UNITED STATES
                       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 March 31, 2002
                                                 --------------
                                       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 0-26850
                       -------

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

           Ohio                                                34-1803915
- -------------------------------                         ------------------------
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                           Identification) Number)

601 Clinton Street, Defiance, Ohio                                      43512
- --------------------------------------                                ----------
(Address or principal executive office)                               (Zip Code)

Registrant's telephone number, including area code:  (419) 782-5015
                                                     --------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by  Sections  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 [ ]

                Applicable Only to Issuers Involved in Bankruptcy
                   Proceedings During the Preceding Five Years

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by the court. Yes [ ] No [ ]

                      Applicable Only to Corporate Issuers

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practical date.  Common Stock,  $.01 Par Value -
6,808,760 shares outstanding at May 12, 2002.






                         FIRST DEFIANCE FINANCIAL CORP.


                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------
PART I.-FINANCIAL INFORMATION

 Item 1.   Consolidated Condensed Financial Statements (Unaudited):

           Consolidated Condensed Statements of Financial
           Condition - March 31, 2002 and December 31, 2001                  2

           Consolidated Condensed Statements of Income -
           Three months ended March 31, 2002 and 2001                        4

           Consolidated Condensed Statement of Changes in
           Stockholders' Equity - Three months ended
           March 31, 2002                                                    5

           Consolidated Condensed Statements of Cash Flows
           - Three months ended March 31, 2002 and 2001                      7


           Notes to Consolidated Condensed Financial Statements              9

Item 2.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations                              15

Item 3.    Quantitative and Qualitative Disclosures about
           Market Risk                                                      27

PART II.   OTHER INFORMATION:

 Item 1.   Legal Proceedings                                                28

 Item 2.   Changes in Securities                                            28

 Item 3.   Defaults upon Senior Securities                                  28

 Item 4.   Submission of Matters to a Vote of Security Holders              28

 Item 5.   Other Information                                                28

 Item 6.   Exhibits and Reports on Form 8-K                                 28

           Signatures                                                       29


                                       1



PART 1-FINANCIAL INFORMATION

Item 1. Financial Statements
- ----------------------------

                         FIRST DEFIANCE FINANCIAL CORP.

            Consolidated Condensed Statements of Financial Condition
                                   (UNAUDITED)
                             (Amounts in Thousands)



- ----------------------------------------------------------------------------------------


                                                      March 31, 2002   December 31, 2001
                                                      --------------   -----------------
ASSETS

                                                                  
Cash and cash equivalents:
     Cash and amounts due from
         depository institutions                      $    9,982        $   14,189
     Interest-bearing deposits                            24,398            24,332
                                                      ----------        ----------
                                                          34,380            38,521
Securities:
     Available-for-sale, carried at fair value            46,419            48,453
     Held-to-maturity, carried at amortized cost
         (approximate fair value $5,184 and $5,678
         at March 31, 2002 and December 31,
         2001 respectively)                                5,067             5,818
                                                      ----------        ----------
                                                          51,486            54,271
Loans held for sale                                        1,148               672
Loans receivable, net                                    498,392           499,141
Accrued interest receivable                                3,255             2,940
Federal Home Loan Bank stock                              16,487            16,306
Office properties and equipment                           19,882            20,067
Real estate and other assets held for sale                   194               136
Goodwill, net                                              3,529             3,749
Deferred Taxes                                               342                35
Mortgage servicing rights                                  2,319             1,821
Other assets                                               7,224             6,535
Assets of discontinued operations                        493,872           488,454
                                                      ----------        ----------

Total assets                                          $1,132,510        $1,132,648
                                                      ==========        ==========


See accompanying notes.

                                       2




                         FIRST DEFIANCE FINANCIAL CORP.

            Consolidated Condensed Statements of Financial Condition
                                   (UNAUDITED)
                             (Amounts in Thousands)



- ------------------------------------------------------------------------------------------------

                                                           March 31, 2002      December 31, 2001
                                                           --------------      -----------------


                                                                           
LIABILITIES AND
     STOCKHOLDERS' EQUITY

Non-interest-bearing deposits                                $    28,349         $    25,428
Interest-bearing deposits                                        578,425             589,420
     Total deposits                                              606,774             614,848

Advances from Federal Home Loan Bank                             237,699             196,302
Warehouse and term notes payable                                  25,360              24,220
Advance payments by borrowers for taxes and insurance                220                 390
Other liabilities                                                  8,156               9,263
Liabilities of discontinued operations                           141,438             176,604
                                                             -----------         -----------
Total liabilities                                              1,019,647           1,021,627

STOCKHOLDERS' EQUITY

Preferred stock, no par value per share:
     5,000 shares authorized; no shares
     issued                                                           --                  --
Common stock, $.01 par value per share:
     20,000 shares authorized; 6,869
      and 6,854 shares outstanding, respectively                      69                  69
Additional paid-in capital                                        53,999              53,725
Stock acquired by ESOP                                            (2,600)             (2,813)
Deferred compensation                                                (69)                (82)
Accumulated other comprehensive income,
     net of income taxes of $263
     and $410, respectively                                          508                 763
Retained earnings                                                 60,956              59,359
                                                             -----------         -----------
Total stockholders' equity                                       112,863             111,021
                                                             -----------         -----------

Total liabilities and stockholders' equity                   $ 1,132,510         $ 1,132,648
                                                             ===========         ===========



See accompanying notes


                                       3




                         FIRST DEFIANCE FINANCIAL CORP.
                   Consolidated Condensed Statements of Income
                                   (UNAUDITED)
                  (Amounts in Thousands, except per share data)


- ----------------------------------------------------------------------------------------------------
                                                                          For the Three Months Ended
                                                                                   March 31,
                                                                             2002             2001
                                                                             ----             ----
                                                                                      
Interest Income
Interest on Loans                                                          $  8,961         $ 11,294
Investment securities                                                           751              942
Interest-bearing deposits                                                        17               61
                                                                           --------         --------
Total interest income                                                         9,729           12,297
Interest Expense
Deposits                                                                      3,928            5,768
FHLB advances and other                                                          81            1,377
Notes payable and warehouse loans                                               192              308
                                                                           --------         --------
Total interest expense                                                        4,201            7,453
                                                                           --------         --------
Net interest income                                                           5,528            4,844
Provision for loan losses                                                       582              135
                                                                           --------         --------
Net interest income after provision for loan losses                           4,946            4,709
Non-interest Income
Loan service fees and other charges                                             798              638
Insurance commission income                                                     883              733
Dividends on stock                                                              181              273
Gain on sale of loans                                                           526              500
Loss on sale of securities                                                      (15)             (45)
Trust income                                                                     31               29
Other non-interest income                                                        21               26
                                                                           --------         --------
Total non-interest income                                                     2,425            2,154
Non-interest Expense
Compensation and benefits                                                     3,304            2,952
Occupancy                                                                       692              687
SAIF deposit insurance premiums                                                  32               30
State franchise tax                                                             294              364
Data processing                                                                 226              320
Amortization and impairment of goodwill and other intangibles                   200               77
Other non-interest expense                                                    1,245            1,031
                                                                           --------         --------
Total non-interest expense                                                    5,993            5,461
                                                                           --------         --------
Income before income taxes                                                    1,378            1,402
Federal income taxes                                                            491              458
                                                                           --------         --------
Income from continuing operations                                               887              945
Discontinued operations, net of tax                                           2,015            2,110
                                                                           --------         --------
Income before cumulative effect of a change in accounting principle           2,902            3,055
Cumulative effect of change in method of accounting for goodwill,
   net of tax                                                                  (194)              --
                                                                           --------         --------
Net income                                                                 $  2,708         $  3,055
                                                                           ========         ========

