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 Period Ended June 30, 1997


                                       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)

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

Indicate by check mark whether the  registrant  (1) has filed all  documents and
reports required to be filed by Sections 13 or 15(d) of the Securities  Exchange
Act of 1934  subsequent to the  preceding 12 months (or for such shorter  period
that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days. Yes [X] No

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

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

                      Applicable Only to Corporate Issuers

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practical date.  Common Stock,  $.01 Par Value --
9,067,316 shares outstanding at August 8, 1997.

                         FIRST DEFIANCE FINANCIAL CORP.



                                      INDEX

                                                                            
PART I.- FINANCIAL INFORMATION

 Item 1.        Consolidated Condensed Financial Statements (Unaudited):

                Consolidated Condensed Statements of Financial
                Condition - June 30, 1997 and December 31, 1996             

                Consolidated  Condensed  Statements  of Income  Three
                months ended June 30, 1997 and 1996;
                Six months ended June 30, 1997 and 1996                     

                Consolidated Condensed Statement of Changes in
                Stockholders' Equity - Six months ended
                June 30, 1997                                               

                Consolidated Condensed Statements of Cash Flows
                - Six months ended June 30, 1997 and 1996                   


                Notes to Consolidated Condensed Financial Statements        

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

PART II.        OTHER INFORMATION:

 Item 1.        Legal Proceedings                                           

 Item 2.        Changes in Securities                                       

 Item 3.        Defaults upon Senior Securities                             

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

 Item 5.        Other Information                                           

 Item 6.        Exhibits and Reports on Form 8-K                            

                Signatures                                                  

PART 1-FINANCIAL INFORMATION

Item 1. Financial Statements


                             FIRST DEFIANCE FINANCIAL CORP.

                Consolidated Condensed Statements of Financial Condition
                                      (UNAUDITED)
                     (Amounts in Thousands, except for share data)



                                                            June 30,      December 31, 
                                                              1997            1996
                                                            --------        --------
                                                                      
ASSETS

Cash and cash equivalents:
     Cash and amounts due from
         depository institutions ...................        $  4,362        $  3,102
     Interest-bearing deposits .....................             847           1,650
                                                            --------        --------
                                                               5,209           4,752
Securities:
     Available-for-sale, carried at fair value .....          71,138          77,407
     Held-to-maturity, carried at amortized cost
         (approximate fair value $23,994 and $26,325
         at June 30, 1997 and December 31,
         1996, respectively) .......................          23,577          25,937
                                                            --------        --------
                                                              94,715         103,344
Loansheld for sale (at lower of cost or fair value,
     approximate fair value $132 and $564 at 
     June 30, 1997 and December 31, 1996,
     respectively) .................................             129             559
Loans receivable, net ..............................         429,528         415,366
Accrued interest receivable ........................           3,042           3,061
Federal Home Loan Bank stock .......................           3,197           3,033
Office properties and equipment ....................          14,545          12,255
Deferred federal income taxes ......................             651             550
Real estate, mobile homes and other
     assets held for sale ..........................             265             266
Other assets .......................................             944             225
                                                            --------        --------

                                                            $552,225        $543,411
                                                            ========        ========

                                See accompanying notes.




                         FIRST DEFIANCE FINANCIAL CORP.

                Consolidated Condensed Statements of Financial Condition
                                      (UNAUDITED)
                     (Amounts in Thousands, except for share data)



                                                         June 30,        December 31, 
                                                           1997              1996
                                                        ---------         ---------
                                                                    
LIABILITIES AND
     STOCKHOLDERS' EQUITY

Deposits .......................................        $ 383,393         $ 382,525
Advances from Federal Home Loan Bank ...........           47,400            40,821
Other liabilities ..............................            3,690             3,500
                                                        ---------         ---------
Total liabilities ..............................          434,483           426,846

STOCKHOLDERS' EQUITY

Preferred stock, no par value per share:
     5,000,000 shares authorized; no shares
     issued ....................................             --                --
Common stock, $.01 par value per share:
     20,000,000 shares authorized; 9,366,185 and
     9,470,877 shares outstanding at June 30,
     1997 and December 31, 1996, respectively ..               94                95
Additional paid-in capital .....................           72,993            73,671
Stock acquired by ESOP .........................           (4,751)           (5,093)
Stock acquired by Management
     Recognition Plan ..........................           (1,797)           (2,173)
Net unrealized losses on available-for-sale
     securities, net of income taxes of $185
     and $203 at June 30, 1997 and
     December 31, 1996, respectively ...........             (345)             (397)
Retained earnings - substantially restricted ...           51,548            50,462
                                                        ---------         ---------
Total stockholders' equity .....................          117,742           116,565
                                                        ---------         ---------

Total liabilities and stockholders' equity .....        $ 552,225         $ 543,411
                                                        =========         =========


                                See accompanying notes




                            FIRST DEFIANCE FINANCIAL CORP.

