposits                    262,954        862           1.31       264,133    1,222          1.85

Short-term borrowings                                       12,977         32           0.89         8,684       25          1.15
Long-term debt                                              23,000        321           5.62        23,000      321          5.58
                                                          --------     ------                     --------   ------
        Total interest bearing liabilities                 298,931      1,215           1.63       295,817    1,568          2.12

Non-interest bearing liabilities:
   Demand deposits                                          46,793                                  36,928
   Other liabilities                                         1,554                                   3,059
                                                          --------                                --------
        Total non-interest bearing liabilities              48,347                                  39,987
   Stockholders' equity                                     43,433                                  41,213
                                                          --------                                --------
Total Liabilities and Stockholders' Equity                $390,711                                $377,017
                                                          ========                                ========

Net interest income (tax equivalent basis)                              3,549           3.52%                 3,411          3.44%
                                                                                      ======                               ======
Tax-equivalent basis adjustment                                          (169)                                 (163)
                                                                       ------                                ------
Net interest income                                                    $3,380                                $3,248
                                                                       ======                                ======
Net interest margin (tax equivalent basis)                                              3.84%                                3.81%
                                                                                      ======                               ======


(1)  Interest  and  yields  are  presented  on a  tax-equivalent  basis  using a
     marginal tax rate of 34%.
(2)  Average balances have been calculated based on daily balances.
(3)  Annualized
(4)  Loan balances include non-accrual loans and are net of unearned income.
(5)  Loan yields  include the effect of  amortization  of deferred  fees, net of
     costs.

                                       16


     Rate/Volume   Analysis.   The  following  table  shows  the  fully  taxable
     equivalent  effect of changes in volumes and rates on  interest  income and
     interest expense.



                                                      Increase/(Decrease)
                                          Three months ended June 30, 2004 Compared to
                                                Three months ended June 30, 2003
                                                       Variance due to
                                                  Net       Volume      Rate
                                                  ---       ------      ----
                                                    (dollars in thousands)
                                                          
Assets
Interest earning assets:
Federal funds sold .........................   $   (15)   $    (7)   $   (22)
Interest bearing deposits with banks .......         1         (1)        --
Securities held to maturity ................       (16)         7         (9)
Securities available for sale:
  Taxable ..................................        20       (136)      (116)
  Tax-exempt securities ....................        72        (93)       (21)
                                               -------    -------    -------
    Total securities .......................        92       (229)      (137)
Loans receivable ...........................     1,155     (1,202)       (47)
                                               -------    -------    -------
Total interest earning assets ..............     1,217     (1,432)      (215)

Interest bearing liabilities:
  Interest-bearing demand and money market..        55        (64)        (9)
  Savings ..................................        43       (106)       (63)
  Time .....................................       (77)      (211)      (288)
                                          ..   -------    -------    -------
     Total interest bearing deposits .....          21       (381)      (360)
Short-term borrowings ......................        28        (21)         7
Other borrowings ...........................        --         --         --
Total interest bearing liabilities .......          49       (402)      (353)
                                          ..   -------    -------    -------
Net interest income (tax-equivalent basis)..   $ 1,168    $(1,030)   $   138
                                               =======    =======    =======


(1)  Changes in net interest income that could not be specifically identified as
     either a rate or volume change were allocated proportionately to changes in
     volume and changes in rate.

                                       17



Comparison of Operating Results for The Three Months Ended June 30, 2004 to
- --------------------------------------------------------------------------------
June 30, 2003
- -------------

General
- -------

         For  the  three  months  ended  June  30,  2004,   net  income  totaled
$1,127,000,  an increase of $5,000, over $1,122,000 earned in the similar period
of 2003. Earnings per share for the current period were $.43 basic and $.42 on a
diluted basis,  compared to $.43 basic and $.42 on a diluted basis for the three
months ended June 30, 2003. The resulting return on average assets and return on
average equity for the three months ended June 30, 2004,  were 1.16% and 10.41%,
respectively  compared to 1.19% and 10.92%,  respectively for the similar period
in 2003.