Earnings per share (Note 5) Basic:
      From continuing operations                                           $   0.14         $   0.15
      Discontinued operations, net of tax                                  $   0.31         $   0.33
      Cumulative effect in method of accounting for goodwill               $  (0.03)              --
                                                                           --------         --------
      Net income                                                           $   0.42         $   0.48
                                                                           ========         ========
Diluted:
      From continuing operations                                           $   0.14         $   0.15
      Discontinued operations, net of tax                                  $   0.30         $   0.32
      Cumulative effect in method of accounting for goodwill               $  (0.03)              --
                                                                           --------         --------
      Net income                                                           $   0.41         $   0.47
                                                                           ========         ========

Dividends declared per share (Note 4)                                      $   0.13         $   0.12
Average shares outstanding (Note 5)
  Basic                                                                       6,442            6,366
                                                                           ========         ========
  Diluted                                                                     6,663            6,536
                                                                           ========         ========


See accompanying notes


                                       4





                         FIRST DEFIANCE FINANCIAL CORP.

       Consolidated Condensed Statement of Changes in Stockholders' Equity
                                   (UNAUDITED)
                             (Amounts in Thousands)




- -----------------------------------------------------------------------------------------------------------
                                                                           2002
                                                -----------------------------------------------------------
                                                                                          Stock Acquired By
                                                               Additional                     Management
                                                 Common         Paid-in                      Recognition
                                                 Stock          Capital         ESOP             Plan
                                                 -----          -------         ----             ----

                                                                                   
Balance at December 31                          $    69         $53,725        $(2,813)        $   (82)

Comprehensive income:
     Net income
     Change in unrealized gains (losses)
         net of income taxes of $146
Total comprehensive income

ESOP shares released                                                147            213

Amortization of deferred compensation
    of Management Recognition Plan                                                                  13

Shares issued under stock option plan                               363

Purchase of common stock for
    treasury                                                      (236)

Dividends declared (Note 4)


                                                -------         -------        -------         -------
Balance at March 31                             $    69         $53,999        $(2,600)        $   (69)
                                                =======         =======        =======         =======



See accompanying notes

                                       5




                         FIRST DEFIANCE FINANCIAL CORP.

 Consolidated Condensed Statement of Changes in Stockholders' Equity (Continued)
                                   (UNAUDITED)
                             (Amounts in Thousands)



- ------------------------------------------------------------------------------------------------------------
                                                                            2002                        2001
                                                                            ----                        ----
                                               Net Unrealized
                                              gains (losses) on                        Total            Total
                                               available-for-      Retained        Stockholders'     Stockholder's
                                               sale securities     Earnings           Equity            Equity
                                               ---------------     --------           ------            ------

                                                                                          
Balance at December 31                          $     763         $  59,359         $ 111,021         $  99,473

Comprehensive income:
     Net income                                                       2,708             2,708             3,055
     Change in unrealized gains (losses)
          net of income taxes of $146                (255)                               (255)              545
                                                                                    ---------         ---------
Total comprehensive income                                                              2,453             3,600

ESOP shares released                                                                      360               248

Amortization of deferred compensation
    of Management Recognition Plan                                                         13                28

Shares issued under stock option plan                                                     363                71

Purchase of common stock for
    treasury                                                           (261)             (497)             (207)

Dividends declared (Note 4)                                            (850)             (850)             (780)
                                                ---------         ---------         ---------         ---------
Balance at March 31                             $     508         $  60,956         $ 112,863         $ 102,433
                                                =========         =========         =========         =========




See accompanying notes


                                       6





                         FIRST DEFIANCE FINANCIAL CORP.
                 Consolidated Condensed Statements of Cash Flows
                                   (UNAUDITED)
                             (Amounts in Thousands)



- -------------------------------------------------------------------------------------------------
                                                                                Three Months
                                                                              Ended March 31,
                                                                           2002            2001
                                                                        -------------------------
                                                                                   
Operating Activities
Net income                                                              $  2,708         $  3,055
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Provision for loan losses                                               582              135
     Provision for depreciation                                              414              393
     Net securities amortization                                              12                4
              Amortization of mortgage servicing rights                      157              132
     Net impairment of mortgage servicing rights                              68               --
     Amortization of goodwill                                                 --               77
     Net impairment of goodwill                                              438               --
     Gain on sale of loans                                                  (526)            (500)
     Amortization of Management Recognition Plan
         deferred compensation                                                13               28
     Release of ESOP Shares                                                  360              248
     Net securities losses                                                    15               45
     Deferred federal income tax credit                                     (158)               6
     Proceeds from sale of loans                                          32,584           31,150
              Origination of mortgage servicing rights, net                 (723)            (316)
     Origination of loans held for sale                                  (32,534)         (30,786)
     (Increase) decrease in interest receivable and other assets          (1,004)             764
     Increase (decrease) in other liabilities                             (1,325)             638
     (Increase) decrease in assets of discontinued operations             (5,418)          46,325
     Decrease in liabilities of discontinued operations                  (35,166)         (74,066)
                                                                        --------         --------
Net cash provided by operating activities                                (39,503)         (22,668)

Investing Activities
Proceeds from maturities of held-to-maturity securities                      503              340
Proceeds from maturities of available-for-sale securities                  1,948            1,210
Proceeds from sale of available-for-sale securities                          423            1,512
Proceeds from sales of real estate and
   other assets held for sale                                                105              121
Proceeds from sales of office properties and equipment                        --               27
Purchases of available-for-sale securities                                  (520)          (1,437)
Purchases of Federal Home Loan Bank stock                                   (181)            (273)
Purchases of office properties and equipment                                (229)            (245)
Net increase in loans receivable                                               4            1,487
                                                                        --------         --------
Net cash provided by investing activities                                  2,053            2,742




                                       7




                         FIRST DEFIANCE FINANCIAL CORP.
           Consolidated Condensed Statements of Cash Flows (Continued)
                                   (UNAUDITED)
                             (Amounts in Thousands)




- -------------------------------------------------------------------------------------
                                                                  Three Months Ended
                                                                      March 31,
                                                                 2002            2001
                                                                 ----            ----
                                                                           
Financing Activities
Net increase (decrease) in deposits                             (8,244)          45,965
Repayment of Federal Home Loan Bank long-term advances            (103)            (159)
Repayment of term notes payable                                   (160)            (150)
Net  increase (decrease) in Federal Home Loan Bank
     short-term advances                                        41,500          (76,500)
Proceeds from short-term line of credit                          1,300            5,000
Proceeds from Federal Home Loan Bank long term notes                --           60,000
Purchase of common stock for treasury                             (497)            (207)
Cash dividends paid                                               (850)            (780)
Proceeds from exercise of stock options                            363               71
                                                              --------         --------
Net cash used in financing activities                           33,309           33,240
                                                              --------         --------
Increase (decrease) in cash and cash equivalents                (4,141)          13,314
Cash and cash equivalents at beginning of period                38,521           22,366
                                                              --------         --------

Cash and cash equivalents at end of period                    $ 34,380         $ 35,680
                                                              ========         ========