                      Consolidated Condensed Statements of Income
                                      (UNAUDITED)
                     (Amounts in Thousands, except per share data)



                                           Three Months Ended       Six Months Ended
                                                 June 30                 June 30
                                          -------------------     -------------------
                                             1997        1996        1997        1996
                                          -------     -------     -------     -------
                                                                  
Interest income:
      Mortgage and other loans ......     $ 9,220     $ 8,568     $18,251     $16,999
      Investment securities .........       1,501       1,636       3,059       3,366
      Deposits with banks ...........          33          50          44         125
                                          -------     -------     -------     -------
Total interest income ...............      10,754      10,254      21,354      20,490

Interest expense:
     Deposits .......................       4,487       4,659       8,833       9,438
     Federal Home Loan Bank
       advances and other borrowings          697         119       1,316         235
                                          -------     -------     -------     -------
Total interest expense ..............       5,184       4,778      10,149       9,673
                                          -------     -------     -------     -------

Net interest income .................       5,570       5,476      11,205      10,817
Provision for loan losses ...........         282         181         646         344
                                          -------     -------     -------     -------

Net interest income after provision
     for loan losses ................       5,288       5,295      10,559      10,473

Non-interest expense ................       3,378       3,113       6,632       6,314
Non-interest income .................         357         284         693         593
                                          -------     -------     -------     -------
Income before income taxes ..........       2,267       2,466       4,620       4,752
Income taxes ........................         746         791       1,541       1,542
                                          -------     -------     -------     -------

Net income ..........................     $ 1,521     $ 1,675     $ 3,079     $ 3,210
                                          =======     =======     =======     =======

Earnings per share (Note 4) .........     $   .16     $   .16     $   .33     $   .31
                                          =======     =======     =======     =======
Dividends declared per share (Note 3)     $   .08     $   .07     $   .16     $   .14
                                          =======     =======     =======     =======

Average number of shares
     outstanding (Note 4) ...........       9,307      10,257       9,224      10,381
                                          =======     =======     =======     =======

                                See accompanying notes




                                  FIRST DEFIANCE FINANCIAL CORP.

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



                                                                                Stock Acquired By
                                                       Additional                    Management
                                           Common         Paid-in                   Recognition
                                            Stock        Capital         ESOP          Plan
                                            -----        -------         ----          ----
                                                                        
Balance at December 31, 1996 ........     $     95      $ 73,671      $ (5,093)     $ (2,173)

Net Income

ESOP shares released ................                        146           342

Change in unrealized gains (losses)
    net of income taxes of $28

Amortization of deferred compensation
    of Management Recognition Plan ..                                                    376

Stock issued under Option Plan ......                         16

Purchase of common stock for
    treasury ........................           (1)         (840)

Dividends declared (Note 3)


Balance at June 30, 1997 ............     $     94      $ 72,993      $ (4,751)     $ (1,797)
                                          ========      ========      ========      ========


                                      See accompanying notes




                               FIRST DEFIANCE FINANCIAL CORP.

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



                                           Net Unrealized
                                             losses on                            Total
                                           available-for-      Retained       Stockholders'
                                          sale securities      Earnings          Equity
                                          ---------------      --------          ------
                                                                      
Balance at December 31, 1996 ........        $   (397)        $ 50,462         $116,565

Net Income ..........................                            3,079            3,079

ESOP shares released ................                                               488

Change in unrealized gains (losses)
    net of income taxes of $28 ......              52                                52

Amortization of deferred compensation
    of Management Recognition Plan ..                                               376

Stock issued under Option Plan ......                                                16

Purchase of common stock for
    treasury ........................                             (582)          (1,423)

Dividends declared (Note 5) .........                           (1,411)          (1,411)


Balance at June 30, 1997 ............        $   (345)        $ 51,548         $117,742
                                             ========         ========         ========


                                   See accompanying notes




                               FIRST DEFIANCE FINANCIAL CORP.

                       Consolidated Condensed Statements of Cash Flows
                                         (UNAUDITED)
                                   (Amounts in Thousands)


                                                                           Six Months
                                                                         Ended June 30,
                                                                       1997          1996
                                                                    --------      --------
                                                                            
Operating Activities
Net income ....................................................     $  3,079      $  3,210
Adjustments to reconcile net income to net cash
     provided by operating activities:
     Provision for loan losses ................................          646           344
     Provision for depreciation, amortization of premiums
         and accretion of discounts on securities .............          366           131
     Gain on sale or call of available-for-sale securities ....          (12)         --
     Gain on sale of loans ....................................          (68)          (87)
     Amortization of Management Recognition Plan
         deferred compensation ................................          376           194
     Release of ESOP Shares ...................................          488           343
     (Gain) loss on disposal of office properties and equipment           (3)           46
     Unrealized loss on loans held for sale ...................         --              18
     Deferred federal income tax credit .......................         (128)          (79)
     Proceeds from sale of loans ..............................        3,778         4,038
     Originations of loans held for sale ......................       (3,280)       (3,998)
     Increase in interest receivable and other assets .........         (700)       (1,231)
     Increase in other liabilities ............................          190           128
                                                                    --------      --------
Net cash provided by operating activities .....................        4,732         3,057

Investing activities
Proceeds from maturities of held-to-maturity securities .......        2,339         2,844
Proceeds from maturities of available-for-sale securities .....        4,121        15,897
Proceeds from sales of available-for-sale securities ..........        2,350         9,750
Proceeds from sales of real estate, mobile homes, and
     other assets held for sale ...............................          727           565
Proceeds from sales of office properties and equipment ........            3          --
Purchases of available-for-sale securities ....................          (99)      (10,449)
Purchases of Federal Home Loan Bank stock .....................         (164)         (100)
Purchases of office properties and equipment ..................       (2,644)       (2,682)
Net increase in loans receivable ..............................      (15,534)      (12,903)
                                                                    --------      --------
Net cash provided by (used in) investing activities ...........       (8,901)        2,922


                                  See accompanying notes.