         The following table sets forth changes in net income:

Dollars in thousands                                 Three months ended
                                                 ------------------------------
                                                 June 30, 2004 to June 30, 2003
                                                 ------------------------------
Net income three months ended June 30, 2003                   $1,122
                                                              ------

Net interest income                                              132
Provision for loan losses                                          -
Net realized gains on sales of securities                       (159)
Gains on sale of loans                                           (28)
All other income                                                  27
Salaries and employee benefits                                   (43)
Losses on lease residuals                                         25
All other expenses                                                49
Income tax effect                                                  2
                                                              ------

Net income three months ended  June 30, 2004                  $1,127
                                                              ======


Net Interest Income
- -------------------

         Net interest income on a fully taxable  equivalent  basis (fte) for the
three months ended June 30, 2004, totaled $3,549,000, an increase of $138,000 or
4.0%,  over the  similar  period in 2003.  The fte net  interest  spread and net
interest  margin  were 3.52% and 3.84%  increasing  from 3.44% and 3.81% for the
three months ended June 30, 2003.

         Interest  income (fte) totaled  $4,764,000 at a yield of 5.15% compared
to  $4,979,000  and a yield of 5.56% in 2003.  The  decrease in yield was due in
part, to lower short-term interest rates in 2004, with the average prime rate at
4.00% and the Federal Funds rate at 1.00% as of June 30, 2004, declining from an
average of 4.24% and 1.24%,  respectively,  as of June 30, 2003. The decrease in
rates,  was partially  offset by an increase in volume.  Average loans increased
$17.4 million,  and  represented  65.2% of total average  earning assets for the
three months ended June 30, 2004 compared to 62.5% for the similar period in the
prior year.

         Interest  expense  for the three  months  ended June 30,  2004  totaled
$1,215,000  at a cost of 1.63%  compared  to  $1,568,000  and 2.12% in the prior
period.  The cost of each type of deposit  decreased in the lower  interest rate
environment  in 2004.  The cost of  deposits  was also  favorably  impacted by a
change in the mix, with a higher  percentage of lower  costing  transaction  and
savings accounts in 2004. For the three months ended, June 30, 2004, the average
transaction and savings accounts to total average deposits was 61.9% compared to
57.0% for the similar period in 2003.

                                       18



Other Income
- ------------

         Other income totaled $762,000 for the three months ended June 30, 2004,
compared to $922,000  during the similar  period in 2003.  Net realized gains on
the sales of  securities  were $84,000 in 2004,  declining  from $243,000 in the
similar period of 2003. The decrease was  principally  due to gains on corporate
bonds sold in 2003.  Service  charges and fees  increased  $13,000 to  $473,000,
principally due to increased fees related to customer  non-sufficient funds as a
result of the  increase in  checking  accounts.  Earnings on the cash  surrender
value of bank-owned life insurance (BOLI, included in other) was $92,000 for the
three months ended June 30, 2004,  increasing from $78,000 in the similar period
of 2003.  The increase was due to the purchase of an additional  $2.5 million of
BOLI,  during the third  quarter  of 2003,  the  proceeds  of which were used to
offset expenses of employee benefit plans.

Other Expenses
- --------------

         Other  expenses  for the  three  months  ended  June 30,  2004  totaled
$2,444,000,  a decrease of $31,000.  Salaries  and employee  benefits  increased
$43,000 to  $1,262,000  principally  due to increases in expense  related to the
Employee  Stock  Ownership  Plan (ESOP) of $18,000 and health  insurance cost of
$12,000.  The expense associated with losses on lease residuals was -0- for 2004
compared to $25,000 for the similar period of 2003. The Company  expects to sell
the remaining seven vehicles by September 30, 2004.

         In July, the Company opened a new branch in the Marshalls Creek area of
Monroe  County.  The Company  anticipates  an  increase in salary and  occupancy
expense as well as  certain  one-time  marketing  costs,  which may be  incurred
during the third quarter.