Supplemental cash flow information:
Interest paid $                                                  4,305         $  6,915
                                                              ========         ========
Income taxes paid                                             $    400         $     --
                                                              ========         ========
Transfers from loans to real estate
     and other assets held for sale                           $    163         $    116
                                                              ========         ========
Noncash operating activities:
Change in deferred tax established on net unrealized
     gain or loss on available-for-sale securities            $    149         $   (340)
                                                              ========         ========
Noncash investing activities:
Increase (decrease) in net unrealized gain or loss on
     available-for-sale securities                            $   (404)        $    885
                                                              ========         ========
Noncash financing activities:
Cash dividends declared but not paid                          $    850         $    778
                                                              ========         ========



See accompanying notes


                                       8




                         FIRST DEFIANCE FINANCIAL CORP.
              Notes to Consolidated Condensed Financial Statements
                     (Unaudited at March 31, 2002 and 2001)

- --------------------------------------------------------------------------------

1.   Principles of Consolidation

     The consolidated  condensed  financial  statements  include the accounts of
     First Defiance Financial Corp. ("First Defiance" or "the Company"), its two
     wholly  owned  subsidiaries,  First  Federal  Bank of the  Midwest  ("First
     Federal"),  and First Insurance and Investments,  Inc. ("First  Insurance")
     and First  Federal's  wholly owned  mortgage  banking  company,  The Leader
     Mortgage Company, LLC ("The Leader"). Operations of The Leader were sold to
     US Bancorp in a  transaction  that was  completed on April 1, 2002.  In the
     opinion  of  management,   all   significant   intercompany   accounts  and
     transactions have been eliminated in consolidation.

2.   Basis of Presentation

     The consolidated condensed statement of financial condition at December 31,
     2001 has been derived from the audited  financial  statements at that date,
     which were included in First Defiance's Annual Report on Form 10-K.

     The accompanying  consolidated  condensed financial  statements as of March
     31, 2002 and for the three-month period ending March 31, 2002 and 2001 have
     been  prepared  by  First  Defiance   without  audit  and  do  not  include
     information  or  footnotes  necessary  for  the  complete  presentation  of
     financial  condition,  results of operations,  and cash flows in conformity
     with accounting principles generally accepted in the United States. For the
     purposes  of these  statements,  operations  of The Leader are  reported in
     results of  discontinued  operations  and all prior time periods  presented
     have been restated to reflect  results of  discontinued  operations.  It is
     suggested that these consolidated condensed financial statements be read in
     conjunction  with the financial  statements  and notes thereto  included in
     First Defiance's 2001 annual report on Form 10K for the year ended December
     31,  2001.  However,  in  the  opinion  of  management,   all  adjustments,
     consisting  of  only  normal  recurring  items,   necessary  for  the  fair
     presentation  of the financial  statements  have been made.  The results of
     operations  for  the  three-month  period  ended  March  31,  2002  are not
     necessarily  indicative  of the results that may be expected for the entire
     year.


                                       9




                         FIRST DEFIANCE FINANCIAL CORP.

        Notes to Consolidated Condensed Financial Statements (continued)
                     (Unaudited at March 31, 2002 and 2001)

- --------------------------------------------------------------------------------

3.   Change in Accounting Method

     On January 1, 2002, First Defiance adopted Financial  Accounting  Standards
     Board Statement No. 142, Goodwill and Other Intangible  Assets. As required
     by FAS No. 142,  goodwill is no longer  amortized into the income statement
     over an  estimated  life  but  rather  is  tested  at  least  annually  for
     impairment based on specific guidance included in the FAS No. 142. Based on
     an impairment test performed as of January 1, 2002, the Company  determined
     that a  portion  of  previously  recorded  goodwill  related  to its  First
     Insurance  business  unit was  impaired.  The  amount of  impairment  as of
     January 1, 2002,  which was $238,000 or $194,000 after tax, is reflected in
     the financial  statements as an adjustment for the cumulative  effect of an
     accounting change.

     During the quarter  ended March 31, 2002,  management  reached a settlement
     with the former  shareholders of one of the agencies acquired to form First
     Insurance  related  to an  earn-out  provision  of  the  original  purchase
     agreement.  The payment of $200,000 was recorded as additional goodwill for
     First  Insurance and was  considered  impaired.  This  $200,000  impairment
     adjustment is reported as an operating  cost by First  Defiance in the 2002
     first  quarter.  Remaining  goodwill  recorded  at First  Insurance  totals
     $3,529,000 at March 31, 2002.

     Results  from  continuing  operations  for the three months ended March 31,
     2001 include goodwill  amortization  expense of $77,000.  Had FAS Statement
     No. 142 been in effect for that  period,  the Company  would have  reported
     income from continuing operations of $1,007,000. This amount was determined
     as follows ($000s except for earnings-per-share amounts:


                                       10




                         FIRST DEFIANCE FINANCIAL CORP.

        Notes to Consolidated Condensed Financial Statements (continued)
                     (Unaudited at March 31, 2002 and 2001)

- --------------------------------------------------------------------------------

3.   Change in Accounting Method (continued)



                                                          For the Quarter ended March 31,
                                                               2002            2001
                                                               ----            ----
                                                                       
     Reported income from continuing operations              $   887         $     945
     Add back: Goodwill amortization                                                77
     Deduct: Tax benefit from deductible goodwill                                  (15)
                                                             -------         ---------
     Adjusted income from continuing operations              $   887         $   1,007
                                                             =======         =========

     Basic earnings per share:
         Reported income from continuing operations          $   .14         $     .15
         Add back: Goodwill amortization                                           .01
         Deduct: Tax benefit from deductible goodwill             --                --
                                                             -------         ---------
         Adjusted income from continuing operations          $   .14         $     .16
                                                             =======         =========

     Diluted earnings per share:
         Reported income from continuing operations          $   .14         $     .15
         Add back: Goodwill amortization                                           .01
         Deduct: Tax benefit from deductible goodwill                               --
                                                             -------         ---------
         Adjusted income from continuing operations          $   .14         $     .16
                                                             =======         =========


4.   Dividends on Common Stock

     As of March 31, 2002, First Defiance had declared a quarterly cash dividend
     of $.13 per share for the first quarter of 2002, payable April 26, 2002.

5.   Earnings Per Share

     Basic  earnings  per  share  as  disclosed  under  Statement  of  Financial
     Accounting  Standard  ("FAS") No. 128 has been  calculated  by dividing net
     income by the weighted average number of shares of common stock outstanding
     for the three  month-month  periods  ended March 31,  2002 and 2001.  First
     Defiance  accounts for the shares  issued to its Employee  Stock  Ownership
     Plan ("ESOP") in accordance with Statement of Position 93-6 of the American
     Institute of Certified Public Accountants  ("AICPA").  As a result,  shares
     controlled by the ESOP are not considered in the weighted average number of
     shares of common  stock  outstanding  until the  shares are  committed  for
     allocation to an  employee's  individual  account.  In the  calculation  of
     diluted  earnings per share for the  three-months  ended March 31, 2002 and
     2001,  the effect of shares  issuable under stock option plans and unvested
     shares under the Management  Recognition Plan have been accounted for using
     the Treasury Stock method.


                                       11



                         FIRST DEFIANCE FINANCIAL CORP.