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

                                                                  Six Months Ended
                                                                       June 30,
                                                                  1997        1996
                                                               -------      -------
                                                                      
Financing Activities
Net increase in deposits .................................         868        2,825
Repayment of Federal Home Loan Bank long-term advances ...        (735)        (897)
Net increase in Federal Home Loan Bank short-term advances       7,314         --
Purchase of common stock for treasury ....................      (1,423)      (6,004)
Cash dividends paid ......................................      (1,414)      (1,442)
Contribution to management recognition plan for purchase
      of common stock ....................................        --         (2,817)
Proceeds from exercise of stock options ..................          16           22
                                                               -------      -------
Net cash provided by (used in) financing activities ......       4,626       (8,313)
                                                               -------      -------
Increase (decrease) in cash and cash equivalents .........         457       (2,334)
Cash and cash equivalents at beginning of period .........       4,752        8,685
                                                               -------      -------

Cash and cash equivalents at end of period ...............     $ 5,209      $ 6,351
                                                               =======      =======

Supplemental cash flow information:
Interest paid $ ..........................................       9,841      $ 9,809
                                                               =======      =======
Income taxes paid ........................................     $ 1,809      $ 1,488
                                                               =======      =======
Transfers from loans to real estate, mobile homes
     and other assets held for sale ......................     $   726      $   597
                                                               =======      =======
Noncash operating activities:
Change in deferred tax established on net unrealized
     gain or loss on available-for-sale securities .......     $    27      $   231
                                                               =======      =======
Noncash investing activities:
Decrease (increase) in net unrealized loss on
     available-for-sale securities .......................     $    80      $  (446)
                                                               =======      =======
Noncash financing activities:
Cash dividends declared but not paid .....................     $   706      $   683
                                                               =======      =======

                              See accompanying notes.


                         FIRST DEFIANCE FINANCIAL CORP.

              Notes to Consolidated Condensed Financial Statements
                          (Unaudited at June 30, 1997)


1.   Principles of Consolidation

     The consolidated  condensed  financial  statements  include the accounts of
     First Defiance Financial Corp. ("First Defiance" or "the Company")) and its
     wholly  owned  savings and loan,  First  Federal  Savings and Loan  ("First
     Federal").  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,
     1996 has been derived from the audited financial statements at that date.

     The accompanying consolidated condensed financial statements as of June 30,
     1997 and for the three and six month periods  ending June 30, 1997 and 1996
     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 generally accepted accounting  principles.  It is suggested that these
     consolidated condensed financial statements be read in conjunction with the
     financial  statements and notes thereto included in First Defiance's annual
     report for the year ended  December  31, 1996.  However,  in the opinion of
     management,  all  adjustments,  consisting of only normal  recurring items,
     necessary for the fair  presentation of the financial  statements have been
     made.  The results of operations  for the three and six month periods ended
     June 30, 1997 are not  necessarily  indicative  of the results  that may be
     expected for the entire year.

3.   Dividends on Common Stock

     As of June 30, 1997,  First Defiance had declared a quarterly cash dividend
     of $.08 per share for the second quarter of 1997, payable July 24, 1997.

4.   Earnings Per Share

     In February 1997, the Financial  Accounting Standards Board ("FASB") issued
     Statement No. 128,  Earnings per Share,  which is required to be adopted by
     First  Defiance on December  31,  1997.  At that time,  the Company will be
     required to change the method  currently used to compute earnings per share
     and  to  restate  all  prior  periods.   Under  the  new  requirements  for
     calculating  basic earnings per share, the dilutive effect of stock options
     will be excluded.  The impact is expected to result in increases in primary
     earnings per share of $.01 per share for the second  quarter ended June 30,
     1997 and $.02 per share for the six months ended June 30,  1997.  It is not
     expected that there will be any impact for the quarter or six-month  period
     ended June 30, 1996. The impact of Statement No. 128 on the  calculation of
     fully  diluted  earnings per share for these  periods is not expected to be
     material.

                           FIRST DEFIANCE FINANCIAL CORP.

          Notes to Consolidated Condensed Financial Statements (continued)
                            (Unaudited at June 30, 1997)


4.   Earnings Per Share (cont.)

     Earnings per share as disclosed under  Accounting  Principles Board Opinion
     No. 15 has been  calculated by dividing net income by the weighted  average
     number of shares of common  stock  outstanding  for the three and six month
     periods  ended June 30,  1997.  The effect of shares  issuable  under stock
     options has been  accounted  for using the  Treasury  Stock  method.  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.

5.   Stock Option Disclosures

     FASB Statement No. 123, "Accounting for Stock-Based Compensation." requires
     either:  (a) recognition of  compensation  cost in earnings for stock-based
     compensation   plans  based  upon  their  fair  value;  or  (b)  pro  forma
     disclosures  of what earnings and per share amounts would have been had the
     fair value  method been used for expense  recognition.  First  Defiance has
     elected to use the pro forma  disclosure  option.  As provided in Statement
     No.  123,  the  disclosure  provisions  for  companies  electing  pro forma
     disclosures  are not required to be applied in interim reports which do not
     include a complete set of financial statements.

