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 September 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 0-26850
                       -------

                         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 |_|

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |X| No |_|

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 -
6,292,763 shares outstanding at November 8, 2004



                         FIRST DEFIANCE FINANCIAL CORP.

                                      INDEX

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

Item 1. Consolidated Condensed Financial Statements (Unaudited):

        Consolidated Condensed Statements of Financial
        Condition - September 30, 2004 and December 31, 2003              2

        Consolidated Condensed Statements of Income -
        Three and nine months ended September 30, 2004 and 2003           4

        Consolidated Condensed Statement of Changes in Stockholders'
        Equity - Nine months ended September 30, 2004                     5

        Consolidated Condensed Statements of Cash Flows
        - Nine months ended September 30, 2004 and 2003                   7

        Notes to Consolidated Condensed Financial Statements              9

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                              23

Item 3. Quantitative and Qualitative Disclosures about
        Market Risk                                                      38

Item 4. Controls and Procedures                                          38

PART II-OTHER INFORMATION:

Item 1. Legal Proceedings                                                39

Item 2. Changes in Securities                                            39

Item 3. Defaults upon Senior Securities                                  39

Item 4. Submission of Matters to a Vote of Security Holders              39

Item 5. Other Information                                                39

Item 6. Exhibits and Reports on Form 8-K                                 40

        Signatures                                                       41


                                       1


PART 1-FINANCIAL INFORMATION

Item 1. Financial Statements

                         FIRST DEFIANCE FINANCIAL CORP.

            Consolidated Condensed Statements of Financial Condition
                             (Amounts in Thousands)



- ----------------------------------------------------------------------------------------------
                                                        September 30, 2004   December 31, 2003
                                                        ------------------   -----------------
                                                            (unaudited)
                                                                           
ASSETS

Cash and cash equivalents:
     Cash and amounts due from
         depository institutions                             $   20,544          $   28,020
     Interest-bearing deposits                                      627               9,763
                                                             ----------          ----------
                                                                 21,171              37,783
Securities:
     Available-for-sale, carried at fair value                  141,655             168,259
     Held-to-maturity, carried at amortized cost
         (approximate fair value $2,565 and $2,938
         at September 30, 2004 and December 31,
         2003 respectively)                                       2,427               2,776
                                                             ----------          ----------
                                                                144,082             171,035
Loans held for sale                                               6,812               5,872
Loans receivable, net of allowance for loan losses of
     $9,712 and $8,844 respectively                             844,546             735,255
Accrued interest receivable                                       5,155               4,742
Federal Home Loan Bank stock and other
     interest-earning assets                                     13,235              17,766
Bank owned life insurance                                        18,532              17,952
Office properties and equipment                                  24,056              23,846
Real estate and other assets held for sale                           61                 404
Goodwill and other intangibles                                   18,961              20,544
Mortgage servicing rights                                         3,516               3,431
Other assets                                                      2,243               1,969
                                                             ----------          ----------
Total assets                                                 $1,102,370          $1,040,599
                                                             ==========          ==========


See accompanying notes.


                                       2


                         FIRST DEFIANCE FINANCIAL CORP.

            Consolidated Condensed Statements of Financial Condition
                             (Amounts in Thousands)

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



                                                      September 30, 2004     December31, 2003
                                                      ------------------     ----------------
                                                          (unaudited)
                                                                          
LIABILITIES AND
     STOCKHOLDERS' EQUITY

Non-interest-bearing deposits                             $    55,321           $    52,323
Interest-bearing deposits                                     723,935               676,673
                                                          -----------           -----------
     Total deposits                                           779,256               728,996

Advances from Federal Home Loan Bank                          173,670               164,522
Short-term borrowings and other
   interest-bearing liabilities                                12,052                12,267
Advance payments by borrowers for
   taxes and insurance                                            179                   231
Deferred taxes                                                  1,074                 1,859
Other liabilities                                              10,716                 8,455
                                                          -----------           -----------
Total liabilities                                             976,947               916,330

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; 6,286
     and 6,328 shares outstanding, respectively                    63                    63
Additional paid-in capital                                     51,593                51,144
Stock acquired by ESOP                                         (1,478)               (1,904)
Deferred compensation                                              (6)                  (11)
Accumulated other comprehensive income,
     net of income taxes of $1,596
     and $2,163, respectively                                   2,963                 4,017
Retained earnings                                              72,288                70,960
                                                          -----------           -----------
Total stockholders' equity                                    125,423               124,269
                                                          -----------           -----------

Total liabilities and stockholders' equity                $ 1,102,370           $ 1,040,599
                                                          ===========           ===========


See accompanying notes


                                       3


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

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



                                                                    Three Months ended          Nine Months ended
                                                                       September 30,              September 30,
                                                                     2004         2003          2004          2003
                                                                   -------      --------       -------      --------
                                                                                                
Interest Income
Loans                                                              $12,205      $ 10,934       $34,412      $ 30,246
Investment securities                                                1,633         1,987         5,225         6,519
Interest-bearing deposits                                                1           107            37           216
                                                                   -------      --------       -------      --------
Total interest income                                               13,839        13,028        39,674        36,981
Interest Expense
Deposits                                                             3,384         3,330         9,453        10,275
FHLB advances and other                                              1,843         1,843         5,418         5,553
Notes payable and warehouse loans                                       31            25            75            47
                                                                   -------      --------       -------      --------
Total interest expense                                               5,258         5,198        14,946        15,875
                                                                   -------      --------       -------      --------
Net interest income                                                  8,581         7,830        24,728        21,106
Provision for loan losses                                              376           497         1,244         1,185
                                                                   -------      --------       -------      --------
Net interest income after provision for loan losses                  8,205         7,333        23,484        19,921
Non-interest Income
Service fees and other charges                                       1,372         1,204         3,950         3,353
Insurance and investment sales commission income                       906           924         3,192         2,817
Dividends on stock                                                     140           176           471           518
Gain on sale of loans                                                  518         2,274         1,910         6,590
Gain on sale of securities                                             302            --           694           919
Trust income                                                            69            46           167           116
Income from Bank Owned Life Insurance                                  194           211           579           616
Other non-interest income                                               49             4           140            23
                                                                   -------      --------       -------      --------
Total non-interest income                                            3,550         4,839        11,103        14,952
Non-interest Expense
Compensation and benefits                                            4,274         4,281        13,062        11,965
Occupancy                                                              798           758         2,452         2,227
SAIF deposit insurance premiums (rebates)                               26            30            12            85
State franchise tax                                                    155           272           467           838
Data processing                                                        595           498         1,717         1,357
Amortization of mortgage servicing rights                              141           546           547         1,825
Impairment (recovery) of mortgage servicing rights                     321          (987)           34          (381)
Amortization and impairment of goodwill and other intangibles           28            31            82            39
Settlement of contingent liability                                   1,927            --         1,927            --
Other non-interest expense                                           1,204         1,347         3,767         3,537
                                                                   -------      --------       -------      --------
Total non-interest expense                                           9,469         6,776        24,067        21,492
                                                                   -------      --------       -------      --------
Income before income taxes                                           2,286         5,396        10,520        13,381
Federal income taxes                                                   606         1,715         3,203         4,118
                                                                   -------      --------       -------      --------
Net Income                                                         $ 1,680      $  3,681       $ 7,317      $  9,263
                                                                   =======      ========       =======      ========

Earnings per share (Note 6)
      Basic                                                        $  0.28      $   0.61       $  1.20      $   1.54
                                                                   =======      ========       =======      ========
      Diluted                                                      $  0.27      $   0.58       $  1.15      $   1.47
                                                                   =======      ========       =======      ========

Dividends declared per share (Note 5)                              $  0.20      $   0.15       $  0.60      $   0.45
                                                                   =======      ========       =======      ========
Average shares outstanding (Note 6)
      Basic                                                          6,076         6,002         6,103         6,033
                                                                   =======      ========       =======      ========
      Diluted                                                        6,332         6,293         6,380         6,296
                                                                   =======      ========       =======      ========


See accompanying notes


                                       4


                         FIRST DEFIANCE FINANCIAL CORP.

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

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



                                                                           2004
                                              ---------------------------------------------------------------
                                                                                            Stock Acquired By
                                                                                            -----------------
                                                                 Additional                      Management
                                               Common              Paid-in                      Recognition
                                                Stock              Capital           ESOP           Plan
                                                -----              -------           ----           ----
                                                                                       
Balance at January 1                          $     63            $ 51,144        $ (1,904)        $  (11)

Comprehensive income:
     Net income
     Change in unrealized gains (losses),
         net of income taxes of  $566
Total comprehensive income

ESOP shares released                                                   845             426

Amortization of deferred compensation
    of Management Recognition Plan                                                                      5

Shares issued under stock option plan                1               1,302

Purchase of common stock for
    treasury                                        (1)             (1,698)

Dividends declared (Note 5)

                                              -----------------------------------------------------------
Balance at September 30                       $     63            $ 51,593        $ (1,478)        $   (6)
                                              ===========================================================


See accompanying notes


                                       5


                         FIRST DEFIANCE FINANCIAL CORP.