        Notes to Consolidated Condensed Financial Statements (continued)
                     (Unaudited at March 31, 2002 and 2001)

- --------------------------------------------------------------------------------

5.   Earnings Per Share (continued)

     The following table sets forth the computation of basic and diluted earning
per share (in thousands except per share data):

                                                      Three Months Ended
                                                           March 31,
                                                       2002         2001
                                                       ----         ----

     Numerator for basic and diluted
       earnings per share - income from
        continuing operations                         $  887        $  945
                                                      ======        ======
     Denominator:
       Denominator for basic earnings per
         share - weighted average shares               6,442         6,366
       Effect of dilutive securities:
         Employee stock options                          199           111
         Unvested Management Recognition
             Plan stock                                   22            59
                                                      ------        ------
       Dilutive potential common shares                  221           170
                                                      ------        ------
       Denominator for diluted earnings
         per share - adjusted weighted average
         shares and assumed conversions                6,663         6,536
                                                      ======        ======
     Basic earnings per share                         $  .14        $  .15
                                                      ======        ======
     Diluted earnings per share                       $  .14        $  .15
                                                      ======        ======

                                       12





                         FIRST DEFIANCE FINANCIAL CORP.

        Notes to Consolidated Condensed Financial Statements (continued)
                     (Unaudited at March 31, 2002 and 2001)



- -------------------------------------------------------------------------------------------

6.   Loans

     Loans receivable and held for sale consist of the following (in thousands):

                                                                  March 31,    December 31,
                                                                    2002            2001
                                                                    ----            ----
                                                                            
     Real Estate:
              One-to-four family residential                      $166,112        $167,738
              Construction                                           5,054           7,875
              Non-residential and multi-family real estate         180,576         174,052
                                                                  --------        --------
                                                                   351,742         349,665
     Other Loans:
              Commercial                                            80,904          83,690
              Consumer finance                                      38,127          40,739
              Home equity and improvement                           39,075          36,179
                                                                  --------        --------
                                                                   158,106         160,608
                                                                  --------        --------
     Total real estate and other loans                             509,848         510,273
     Deduct:
              Loans in process                                       2,315           2,888
              Net deferred loan origination fees and costs           1,060           1,024
              Allowance for loan loss                                6,933           6,548
                                                                  --------        --------
              Totals                                              $499,540        $499,813
                                                                  ========        ========


     Changes in the allowance for loan losses were as follows:

                                                                    Three Months ended
                                                                          March, 31
                                                                  2002               2001
                                                                  ----               ----

                                                                              
     Balance at beginning of period                              $6,548             $6,331
     Provision for loan losses                                      582                135
     Charge-offs:
         One to four family residential real estate                  49                 --
         Non-residential and multi-family real estate                54                 --
         Consumer finance                                           147                149
                                                                 ------             ------
     Total Charge-offs                                              250                149
     Recoveries                                                      53                 50
                                                                 ------             ------
     Net Charge-offs                                                 97                 99
                                                                 ------             ------
     Ending allowance                                            $6,933             $6,367
                                                                 ======             ======




                                       13




                         FIRST DEFIANCE FINANCIAL CORP.

        Notes to Consolidated Condensed Financial Statements (continued)
                     (Unaudited at March 31, 2002 and 2001)

- --------------------------------------------------------------------------------

7.   Deposits

     A summary of deposit balances is as follows (in thousands):

                                                    March 31,    December 31,
                                                      2002            2001
                                                      ----            ----
     Non-interest-bearing checking accounts        $ 28,349        $ 25,428
     Interest-bearing checking accounts              36,567          35,304
     Savings accounts                                38,750          36,952
     Money market demand accounts                   124,128         114,253
     Certificates of deposit                        378,980         402,911
                                                   --------        --------
                                                   $606,774        $614,848
                                                   ========        ========

                                       14





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

General
- -------
First  Defiance is a holding  company which  conducts  business  through its two
wholly owned  subsidiaries,  First Federal Bank of the Midwest ("First Federal")
and  First  Insurance  and  Investments,  Inc.  ("First  Insurance")  and  First
Federal's  wholly  owned  subsidiary,  The Leader  Mortgage  Company,  LLC ("The
Leader").  Effective April 1, 2001, The Leader, a mortgage banking company,  has
been sold and its  operating  results are reported as  discontinued  operations.
First  Federal is  primarily  engaged in  attracting  deposits  from the general
public through its offices and using those and other available  sources of funds
to  originate  loans  primarily  in the areas in which its offices are  located.
First Federal's traditional banking activities include originating and servicing
residential,   commercial  and  consumer  loans;  providing  a  broad  range  of
depository services;  and providing trust services.  First Federal is subject to
the regulations of certain federal agencies and undergoes periodic  examinations
by those  regulatory  authorities.  First Insurance is an insurance  agency that
does business in the Defiance,  Ohio area.  First Insurance  offers property and
casualty, life insurance,  group and individual health insurance, and investment
products.

First  Defiance  also  invests in U.S.  Treasury and federal  government  agency
obligations,  money  market  mutual funds which are  comprised of U.S.  Treasury
obligations,  obligations  of the State of Ohio and its political  subdivisions,
mortgage-backed   securities   which  are  issued  by  federal   agencies,   and
collateralized mortgage obligations ("CMOs") and real estate mortgage investment
conduits ("REMICs"). Management determines the appropriate classification of all
such  securities at the time of purchase in accordance  with FASB  Statement No.
115, Accounting for Certain Investments in Debt and Equity Securities.

Securities  are  classified  as  held-to-maturity  when First  Defiance  has the
positive  intent and ability to hold the security to maturity.  Held-to-maturity
securities are stated at amortized cost and had a recorded value of $5.1 million
at  March  31,  2002.  Securities  not  classified  as  held-to-maturity  or are
classified  as  available-for-sale,  which are  stated  at fair  value and had a
recorded  value of $46.4  million  at March  31,  2002.  The  available-for-sale
portfolio  consists  of  U.S.  Treasury   securities  and  obligations  of  U.S.
Government  corporations  and agencies  ($18.4  million),  corporate bonds ($8.5
million), certain municipal obligations ($8.7 million), adjustable-rate mortgage
backed  security  mutual funds ($2.0  million),  CMOs and REMICs ($3.0 million),
mortgage backed securities ($3.7 million),  and preferred stock and other equity
investments  ($2.1  million).   In  accordance  with  FASB  Statement  No.  115,
unrealized  holding  gains and losses  deemed  temporary  on  available-for-sale
securities are reported in a separate component of stockholders'  equity and are
not  reported  in earnings  until  realized.  Net  unrealized  holding  gains on
available-for-sale securities were $768,000 at March 31, 2002, or $505,000 after
considering the related deferred tax liability.

First Defiance's  investment  portfolio will increase  substantially as proceeds
from the sale of The Leader are reinvested


                                       15




The  profitability of First Defiance is primarily  dependent on its net interest
income and non-interest  income.  Net interest income is the difference  between
interest and dividend income on interest-earning  assets,  principally loans and
securities, and interest expense on interest-bearing deposits, Federal Home Loan
Bank advances, and other borrowings.  The Company's non-interest income includes
deposit and loan servicing fees, gains on sales of mortgage loans, and insurance
commissions.  First  Defiance's  earnings  also depend on the provision for loan
losses and non-interest  expenses,  such as employee  compensation and benefits,
occupancy and equipment expense,  deposit insurance premiums,  and miscellaneous
other expenses, as well as federal income tax expense.

Forward-Looking Information
- ---------------------------
Certain  statements  contained in this quarterly  report that are not historical
facts, including but not limited to statements that can be identified by the use
of forward-looking terminology such as "may", "will", "expect", "anticipate", or
"continue"  or the negative  thereof or other  variations  thereon or comparable
terminology are  "forward-looking  statements" within the meaning of Section 27A
of the Securities Act of 1933, as amended, and Section 21B of the Securities Act
of 1934, as amended. Actual results could differ materially from those indicated
in such  statements  due to risks,  uncertainties  and changes with respect to a
variety of market and other factors.