Income Tax Expense
- ------------------

           Income tax expense  totaled  $406,000  for an  effective  tax rate of
26.5% for the three  months  ended June 30, 2004  compared to $408,000 and 26.7%
for the similar  period in 2003.  The effective rate is lower than the statutory
rate due to tax-exempt interest income on certain investments and loans.

                                       19



Results of Operations
NORWOOD FINANCIAL CORP.

Consolidated Average Balance Sheets with Resultant Interest and Rates



(Tax-Equivalent Basis, dollars in thousands)                                   Sux Months Ended June 30,
                                                           ----------------------------------------------------------------------
                                                                       2004                                    2003
                                                           ---------------------------------       ------------------------------
                                                           Average                   Average       Average                Average
                                                           Balance   Interest        Rate          Balance   Interest       Rate
                                                           -------   --------        -----         -------   --------       ----
                                                             (2)        (1)           (3)            (2)        (1)          (3)
                                                                                                       
Assets
Interest-earning assets:
   Federal funds sold                                     $  3,461     $   16         0.92%       $ 10,832    $    65        1.20%
   Interest bearing deposits with banks                        122          1         1,54             154          1        1.30
   Securities held-to-maturity                               5,744        253         8.81           6,201        272        8.77
   Securities available for sale:
     Taxable                                               102,586      1,596         3.11          99,285      1,851        3.73
     Tax-exempt                                             18,060        581         6.43          15,716        573        7.29
                                                          --------     ------                     --------    -------
        Total securities available for sale (1)            120,646      2,177         3.61         115,001      2,424        4.22


     Loans receivable (4) (5)                              236,604      7,169         6.06         221,217      7,295        6.60
                                                          --------     ------                     --------    -------
        Total interest earning assets                      366,577      9,616         5.25         353,405     10,057        5.69

Non-interest earning assets:
   Cash and due from banks                                   8,637                                   8,459
   Allowance for loan losses                                (3,316)                                 (3,233)
   Other assets                                             14,858                                  13,051
                                                          --------                                --------
        Total non-interest earning assets                   20,179                                  18,277
                                                          --------                                --------
Total Assets                                              $386,756                                $371,682
                                                          ========                                ========
Liabilities and Stockholders' Equity
Interest bearing liabilities:
   Interest bearing demand and money market               $ 86,968        258         0.59%       $ 78,303        277        0.71%
   Savings                                                  56,853        132         0.46          53,524        264        0.99
   Time                                                    119,715      1,380         2.31         129,673      1,986        3.06
                                                          --------     ------                     --------    -------
        Total interest bearing deposits                    263,536      1,770         1.34         261,500      2,527        1.93

Short-term borrowings                                       11,930         57         0.96           8,240         50        1.21
Long-term debt                                              23,000        644         5.60          23,000        638        5.55
                                                          --------     ------                     --------    -------
        Total interest bearing liabilities                 298,466      2,471         1.66         292,740      3,215        2.20

Non-interest bearing liabilities:
   Demand deposits                                          42,936                                  34,904
   Other liabilities                                         1,867                                   3,195
                                                          --------                                --------
        Total non-interest bearing liabilities              44,803                                  38,099
   Stockholders' equity                                     43,487                                  40,843
                                                          --------                                --------
Total Liabilities and Stockholders' Equity                $386,756                                $371,682
                                                          ========                                ========

Net interest income (tax equivalent basis)                              7,145         3.59%                     6,842        3.49%
                                                                                    ======                                 ======
Tax-equivalent basis adjustment                                          (332)                                   (316)
                                                                      -------                                  ------
Net interest income                                                   $ 6,813                                  $6,526
                                                                      =======                                  ======
Net interest margin (tax equivalent basis)                                            3.90%                                  3.87%
                                                                                    ======                                 ======

(1)  Interest  and  yields  are  presented  on a  tax-equivalent  basis  using a
     marginal tax rate of 34%.
(2)  Average balances have been calculated based on daily balances.
(3)  Annualized
(4)  Loan balances include non-accrual loans and are net of unearned income.
(5)  Loan yields  include the effect of  amortization  of deferred  fees, net of
     costs.