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



- ------------------------------------------------------------------------------------------------------------------
                                                                      2004                               2003
                                              --------------------------------------------------     -------------
                                               Net Unrealized
                                              gains (losses) on                        Total             Total
                                               available-for-        Retained      Stockholders'     Stockholder's
                                               sale securities       Earnings         Equity            Equity
                                               ---------------       --------         ------            ------
                                                                                          
Balance at January 1                              $   4,017         $  70,960        $ 124,269        $  120,110

Comprehensive income:
     Net income                                                         7,317            7,317             9,263
     Change in unrealized gains (losses),
          net of income taxes of  $566               (1,054)                            (1,054)           (1,133)
                                                                                     ---------        ----------
Total comprehensive income                                                               6,263             8,130

ESOP shares released                                                                     1,271               939

Amortization of deferred compensation
    of Management Recognition Plan                                                           5                14

Shares issued under stock option plan                                                    1,303             1,037

Purchase of common stock for
    treasury                                                           (2,321)          (4,020)           (4,336)

Dividends declared (Note 5)                                            (3,668)          (3,668)           (2,715)
                                                  --------------------------------------------        ----------

Balance at September 30                           $   2,963         $  72,288        $ 125,423        $  123,179
                                                  ============================================        ==========


See accompanying notes


                                       6


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



- ------------------------------------------------------------------------------------------
                                                                        Nine Months
                                                                    Ended September 30,
                                                                   2004            2003
                                                                 ---------       ---------
                                                                           
Operating Activities
Net income                                                       $   7,317       $   9,263
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Provision for loan losses                                       1,244           1,185
     Loss on sale of office properties and equipment                     2              --
     Provision for depreciation                                      1,335           1,218
     Net securities amortization                                       301             721
     Amortization of mortgage servicing rights                         547           1,825
     Net impairment (recovery) of mortgage servicing rights             34            (381)
     Amortization of core deposit intangible                            82              39
     Gain on sale of loans                                          (1,910)         (6,590)
     Amortization of Management Recognition Plan
         deferred compensation                                           5              14
     Release of ESOP Shares                                          1,271             939
     Gains on sales of securities                                     (694)           (919)
     Deferred federal income tax expense (credit)                     (219)            269
     Proceeds from sale of loans                                    81,698         268,773
     Origination of mortgage servicing rights, net                    (666)         (2,395)
     Origination of loans held for sale                            (80,728)       (258,441)
     Decrease in interest receivable and other assets               (1,267)         (1,060)
     Increase (decrease) in other liabilities                        2,189            (657)
                                                                 ---------       ---------
     Net cash provided by operating activities                      10,541          13,803

Investing Activities
Proceeds from maturities of held-to-maturity securities                343             951
Proceeds from maturities of available-for-sale securities           36,279          59,844
Proceeds from sale of available-for-sale securities                 10,595           9,958
Proceeds from sales of real estate and
   other assets held for sale                                          978             317
Proceeds from sale of discontinued operations                           --           1,228
Proceeds from sale of Federal Home Loan Bank stock                   5,000              --
Purchases of available-for-sale securities                         (21,491)        (36,745)
Purchases of Federal Home Loan Bank stock                             (469)           (515)
Purchases of office properties and equipment                        (1,547)         (2,337)
Acquisition of branch offices                                           --          70,132
Net increase in loans receivable                                  (109,935)        (71,786)
                                                                 ---------       ---------
Net cash (used in) provided by investing activities                (80,247)         31,047



                                       7


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



- ---------------------------------------------------------------------------------------------------
                                                                                  Nine Months
                                                                              Ended September 30,
                                                                              2004           2003
                                                                            --------       --------
                                                                                     
Financing Activities
Net increase (decrease) in deposits                                           50,546        (31,010)
Repayment of Federal Home Loan Bank long-term advances                        (1,352)        (1,129)
Repayment of term notes payable                                                   --            (10)
Net increase (decrease) in Federal Home Loan Bank
     short-term advances                                                      10,500         (3,000)
Proceeds from Federal Home Loan Bank long term advances                           --          9,000
Net (decrease) increase in securities sold under repurchase agreements          (215)         4,130
Purchase of common stock for treasury                                         (4,020)        (4,336)
Cash dividends paid                                                           (3,668)        (2,715)
Proceeds from exercise of stock options                                        1,303          1,037
                                                                            --------       --------
Net cash provided by (used in) financing activities                           53,094        (28,033)
                                                                            --------       --------
(Decrease) increase in cash and cash equivalents                             (16,612)        16,817
Cash and cash equivalents at beginning of period                              37,783         28,658
                                                                            --------       --------

Cash and cash equivalents at end of period                                  $ 21,171       $ 45,475
                                                                            ========       ========

Supplemental cash flow information:
Interest paid                                                               $ 14,875       $ 15,363
                                                                            ========       ========
Income taxes paid                                                           $  2,772       $  3,868
                                                                            ========       ========
Transfers from loans to real estate
     and other assets held for sale                                         $    635       $    435
                                                                            ========       ========
Noncash operating activities:
Change in deferred taxes established on net unrealized
     gain or loss on available-for-sale securities                          $    566       $   (613)
                                                                            ========       ========
Noncash investing activities:
Decrease in net unrealized gain or loss on
     available-for-sale securities                                          $ (1,620)      $ (1,744)
                                                                            ========       ========
Noncash financing activities:
Cash dividends declared but not paid                                        $  1,211       $    901
                                                                            ========       ========


See accompanying notes.


                                       8


                         FIRST DEFIANCE FINANCIAL CORP.
              Notes to Consolidated Condensed Financial Statements
                   (Unaudited at September 30, 2004 and 2003)

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

1. Principles of Consolidation

The consolidated  condensed  financial  statements include the accounts of First
Defiance  Financial Corp. ("First Defiance" or "the Company") and its two wholly
owned  subsidiaries,  First  Federal Bank of the Midwest  ("First  Federal") and
First Insurance and  Investments,  Inc. ("First  Insurance").  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, 2003
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 September 30,
2004 and for the three and nine-month periods ending September 30, 2004 and 2003
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  U.S.
generally  accounting   principles.   These  consolidated   condensed  financial
statements should be read in conjunction with the financial statements and notes
thereto  included in First  Defiance's  2003 Annual  Report on Form 10-K for the
year ended  December  31,  2003.  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 for the
nine-month period ended September 30, 2004 are not necessarily indicative of the
results that may be expected for the entire year.

Goodwill

Goodwill is the excess of the  purchase  price over the fair value of the assets
and liabilities of companies  acquired through business  combinations  accounted
for under the purchase method. Goodwill is evaluated at the business unit level,
which for  First  Defiance  are  First  Federal  Bank and  First  Insurance.  At
September 30, 2004 goodwill  totaled $19.0  million,  a reduction from the $20.5
million balance  reported at December 31, 2003. The reduction in goodwill is the
result of management  reassessing the required discount adjustment necessary for
the loan portfolio acquired in June 2003 from the RFC Banking Company.  Based on
early  pay-offs  of several  large  classified  loans,  management  reduced  the
discount  recorded in conjunction with the original  purchase price  allocation.
The  offsetting  adjustment  was a $1.2 million  reduction in goodwill  recorded
during the 2004 first  quarter.  Also,  in the 2004  third  quarter,  management
determined that certain market value  adjustments  were posted  incorrectly when
the RFC branches were acquired in 2003, resulting in a $338,000 overstatement of
goodwill  and  deposits.  That item was  corrected  in the 2004  third  quarter,
resulting in a further goodwill reduction.  Neither of those adjustments had any
effect on reported net income.


                                       9


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

2. Basis of Presentation (continued)

Income Taxes

The Company's effective tax rate differs from the statutory 35% federal tax rate
primarily because of the existence of municipal securities and bank owned life
insurance, the earnings of which are exempt from federal income taxes.

Stock Compensation

At September 30, 2004,  the Company had three  stock-based  compensation  plans,
which are more fully described in Note 18 in the financial  statements  included
in First  Defiance's  2003 Annual Report on Form 10-K. The Company  accounts for
those  plans  under   recognition  and  measurement   principles  of  Accounting
Principles Board (APB) Opinion No. 25,  Accounting for Stock Issued to Employees
and related interpretations. Under APB No. 25, because the exercise price of the
Company's employee stock options equals the market price of the underlying stock
on the date of the grant, no compensation expense is recognized.

Pro forma information regarding net income and earnings per share is required by
SFAS No. 123, Accounting for Stock-Based Compensation and has been determined as
if First  Defiance had accounted  for its employee  stock options under the fair
value method of that Statement. Under the fair-value based method,  compensation
cost is  measured  at the  grant  date  based  upon the  value of the  award and
recognized over the service period.  For purposes of the pro forma  disclosures,
the estimated fair value of the option is amortized to expense over the options'
vesting period.


                                       10


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

2. Basis of Presentation (continued)

The  following  pro forma  results  of  operations  use a fair  value  method of
accounting for stock options in accordance with SFAS No. 123. The estimated fair
value of the  options  are  amortized  to expense  over the  option and  vesting
period.  The fair value was estimated at the date of grant using a Black-Scholes
option pricing model with the following weighted-average assumptions:



                                                                          September 30
                                                                    2004                 2003
                                                              ---------------------------------------
                                                                                   
    Risk free interest rate                                         5.54%                5.66%
    Dividend yield                                                  2.99%                2.97%
    Volatility factors of expected market price
       of stock                                                     0.261%               0.267%
    Weighted average expected life                                  8.90 years           8.70 years
    Weighted average grant date fair value
       of options granted                                           $3.77                $3.52


Based on the above assumptions,  pro forma net income and earnings per share are
computed as follows (in thousands, except per share amounts):



                                              Three months ended          Nine months ended
                                                 September 30,              September 30,
                                              2004          2003          2004          2003
                                            -------------------------------------------------
                                                                          
    Net income                              $ 1,680       $ 3,681       $ 7,317       $ 9,263
    Stock-based compensation using the
     fair value method, net of tax              (62)          (43)         (166)         (144)
                                            -------------------------------------------------
    Pro forma net income from
      continuing operations                 $ 1,618       $ 3,638       $ 7,151       $ 9,119
                                            =================================================
    Pro forma earnings per share:
      Basic                                 $  0.27       $  0.61       $  1.17       $  1.51
                                            =================================================
      Diluted                               $  0.26       $  0.58       $  1.12       $  1.45
                                            =================================================


Medicare Prescription Law

In May 2004,  the FASB issued  revised  guidance that requires  disclosure  that
acknowledges  the  issuance  of this new law and the fact  that it may  affect a
company's accumulated  postretirement  benefit obligation and net postretirement
benefit cost.  The required  disclosure  for First Defiance is presented in Note
11.