Changes in Financial Condition
- ------------------------------
At March 31, 2002,  First Defiance's  total assets,  deposits and  stockholders'
equity  amounted  to  $1.132   billion,   $606.8  million  and  $112.9  million,
respectively,  compared to $1.133  billion,  $614.8 million and $111.0  million,
respectively,  at December 31, 2001.  Total assets of  discontinued  operations,
included  in total  assets,  were  $493.9  million at March 31,  2002 and $488.5
million at December 31, 2001.  The  discussion  below focuses only on assets and
liabilities from continuing operations.

Net loans  receivable  decreased to $499.5 million at March 31, 2002 from $499.8
million at  December  31,  2001.  The  reduction  in loans  receivable  occurred
primarily in the  construction and  single-family  residential  category,  which
declined $3.8 million to $168.9 million at March 31, 2002 from $172.7 million at
December  31,  2001.  This  reduction  was due to the  refinance  activity  that
continued in the first quarter of 2002. The majority of loans refinanced are now
sold into the secondary market to limit the Company's  exposure to interest rate
risk on  long-term  fixed  rate  loans.  The  reduction  in  mortgage  loans was
partially  replaced by commercial  loans and  non-residential  and  multi-family
residential real estate loans, which increased $3.8 million to $261.5 million at
March 31, 2002 from $257.7 million at December 31, 2001.

The investment portfolio decreased to $51.5 million at March 31, 2002 from $54.3
million at December 31, 2001. Pay-downs and maturities of investment  securities
were not  reinvested  as those  funds  were used to fund the  operations  of The
Leader during the 2002 first quarter.

                                       16





Deposits decreased from $614.8 million at December 31, 2001 to $606.8 million as
of March 31, 2002. Certificates of deposit balances declined by $23.9 million to
$379.0 million at March 31, 2002, from $402.9 million at December 31, 2001. This
decrease was the result of a $16.2 million decrease in brokered  certificates of
deposit  and a $7.7  million  decrease  in  certificates  of deposit  originated
through First Federal's  branch  network.  The decline in certificate of deposit
balances was partially  offset by a $9.9 million increase in money market demand
accounts,  to $124.1  million at March 31, 2002 from $114.3  million at December
31, 2001,  and a $4.2  million  increase in interest  and  non-interest  bearing
checking  accounts,  to $64.9  million at March 31,  2002 from $60.7  million at
December 31,  2001.  The Company has focused on  increasing  its lower cost core
deposits,  and at the same time was less aggressive in retaining higher cost CDs
during the 2002 first quarter in anticipation of receiving the proceeds from the
sale of The Leader early in April, 2002.

Additionally,  FHLB advances and notes payable  increased to $237.7  million and
$25.4  million,  respectively,  at March 31, 2002 from $196.3  million and $24.2
million,  respectively,  at December  31,  2001.  This is due to fact that First
Federal Bank  continued to fund the  activities  of The Leader  during the first
quarter.

                                       17




Average  Balances,  Net  Interest  Income and  Yields  Earned and Rates Paid The
following  table  presents for the periods  indicated the total dollar amount of
interest from average  interest-earning assets and the resultant yields, as well
as the interest expense on average interest-bearing liabilities,  expressed both
in  thousands  of dollars  and rates,  and the net  interest  margin.  Dividends
received are included as interest income.  The table does not reflect any effect
of income taxes. All average balances are based upon daily balances. The average
balance  sheets and income  statements  have been adjusted to allocate  interest
expense  associated  with  financing  The Leader's  operations  to  discontinued
operations.  The average  balance of FHLB advances for this yield  analysis does
not include those advances  which were used to finance The Leader's  operations.
The  interest-bearing  liabilities  reflect only those funds necessary for First
Defiance's continuing operations.



                                                                        Three Months Ended March 31,
                                           --------------------------------------------------------------------------------------
                                                               2002                                        2001
                                           -----------------------------------------    -----------------------------------------
                                             Average                          Yield       Average                           Yield
                                             Balance         Interest         Rate(1)     Balance         Interest         Rate(1)

                                                                                                          
Interest-earning assets:
   Loans receivable                        $  496,671       $    8,961          7.32%   $  528,345       $   11,294         8.67%
   Securities                                  53,499              768          5.82        60,037            1,003         6.78
   FHLB stock                                  16,308              181          4.50        15,254              273         7.26
                                           ----------       ----------                  ----------       ----------
   Total interest-earning assets              566,478            9,910          7.09       603,636           12,570         8.45
Non-interest-earning assets
   (including assets of discontinued
    operations)                               583,625                                      445,169
                                           ----------                                   ----------
   Total assets                            $1,150,103                                   $1,048,805
                                           ==========                                   ==========

Interest-bearing liabilities (3):
   Deposits                                $  496,495       $    3,928          3.21%   $  441,623       $    5,768         5.30%
   FHLB advances and other                      7,698               81          4.27        99,711            1,377         5.60
   Notes payable                               18,994              192          4.10        14,574              308         8.57
                                           ----------       ----------                  ----------       ----------
   Total interest-bearing liabilities         523,187            4,201          3.26       555,908            7,453         5.44
Non-interest bearing deposits                  28,138               --           --         31,545               --           --
                                           ----------       ----------          ----    ----------       ----------         ----
Total including non-interest bearing
   demand deposits                            551,325            4,201          3.09       587,453            7,453         5.14
Non-interest-bearing liabilities
   (including liabilities of
    discontinued operations)                  486,693                                      360,686
                                           ----------                                   ----------
   Total liabilities                        1,038,018                                      948,139
Stockholders' equity                          112,085                                      100,666
                                           ----------                                   ----------
   Total liabilities and stock-
      holders' equity                      $1,150,103                                   $1,048,805
                                           ==========                                   ==========
Net interest income; interest
   rate spread                                              $    5,709          3.84%                    $    5,117         3.01%
                                                            ==========          ====                     ==========         ====
Net interest margin (2)                                                         4.09%                                       3.44%
                                                                                ====                                        ====
Average interest-earning assets
   to average interest-bearing
   liabilities                                                                   108%                                        109%
                                                                                ====                                         ===

- --------------------
(1)  Annualized
(2)  Net   interest   margin  is  net   interest   income   divided  by  average
     interest-earning assets.
(3)  This analysis does not reflect borrowings to fund discontinued operations.

                                       18



Results of Operations
- ---------------------

Three Months Ended March 31, 2002 compared to Three Months Ended March 31, 2001
- -------------------------------------------------------------------------------

On a consolidated  basis,  First Defiance had net income of $2.7 million or $.41
per share for the three months ended March 31, 2002  compared to $3.1 million or
$.47 per share in 2001. Net income before the  cumulative  effect of a change in
accounting  for  goodwill  was $2.9 million or $.44 per share for the 2002 first
quarter and income from continuing operations totaled $887,000 or $.14 per share
for the 2002 first  quarter  compared  to $945,000 or $.15 per share in the same
period in 2001.

Net Interest  Income.  Net interest  income from  continuing  operations for the
quarter  ended March 31, 2002 was $5.5 million  compared to $4.8 million for the
same period in 2001.  Net interest  margin for the 2002 first  quarter was 4.09%
compared to 3.44% for the same period in 2001.