                                       20






                                                    Increase/(Decrease)
                                         Six months ended June 30, 2004 Compared to
                                              Six months ended June 30, 2003
                                                      Variance due to
                                                 Net     Volume        Rate
                                                 ---     ------        ----
                                                 (dollars in thousands)
                                                         
Assets
Interest earning assets:
Federal funds sold .........................   $   (36)   $   (13)   $   (49)
Interest bearing deposits with banks .......        --         --         --
Securities held to maturity ................       (22)         3        (19)
Securities available for sale:
  Taxable ..................................       162       (417)      (255)
  Tax-exempt securities ....................       155       (147)         8
                                               -------    -------    -------
    Total securities .......................       317       (564)      (247)
Loans receivable ...........................     1,035     (1,161)      (126)
                                               -------    -------    -------
    Total interest earning assets...........     1,294     (1,735)      (441)

Interest bearing liabilities:
  Interest-bearing demand and money market..        65        (84)       (19)
  Savings ..................................        45       (177)      (132)
  Time .....................................      (145)      (461)      (606)
                                               -------    -------    -------
    Total interest bearing deposits ........      (35)      (722)      (757)
Short-term borrowings ......................        34        (27)         7
Other borrowings ...........................        --          6          6
                                               -------    -------    -------
    Total interest bearing liabilities......        (1)      (743)      (744)
                                               -------    -------    -------
Net interest income (tax-equivalent basis)..   $ 1,295    $  (992)   $   303
                                               =======    =======    =======


(1)  Changes in net interest income that could not be specifically identified as
     either a rate or volume change were allocated proportionately to changes in
     volume and changes in rate.

                                       21

Comparison of operating  results for six months ended June 30, 2004 and June 30,
2003.

General
- -------

         For the six months ended June 30, 2004, net income  totaled  $2,327,000
which  represents an increase of $95,000,  or 4.3%,  when compared to $2,232,000
earned in the similar period of 2003.  Basic and diluted earnings per share were
$.88 and $.86,  respectively in 2004 compared to $.86 and $.85,  respectively in
2003.  The resulting  return on average assets for the six months ended June 30,
2004 was 1.21%, with a return on average equity of 10.76%.

         The following table sets forth changes in net income:

Dollars in thousands
Net income six months ended June 30, 2003                   $ 2,232
                                                            =======
Net interest income
                                                                287
Provision for loan losses
                                                                 40
Net realized gains on sales of securities
                                                               (124)
Gains on sale of loans
                                                               (111)
All other income
                                                                126
Salaries and employee benefits
                                                               (115)
Losses on lease
residuals                                                       (65)
All other expenses
                                                                 82
Income tax effect
                                                                (25)
                                                            -------
Net income six months ended  June 30, 2004                  $ 2,327
                                                            =======

Net Interest Income

         Net interest income on a fully taxable  equivalent  basis (fte) for the
six months ended June 30, 2004 totaled $7,145,000,  an increase of $303,000,  or
4.4%  over the  similar  period in 2003.  The fte net  interest  spread  and net
interest  margin were 3.59% and 3.90%,  increasing  from 3.49% and 3.87% for the
six months ended June 30, 2003.

         Interest  income (fte) totaled  $9,616,000 with yield of 5.25% compared
to $10,057,000 and yield of 5.69% in 2003. The decrease in yield was due in part
to lower short term interest  rates in 2004. The decrease in rates was partially
offset by an increase in volume and change in asset mix. Average loans increased
$15.2 million and represented  64.5% of total average earning assets for the six
months ended June 30, 2004 compared to 62.6% for the similar period in 2003.

         Interest  expense  for the six  months  ended  June  30,  2004  totaled
$2,471,000  at a cost of 1.66%  compared  to  $3,215,000  and 2.20% in the prior
year.  The cost of each type of deposit  decreased  in the lower  interest  rate
environment  in 2004.  The cost of  deposits  was also  favorably  impacted by a
change in the mix, with a higher  percentage of lower  costing  transaction  and
savings  accounts in 2004.  For the six months ended June 30, 2004,  the average
transaction and savings accounts to total average deposits was 60.9% compared to
56.3% for the similar period in 2003.