                                       11


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

2. Basis of Presentation (continued)

Recent Accounting Pronouncements

Consolidation of Variable Interest Entities

In January  2003,  the FASB  issued  FASB  Interpretation  No. 46 (FIN No.  46),
Consolidation   of  Variable   Interest   Entities.   The   objective   of  this
interpretation  is to provide  guidance on how to  identify a variable  interest
entity  (VIE)  and  determine  when  the  assets,  liabilities,  non-controlling
interests  and results of operations of a VIE need to be included in a company's
consolidated financial statements. A company that holds variable interests in an
entity will need to consolidate the entity if the company's  interest in the VIE
is such that the  company  will  absorb a majority  of the VIE's  expected  loss
and/or receive a majority of the entity's  expected  residual  returns,  if they
occur. FIN No. 46 also requires additional  disclosures by primary beneficiaries
and other  significant  variable  interest  holders.  In December 2003, the FASB
issued  modifications  to FIN No. 46 to  provide  additional  scope  exceptions,
address certain  implementation issues and promote a more consistent application
of the  provisions.  Revised FIN No. 46 superceded FIN No. 46 and was adopted by
the Company effective January 1, 2004. First Defiance is not a party to any VIEs
as of September 30, 2004.

Other Than Temporary  ImpairmentsIn  March 2004, the Emerging  Issues Task Force
("EITF"),  revised  EITF  No.  03-01,  "The  Meaning  of  Other  than  Temporary
Impairment and its Application to Certain Investments." In the revised guidance,
the EITF  reached a  consensus  regarding  the  model to be used in  determining
whether an  investment  is other than  temporarily  impaired,  and the  required
disclosures  about  unrealized  losses on  available  for sale  debt and  equity
securities.   The  other  than  temporary  impairment  evaluation  guidance  was
effective for First  Defiance on July 1, 2004.  However,  in September  2004 the
FASB issued FSP 03-1-1,  Effective  Date of Paragraphs  10-20 of eitf 03-1,  The
Meaning of Other Than Temporary Impairment,  delaying the effective date for the
recognition  and  measurement  guidance of EITF 03-1, as contained in paragraphs
10-20,  until  certain  implementation  issues  are  addressed  and a final  FSP
providing  implementation  guidance  is issued.  The final FSP is expected to be
issued in December 2004.  Management is currently  evaluating the effect of this
guidance on First Defiance's financial condition and results of operations.


                                       12


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

2. Basis of Presentation (continued)

Recent Accounting Pronouncements (continued)

Accounting for Certain Loans or Debt Securities Acquired in a Transfer

In December  2003,  the AICPA issued a Statement of Position that  addresses the
accounting  for  differences  between  contractual  cash  flows  and cash  flows
expected to be collected from an investor's  initial investment in loans or debt
securities (structured as loans) acquired in a transfer if those differences are
attributable,  at least in part, to credit quality.  The  implementation of this
guidance has been deferred to be effective after December 31, 2004.  Adoption of
this  guidance is not  expected  to have any  material  effect on the  Company's
financial condition or results of operations.

3. Acquisitions

On August 4, 2004,  First Defiance  entered into an Agreement and Plan of Merger
with ComBanc, Inc. (ComBanc),  a $205 million bank holding company headquartered
in Delphos, Ohio. Under the terms of the agreement,  First Defiance will acquire
ComBanc and its wholly owned  subsidiary,  The  Commercial  Bank of Delphos Ohio
(the  Commercial  Bank).  First Defiance has agreed to purchase the  outstanding
shares  of  ComBanc  for  $17.20  per share  for a  transaction  valued at $38.0
million.  The  shareholders  of ComBanc have the right to select  payment of the
purchase price in either cash or shares of First Defiance common stock,  subject
to an aggregate  consideration  mix of 50% cash and 50% common stock.  Following
the merger, which is contingent on receipt of regulatory and ComBanc shareholder
approvals,  the Commercial Bank will be merged with and into First Federal Bank.
Management anticipates the transaction to close in the first quarter of 2005.

On October 13, 2004, First Defiance  announced an agreement to acquire The Genoa
Savings and Loan Company  (Genoa  Savings),  headquartered  in Genoa,  Ohio. The
purchase  price for Genoa  Savings  is $11.0  million  and will be paid in cash.
Following the merger,  which is contingent on Genoa  shareholder  and regulatory
approvals,  Genoa Savings will be merged with and into First  Federal Bank.  The
transaction is expected to close early in the second quarter of 2005.


                                       13


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

4. Settlement of Contingent Liabilities

During the 2004 third quarter  First  Defiance  resolved a contingent  liability
related to the 2002 sale of its Leader Mortgage  subsidiary.  After  considering
contingency  reserves  previously  recorded by First  Defiance,  the  settlement
resulted  in a pre-tax  charge of $1.9  million  which was  recorded in the 2004
third  quarter.  After tax the  charge  amounted  to $1.25  million or $0.20 per
share.  When it sold  Leader  Mortgage in 2002,  First  Defiance  recognized  an
after-tax gain of $7.7 million or $1.16 per share.

5. Dividends on Common Stock

As of September 30, 2004,  First Defiance had declared a quarterly cash dividend
of $.20 per share for the third quarter of 2004, payable October 22, 2004.

6. Earnings Per Share

Basic earnings per share as disclosed  under FAS No. 128 has been  calculated by
dividing  net income by the  weighted  average  number of shares of common stock
outstanding  for the three and nine-month  periods ended  September 30, 2004 and
2003.  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 and  nine-months  ended  September 30, 2004 and
2003, 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.


                                       14


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

6. 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       Nine Months Ended
                                                              September 30            September 30
                                                            2004        2003        2004        2003
                                                           ------------------------------------------
                                                                                   
    Numerator for basic and diluted earnings per
      share - Net income                                   $1,680      $3,681      $7,317      $9,263
    Denominator:
       Denominator for basic earnings per share -
       weighted average shares                              6,076       6,002       6,103       6,033
       Effect of dilutive securities:
           Employee stock options                             255         288         275         256
           Unvested management recognition plan stock           1           3           2           7
                                                           ------------------------------------------
       Dilutive potential common shares                       256         291         277         263
                                                           ------------------------------------------
       Denominator for diluted earnings per share -
        adjusted weighted average shares and assumed
        conversions                                         6,332       6,293       6,380       6,296
                                                           ==========================================
    Basic earnings per share                               $ 0.28      $ 0.61      $ 1.20      $ 1.54
                                                           ==========================================
    Diluted earnings per share                             $ 0.27      $ 0.58      $ 1.15      $ 1.47
                                                           ==========================================



                                       15


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

7. Investment Securities

The following is a summary of available-for-sale and held-to-maturity securities
(in thousands):



                                                                    September 30, 2004
                                                      -----------------------------------------------
                                                                      Gross      Gross
                                                      Amortized    Unrealized  Unrealized
                                                         Cost         Gains      Losses    Fair Value
                                                      -----------------------------------------------
                                                                                
    Available-for-Sale Securities:
         U.S. Treasury securities and obligations
           of U.S. Government corporations and
           agencies                                    $ 44,592      $2,202       $ 17      $ 46,777
         Corporate bonds                                  6,172         385         --         6,557
          Mortgage-backed securities                     17,641         180         15        17,806
         REMICs                                           6,416           2         23         6,395
         Collateralized mortgage obligations             19,974         150         59        20,065
         Trust preferred stock                            7,228          58         --         7,286
         Equity securities                                   69          --          3            66
         Obligations of state and political
           subdivisions                                  35,002       1,703          2        36,703
                                                       ---------------------------------------------
         Totals                                        $137,094      $4,680       $119      $141,655
                                                       =============================================

    Held-to-Maturity Securities:
         FHLMC certificates                            $    472      $   23       $ --      $    495
         FNMA certificates                                1,046          17          2         1,061
         GNMA certificates                                  319           3          1           321
         Obligations of state and political
           subdivisions                                     590          98         --           688
                                                       ---------------------------------------------
         Totals                                        $  2,427      $  141       $  3      $  2,565
                                                       =============================================


Management has determined that unrealized losses on securities classified as
available-for-sale are deemed temporary as the Company has the intent and
ability to hold such securities until loss are recovered or until maturity.