Total interest income from continuing  operations  decreased by $2.6 million, or
20.9%,  from $12.3  million  for the three  months  ended March 31, 2001 to $9.7
million for the three  months  ended March 31,  2002.  The decrease was due to a
reduction in the average balance of loans receivable between the two periods, to
$496.7  million for the quarter ended March 31, 2002 compared to $528.3  million
for the same  period in  2001.This  decrease  is a result  of the high  level of
refinance  activity that the Company  experienced in its mortgage loan portfolio
during  2001 and the first  quarter of 2002.  The  balance of the  single-family
mortgage  portfolio  was $221.1  million at March 31,  2001  compared  to $166.1
million at March 31,  2002 as most of the new loans  originated  to replace  the
refinanced  loans in the  portfolio  were sold into the  secondary  market.  The
reduction in mortgage loans was partially replaced by an increase in the average
balance of commercial loans and  non-residential  and  multi-family  residential
real estate  loans,  which  increased  from $230.2  million at March 31, 2001 to
$261.5  million at the same  point in 2002.  The  liquidity  created by this net
reduction in loans  receivable was used to fund  operations at The Leader rather
than being invested in interest  earning assets at First Federal Bank. The yield
on  interest-earning  assets also decreased to 7.09% for the three-month  period
ended  March 31,  2002 from 8.45% for the same  period in 2001 due to  declining
interest rates.

Interest  earnings from the investment  portfolio  decreased to $768,000 for the
three months  ended March 31, 2002  compared to $1.0 million for the same period
in 2001.  The  decrease in interest  income was  primarily  the result of a $6.5
million  decrease in the average  balance of investment  securities,  from $60.0
million  for the first  quarter of 2001 to $53.5  million for the same period in
2002.  Additionally,  the yield on the average  portfolio  balance for the three
months  ended March 31, 2002 was 5.82%  compared to 6.78% for the same period in
2001.

                                       19





Interest expense from continuing operations decreased by $3.3 million, or 43.6%,
to $4.2 million for the first  quarter of 2002  compared to $7.5 million for the
same period in 2001. The decrease is due primarily to a 218 basis point decrease
in the average cost of  interest-bearing  liabilities,  from 5.44% for the first
quarter of 2001 compared to 3.26% in the first quarter of 2002. In addition, the
average balances of  interest-bearing  liabilities  decreased $36.1 million from
$555.9  million first  quarter of 2001  compared to $523.2  million in the first
quarter of 2002.  The average  balance  sheets and income  statements  have been
adjusted to allocate  interest  expense  associated  with financing The Leader's
operations to discontinued  operations.  Therefore, the average interest-bearing
liabilities  reflect only those funds necessary for First Defiance's  continuing
operations.

Provision for Loan Losses. The provision for loan losses increased $447,000,  to
$582,000 for the three-months ended March 31, 2002 from $135,000 during the same
period in 2001. The increase in the provision was due both to an increase in the
balance of  commercial  and  non-residential  real estate loan  balances,  which
require a larger reserve,  and an increase in classified assets, to $9.7 million
from $7.9 million. Most of the increase was in loans classified as "substandard"
by management,  which  increased by $1.7 million  between  December 31, 2001 and
March 31, 2002. Of this $1.7 million increase in classified  loans, $1.5 million
was in  residential  mortgage  loans.  Provisions for loan losses are charged to
earnings  to bring  the total  allowance  for loan  losses  to the level  deemed
appropriate by management based on historical experience, the volume and type of
lending  conducted  by  First  Defiance,   industry  standards,  the  amount  of
non-performing assets and loan charge-off activity, general economic conditions,
particularly as they relate to First  Defiance's  market area, and other factors
related to the collectibility of First Defiance's loan portfolio.

Non-performing assets and asset quality ratios for First Defiance were as
follows (in $000's):



                                                         March 31,     December 31,
                                                           2002            2001
                                                           ----            ----

                                                                   
     Non-accrual loans                                   $   3,311       $   2,255
     Loans over 90 days past due and still accruing             --              --
                                                         ---------       ---------
     Total non-performing loans                              3,311           2,255
     Real estate owned (ORE)                                   194             136
                                                         ---------       ---------
     Total non-performing assets                         $   3,505       $   2,391
                                                         =========       =========

     Allowance for loan losses as a
         percentage of total loans                            1.36%           1.28%
     Allowance for loan losses as a
         percentage of non-performing assets                197.80%         273.86%
     Allowance for loan losses as a
         percentage of  non-performing loans                209.39%         290.38%
     Total non-performing assets as a percentage
         of total assets from continuing operations           0.55%           0.37%
     Total non-performing loans as a
         percentage of total loans                            0.65%           0.44%



                                       20




Of the $3.3 million in non-accrual  loans, $1.8 million were commercial loans or
non-residential  real estate loans and $1.3 million  were  residential  mortgage
loans. The allowance for loan losses at March 31, 2002 was $6.9 million compared
to $6.4 million at March 31, 2001 and $6.5 million at December 31, 2001. For the
quarter  ended March 31,  2001,  First  Defiance  charged off  $250,000 of loans
against its allowance and realized  recoveries of $53,000 from loans  previously
charged  off.  During  the same  quarter in 2001,  First  Defiance  charged  off
$149,000 in loans and realized recoveries of $99,000.

Non-Interest Income. Non-interest income increased $270,000 in the first quarter
of 2002,  to $2.42  million  for the  quarter  ended  March 31,  2002 from $2.15
million  for the same  period in 2001.  Individual  components  of  non-interest
income are as follows:

Deposit Fees.  Deposit fees increased $100,000 to $552,000 for the quarter ended
March 31, 2002 from  $452,000 for the quarter  ended March 31,  2001.  Increases
occurred  primarily  in debit  card  interchange  fees  which  is a result  of a
marketing program to promote the use of debit cards and an increase in NSF fees.

Insurance Commission. Insurance commission income increased $150,000 to $883,000
in the first quarter of 2002 from $733,000 in the same period of 2001. Increases
occurred in the property  and casualty  lines as well as income from the sale of
securities  and annuities.  Insurance  commission  income also includes  $84,000
related to the placement of force-placed  insurance for The Leader. This portion
of First Insurance's income is not recurring with the sale of The Leader.  First
Insurance  also  incurred  $67,000  of  related  expense   associated  with  the
force-placed insurance which also won't be recurring.

Other Non-Interest Income.  Other non-interest income,  including loan servicing
fees,  dividends  on Federal  Home Loan Bank stock,  gain on sale of loans,  and
other miscellaneous charges,  increased to $$990,000 for the quarter ended March
31, 2002 from $968,000 for the same period in 2001.

Non-Interest  Expense.  Total  non-interest  expense increased  $500,000 to $6.0
million  for the quarter  ended  March 31,  2002 from $5.5  million for the same
period  in  2001.  Significant  individual  components  of the  increase  are as
follows:

Compensation  and Benefits.  Compensation and benefits  increased  $350,000 from
$2.95 million for the quarter ended March 31, 2002 to $3.30 million for the same
period in 2001.  This  increase was the result of staffing  increases as well as
merit and cost of living increases.