 6   New Accounting Pronouncement

     Effective  January 1, 1997,  First  Defiance has adopted the  provisions of
     FASB  Statement  No.  125,  "Accounting  for  Transfers  and  Servicing  of
     Financial Assets and  Extinguishments  of  Liabilities."  Statement No. 125
     provides new accounting and reporting standards for sales, securitizations,
     and  servicing  of  receivables  and other  financial  assets,  for certain
     secured borrowing and collateral  transactions,  and for extinguishments of
     liabilities.  The  provisions  of Statement No. 125 did not have a material
     effect on the financial statements of First Defiance.

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

General
First Defiance is a holding company which conducts  business  through its wholly
owned  subsidiary,  First  Federal  Savings and Loan,  Defiance  Ohio,  which is
primarily  engaged in attracting  deposits from the general  public  through its
offices and using those and other available  sources of funds to originate loans
secured by single-family  residences  primarily  located in the five counties in
which its offices are located and in  contiguous  Putnam  County.  Single family
residential  mortgage  loans  amounted  to  $248.0  million  or  56.8%  of First
Defiance's  total loan  portfolio at June 30, 1997.  To a lesser  extent,  First
Defiance  originates  other real estate loans  secured by  non-residential  real
estate and construction  loans, which amounted to $41.8 million or 9.6% of total
loans  at June  30,  1997.  Approximately  33.6%  or  $146.6  million  of  First
Defiance's loan portfolio as of June 30, 1997 consisted of non-real estate loans
including consumer finance loans,  primarily automobile loans, which amounted to
$66.2  million or 15.2% of the total loan  portfolio,  commercial  loans,  which
amounted to $28.3  million or 6.5% of the total loan  portfolio  and mobile home
loans which amounted to $25.9 million or 5.9% of the total loan portfolio.

First  Defiance  is an  authorized  seller/servicer  for the  Federal  Home Loan
Mortgage Corporation ("Freddie Mac"). First Defiance sold 27 and 51 loans during
the three  months ended June 30, 1997 and 1996  respectively  (54 and 80 for the
six months ended June 30, 1997 and 1996). The Company realized a gain on sale of
those loans of approximately $37,000 and $28,000 for three months ended June 30,
1997 and 1996  respectively  ($68,000 and $87,000 for the  respective  six month
periods). Loans with a 30-year maturity, which meet the Freddie Mac underwriting
guidelines,  are classified as available-for-sale  loans. First Defiance retains
the  servicing  rights on all mortgage  loans sold.  Mortgage  servicing  rights
capitalized at June 30, 1997 were approximately $154,000.

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

Securities  are  classified  as  held-to-maturity  when  First  Federal  has the
positive  intent and ability to hold the security to maturity.  Held-to-maturity
securities  are  stated  at  amortized  cost and had a  recorded  value of $23.6
million at June 30, 1997.  Securities  not  classified as  held-to-maturity  are
classified  as  available-for-sale,  which are  stated  at fair  value and had a
recorded  value  of  $71.1  million  at June 30,  1997.  The  available-for-sale
portfolio  consists  of  U.S.  Treasury   securities  and  obligations  of  U.S.
Government corporations and agencies ($40.4 million),  fixed income mutual funds
($17.8  million)  adjustable-rate  mortgage  backed security mutual funds ($10.5
million),  CMOs  and  REMICs  ($2.1  million)  and  money  market  mutual  funds
($300,000).  In accordance with FASB Statement No. 115, unrealized holding gains
and losses on available-for-sale securities are reported in a separate component
of  stockholders'  equity and are not reported in earnings until  realized.  Net
unrealized holding losses on available-for-sale securities were $520,000 at June
30, 1997,  $345,000 after considering the related deferred tax benefit.  For the
six months ended June 30, 1997,  unrealized losses decreased by $80,000 ($52,000
after tax).

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

The  profitability of First Defiance is primarily  dependent on its net interest
income,  which  is the  difference  between  interest  and  dividend  income  on
interest-earning assets,  principally loans and securities, and interest expense
on  interest-bearing  deposits  and  Federal  Home  Loan  Bank  advances.  First
Defiance's  earnings also depend,  to a lesser extent, on the provision for loan
losses, the level of its other income (including  servicing fees and other fees)
and its  non-interest  expenses,  such as employee  compensation  and  benefits,
occupancy and equipment expense,  deposit insurance premiums,  and miscellaneous
other expenses, as well as federal income tax expense.

Changes in Financial Condition
At June 30, 1997,  First  Defiance's  total assets,  deposits and  stockholders'
equity  amounted  to  $552.2   million,   $383.4  million  and  $117.7  million,
respectively,  compared to $543.4  million,  $382.5 million and $116.6  million,
respectively,  at December 31, 1996.  Net loans  receivable  have increased from
$415.37  million at December 31, 1996 to $429.5  million at June 30, 1997.  This
increase was funded  primarily with maturing or redeemed  securities and through
additional  advances  from the  Federal  Home  Loan  Bank  ("FHLB").  Securities
decreased  from $103.3 million at December 31, 1996 to $94.7 million at June 30,
1997 and FHLB  advances  increased  from $40.8  million at December  31, 1997 to
$47.4  million at June 30, 1997.  First  Defiance  completed  its third 5% stock
repurchase  during the first  quarter of 1997 and began its fourth 5% repurchase
during the second  quarter of 1997.  As of June 30,  1997,  First  Defiance  has
acquired  107,448  shares of its own stock  during  1997 at an average  price of
$13.25 per share. First Defiance is authorized to purchase an additional 411,243
shares as of June 30, 1997.