                                       16


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

 7.  Investment Securities (continued)



                                                                     December 31, 2003
                                                      -----------------------------------------------
                                                                      Gross      Gross
                                                      Amortized    Unrealized  Unrealized
                                                         Cost         Gains      Losses    Fair Value
                                                      -----------------------------------------------
                                                                                
    Available-for-Sale Securities:
         U.S. Treasury securities and obligations
           of U.S. Government corporations and
           agencies                                    $ 72,907      $3,980       $ 12      $ 76,875
         Corporate bonds                                  7,210         506         --         7,716
         Mortgage-backed securities                      19,621         169         38        19,752
         REMICs                                           8,994          22         54         8,962
         Collateralized mortgage obligations             14,687          53         21        14,719
         Trust preferred stock                            7,238          84         --         7,322
         Equity securities                                   69           9         --            78
         Obligations of state and political
           subdivisions                                  31,352       1,504         21        32,835
                                                       ---------------------------------------------
         Totals                                        $162,078      $6,327       $146      $168,259
                                                       =============================================

    Held-to-Maturity Securities:
         FHLMC certificates                            $    603      $   25       $  1      $    627
         FNMA certificates                                1,174          16          6         1,184
         GNMA certificates                                  409          11         --           420
         Obligations of state and political
           subdivisions                                     590         117         --           707
                                                       ---------------------------------------------
         Totals                                        $  2,776      $  169       $  7      $  2,938
                                                       =============================================



                                       17


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

7. Investment Securities (continued)

The following table presents the age of gross  unrealized  losses and fair value
by investment category at September 30, 2004 (in $000s):



                                     Less than 12 Months       12 Months or More           Total
                                    ----------------------------------------------------------------------
                                     Fair      Unrealized     Fair     Unrealized     Fair      Unrealized
                                     Value        Loss        Value       Loss        Value        Loss
                                    ----------------------------------------------------------------------
                                                                                
Available-for-Sale Securities:
U.S. Treasury securities
   and Obligations of U.S.
   Government corporations
   and agencies                     $ 2,982      $   17      $   --      $   --      $ 2,982      $   17
Mortgage-backed securities            3,479           5         804          10        4,283          15
REMICs                                5,650          23          --          --        5,650          23
Collateralized mortgage
   obligations                        7,248          59          --          --        7,248          59
Equity securities                        66           3          --          --           66           3
Obligations of state and
   Political subdivisions                --          --         177           2          177           2
                                    --------------------------------------------------------------------
Total                               $19,425      $  107      $  981      $   12      $20,406      $  119
                                    ====================================================================

Held-to-Maturity Securities:
FNMA certificates                   $    --      $   --      $  174      $    2      $   174      $    2
GNMA certificates                        30           1          --          --           30           1
                                    --------------------------------------------------------------------
Total                               $    30      $    1      $  174      $    2      $   204      $    3
                                    ====================================================================



                                       18


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

8. Loans

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



                                                           September 30,  December 31
                                                               2004          2003
                                                           --------------------------
                                                                     
    Real Estate:
           One-to-four family residential                    $186,688      $167,983
           Construction                                        16,816        16,830
           Non-residential and multi-family                   392,610       341,423
                                                             ----------------------
                                                              596,114       526,236
    Other Loans:
           Commercial                                         141,264       120,677
           Consumer finance                                    45,267        40,257
           Home equity and improvement                         87,755        70,038
                                                             ----------------------
                                                              274,286       230,972
                                                             ----------------------
    Total real estate and other loans                         870,400       757,208
    Deduct:
           Loans in process                                     8,155         6,079
           Net deferred loan origination fees and costs         1,175         1,158
           Allowance for loan loss                              9,712         8,844
                                                             ----------------------
           Totals                                            $851,358      $741,127
                                                             ======================


Changes in the allowance for loan losses were as follows (in $000s):



                                                             Three Months ended      Nine Months ended
                                                                September 30            September 30
                                                              2004        2003        2004        2003
                                                             ------------------------------------------
                                                                                     
    Balance at beginning of period                           $9,537      $8,106      $8,844      $7,496
    Provision for loan losses                                   376         497       1,245       1,185
    Charge-offs:
           One-to-four family residential real estate            --          --          52          18
           Non-residential and multi-family real estate          25          --          34         162
           Commercial                                           144          52         283         115
           Consumer finance                                      78          45         149         133
                                                             ------------------------------------------
    Total charge-offs                                           247          97         518         428
    Recoveries                                                   46          71         141         324
                                                             ------------------------------------------
    Net charge-offs                                             201          26         377         104
                                                             ------------------------------------------
    Ending allowance                                         $9,712      $8,577      $9,712      $8,577
                                                             ==========================================



                                       19


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

9. Deposits

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

                                             September 30,    December 31,
                                                  2004            2003
                                                --------        --------
    Non-interest-bearing checking accounts      $ 55,321        $ 52,323
    Interest-bearing checking accounts            68,513          67,351
    Savings accounts                              53,143          51,767
    Money market demand accounts                 171,011         148,691
    Certificates of deposit                      431,268         408,864
                                                --------        --------
                                                $779,256        $728,996
                                                ========        ========

10. Commitments, Guarantees and Contingent Liabilities

Loan commitments are made to accommodate the financial needs of First Defiance's
customers;  however,  there are no long-term,  fixed-rate loan  commitments that
result in  market  risk  because  First  Federal  enters  into a  forward  sales
commitment at the same time it makes the  commitment  for a fixed rate loan that
it is going to be put in the held-for-sale category.  At September 30,2004 First
Defiance had  commitments to sell $7.8 million of loans  held-for-sale.  Standby
letters of credit obligate the Company to pay a third party  beneficiary  when a
customer  fails to repay an  outstanding  loan or debt  instrument,  or fails to
perform some contractual non-financial obligation. Standby letters of credit are
issued to address customers' financing needs and to facilitate  customers' trade
transactions.  In  accordance  with FASB  interpretation  No.  45,  "Guarantor's
Guarantees of Indebtedness of Others," certain  guarantees issued or modified on
or after  January 1, 2003,  require  the  recognition  of a  liability  on First
Defiance's balance sheet for the "stand ready" obligation with such guarantees.

If amounts are drawn under standby  letters of credit,  such amounts are treated
as loans.  Both loan commitments and standby letters of credit have credit risk,
essentially the same as that involved in extending  loans to customers,  and are
subject to the Company's normal credit policies.  Collateral (e.g.,  securities,
receivables,  inventory and equipment) is obtained based on management's  credit
assessment of the customer.


                                       20


                         FIRST DEFIANCE FINANCIAL CORP.
        Notes to Consolidated Condensed Financial Statements (continued)
                   (Unaudited at September 30, 2004 and 2003)

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

10. Commitments, Guarantees and Contingent Liabilities (continued)

The Company's maximum obligation to extend credit for loan commitments (unfunded
loan and unused lines of credit) and standby letters of credit was as follows:

                                              September 30,       December 31,
                                                  2004                2003
                                                ----------------------------
                                                      (In Thousands)
    Commercial                                  $123,478            $113,247
    Real Estate                                    9,256               6,799
    Consumer                                      65,458              56,823
    Standby Letters of Credit                      5,119               3,550
                                                ----------------------------
    Total                                       $203,311            $180,419
                                                ============================

The remaining  weighted  average life for outstanding  standby letters of credit
was less than one year at September 30, 2004. The Company had $80,000 of standby
letters of credit with a life longer than one year.

11. Postretirement Benefits

First Defiance sponsors a defined benefit  postretirement  plan that is intended
to  supplement  Medicare  coverage  for certain  retirees  who meet  minimum age
requirements.  A  description  of  employees  or former  employees  eligible for
coverage is included in  Footnote  14 in the  financial  statements  included in
First Defiance's 2003 Annual Report on Form 10-K.

Net periodic  postretirement  benefit costs include the following components for
the three and nine-month periods ended September 30, 2004 and 2003:



                                                              Three Months ended         Nine Months ended
                                                                 September 30               September 30
                                                               2004         2003          2004        2003
                                                             ----------------------------------------------
                                                                             (In Thousands)
                                                                                         
    Service cost-benefits attributable to service
     during the period                                       $     12      $    9        $   36      $   27
    Interest cost on accumulated postretirement
     benefit obligation                                            24          21            72          63
    Net amortization and deferral                                   6           3            18           9
                                                             ----------------------------------------------
    Net periodic postretirement benefit cost                 $     42      $   33        $  126      $   99
                                                             ==============================================



                                       21


                         FIRST DEFIANCE FINANCIAL CORP.
              Notes to Consolidated Condensed Financial Statements
                   (Unaudited at September 30, 2004 and 2003)

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

11. Postretirement Benefits (continued)

Prescription drug coverage was added to Medicare under the Medicare Prescription
Drug Improvement and Modernization  Act of 2003 (the Act). As a result,  net per
capita claims cost and the costs borne by retirees have been assumed to decrease
in 2006 due to this legislation. The enactment of the Act resulted in a decrease
to the  accrued  postretirement  benefit  obligation  in  2003  which  is  being
amortized  beginning  in 2004.  The Company has not yet  determined  whether its
current plan is  actuarially  equivalent to Medicare Part D under the Act. Until
such  determination  is  made,  the  Company  has  assumed  that it will opt for
coverage under Medicare Part D rather than the Federal subsidy approach.


                                       22


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

General
- -------

First Defiance  Financial Corp. ("First Defiance" of "the Company") 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").  First Federal is a federally chartered
savings bank that provides  financial services to communities based in northwest
Ohio where it operates 19 full service branches.  First Federal provides a broad
range of financial  services  including  checking  accounts,  savings  accounts,
certificates of deposit, real estate mortgage loans,  commercial loans, consumer
loans, home equity loans and trust services.  First Insurance sells a variety of
property and casualty,  group health and life,  and  individual  health and life
insurance  products and investment and annuity products.  Insurance products are
sold through First  Insurance's  office in Defiance,  Ohio while  investment and
annuity products are sold through registered investment  representatives located
at three First Federal banking center locations.

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 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
and investment sales 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,   amortization  and  impairment  of  mortgage   servicing  rights  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 September 30, 2004, First Defiance's total assets, deposits and stockholders'
equity   amounted  to  $1.1  billion,   $779.3   million  and  $125.4   million,
respectively,  compared to $1.04  billion,  $729.0  million and $124.3  million,
respectively, at December 31, 2003.

Net loans  receivable  increased to $851.4  million at  September  30, 2004 from
$741.1 million at December 31, 2003. The increase in loans  receivable  occurred
primarily in non-residential and multi-family real estate loans, which increased
by $51.2 million to $392.6 million,  commercial loans,  which increased by $20.6
million to $141.3 million, one-to-four family residential loans, which increased
by $18.7 million to $186.7  million,  home equity and improvement  loans,  which
increased by $17.7 million to $87.8 million and consumer loans,  which increased
by $5.0 million to $45.3 million.