Other Income
- ------------

         Other income totaled  $1,701,000 for the six months ended June 30, 2004
compared to $1,810,000  for the similar  period in 2003.  Net realized  gains on
sales of securities  were $262,000 in 2004,  declining from $386,000 in 2003, on
the  sale of  $11.9  million.  The  decrease  was  principally  due to  gains on
corporate bonds sold in 2003. Gains on sales of loans was $61,000 on the sale of
$3.8  million in 2004  decreasing  from  $173,000 on the sale of $5.0 million in
2003. Income from fiduciary  activities  increased  $51,000,  to $155,000 due to
higher level of estate fees  collected in 2004.  Earnings on the cash  surrender
value of BOLI (included in Other) was $158,000 for the six months ended June 30,
2004 increasing from $97,000 in the similar period of 2003. The increase was due
to the purchase of an additional $2.5 million of BOLI (included in Other Assets)
during the third quarter of 2003,  which was used to offset expenses of employee
benefit plans.

                                       22


Other Expense
- -------------

         Other  expense  totaled  $5,039,000  for the six months  ended June 30,
2004, an increase of $98,000,  or 2%, over the  $4,941,000 in the similar period
of 2003.

           Salaries  and  employee  benefits  increased  $115,000 to  $2,564,000
principally  due to increases in ESOP  expense,  $47,000,  and health  insurance
costs of $25,000.  The expense  associated  with losses on lease  residuals  was
$90,000 in the current  period  compared  to $25,000  for the similar  period in
2003. The Company  expects to sell the remaining seven vehicles by September 30,
2004.
           In July, the Company opened a new branch in the Marshalls  Creek area
of Monroe County. As a result, the Company anticipates an increase in salary and
occupancy  expense,  as well as certain one-time  marketing costs,  which may be
incurred during the third quarter.

Income Tax Expense
- ------------------

         Income tax expense totaled  $858,000 for an effective tax rate of 26.9%
for the six months ended June 30,  2004,  compared to $833,000 and 27.2% for the
similar  period in 2003. The effective rate is lower than the statutory rate due
to tax-exempt interest income on certain investments and loans.

Item 3: Quantitative and Qualitative Disclosures about Market Risk

Market Risk
- -----------

         There  were  no  significant  changes  as of June  30,  2004  from  the
information presented in the Form 10-K for the year-ended December 31, 2003.

Item 4: Controls and Procedures

         The  Company's  management  evaluated,  with the  participation  of the
Company's Chief Executive Officer and Chief Financial Officer, the effectiveness
of the Company's disclosure controls and procedures, as of the end of the period
covered by this report.  Based on that evaluation,  the Chief Executive  Officer
and the Chief Financial Officer concluded that the Company's disclosure controls
and procedures are effective to ensure that information required to be disclosed
by the  Company in the  reports  that it files or submits  under the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods  specified in the  Securities and Exchange  Commission's  rules and
forms.

         There were no changes in the Company's  internal control over financial
reporting  that  occurred  during the  Company's  last fiscal  quarter that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.

                                       23



Part II. Other Information

Item 1. Legal Proceedings

Not applicable

Item 2. Changes in  Securities,  Use of Proceeds and Issuer  Purchases of Equity
        Securities



                                           Issuer  Purchases of
                                           --------------------
                                             Equity Securities
                                             -----------------
                                                                                               Maximum number
                                                                    Total number of       of shares (or approximate
                                                                    ---------------       -------------------------
                                                                    shares purchased      dollar value) that may yet
                                                                    ----------------      --------------------------
                              Total number      Average price     as part of  publicly         be purchased
                              ------------      -------------     --------------------        -------------
                               of shares          paid per          announced plans           under the plans
                               ---------          --------          ---------------           ---------------
                               purchased          share             or programs                 or programs
                               ---------          -----             -----------                 -----------
                                                                                 
April 1 - April 30, 2004              95  (1)      $26.24                   -                          -
May 1 - May 31, 2004                   -                -                   -                          -
June 1 - June 30, 2004                 -                -
                                   -----           ------              ------                     ------
                                      95           $26.24                   -                          -
                                   =====           ======              ======                     ======


(1)  Purchases  related to the Company's  Employee  Stock  Ownership Plan (ESOP)
     related to  forfeitures  of shares by  participants  and purchase of shares
     from participants.