Average Balances, Net Interest Income and Yields Earned and Rates Paid
The following  table presents for the periods  indicated the total dollar amount
of interest from average  interest-earning  assets and the resultant  yields, as
well as the interest expense on average interest-bearing liabilities,  expressed
both in thousands of dollars and rates, and the net interest  margin.  Dividends
received are included as interest income.  The table does not reflect any effect
of income taxes.  Average  balances for 1997 are based on daily  balances  while
1996 average balances are based on month-end balances.

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


                                                         Three Months Ended June 30,
                                      ---------------------------------------------------------------
                                                   1997                              1996
                                      -----------------------------      ----------------------------
                                       Average              Yield          Average            Yield
                                       Balance    Interest  Rate(1)        Balance  Interest  Rate(1)
                                       -------    --------  -------        -------  --------  -------
                                                                             
Interest-earning assets:
   Loans receivable                    $425,263     $9,220   8.67%        $394,525   $8,568    8.69%
   Securities                            96,200      1,534   6.38          109,797    1,686    6.14
   Dividends on FHLB stock                3,106         56   7.21            2,918       51    6.99
                                       --------     ------                --------   ------
   Total interest-earning assets        524,569     10,810   8.24          507,240   10,305    8.13
Non-interest-earning assets              26,645                             16,956
                                       --------                           --------
   Total assets                        $551,214                           $524,196
                                       ========                           ========

Interest-bearing liabilities:
   Deposits                            $380,665     $4,487   4.71%        $383,431   $4,659    4.86%
   FHLB advances and other               47,985        697   5.81            6,918      119    6.88
                                      ---------     ------                 -------   ------
   Total interest-bearing liabilities   428,650      5,184   4.83          390,349    4,778    4.90
                                                    ------   ----                    ------    ----
Non-interest-bearing liabilities          4,422                              4,002
                                       --------                           --------
   Total liabilities                    433,072                            394,351
Stockholders' equity                    118,142                            129,845
                                       --------                          ---------
   Total liabilities and stock-
      holders' equity                  $551,214                           $524,196
                                       ========                           ========
Net interest income; interest
   rate spread                                      $5,626    3.41%                  $5,527     3.23%
                                                    ======    =====                  ======     =====
Net interest margin (2)                                       4.29%                             4.35%
                                                              =====                             =====
Average interest-earning assets
   to average interest-bearing
   liabilities                                                 121%                              130%
                                                               ====                              ====
- ----------------
(1)   Annualized
(2)  Net   interest   margin  is  net   interest   income   divided  by  average
interest-earning assets.


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


                                                          Six Months Ended June 30,
                                      ---------------------------------------------------------------
                                                   1997                              1996
                                      -----------------------------      ----------------------------
                                       Average              Yield          Average            Yield
                                       Balance    Interest  Rate(1)        Balance  Interest  Rate(1)
                                       -------    --------  -------        -------  --------  -------
                                                                             
Interest-earning assets:
   Loans receivable                    $422,097    $18,251   8.65%        $391,244  $16,999    8.69%
   Securities                            98,105      3,103   6.33          114,109    3,491    6.12
   Dividends on FHLB stock                3,094        110   7.10            2,894      102    6.98
                                       --------     ------                -------- --------
   Total interest-earning assets        523,296     21,464   8.20          508,247   20,592    8.10
Non-interest-earning assets              24,094                             16,150
                                       --------                           --------
   Total assets                        $547,390                           $524,397
                                       ========                           ========

Interest-bearing liabilities:
   Deposits                            $379,395     $8,833   4.66%        $381,885   $9,438    4.94%
   FHLB advances and other               45,900      1,316   5.73            6,860      235    6.85
                                      ---------   --------              ----------   ------
   Total interest-bearing liabilities   425,295     10,149   4.77          388,745     9,673    4.98
                                                   -------  -----                      -----   -----
Non-interest-bearing liabilities          4,229                              4,008
                                       --------                           --------
   Total liabilities                    429,524                            392,753
Stockholders' equity                    117,866                            131,644
                                       --------                            -------
   Total liabilities and stock-
      holders' equity                  $547,390                           $524,397
                                       ========                           ========
Net interest income; interest
   rate spread                                     $11,315    3.43%                 $10,919     3.12%
                                                   =======    =====                 =======     =====
Net interest margin (2)                                       4.32%                             4.30%
                                                              =====                             =====
Average interest-earning assets
   to average interest-bearing
   liabilities                                                 123%                              129%
                                                               ====                              ====
- -----------------
(1)   Annualized
(2)  Net   interest   margin   is  net   interest   incomedivided   by   average
interest-earning assets.