                                       23


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

The investment securities portfolio decreased to $144.1 million at September 30,
2004 from $171.0  million at December 31,  2003.  The decrease in the balance in
the investment  portfolio is the result of redeploying  funds from securities as
they mature or get called to fund loan growth.

Deposits  increased  $50.3  million from $729.0  million at December 31, 2003 to
$779.3 million as of September 30, 2004. This increase resulted from an increase
in money  market  deposit  accounts  which  increased  $22.3  million  to $171.0
million,  non-interest checking accounts,  which increased $3.0 million to $55.3
million,  savings accounts,  which increased $1.4 million to $53.1 million,  and
interest  bearing  checking  accounts,  which  increased  $1.2  million to $68.5
million.  Certificates  of deposit  balances  increased  $22.4 million to $431.3
million  with $37.1  million  of the  increase  resulting  from an  increase  in
brokered  certificates of deposit  balances.  Management uses brokered CDs as an
alternative source of funding.

Additionally,  FHLB advances  increased to $173.7  million at September 30, 2004
from $164.5  million at December 31, 2003.  These  borrowings  were used to fund
loan  growth and  short-term  funding  needs.  Short-term  borrowings  decreased
slightly to $12.1  million at September  30, 2004 from $12.3 million at December
31, 2003.  These  borrowings  are  primarily  securities  sold under  repurchase
agreements.

Stockholders'  equity  increased  from $124.3  million at  December  31, 2003 to
$125.4  million at  September  30,  2004.  The  increase is a result of the $7.3
million of net income, the release of ESOP shares which increased equity by $1.3
million and the exercise of stock options by First Defiance employees which also
increased  equity by $1.3 million.  Those increases were offset by a decrease in
unrealized  gains on available for sale securities (net of tax) of $1.1 million,
$3.7 million of dividends  declared  and $4.0  million  from the  repurchase  of
158,905  shares of First  Defiance  stock for  treasury  at an average  price of
$25.30 per share.


                                       24


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

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  on FHLB stock are  included  as  interest  income.  The table  reports
interest income from tax-exempt loans and investment on a tax-equivalent  basis.
All average balances are based upon daily balances.



                                                            Three Months Ended September 30,
                                          ---------------------------------------------------------------------
                                                         2004                               2003
                                          --------------------------------    ---------------------------------
                                            Average                Yield/       Average                  Yield/
                                            Balance   Interest(1)  Rate(2)      Balance   Interest(1)    Rate(2)
                                            -------   -----------  -------      -------   -----------    -------
                                                                                        
Interest-earning assets:
   Loans receivable                       $   832,116   $ 12,209     5.84%    $   713,402   $ 10,989      6.11%
   Securities                                 147,358      1,839     4.96         177,730      2,165      4.83
   Interest-earning deposits                      835          1     0.48          36,884        107      1.15
   FHLB stock and other                        13,097        140     4.25          17,415        176      4.01
                                          -----------   --------              -----------   --------
   Total interest-earning assets              993,406     14,189     5.68         945,431     13,437      5.64
Non-interest-earning assets                    93,799                              92,757
                                          -----------                         -----------
   Total assets                           $ 1,087,205                         $ 1,038,188
                                          ===========                         ===========

Interest-bearing liabilities:
   Deposits                               $   712,814   $  3,384     1.89%    $   691,280   $  3,330      1.91%
   FHLB advances and other                    172,620      1,843     4.25         154,116      1,843      4.74
   Notes payable                               10,317         31     1.20           9,898         25      1.00
                                          -----------   --------              -----------   --------
   Total interest-bearing liabilities         895,751      5,258     2.34         855,294      5,198      2.41
Non-interest bearing deposits                  55,641         --                   52,013         --
                                          -----------   --------              -----------   --------
Total including non-interest bearing
   demand deposits                            951,392      5,258     2.20         907,307      5,198      2.27
Other non-interest-bearing liabilities         10,013                              10,345
                                          -----------                         -----------
   Total liabilities                          961,405                             917,652
Stockholders' equity                          125,800                             120,536
                                          -----------                         -----------
   Total liabilities and stock-
      holders' equity                     $ 1,087,205                         $ 1,038,188
                                          ===========                         ===========
Net interest income; interest
   rate spread                                          $  8,931     3.34%                  $  8,239      3.23%
                                                        ========     ====                   ========      ====
Net interest margin (3)                                              3.58%                                3.46%
                                                                     ====                                 ====
Average interest-earning assets
   to average interest-bearing
   liabilities                                                        111%                                 111%
                                                                     ====                                 ====


- ----------
(1)   Interest on certain  tax exempt  loans and  securities  is not taxable for
      Federal income tax purposes.  In order to compare the tax-exempt yields on
      these assets to taxable  yields,  the  interest  earned on these assets is
      adjusted to a pre-tax  equivalent  amount based on the marginal  corporate
      federal income tax rate of 35%. First Defiance believes this measure to be
      the preferred  industry  measurement  of net interest  income and provides
      relevant comparison between taxable and non-taxable amounts.

(2)   Annualized

(3)   Net   interest   margin  is  net  interest   income   divided  by  average
      interest-earning assets.


                                       25


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



                                                             Nine Months Ended September 30,
                                            ------------------------------------------------------------------
                                                         2004                               2003
                                            ------------------------------      ------------------------------
                                            Average                Yield/       Average                 Yield/
                                            Balance   Interest(1)  Rate(2)      Balance   Interest(1)   Rate(2)
                                            -------   -----------  -------      -------   -----------   -------
                                                                                       
Interest-earning assets:
   Loans receivable                       $   789,513   $ 34,424    5.82%     $   645,665   $ 30,418     6.30%
   Securities                                 155,864      5,801    4.97          191,274      7,040     4.92
   Interest-earning deposits                    3,086         37    1.60           22,816        216     1.27
   FHLB stock and other                        15,374        471    4.09           17,540        518     3.95
                                          -----------   --------              -----------   --------
   Total interest-earning assets              963,837     40,733    5.65          877,295     38,192     5.82
Non-interest-earning assets                    92,242                              76,639
                                          -----------                         -----------
   Total assets                           $ 1,058,079                         $   953,934
                                          ===========                         ===========

Interest-bearing liabilities:
   Deposits                               $   691,100     $9,453    1.83%     $   616,617   $ 10,275     2.23%
   FHLB advances and other                    167,177      5,418    4.33          155,112      5,553     4.79
   Notes payable                               10,241         75     .98            5,711         47     1.10
                                          -----------   --------              -----------   --------
   Total interest-bearing liabilities         868,518     14,946    2.30          777,440     15,875     2.73
Non-interest bearing deposits                  54,515         --                   45,619         --
                                          -----------   --------              -----------   --------
Total including non-interest bearing
   demand deposits                            923,033     14,946    2.16          823,059     15,875     2.58
Other non-interest-bearing liabilities          9,186                              10,319
                                          -----------                         -----------
   Total liabilities                          932,219                             833,378
Stockholders' equity                          125,860                             120,556
                                          -----------                         -----------
   Total liabilities and stock-
      holders' equity                     $ 1,058,079                         $   953,934
                                          ===========                         ===========
Net interest income; interest
   rate spread                                          $ 25,787    3.35%                   $ 22,317     3.09%
                                                        ========   =====                    ========     ====
Net interest margin (3)                                             3.57%                                3.40%
                                                                   =====                                 ====
Average interest-earning assets
   to average interest-bearing
   liabilities                                                       111%                                 113%
                                                                   =====                                 ====


- ----------
(1)   Interest on certain  tax exempt  loans and  securities  is not taxable for
      Federal income tax purposes.  In order to compare the tax-exempt yields on
      these assets to taxable  yields,  the  interest  earned on these assets is
      adjusted to a pre-tax  equivalent  amount based on the marginal  corporate
      federal income tax rate of 35%. First Defiance believes this measure to be
      the preferred  industry  measurement  of net interest  income and provides
      relevant comparison between taxable and non-taxable amounts.

(2)   Annualized

(3)   Net   interest   margin  is  net  interest   income   divided  by  average
      interest-earning assets.


                                       26


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

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

Three Months Ended  September 30, 2004 compared to Three Months Ended  September
- --------------------------------------------------------------------------------
30, 2003
- --------

First  Defiance  had net income of $1.7  million or $.27 per share for the three
months ended  September 30, 2004 compared to $3.7 million or $0.58 per share for
the same period in 2003.

Net Interest  Income.  Net interest  income for the quarter ended  September 30,
2004 was $8.6 million  compared to $7.8 million for the same period in 2003. Net
interest  margin for the 2004 first quarter was 3.58%  compared to 3.46% for the
same period in 2003.  On a  tax-equivalent  basis,  net interest  income for the
quarter ended  September 30, 2004 was $8.9 million  compared to $8.2 million for
the same period in 2003.

Total  interest  income  increased  by $811,000  to $13.8  million for the three
months ended  September  30, 2004 from $13.0  million for the three months ended
September 30, 2003. On a tax equivalent  basis,  total interest income increased
by $752,000 to $14.2 million for the three months ended  September 30, 2004 from
$13.4 million for the three months ended  September 30, 2003.  Interest on loans
increased  $1.3 million to $12.2 million in the third quarter of 2004 from $10.9
million in the third  quarter of 2003.  The increase in interest  from loans was
due to a $118.7  million  increase in average  loan  balances  between the third
quarter of 2003 and the third quarter of 2004.  The increase is due primarily to
growth of the Company's  commercial and commercial  real estate loan  portfolios
over the past twelve  months.  The Company also has had growth in its  mortgage,
home equity and consumer loan portfolios in the last year as well.