Item 3. Defaults Upon Senior Securities

Not applicable

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

The Annual  Meeting of  Shareholders  of the Company was held on April 27, 2004.
The following  incumbent  directors were nominated and duly elected to the Board
of Directors for a three-year term expiring in 2007.

                                            FOR      WITHHELD
                                            ---      --------

Russell L. Ridd                          2,041,358    141,130
Richard L. Snyder                        2,132,601     49,877

There were no abstentions or broker non-votes.

Ratify the appointment of Beard Miller company LLP as independent  accountant of
the Company for the fiscal year ending December 31, 2004.

                                            FOR      AGAINST        ABSTAIN
                                            ---      -------        -------

                                         2,041,358    32,817             --

There were no broker non-votes.

                                       24


Item 5. Other Information

None

Item 6. Exhibits and Reports on Form 8-K



                
      (a)    3(i)   Articles of  Incorporation  of Norwood  Financial  Corp.*
             3(ii)  Bylaws of Norwood Financial Corp.*
             4.0    Specimen Stock Certificate of Norwood Financial Corp.*
            10.1    Amended Employment Agreement with William W. Davis, Jr.***
            10.2    Amended Employment Agreement with Lewis J. Critelli ***
            10.3    Form of Change-In-Control Severance Agreement with seven key employees of the Bank*
            10.4    Consulting Agreement with Russell L. Ridd**
            10.5    Wayne Bank Stock Option Plan*
            10.6    Salary Continuation Agreement between the Bank and William W. Davis, Jr.***
            10.7    Salary Continuation Agreement between the Bank and Lewis J. Critelli***
            10.8    Salary Continuation Agreement between the Bank and Edward C. Kasper***
            10.9    1999 Directors Stock Compensation Plan***
            10.10   Salary Continuation Agreement between the Bank and Joseph A. Kneller****
            10.11   Salary Continuation Agreement between the Bank and John H. Sanders****
            31.1    Rule 13a-14(a)/15d-14(a) Certification (Chief Executive Officer)
            31.2    Rule 13a-14(a)/15d-14(a) Certification (Chief Financial Officer)
            32      Section 1350 Certification



         (b) Reports on Form 8-K

     On April 21,  2004,  the  Registrant  filed a report on Form 8-K  reporting
under Item 12 the announcement of earnings for the quarter ended March 31, 2004.
No financial statements were filed with this report.

- ---------------------------
*    Incorporated herein by reference into the identically  numbered exhibits of
     the Registrant's  Form 10 Registration  Statement  initially filed with the
     Commission on April 29, 1996.
**   Incorporated herein by reference into the identically  numbered exhibits of
     the Registrant's Form 10-K filed with the Commission on March 31, 1997.
***  Incorporated herein by reference into the identically  numbered exhibits of
     the Registrant's Form 10-K filed with the Commission on March 20, 2000.
**** Incorporated herein by reference to the identically numbered exhibit to the
     Registrants Form 10-K filed with the Commission on March 22, 2004.


                                       25


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.

                                          NORWOOD FINANCIAL CORP.


Date:    August 13, 2004              By: /s/William W. Davis, Jr.
                                          --------------------------------------
                                          William W. Davis, Jr.
                                          President and Chief Executive Officer
                                          (Principal Executive Officer)

Date:    August 13, 2004              By: /s/Lewis J. Critelli
                                          --------------------------------------
                                          Lewis J. Critelli
                                          Executive Vice President and
                                          Chief Financial Officer
                                          (Principal Financial Officer)


                                       26