Results of Operations

Three Months Ended June  30, 1997 compared to Three Months Ended June 30, 1996

Net interest  income,  the difference  between  revenue  generated from interest
earning  assets  and the  interest  cost  of  funding  those  assets,  is  First
Defiance's  primary  source of earnings.  For the three month period ending June
30, 1997, net interest  income  increased to $5,570,000  from $5,476,000 for the
same period in 1996.  First  Defiance's  interest  rate  spread (the  difference

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

between  yield on  average  interest  earning  assets and the  interest  rate on
average  interest-bearing  liabilities)  for the 1997 second  quarter was 3.41%,
which was 18 basis points higher than the 1996 second quarter level of 3.23%.

The  increase in net  interest  income was due  primarily to the increase in the
average  interest-earning  assets,  to $524.6 million for the quarter ended June
30, 1997 compared to $507.2  million for the same period in 1996. The growth was
in First  Defiance's  loan  portfolio,  where the average  balance  increased to
$425.3  million for the three months ended June 30, 1997  compared to $394.5 for
the same period in 1996. Interest on those loans increased to $9,220,000 for the
three months ended June 30, 1997 compared to  $8,568,000  for the same period in
1996.  Earnings  from  investment  securities  declined  during the 1997  second
quarter compared to the same period in 1996 because of a $13.6 million reduction
in  the  average  balance  of  securities  outstanding.   Investment  securities
maturities  and  redemptions  were used to fund both a portion  of the growth in
loans and the Company's  stock  repurchase  activity since the second quarter of
1996.

The increase in interest income was substantially offset by an 8.5%, increase in
interest expense,  to $5,184,000 for the quarter ended June 30, 1997 compared to
$4,778,000 for the same period in 1996. This increase was due to a $41.1 million
increase in the average balance of FHLB advances outstanding,  from $6.9 million
for the three  months  ended June 30, 1997 to $48.0 for the same period in 1997.
These  advances were used to fund a portion of the above  mentioned  loan growth
and stock  repurchases  and also as part of a  leveraging  strategy  implemented
during the 1996 fourth  quarter.  Under that  strategy,  First Defiance used $20
million in  overnight  and  adjustable-rate  advances  from the FHLB to purchase
shares of a short-term  income mutual fund and adjustable  rate  mortgage-backed
securities.  The cost of the Company's deposit liabilities  declined by $172,000
from the 1996 second  quarter to the 1997 second  quarter  because of a 15 basis
point  decline in the  overall  rate paid on  deposits  and  because of a slight
decrease in the average balance outstanding.

The $94,000 increase in net interest income for the 1997 second quarter compared
to the same period in 1996 was offset by a $101,000  increase  in the  provision
for loan  losses,  which was  $282,000  for the three months ended June 30, 1997
compared to $181,000 for the same period in 1996. Provisions for loan losses are
charged to  earnings to bring the total  allowance  for loan losses to the level
deemed appropriate by management based on historical experience,  the volume and
type of lending conducted by First Defiance,  industry standards,  the amount of
non-performing assets and loan charge-off activity, general economic conditions,
particularly as they relate to First  Defiance's  market area, and other factors
related to the collectibility of First Defiance's loan portfolio.  The loan loss
provision increase reflects increased  charge-off  activity for the quarter when
compared to the same period in the prior year and further growth in consumer and
commercial loan  portfolios,  which by their nature have more risk than mortgage
loans.

Non-performing  assets,  which  include  loans 90 days or more past  due,  loans
deemed impaired,  and repossessed  assets totaled $2.5 million at June 30, 1997,
which is .45% of total assets.  $986,000 in non-performing assets are commercial
loans that were not 90 days past due but which were deemed  impaired  because of
questions  about  the  ability  to fully  collect  amounts  due  under  the loan
agreements.  The  allowance  for loan losses at June 30,  1997 was $2.4  million

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

compared  to $2.3  million at March 31, 1997 and $2.2  million at  December  31,
1996. For the quarter ended June 30, 1997,  First Defiance  charged off $237,000
of loans  against its  allowance  and realized  recoveries of $53,000 from loans
previously  charged off. During the same quarter in 1996, First Defiance charged
off $171,000 in loans and realized recoveries of $11,000.

Total non-interest expense for the quarter ended June 30, 1997 was $3.4 million,
compared to $3.1 million for the quarter ended June 30, 1996.  Compensation  and
benefits  for the  quarter  ended  June 30,  1997 were  $1,796,000  compared  to
$1,554,000 for the same period in 1996, an increase of 16%. The increase was due
to an increase in the number of full-time  equivalent employees from 132 at June
30, 1996 to 147 at June 30, 1997,  general salary increases,  a $52,000 increase
in ESOP expense caused  primarily by the increase in the value of First Defiance
stock, a $20,000 increase in Management  Recognition Plan ("MRP") expense due to
only two months of expense relating to the 1996 plan being recognized during the
1996 second quarter, and an increase of $20,000 in pension expense.

Occupancy expense increased to $350,000 compared to $148,000.  This increase was
due to the completion  late in the first quarter and early in the second quarter
of renovations to the Company's headquarters and three of its branch facilities.
The  total  cost of the  renovation  projects  was  approximately  $10  million.
Additional  depreciation  recorded during the 1997 second quarter related to the
renovation and expansion projects was approximately $180,000.

The  increases in  compensation  and  occupancy  costs were offset by a $156,000
reduction in FDIC premiums and a $60,000 reduction in Ohio franchise tax.