Some of the benefit of  increased  loan  volumes  has been  offset by  declining
portfolio  yields.  The yield on First  Defiance's loan portfolio  declined from
6.11% for the three months ended September 30, 2003 to 5.84% for the same period
in 2004 The rate  reduction  is primarily a result of a change in the mix of its
loan portfolio as commercial  loans and  non-residential  real estate loans were
$533.9  million at September  30, 2004,  up from $462.1  million at December 31,
2003 and $451.6 million at September 30, 2003. During that same time one-to-four
family  residential loans,  excluding loans held for sale,  increased just $17.8
million to $196.7 million from $178.9 million  (one-to-four  family  residential
loans were $170.8 million at September 30, 2003).  The Company sells most of its
new mortgage loan  originations  into the secondary  market.  Although  interest
rates have  increased  over the last year,  especially  the prime  interest rate
which has increased by 0.75%,  first Defiance has not  experienced a significant
impact of the rate  increase  because  of a  concentration  of 3-year and 5-year
adjustable loans which have not adjusted. Also, a large amount of loans that are
prime  based are  subject to  interest  rate  floors  that were  higher than the
current loan rates.

Interest earnings from the investment portfolio and  interest-earning  deposits,
on a tax  equivalent  basis,  decreased  $432,000 to $1.8  million for the three
months ended  September 30, 2004 compared to $2.3 million for the same period in
2003. The decrease is due to the decline in the average balance by $66.4 million
from $214.6  million at September  30, 2003 to $148.2  million at September  30,
2004.  To compare the  tax-exempt  asset yields to taxable  yields,  amounts are
adjusted to pretax equivalents based using a marginal corporate Federal tax rate
of 35%. First


                                       27


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

Defiance believes this measure to be the preferred  industry  measurement of net
interest income and provides relevant comparison between taxable and non-taxable
amounts. The tax-equivalent adjustments to net interest income for 2004 and 2003
were $210,000 and $108,000 respectively.

The  tax-equivalent  yield on the  investment  portfolio was 4.96% for the three
months ended September 30, 2004, up from 4.83% for the third quarter of 2003.

Total  interest  expense  increased  by  $60,000 to $5.3  million  for the third
quarter of 2004  compared to $5.2 million for the same period in 2003.  Interest
expense on interest  bearing  deposits  increased by $54,000 to $3.4 million for
the quarter  ended  September  30, 2004 from $3.3 million for the quarter  ended
September 30, 2003. The average balance of interest bearing  deposits  increased
by $21.5 million,  from $691.3 million for the quarter ended September 30, 2003,
to $712.8 million for the quarter ended  September 30, 2004. The average cost of
funds  decreased from 2.27% for the third quarter of 2003 to 2.20% for the third
quarter of 2004. The average balances of interest-bearing  liabilities increased
$40.5 million from $855.3 million in the third quarter of 2003 to $895.8 million
in the third quarter of 2004.

Provision  for Loan Losses.  The  provision  for loan losses was $376,000 in the
third  quarter  of 2004  compared  to  $497,000  for the third  quarter of 2003.
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 the
following  factors:  historical  experience;  the  volume  and  type of  lending
conducted by First  Defiance;  the amount of  non-performing  assets,  including
loans which meet the FASB Statement No. 114  definition of impaired;  the amount
of assets graded by  management  as  substandard,  doubtful,  or loss;  industry
standards;  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.  Management believes the balance of the allowance for
loan  losses is  appropriate.  The growth in the  allowance  for loan  losses is
consistent  with the growth in loan balances  outstanding.  While the balance of
net  charge-offs  continues  to be low,  the  allowance  for  loan  losses  as a
percentage of total loans  declined to 1.13% at September 30, 2004 from 1.18% at
December 31, 2003 and 1.17% at September 30, 2003.


                                       28


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

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



                                                          September 30,       December 31,
                                                               2004                2003
                                                          --------------------------------
                                                                          
    Non-accrual loans                                       $   1,945           $   2,545
    Loans over 90 days past due and still accruing                 --                  --
                                                            -----------------------------
    Total non-performing loans                              $   1,945           $   2,545
    Real estate owned (REO)                                        61                 404
                                                            -----------------------------
    Total non-performing assets                             $   2,006           $   2,949
                                                            =============================

    Allowance for loans losses as a percentage
      of total loans                                             1.13%               1.18%
    Allowance for loan losses as a percentage
      of non-performing assets                                 484.15%             299.90%
    Allowance for loan losses as a percentage
      of non-performing loans                                  499.33%             347.50%
    Total non-performing assets as a percentage
      of total assets                                            0.18%               0.28%
    Total non-performing loans as a percentage
      of total loans                                             0.23%               0.34%


Of the $1.9 million in non-accrual  loans, $1.4 million were commercial loans or
non-residential  real estate loans and $489,000 were residential mortgage loans.
The allowance for loan losses at September 30, 2004 was $9.7 million compared to
$8.6 million at both  September  30, 2003 and $8.8 million at December 31, 2003.
For the quarter ended September 30, 2004, First Defiance charged off $247,000 of
loans  against its  allowance  and  realized  recoveries  of $46,000  from loans
previously  charged off. During the same quarter in 2003, First Defiance charged
off $97,000 in loans and realized recoveries of $71,000.

Non-Interest  Income.  Non-interest  income  decreased $1.3 million in the third
quarter of 2004, to $3.6 million for the quarter  ended  September 30, 2004 from
$4.8 million for the same period in 2003.  Individual components of non-interest
income are as follows:

Gain on Sale of Loans.  Gains realized from the sale of mortgage loans decreased
$1.8 million to $518,000 for the three months ended September 30, 2004 from $2.3
million  during  the 2003 third  quarter.  The  decrease  is due to a decline in
mortgage loan  origination  activity  starting in the fourth quarter of 2003 and
continuing  through the first nine months of 2004 as  interest  rates  increased
from their  record low levels of  mid-2003.  The  origination  and  servicing of
mortgage loans is a core activity of First Federal in its local market areas.

Gain on  Sale  of  Securities.  Gains  realized  from  the  sale  of  investment
securities were $302,000 in the third quarter of 2004.  There were no gains from
the sale of investment securities in the third quarter of 2003.

Service Fees.  Loan and deposit fees increased  $168,000 to $1.4 million for the
quarter  ended  September  30,  2004 from $1.2  million  for the  quarter  ended
September 30, 2003.  Increases occurred primarily in loan servicing fees on sold
loans, debit card interchange fees, and checking NSF fees.


                                       29


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

Insurance  and  Investment  Sales  Commission.  Insurance and  investment  sales
commission  income was essentially flat,  decreasing  $18,000 to $906,000 in the
third  quarter of 2004 from  $924,000  in the same  period of 2003.  Part of the
reason for the decline was a change by First  Insurance and  Investments  in the
investment  broker/dealer  utilized to process  trades during the third quarter.
This  change  resulted  in a  temporary  reduction  in the amount of  investment
transactions during the time of the conversion.

Other Non-Interest  Income.  Other non-interest  income,  including dividends on
Federal Home Loan Bank stock,  income from Bank Owned Life  Insurance  and other
miscellaneous charges, increased to $452,000 for the quarter ended September 30,
2004 from $437,000 for the same period in 2003.

Non-Interest Expense.  Total non-interest expense increased $2.7 million to $9.5
million for the quarter ended  September 30, 2004 from $6.8 million for the same
period  in  2003.  Significant  individual  components  of the  increase  are as
follows:

Settlement  of  Contingent  Liability.  Income  for the 2004 third  quarter  was
negatively  impacted  by a one-time  $1.9  million  charge  recorded  during the
quarter to settle certain contingent liabilities related to the 2002 sale of the
Leader  Mortgage  Company  subsidiary.  After tax, the charge  amounted to $1.25
million or $0.20 per share. First Defiance recognized an after-tax gain from the
sale of Leader Mortgage of $7.7 million or $1.16 per share in 2002.

Compensation and Benefits.  Compensation and benefits remained  essentially flat
at $4.3 million for both the quarter  ended  September 30, 2004 and for the same
period in 2003.

Amortization  and  Impairment  of Mortgage  Servicing  Rights.  Amortization  of
mortgage  servicing rights ("MSR's")  totaled $141,000 in the 2004 third quarter
compared to $546,000 in the 2003 third  quarter,  the result of a decline in the
significant  refinancing  activity in the First Federal loan servicing portfolio
that was  taking  place a year ago.  Also,  the  Company  recognized  a $321,000
adjustment  for  impairment  in the value of its MSR  portfolio  during the 2004
third  quarter,  the result of the  decrease in the market  value of MSRs in the
face of  falling  interest  rates  during the 2004  third  quarter.  There was a
$987,000  favorable  adjustment to recognize a recovery of  previously  recorded
impairment  reserves in the third  quarter of 2003.  First  Defiance has a total
impairment  reserve  of  $640,000  recorded  against  an asset with a book value
before reserves of $4.2 million at September 30, 2004. That portfolio represents
approximately 5,522 loans with unpaid balances of approximately $456 million.

Other Non-Interest  Expenses.  Other non-interest expenses (including occupancy,
state franchise tax, data processing,  and deposit insurance premiums) decreased
to $2.8 million for the quarter  ended  September 30, 2004 from $2.9 million for
the same period in 2003.

First  Defiance  computes  federal  income tax expense in  accordance  with FASB
Statement  No. 109 which  resulted  in an  effective  tax rate of 26.51% for the
quarter ended September 30, 2004 compared to 31.78% for the same period in 2003.
The effective tax rate is lower than the Company's statutory 35% rate because it
has  approximately  $35.6 million  invested in municipal  securities,  and $18.5
million of bank owned life insurance which are both exempt from federal tax. The
Company also adjusted its


                                       30


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

tax accrual accounts  following the filing of its 2003 Federal tax return during
the  2004  third  quarter.  These  adjustments  had a  favorable  impact  on its
effective tax rate.