                                       21





Amortization  and  Impairment  of  Goodwill.  Effective  January 1, 2002,  First
Defiance  adopted  Financial  Accounting  Standards  Board  Statement  No.  142,
Goodwill and Other Intangible Assets. As required under the standard, management
evaluated goodwill recorded at its First Insurance & Investments  subsidiary for
the purpose of  measuring  impairment  and  determined  that such  goodwill  was
impaired  by  $238,000  ($194,000  or $.03 per share after tax) as of January 1,
2002.  As  permitted,  this amount is reflected  in the income  statement as the
cumulative  effect of a change  in  accounting  principle.  In  addition  to the
$238,000 of impaired  goodwill,  during the first  quarter,  First Defiance paid
additional  consideration of $200,000 to settle a contingent payout clause under
an agreement  entered into in 1998 when First  Insurance was  acquired.  Because
this  settlement  was not reached until after January 1, 2002, the impairment of
the related  goodwill  created by the  settlement  is  recorded as an  operating
expense rather than as part of the cumulative  effect  adjustment.  The $200,000
payment is included in other non-interest expense during the 2002 first quarter.
Additionally,  as a result of Statement  No. 142,  First  Defiance was no longer
required  to  recognize  goodwill  amortization  as an expense in the 2002 first
quarter.  Such  amortization  totaled $77,000 in the first quarter of 2001. (See
Note 3 to the Consolidated Condensed Financial Statements)

Other  Non-Interest  Expenses.  Other  non-interest  expenses  (including  state
franchise tax, data processing,  deposit premiums, and loan servicing) increased
to $2.5  million for the quarter  ended March 31, 2002 from $2.4 million for the
same period in 2001.

First Defiance has computed  federal income tax expense in accordance  with FASB
Statement  No. 109 which  resulted  in an  effective  tax rate of 35.63% for the
quarter ended March 31, 2002 compared to 32.64% for the same period in 2001. The
higher tax rate was caused by the $200,000 goodwill  write-off which was not tax
deductible.

As a result of the above  factors,  income from  continuing  operations  for the
quarter  ended  March  31,  2001  was  $887,000  compared  to  $945,000  for the
comparable period in 2001. On a per share basis,  basic and diluted earnings per
share for the  three  months  ended  March  31,  2002 and 2001  from  continuing
operations were each $.14 and $.15, respectively.

Earnings from discontinued  operations,  which is a summary of the operations of
The Leader netted with any gains or losses recognized on inter-company financing
activities,  totaled $2.0 million after tax or $.31 per share for the 2002 first
quarter  compared to $2.1 million or $.33 per share for the 2001 first  quarter.
Also in the 2002 first  quarter,  First  Defiance  recorded a $194,000 after tax
charge  representing the cumulative  effect of changing the method of accounting
for  goodwill.   Taking  discontinued   operations  and  the  cumulative  effect
adjustment  into account,  First  Defiance had net income of $2.7 million in the
2002 first quarter compared to $3.1 million in the same period in 2001.

First Defiance's board of directors declared a dividend of $.13 per common share
as of March 31, 2002. The dividend amounted to $892,971,  including dividends on
unallocated ESOP shares. It was paid on April 26, 2002. Dividends are subject to
determination  and  declaration by the board of directors,  which will take into
account First Defiance's financial condition and results of operations, economic
conditions,  industry  standards and regulatory  restrictions which affect First
Defiance's ability to pay dividends.

                                       22





Liquidity and Capital Resources
As a  regulated  financial  institution,  First  Federal is required to maintain
appropriate levels of "liquid" assets to meet short-term  funding  requirements.
With the completion of the sale of The Leader early in the second quarter, First
Defiance has a significant amount of liquidity.

First Defiance used $39.5 million of cash from operating  activities  during the
first three months of 2002. However,  excluding discontinued  operations,  First
Defiance generated $1.0 million of cash from operations during that same period.
The Company's  cash from  operating  activities  results from net income for the
period,  adjusted for various  non-cash items,  including the provision for loan
losses,  depreciation  and  amortization,  including  amortization  of  mortgage
servicing  rights,  goodwill  write-offs,  ESOP  expense  related  to release of
shares, and changes in loans available for sale,  interest  receivable and other
assets, and other liabilities.  The primary investing activity of First Defiance
is the  origination  of loans (both for sale in the  secondary  market and to be
held in portfolio),  which is funded with cash provided by operations,  proceeds
from the  amortization  and  prepayments of existing  loans,  the sale of loans,
proceeds from the sale or maturity of securities,  borrowings from the FHLB, and
customer deposits.

At March 31, 2002, First Defiance had $29.4 million in outstanding mortgage loan
commitments  and loans in  process  to be funded  generally  within the next six
months and an additional  $79.2 million  committed  under existing  consumer and
commercial  lines of credit and  standby  letters of credit.  Also at that date,
First Defiance had commitments to sell $1.1 million of loans held-for-sale. Also
as of March 31,  2002,  the total  amount of  certificates  of deposit  that are
scheduled to mature by March 31, 2003 is $230.0 million. First Defiance believes
that it has adequate resources to fund commitments as they arise and that it can
adjust the rate on savings  certificates to retain deposits in changing interest
rate environments.  If First Defiance requires funds beyond its internal funding
capabilities,   advances  from  the  FHLB  of  Cincinnati  and  other  financial
institutions are available.

Upon  the  sale of The  Leader,  First  Defiance  had net  investible  funds  of
approximately  $365  million.  Of this,  $81.5  million was used to pay off FHLB
overnight  advances and $19.6 million was used to pay off term debt.  Management
also  elected to prepay $25  million of fixed rate FHLB  advances,  incurring  a
prepayment  penalty of $539,000 in the 2002 second  quarter.  The balance of the
funds from the sale of The Leader  has been added to the  investment  portfolio.
Approximately $130 million of those funds have been invested long-term to earn a
yield of 5.65% and the balance is invested in short-term securities or overnight
in anticipation of rising rates.

First Defiance utilizes forward purchase and forward sale agreements to meet the
needs of its customers and manage its exposure to fluctuations in the fair value
of mortgage  loans held for sale and its pipeline.  These  forward  purchase and
forward sale  agreements are considered to be derivatives as defined by FAS 133,
Accounting for Derivatives and Hedging  Instruments.  The change in value in the
forward  purchase  and forward sale  agreements  is  approximately  equal to the
change in value in the  loans  held for sale and the  effect of this  accounting
treatment is not material to the financial statements.

                                       23





First Defiance also invests in on-balance sheet derivative securities as part of
the overall asset and liability management process.  Such derivative  securities
include REMIC and CMO  investments.  Such investments are not classified as high
risk at March 31,  2002 and do not present  risk  significantly  different  than
other mortgage-backed or agency securities.

First Federal is required to maintain  specified  amounts of capital pursuant to
regulations  promulgated by the OTS. The capital standards generally require the
maintenance  of  regulatory  capital  sufficient  to  meet  a  tangible  capital
requirement, a core capital requirement, and a risk-based capital requirement.

The  following  table sets forth  First  Federal's  compliance  with each of the
capital  requirements  at March 31, 2002.  This table includes the operations of
The Leader and is consistent with amounts reported on First Federal's  quarterly
Thrift Financial Report for the quarter ended March 31, 2002.



                                                            Core Capital             Risk-Based Capital
                                                      Adequately       Well       Adequately       Well
                                                     Capitalized   Capitalized   Capitalized   Capitalized
                                                     -----------   -----------   -----------   -----------

                                                                                      
  Regulatory Capital                                    $71,177       $71,177       $80,141       $80,141
  Minimum required regulatory capital                    42,720        53,400        57,193        71,491
                                                       --------       -------      --------        ------
  Excess regulatory capital                             $28,457       $17,777       $22,948        $8,650
                                                       ========       =======      ========        ======

  Regulatory capital as a percentage of assets (1)          6.7%          6.7%         11.2%         11.2%
  Minimum capital required as a percentage of               4.0%          5.0%          8.0%         10.0%
                                                       --------       -------      --------        ------
  assets
  Excess regulatory capital as a percentage in
  excess of requirement                                     2.7%           1.7%         3.2%          1.2%
                                                       ========       =======      ========        ======



(1)  Core capital is computed as a percentage of adjusted total assets of $1.068
     billion.   Risk-based   capital  is  computed  as  a  percentage  of  total
     risk-weighted assets of $714.9 million.