Non-interest  income,  consisting  primarily  of fee income,  dividends  on FHLB
stock,  and gains on mortgage loans sold was $357,000 for the quarter ended June
30, 1997 compared to $284,000 for the same period in 1996.  The increase was due
primarily to increases in late charge fees and fees on checking  accounts and an
increase in the gains on loans sold.

First Defiance has computed  federal income tax expense in accordance  with FASB
Statement  No.  109 which  resulted  in an  effective  tax rate of 32.9% for the
quarter ended June 30, 1997 compared to 32.1% for the same period in 1996.

As a result of the above factors, net income for the quarter ended June 30, 1997
was $1,521,000  compared to $1,675,000  for the comparable  period in 1996. On a
per share basis,  net income for both the quarters  ended June 30, 1997 and 1996
was $.16.  Per share  earnings  was  positively  impacted by a reduction  in the
average  shares  outstanding  due to the stock  repurchases.  The average shares
outstanding  for the  quarter  ended June 30,  1997 were  9,307,000  compared to
10,257,000 for the same period in 1996

First Defiance's board of directors declared a dividend of $.08 per common share
as of June 30, 1997. The dividend amounted to $747,444,  including  dividends on
unallocated ESOP shares. It was paid on July 24, 1997.  Dividends are subject to
determination  and  declaration by the board of directors,  which will take into
account First Defiance's financial condition and results of operations, economic
conditions,  industry  standards and regulatory  restrictions which affect First
Defiance's ability to pay dividends.

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

Six Months Ended June 30, 1997 compared to Six Months Ended June 30, 1996

For the six month period ended June 30, 1997, net interest  income  increased to
$11,205,000  from  $10,817,000  for the same  period in 1996.  First  Defiance's
interest  rate spread for the six month  period was 3.43%,  which  exceeded  the
spread for the six month period ended June 30, 1996 by 31 basis points.

The increase in net interest income was due to an increase in the loan portfolio
and a reduction in the Company's  overall cost of funds,  especially the cost of
deposit liabilities.

First  Defiance's  average  loans for the six months  ended  June 30,  1997 were
$422.1  million  compared to $391.2  million  for the same period in 1996.  As a
result of the growth in the loan  portfolio,  interest earned on loans increased
to $18.3  million  for the six months  ended  June 30,  1997  compared  to $17.0
million for the first six months of 1996. Earnings from investments  declined to
$3.1 million for the six months ended June 30, 1997 compared to $3.5 million for
the six months ended June 1996 because of a reduction in the average  balance of
investment securities outstanding. The average balance of securities outstanding
was $98.1  million  for the six months  ended June 30,  1997  compared to $114.1
million for the same  period in 1996.  Investment  securities  were used both to
fund a portion of the growth in the loan portfolio and the repurchase of stock.

Interest expense  increased to $10.1 million for the six-month period ended June
30, 1997 from $9.7 million for the first half of 1996.  This increase was due to
a $39.0 million  increase in the average  balance of FHLB advances  outstanding,
from $6.9 million for the first half of 1996 to $45.9 million for the first half
of 1997.  These  advances  were used for the loan  growth and stock  repurchases
noted above and also as part of the leveraging  strategy  implemented during the
1996 fourth quarter.  The cost of First Defiance's deposit liabilities  declined
by $605,000 during the first half of 1997, to $8.8 million from $9.4 million for
the first six months of 1996,  primarily  because of a 28 basis point decline in
the overall rate paid on deposits  (4.66% for the six months ended June 30, 1997
compared  to 4.94% for the six  months  ended June 30,  1996).  There also was a
slight decrease in the average balance outstanding in 1997 compared to 1996.

The increase in net interest income for the 1997 first half compared to 1996 was
offset by an increase in the  provision  for loan  losses,  which  increased  to
$646,000 for the first half of 1997  compared to $344,000  during the first half
of 1996. The loan loss provision reflects higher charge-off  activity during the
first half of 1997 and also is reflective of continued growth in the higher risk
consumer and commercial portfolios. First Defiance charged off $522,000 of loans
against its allowance for loan losses during the first half of 1997 and realized
recoveries of $84,000 from loans previously  charged off. During the same period
in 1996, First Defiance charged off $282,000 in loans and realized recoveries of
$62,000.

Total non-interest  expense for the first half of 1997 was $6.6 million compared
to $6.3 million  during the same period in 1996.  Compensation  and benefits for
the period  increased  to $3.6 million for the 1997 period from $3.1 million for
the same period in 1996.  $182,000  of the  increase is related to six months of
expense under the Company's  1996 MRP in 1997 compared to only two months during
the first half of 1996.  Also expense for the Company's  ESOP plan  increased by

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

$104,000  during  the first  half of 1997  compared  to the same  period of 1996
because of an increase in the price of First  Defiance  stock.  Occupancy  costs
also increased  during the first half of 1997, to $585,000 from $307,000 for the
first half of 1996. Of that increase,  $229,000 is due to  depreciation  expense
recognized  during  the  first  half  of 1997 on the  renovation  and  expansion
projects.

A $359,000  reduction in First Defiance's FDIC premiums and a $137,000 reduction
in Ohio  franchise  taxes  offset  some of the  increases  in  compensation  and
benefits and in occupancy costs.

Non-interest income was $693,000 for the first half of 1997 compared to $593,000
for 1996.  Substantially all of the increase in non-interest  income was in fees
from late charges and checking accounts.