As a result of the above  factors,  income for the quarter  ended  September 30,
2004 was $1.7  million  compared to income of $3.7  million  for the  comparable
period in 2003. On a per share basis,  basic and diluted  earnings per share for
the  three  months  ended   September   30,  2004  were  each  $0.28  and  $.27,
respectively,  compared  to basic and  diluted  earnings  per share of $0.61 and
$0.58,  respectively,  for the quarter ended September 30, 2003. The recognition
of the expense for the  settlement of contingent  liabilities  reduced income in
the 2004  third  quarter  by $0.20  per  share  and the  impact  of  recognizing
impairment reserves in the 2004 third quarter compared to an impairment recovery
in the 2003 third  quarter  resulted in a $0.13 per share swing in earnings  per
share between the two quarterly periods

Nine Months Ended September 30, 2004 compared to Nine Months Ended September 30,
- --------------------------------------------------------------------------------
2003
- ----

On a consolidated  basis, First Defiance had net income of $7.3 million or $1.15
per share for the nine months ended  September 30, 2004 compared to $9.3 million
or $1.47 per share in 2003.

Net Interest Income. Net interest income for the nine months ended September 30,
2004 was $24.7  million  compared to $21.1  million for the same period in 2003.
Net interest  margin for the first three  quarters of 2004 was 3.57% compared to
3.40% for the same  period in 2003.  On a tax  equivalent  basis,  net  interest
income for the nine months ended  September 30, 2004 was $25.8 million  compared
to $22.3 million for the same period in 2003.

Total  interest  income  increased by $2.7 million to $39.7 million for the nine
months  ended  September  30, 2004 from $37.0  million for the nine months ended
September 30, 2003. On a tax equivalent  basis,  total interest income increased
by $2.5 million to $40.7  million for the nine months ended  September  30, 2004
from $38.2  million for the nine months ended  September  30, 2003.  Interest on
loans  increased  $4.0 million to $34.4  million in the first three  quarters of
2004 from $30.4  million in the first three  quarters of 2003.  The  increase in
interest  from  loans  was due to a $143.8  million  increase  in  average  loan
balances  between the first three  quarters of 2003 and the first three quarters
of 2004.  That increase is the result of the acquisition of three branch offices
in June 2003, which added $79.1 million in loans, and due to continued portfolio
growth  throughout the First Defiance  market,  especially in the commercial and
non-residential real estate loan categories

Some of the benefit of  increased  loan  volumes  has been  offset by  declining
portfolio  yields.  The yield on First  Defiance's loan portfolio  declined from
6.30% for the nine months ended  September 30, 2003 to 5.82% for the same period
in 2004 because of falling interest rates over that time period.

Interest earnings from the investment portfolio and  interest-earning  deposits,
on a tax equivalent  basis,  decreased $1.4 million to $5.8 million for the nine
months ended  September 30, 2004 compared to $7.2 million for the same period in
2003. The decrease was due to the $35.4 million  decline in average  balances of
investments,  to $155.9 million for the first three quarters of 2004 compared to
$191.3 million for the first three quarters of 2003.

Total interest expense declined by $929,000 to $15.0 million for the first three
quarters of 2004 compared to $15.9 million for the same period in 2003. Interest
expense on FHLB advances decreased


                                       31


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

$135,000 to $5.4 million for the first nine months of 2004  compared to the same
period in 2003.  This  happened  despite  an  increase  of $12.1  million in the
average  balance of FHLB advances in 2004 compared to 2003. In the third quarter
of 2003, the Company was able to re-negotiate  the interest rate downward on $45
million  of FHLB  advances  contributing  to the 46 basis  point  decline in the
average cost of those borrowings from 4.79% for the first three quarters of 2003
compared to 4.33% for the first  three  quarters  of 2004.  Interest  expense on
interest-bearing  deposits  decreased  by $822,000 to $9.5  million for the nine
months  ended  September  30, 2004 from $10.3  million for the nine months ended
September 30, 2003. This decrease occurred despite growth in deposits because of
the change in the mix of deposits from higher costing certificates of deposit to
checking and money market accounts, as well as, decreasing market interest rates
during the time period.  The average cost of funds  decreased from 2.23% for the
nine months ended  September 30, 2003 to 1.83% for the same period in 2004.  The
average balances of  interest-bearing  liabilities  increased $91.1 million from
$777.4  million in the first  three  quarters  of 2003 to $868.5  million in the
first three quarters of 2004.

Provision  for Loan Losses.  The provision for loan losses was $1.24 million for
the first three  quarters of 2004  compared to $1.19 million for the first three
quarters of 2003. This increase is a result of the significant  loan growth that
has occurred  during the first three quarters of 2004. Net  charge-offs  for the
2004 first three  quarters  were  $377,000,  compared  to $105,000  for the same
period in 2003.

Non-Interest  Income.  Non-interest  income  decreased $3.8 million in the first
three quarters of 2004, to $11.1 million for the nine months ended September 30,
2004 from $14.9  million for the same period in 2003.  Individual  components on
non-interest income are as follows:

Gain on Sale of Loans.  Gains realized from the sale of mortgage loans decreased
$4.7 million to $1.9 million for the nine months ended  September  30, 2004 from
$6.6 million during the first three quarters of 2003.

Gain on  Sale  of  Securities.  Gains  realized  from  the  sale  of  investment
securities was $694,000 for the nine months ended September 30, 2004 compared to
$919,000 in the first three quarters of 2003.

Service Fees.  Loan and deposit fees increased  $597,000 to $4.0 million for the
nine months ended September 30, 2004 from $3.4 million for the nine months ended
September  30, 2003.  Increases  occurred  primarily in loan  servicing  fees on
mortgage loans serviced for others, checking NSF fees and debit card interchange
fees.

Insurance  and  Investment  Sales  Commission.  Insurance and  investment  sales
commission income increased $375,000 to $3.2 million in the first three quarters
of 2004  from  $2.8  million  in the same  period  of 2003.  Increases  occurred
primarily in the sale of investment and annuity products.

Bank Owned Life  Insurance.  Income  from bank  owned  life  insurance  ("BOLI")
decreased  $37,000 to $579,000 in the first three  quarters of 2004  compared to
$616,000 for the nine months  ended  September  30,  2003.  This was a result of
decreasing market interest rates over the last 12 months.  First Defiance's BOLI
investment  is in general  account  contracts,  whose  rates  generally  lag the
overall market.


                                       32


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

Other Non-Interest  Income.  Other non-interest  income,  including dividends on
Federal  Home Loan Bank  stock and other  miscellaneous  charges,  increased  to
$778,000 for the nine months ended September 30, 2004 from $657,000 for the same
period in 2003.

Non-Interest Expense. Total non-interest expense increased $2.6 million to $24.1
million for the nine months ended  September 30, 2004 from $21.5 million for the
same period in 2003.  Significant  individual  components of the increase are as
follows:

Settlement of Contingent Liability. Income for the first nine months of 2004 was
negatively  impacted by the  one-time  $1.9  million  charge  recorded to settle
certain contingent  liabilities  related to the 2002 sale of its Leader Mortgage
Company  subsidiary.  The charge  amounted  to $1.25  million or $0.20 per share
after tax.

Amortization and Impairment of Mortgage  Servicing Rights.  Amortization of MSRs
totaled $547,000 in the first three quarters of 2004 compared to $1.8 million in
the 2003 first three quarters,  the result of a significant decline in the level
of refinancing activity in the First Federal loan servicing portfolio. Also, the
Company recognized a net negative adjustment of $34,000 related to impairment of
the value of MSRs.  That net  adjustment  is due to recent  decreases  in market
interest rates and anticipated  increased prepayment speeds on mortgage loans in
general.  There was a net positive adjustment of $381,000 to impairment reserves
recorded in the first nine months of 2003.

Compensation and Benefits.  Compensation and benefits  increased $1.1 million to
$13.1  million for the nine months ended  September  30, 2004 from $12.0 million
for the same period in 2003. The increase resulted from the additional  staffing
added with the June 2003 branch  acquisition and the opening of de novo branches
in December 2003 and February 2004.

Other Non-Interest  Expenses.  Other non-interest expenses (including occupancy,
state  franchise tax, data  processing,  amortization of intangibles and deposit
insurance  premiums)  increased  to $8.5  million  for  the  nine  months  ended
September  30, 2004 from $8.1  million for the nine months ended  September  30,
2003.

The  effective  federal  income  tax rate  utilized  for the nine  months  ended
September  30,  2004 was  30.5%  compared  to 30.8%  for the nine  months  ended
September 30, 2003.

As a result of the above factors, income for the nine months ended September 30,
2004 was $7.3  million  compared to $9.3  million for the  comparable  period in
2003.  On a per share basis,  basic and diluted  earnings per share for the nine
months ended September 30, 2004 were $1.20 and $1.15  respectively,  compared to
basic and diluted earnings per share of $1.54 and $1.47,  respectively,  for the
nine months ended September 30, 2003.

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.


                                       33


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

First Defiance  generated $1.6 million of cash from operating  activities during
the third  quarter of 2004 and $10.5 million for the 2004  year-to-date  period.
The Company's  cash from operating  activities  resulted from net income for the
period,  adjusted for various  non-cash items,  including the provision for loan
losses, depreciation and amortization of mortgage servicing rights, 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 September  30, 2004,  First  Defiance had $72.0 million in  outstanding  loan
commitments  and loans in  process  to be funded  generally  within the next six
months and an additional  $131.3 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 $7.8 million of loans held-for-sale. Also
as of September 30, 2004, the total amount of  certificates  of deposit that are
scheduled  to mature by September  30, 2005 is $224.8  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,  other sources of funding are available including
the  brokered  Certificate  of Deposit  market,  the FHLB,  and other  financial
institutions.

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.

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.  As of  September  30,  2004,  all of these
securities  pass the FFIEC high risk security  test,  are not classified as high
risk, and do not present risk significantly different than other mortgage-backed
or agency securities.