Had First Federal calculated its capital requirements for continuing  operations
only,  the required  amounts and the related  excess  capital would have been as
follows:



                                                            Core Capital             Risk-Based Capital
                                                      Adequately       Well       Adequately       Well
                                                     Capitalized   Capitalized   Capitalized   Capitalized
                                                     -----------   -----------   -----------   -----------

                                                                                     
  Regulatory Capital                                   $124,985      $124,985      $131,146      $131,146
  Minimum required regulatory capital                    39,227        49,034        52,907        66,134
                                                       --------       -------      --------      --------
  Excess regulatory capital                             $85,758       $75,951       $78,239       $65,012
                                                       ========       =======      ========      ========

  Regulatory capital as a percentage of assets (1)         19.6%         19.6%         26.7%         26.7%
  Minimum capital required as a percentage of               4.0%          5.0%          8.0%         10.0%
                                                       --------       -------      --------      --------
  assets
  Excess regulatory  capital  as a  percentage  in
  excess of requirement                                    15.6%         14.6%         18.7%         16.7%
                                                       ========       =======      ========      ========


(1)  Core capital is computed as a percentage of adjusted total assets of $637.4
     million.   Risk-based   capital  is  computed  as  a  percentage  of  total
     risk-weighted assets of $492.2 million.



                                       24



The  difference  between these two  calculations  relates to the  elimination of
$44.2 million of dis-allowed  mortgage servicing rights as of March 31, 2002 and
the elimination of $9.6 million of goodwill which had been recorded on the books
of The Leader.  Also note that assets for continuing  operations do not consider
the reinvestment of any of the proceeds from the sale of The Leader,  which will
reduce the  estimated  excess  capital  amounts and the  capital  amounts do not
include the estimated $10 million  after-tax gain that First Federal realized on
the sale of The Leader.

Pro Forma Income Statement
Management does not believe that income from continuing  operations as presented
in the consolidated  condensed financial statements  accurately  represents what
the results of operations  for First Defiance will be on a  going-forward  basis
because the continuing operations results do not reflect the reinvestment of any
of the proceeds from the sale of The Leader.  Such proceeds,  which includes the
repayment of inter-company  debt as well as the payment of the purchase price by
US Bank,  will increase  First  Defiance's  total assets by  approximately  $275
million over the reported assets of continuing  operations,  after the repayment
of FHLB advances to the extent that such advances could be prepaid.

The  following  pro-forma  income  statement  attempts  to  present  what  First
Defiance's  results from continuing  operations  would have been had the sale of
The Leader  occurred as of January 1, 2002 and the proceeds  from the sale fully
invested for the entire  quarter.  Management  has estimated that the additional
assets  added to the balance  sheet as a result of the sale of The Leader  would
have been  reinvested  to yield a weighted  average rate of 4.44%.  Also, to the
extent possible, management has assumed that proceeds of the sale have been used
to prepay  advances.  It should also be noted that  management will take several
months to get the proceeds from the sale of The Leader  reinvested  and that the
pro-forma  results  reported below might not be indicative of the actual results
First  Defiance  will  achieve.  Dollars  are in  thousands  (except  per  share
amounts).

                                                      Continuing Operations
                                          Pro Forma       As Reported

     Interest income                        $12,772         $ 9,729
     Interest expense                         6,717           4,201
                                            -------         -------
     Net interest income                      6,055           5,528
     Provision for loan losses                  582             582
                                            -------         -------
     Net interest after provision             5,473           4,946

     Non-interest income                      2,425           2,425
     Non-interest expense                     5,993           5,993
                                            -------         -------

     Income before income taxes               1,905           1,378
     Income taxes                               676             491
                                            -------         -------

     Income from continuing operations      $ 1,229         $   887
                                            =======         =======

     Income per share from
         continuing operations                 $.18            $.14
                                            ======          =======


                                       25





FDIC  Insurance  The  deposits  of First  Federal are  currently  insured by the
Savings  Association  Insurance  Fund("SAIF") which is administered by the FDIC.
The FDIC also  administers  the Bank  Insurance  Fund  ("BIF")  which  generally
provides  insurance to  commercial  bank  depositors.  Both the SAIF and BIF are
required by law to maintain a reserve ratio of 1.25% of insured deposits.  First
Federal's annual deposit insurance  premiums for 2002 are  approximately  $0.018
per $100 of deposits.


                                       26


Item 3. Qualitative and Quantitative Disclosure About Market Risk
- -----------------------------------------------------------------

As discussed in detail in the 2001 Annual Report on Form 10-K,  First Defiance's
ability to maximize net income is dependent on management's  ability to plan and
control net interest income through  management of the pricing and mix of assets
and  liabilities.  Because a large  portion of assets and  liabilities  of First
Defiance  are  monitory  in nature,  changes in interest  rates and  monetary or
fiscal policy affect its financial  condition and can have significant impact on
the net income of the Company.  First  Defiance  does not use off balance  sheet
derivatives  to  enhance  its risk  management,  nor does it engage  in  trading
activities beyond the sale of mortgage loans.

First  Defiance  monitors its exposure to interest  rate risk on a monthly basis
through simulation  analysis which measures the impact changes in interest rates
can have on net  income.  The  simulation  technique  analyses  the  effect of a
presumed  100 basis point  shift in interest  rates  (which is  consistent  with
management's  estimate of the range of potential interest rate fluctuations) and
takes into account prepayment speeds on amortizing financial  instruments,  loan
and  deposit  volumes and rates,  nonmaturity  deposit  assumptions  and capital
requirements.  The results of the  simulation  indicate  that in an  environment
where interest rates rise or fall 100 basis points over a 12 month period, using
March 2002 amounts as a base case, First Defiance's net interest income would be
impacted by less than the board mandated guidelines of 10%.

Management  will reassess its exposure to interest rate risk as it reinvests the
proceeds from the sale of The Leader.


                                       27




                         FIRST DEFIANCE FINANCIAL CORP.

PART II-OTHER INFORMATION

Item 1.   Legal Proceedings

          First Defiance is not engaged in any legal proceedings of a material
nature.

Item 2.   Changes in Securities

          Not applicable.

Item 3.   Defaults upon Senior Securities

          Not applicable.

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

          At the  annual  meeting of  shareholders  held on April 23,  2002,  in
          Defiance,  Ohio the shareholders elected three directors to three-year
          terms.  The  following  is a  tabulation  of all votes  timely cast in
          person or by proxy by  shareholders  of First  Defiance for the annual
          meeting:

I.        Nominees for Director with Three-year Terms Expiring in 2005:

          NOMINEE                    FOR          WITHHELD
          John U. Fauster III     5,657,661         36,875
          Thomas A. Voigt         5,651,380         43,156
          James L. Rohrs          5,319,017        375,519

Item 5.   Other Information

          Not applicable.

Item 6.   Exhibits and Reports on Form 8-K

          Not applicable

                                       28





                         FIRST DEFIANCE FINANCIAL CORP.

                                   SIGNATURES


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

                                       First Defiance Financial Corp.
                                       (Registrant)


Date:  May 14, 2002                    By:   /s/ William J. Small
       ------------                       ------------------------
                                             William J. Small
                                             Chairman, President and
                                             Chief Executive Officer


Date:  May 14, 2002                    By:   /s/ John C. Wahl
       ------------                       ---------------------------------
                                             John C. Wahl
                                             Senior Vice President, Chief
                                             Financial Officer and
                                             Treasurer




                                       29