The Company has  computed  federal  income tax expense in  accordance  with FASB
Statement No. 109 which resulted in an effective tax rate of 33.3% for the first
half of 1997 compared to 32.4% during the first half of 1996.

As a result of the above factors, net income for the six month period ended June
30, 1997 decreased to $3,079,000  from  $3,210,000 for the six months ended June
30, 1996.  However,  because of the reduction in the average shares  outstanding
related  to the stock  repurchase  programs,  on a per share  basis,  net income
increased to $.16 for the first half of 1997 compared to $.14 for the first half
of 1996. There were 9,224,000 average shares  outstanding  during the first half
of 1997 compared to 10,381,000 for the same period in 1996.

Through June 30, 1997, First Defiance has declared  dividends  totaling $.16 per
share.

Liquidity and Capital Resources
First  Federal is required  under  applicable  federal  regulations  to maintain
specified  levels of "liquid"  investments in qualifying  types of United States
Government, federal agency and other investments having maturities of five years
or less.  Current OTS regulations  require that a savings  association  maintain
liquid  assets  of  not  less  than  5% of  its  average  daily  balance  of net
withdrawable  deposit  accounts and  borrowings  payable in one year or less, of
which  short-term  liquid  assets  must  consist  of not less than 1%.  Monetary
penalties may be imposed for failure to meet applicable liquidity  requirements.
First  Federal's   liquidity   substantially   exceeded   applicable   liquidity
requirements throughout the three-month period ended June 30, 1997.

First Defiance generated $4,732,000 of cash from operating activities during the
first six months of 1997. The Company's cash from operating  activities  results
from net income for the period,  adjusted for various non-cash items,  including
the  provision  for loan losses,  depreciation  and  amortization,  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  lending,  which is funded with cash  provided by
operations,  proceeds from the  amortization  and prepayments of existing loans,
proceeds from the sale or maturity of securities, and borrowings from the FHLB.

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

At June 30, 1997, First Defiance had $17.8 million in outstanding  mortgage loan
commitments  and loans in  process  to be funded  generally  within the next six
months and an additional  $15.8 million  committed  under existing  consumer and
commercial  lines of credit and  standby  letters of credit.  At that date,  the
total amount of certificates of deposit that are scheduled to mature by June 30,
1998 is $192.2 million.  First Defiance believes that it has adequate  resources
to fund  commitments  as they  arise and that it can  adjust the rate on savings
certificates to retain deposits in changing interest rate environments. If First
Defiance requires funds beyond its internal funding capabilities,  advances from
the FHLB of Cincinnati are available as an additional source of borrowings.

Currently First Defiance invests in on-balance  sheet  derivative  securities as
part of the overall  asset and liability  management  process.  Such  derivative
securities include agency step-up,  REMIC and CMO investments.  Such investments
are not  classified  as high  risk at June  30,  1997  and do not  present  risk
significantly  different than other mortgage-backed or agency securities.  First
Defiance does not invest in off-balance sheet derivative securities.

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

The  following  table sets forth  First  Federal's  compliance  with each of the
capital requirements at June 30, 1997.


                                         Tangible         Core        Risk-Based
                                          Capital        Capital     Capital (1)(2)
                                        ---------      ---------      ---------
                                                 (Dollars in Thousands)
                                                             
Regulatory capital ................     $  77,964      $  77,964      $  79,966
Minimum required regulatory
   capital ........................         8,220         16,441         27,858
                                        ---------      ---------      ---------
Excess regulatory capital .........     $  69,744      $  61,523      $  52,108
                                        =========      =========      =========
Regulatory capital as a
   percentage of assets (3) .......          14.2%          14.2%          23.0%
Minimum capital required as
   a percentage of assets .........           1.5            3.0            8.0
                                        ---------      ---------      ---------
Excess regulatory capital as a
   percentage in excess of
   requirement ....................          12.7%          11.2%          15.0%
                                        =========      =========      =========
- ------------------
(1) Does not reflect the interest-rate  risk component in the risk-based capital
requirement, discussed above.
(2) Reflects fully phased-in deductions from total capital.
(3) Tangible and core  capital are  computed as a percentage  of adjusted  total
assets of $548.0  million.  Risk-based  capital is computed as a  percentage  of
total risk-weighted assets of $348.2 million.


                         FIRST FEDERAL SAVINGS AND LOAN
                                 DEFIANCE, OHIO

PART II-OTHER INFORMATION

Item 1.   Legal Proceedings

          First  Defiance is not engaged in any legal  proceedings of a material
          nature at the present time.

Item 2.   Changes in Securities

          Not applicable.

Item 3.   Defaults upon Senior Securities

          Not applicable.

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

          Not applicable

Item 5.   Other Information

          Not applicable.

Item 6.   Exhibits and Reports on Form 8-K

          Not applicable.




                         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:  August 11, 1997                       By:   /s/ Don C. Van Brackel
       ---------------                             ---------------------- 
                                                   Don C. Van Brackel
                                                   Chairman, President and
                                                   Chief Executive Officer


Date:  August 11, 1997                       By:   /s/ John C. Wahl
       ---------------                             ---------------- 
                                                   John C. Wahl
                                                   Senior Vice President, Chief
                                                   Financial Officer and
                                                         Treasurer