                                       34



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 September 30, 2004.



                                                                Core Capital                   Risk-Based Capital
                                                        ---------------------------------------------------------------
                                                         Adequately          Well           Adequately         Well
                                                        Capitalized       Capitalized      Capitalized      Capitalized
                                                        ---------------------------------------------------------------
                                                                                                
    Regulatory capital                                   $   98,770        $   98,770       $  108,473      $  108,473
    Minimum required regulatory capital                      43,070            53,837           68,429          85,536
                                                         -------------------------------------------------------------
    Excess regulatory capital                            $   55,700        $   44,933       $   40,044      $   22,937
                                                         =============================================================




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


                                                                                                      
                                                         =============================================================
    Regulatory capital as a percentage of assets (1)            9.2%              9.2%            12.7%           12.7%
    Minimum capital required as a percentage
     of assets                                                  4.0%              5.0%             8.0%           10.0%
                                                         -------------------------------------------------------------
    Excess regulatory capital as a percentage
     of assets                                                  5.2%              4.2%             4.7%            2.7%
                                                         =============================================================


(1)   Core capital is computed as a percentage of adjusted total assets of $1.08
      billion.   Risk-based  capital  is  computed  as  a  percentage  of  total
      risk-weighted assets of $855.4 million.


                                       35


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

Pending Acquisition

On August 4, 2004,  First Defiance  entered into an Agreement and Plan of Merger
with ComBanc, Inc. Under the terms of the agreement, First Defiance will acquire
ComBanc and its wholly owned  subsidiary,  The Commercial  Bank of Delphos Ohio.
First  Defiance  has agreed to purchase  the  outstanding  shares of ComBanc for
$17.20 per share for a transaction valued at $38.0 million.  The shareholders of
ComBanc have the right to select payment of the purchase price in either cash or
shares of First Defiance common stock, subject to an aggregate consideration mix
of 50% cash and 50% common stock.  Management expects one-time costs,  including
acquisition-related  and restructuring charges, will not exceed $1.75 million on
a pre-tax basis over the integration period. The cash portion of the acquisition
will be financed from existing sources of liquidity.

Upon  completion of the  acquisition,  on a pro forma basis using  September 30,
2004 data,  First  Defiance  will have $1.306  billion in total  assets,  $965.1
million in loans,  $950.5  million  in total  deposits,  and  $144.4  million in
shareholders'  equity.  The  acquisition is expected to result in  approximately
$16.7 million in additional  goodwill and other intangibles.  Management expects
the  transaction,  which  is  subject  to  regulatory  and  ComBanc  shareholder
approval, to close in the first quarter of 2005.

Subsequent Event

On October 13, 2004, First Defiance entered into an Agreement and Plan of Merger
with The Genoa Savings and Loan Company. Under the terms of the agreement, First
Defiance will acquire Genoa  Savings.  First Defiance has agreed to purchase the
outstanding  shares  of  Genoa  Savings  for  $30.22  per  share  in cash  for a
transaction  valued  at  $11.0  million.   Management  expects  one-time  costs,
including  acquisition-related  and restructuring  charges will not exceed $2.35
million on a pre-tax basis over the integration period.  Management believes the
financing of the acquisition can come from existing sources of liquidity.

Upon  completion  of  the  acquisition  and  the  previously  announced  ComBanc
acquisition,  on a pro forma basis using September 30, 2004 data, First Defiance
will have  $1.395  billion in total  assets,  $1.036  billion  in loans,  $1.038
billion in total deposits and $144.4 million in shareholders  equity.  The Genoa
acquisition  is expected to result in  approximately  $6.0 million in additional
goodwill and other  intangibles.  Management  expects the transaction,  which is
subject to regulatory and Genoa Savings shareholder  approval, to close early in
the second quarter of 2005.

Critical Accounting Policies

First  Defiance has  established  various  accounting  policies which govern the
application of accounting  principles generally accepted in the United States in
the preparation of its financial statements. The significant accounting policies
of First Defiance are described in the footnotes to the  consolidated  financial
statements  included  in the  Company's  Annual  Report  on Form  10-K.  Certain
accounting policies involve significant judgments and assumptions by management,
which  have a  material  impact on the  carrying  value of  certain  assets  and
liabilities;  management  considers  such  accounting  policies  to be  critical
accounting policies. Those policies which are identified and discussed in detail
in the  Company's  Annual  Report on Form 10-K  include the  Allowance  for Loan
Losses,  the  Valuation  of


                                       36


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

Mortgage  Servicing  Rights and the  Deferral of Fees under SFAS 91.  There have
been no material changes in assumptions or judgments  relative to those critical
policies during the third quarter of 2004.

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  2004  are  approximately  $0.015  per $100 of
deposits.


                                       37


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

As discussed in detail in the 2003 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  monetary  in nature,  changes in interest  rates and  monetary or
fiscal policy affect its financial  condition and can have significant impact on
the net income of the Company.  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  analyzes  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
June 2004 amounts as a base case,  First  Defiance's  net interest  income would
increase by  approximately  $300,000 in a rising rate environment and decline by
approximately $800,000 in a declining rate environment. Both scenarios result in
changes that are within the board mandated guidelines of 10%.

Item 4. Controls and Procedures
- -------------------------------

Our management evaluated,  with the participation of our Chief Executive Officer
and Chief Financial  Officer,  the effectiveness of our disclosure  controls and
procedures  (as defined in Rules  13a-15(e)  or 15d-15(e)  under the  Securities
Exchange Act of 1934) as of the end of the period covered by this report.  Based
on such evaluation, our Chief Executive Officer and Chief Financial Officer have
concluded  that our  disclosure  controls and  procedures are designed to ensure
that  information  required to be disclosed by us in the reports that we file or
submit  under  the  Securities  Exchange  Act of  1934 is  recorded,  processed,
summarized and reported within the time periods specified in the SEC's rules and
regulations and are operating in an effective manner.

No change in our internal control over financial  reporting (as defined in Rules
13a-15(f) or  15(d)-15(f)  under the  Securities  Exchange Act of 1934) occurred
during the most  recent  fiscal  quarter  that has  materially  affected,  or is
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.


                                       38


                         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



- --------------------------------------------------------------------------------------------------------------------
                                                                            Total Number of       Maximum Number of
                                  Total Number of                         Shares Purchased as    Shares that May Yet
                                       Shares                              Part of Publicly      Be Purchased Under
                                     Purchased     Average Price Paid     Announced Plans or        the Plans or
          Period                                       Per Share               Programs             Programs (a)
- --------------------------------------------------------------------------------------------------------------------
                                                                                           
July 1, 2004 -
 July 31, 2004                           227             $22.73                    227                 517,909
- --------------------------------------------------------------------------------------------------------------------
August 1, 2004 -
 August 31, 2004                       3,660             $25.35                  3,660                 514,249
- --------------------------------------------------------------------------------------------------------------------
September 1, 2004 -
 September 30, 2004                   32,170             $26.13                 32,170                 482,079
- --------------------------------------------------------------------------------------------------------------------
Total for 2004
 Third Quarter                        36,057             $26.03                 36,057                 482,079
- --------------------------------------------------------------------------------------------------------------------
Year to Date
  Total (b)                          158,905             $25.30                158,905                 482,079
- --------------------------------------------------------------------------------------------------------------------


(a) On July 18, 2003, the  registrant  announced that its Board of Directors had
authorized  management to repurchase up to 10% of the Registrant's  common stock
through the open market or in any private transaction. The authorization,  which
is for 639,828 shares, does not have an expiration date.

(b) Year-to-date  totals include 1,156 shares purchased to complete a previously
announced share repurchase  authorization and 157,749 shares purchased under the
authorization announced on July 18, 2003.

Item 3. Defaults upon Senior Securities

      Not applicable.

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

      Non applicable

Item 5. Other Information

      Not applicable.


                                       39


Item 6. Exhibits and Reports on Form 8-K

(a)   Exhibits

      Exhibit 31.1  Certification of Chief Executive Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act

      Exhibit 31.2  Certification of Chief Financial Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act

      Exhibit 32.1  Certification of Chief Executive Officer pursuant to Section
                    906 of the Sarbanes-Oxley Act

      Exhibit 32.2  Certification of Chief Financial Officer pursuant to Section
                    906 of the Sarbanes-Oxley Act

(b)   Reports on Form 8-K

      First  Defiance  Financial  Corp.  filed a  report  on Form  8-K  with the
      Securities and Exchange Commission on October 15, 2004 which described the
      settlement  of  contingent  liabilities  related  to the 2002  sale of the
      Company's Leader Mortgage Company  subsidiary.  The filing included a copy
      of the Company's press release dated October 14, 2004.

      First  Defiance  Financial  Corp.  filed a  report  on Form  8-K  with the
      Securities  and Exchange  Commission on October 15, 2004 which  included a
      copy of the  Agreement  and Plan of Merger dated as of October 13, 2004 by
      and among  First  Defiance  Financial  Corp.,  First  Federal  Bank of the
      Midwest and The Genoa Savings and Loan Company. The filing also included a
      copy of the Company's press release dated October 13, 2004.

      First  Defiance  Financial  Corp.  filed a  report  on Form  8-K  with the
      Securities  and Exchange  Commission on October 20, 2004 which  included a
      copy of the Company's earnings release for the quarter ended September 30,
      2004.


                                       40


                         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: November 9, 2004                       By: /s/ William J. Small
      ----------------                           -------------------------------
                                                 William J. Small
                                                 Chairman, President and
                                                 Chief Executive Officer


Date: November 9, 2004                       By: /s/ John C. Wahl
      ----------------                           -------------------------------
                                                 John C. Wahl
                                                 Senior Vice President, Chief
                                                 Financial Officer and
                                                 Treasurer


                                       41