FIRST DEFIANCE FINANCIAL CORP
10-K, 1997-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SHERIDAN HEALTHCARE INC, 10-K, 1997-03-31
Next: VACATION BREAK USA INC, 10-K, 1997-03-31



================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 ---------------

                                    FORM 10-K
(Mark One)

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

           For the fiscal year ended December 31, 1996

                                       or

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

                     Commission File Number ________________

                         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 Identification Number)
 incorporation or organization)          


   601 Clinton Street, Defiance, Ohio                      43512
(Address of principal executive offices)                (Zip code)


        Registrants telephone number, including area code: (419) 782-5015

           Securities registered pursuant to Section 12(b) of the Act:
                                     (None)

           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, Par Value $0.01 Per Share
                                (Title of class)

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

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained to
the best of Registrants knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]
<PAGE>
         As of March 27,  1997,  there  were  issued and  outstanding  9,423,896
shares of the Registrants common stock.

         The aggregate  market value of the voting stock held by  non-affiliates
of the Registrant computed by reference to the average bid and ask price of such
stock as of March 27, 1997 was approximately $130.8 million.

                      Documents Incorporated by References

         List hereunder the following  documents  incorporated  by reference and
the Part of the Form 10-K into which the document is incorporated.

(1) Portions of the  Registrants  Annual Report to  Stockholders  for the fiscal
    year ended December31, 1996 are incorporated into Part II, Items 5-8 of this
    Form 10-K.

(2) Portions of the Registrants  definitive  proxy statement for its 1997 Annual
    Meeting of Stockholders are incorporated  into Part III, Items 10-13 of this
    Form 10-K.

================================================================================
<PAGE>
                                     PART I

Item 1. Business

         First  Defiance  Financial  Corp.  (First  Defiance or the Company) was
organized in June,  1995 and on September 29, 1995 became the parent  company of
First  Federal  Savings  and Loan,  Defiance,  Ohio (First  Federal)  when First
Federal and First Federal Mutual Holding Company, which at the time owned 59% of
the  outstanding  common  stock of First  Federal,  completed a  Conversion  and
Reorganization  from the mutual holding  company form of ownership to full stock
ownership.   In  connection   with  the  Conversion  and   Reorganization   (the
Reorganization)  First  Defiance  completed a Subscription  and Community  Stock
Offering  (the  Offering)  in which it sold  6,476,914  shares of  common  stock
(equivalent to the 59% ownership of First Federal  Mutual  Holding  Company) for
$10 per share.  The  outstanding  public shares of common stock of First Federal
were  converted  into common  shares of First  Defiance in a ratio of  2.1590231
shares for every one share of First Federal.

         First Federal had  reorganized  on June 19, 1993 from a mutual  savings
and loan  association to a mutual holding  company known as First Federal Mutual
Holding  Company (the Mutual  Holding  Company  Reorganization).  As part of the
Mutual Holding  Company  Reorganization  First Federal  Mutual  Holding  Company
organized a federally  chartered stock savings and loan  association  (now First
Federal) and  transferred  all of its assets and liabilities to First Federal in
exchange  for  3,000,000  shares of common  stock which  represented  all of the
outstanding  shares of First  Federal  upon  completion  of the  Mutual  Holding
Company   Reorganization.   Concurrent   with   the   Mutual   Holding   Company
Reorganization,  First Federal sold 2,080,000  additional shares of common stock
to members and  employees of First  Federal and to the public.  On September 29,
1995, as part of the Reorganization,  the 3,000,000 shares of First Federal held
by the Mutual  Holding  Company were  canceled and the shares held by the public
were exchanged for shares of First Defiance in accordance with an exchange ratio
which assured they would maintain their existing 41.0% ownership.

         The  business  of the Company and its  subsidiaries  will be  discussed
herein as activities of the Company (on a consolidated basis), and references to
the Companys  historical  investment  activities include the activities of First
Federal prior to September29, 1995 unless otherwise noted.

         The Company  employs  executive  officers and a support staff if and as
the need arises.  Such  personnel are provided by First Federal and are not paid
separate  remuneration for such services.  The Company  reimburses First Federal
for the use of First Federal personnel, pursuant to an expense sharing agreement
between the Company and First Federal.  First Federal  provides the Company with
office  space and is  reimbursed  for the use of the space  through  the expense
sharing agreement.  At December 31, 1996, the Company had consolidated assets of
$543.4  million,  consolidated  deposits  of $382.5  million,  and  consolidated
stockholders equity of $116.6 million.  The Companys executive office is located
at 601  Clinton  St.,  Defiance,  Ohio 43512 and its  telephone  number is (419)
782-5015.
<PAGE>
First Federal Savings and Loan

         First  Federal  is  a  federally   chartered  stock  savings  and  loan
headquartered in Defiance, Ohio. It conducts operations through its main office,
eight full service branch offices and two loan origination  offices in Defiance,
Fulton,  Henry,  Putnam and Williams  Counties in northwest Ohio. First Federals
deposits are insured by the Federal Deposit Insurance  Corporation  (FDIC) under
the Savings Association  Insurance Fund (SAIF). First Federal is a member of the
Federal Home Loan Bank System.

         First  Federal is primarily  engaged in  attracting  deposits  from the
general public through its offices and using those and other  available  sources
of   funds   to   originate   loans   secured   by   single-family    residences
(one-to-four-family  units) primarily  located in the five counties in which its
offices  are located and in  contiguous  Paulding  County.  First  Federal  also
originates  other real estate loans secured by  nonresidential  and multi-family
residential  real estate and  construction  loans.  First  Federal  also holds a
significant  number  of  non  real  estate  loans  including  commercial,   home
improvement and equity,  consumer finance loans, primarily automobile loans, and
mobile home loans.  First  Federal  also  invests in U.S.  Treasury  and federal
government  agency  obligations,  obligations  of the  State  of  Ohio  and  its
political  subdivisions  and  mortgage-backed  securities  which  are  issued by
federal agencies.

Lending Activities

         General.  A savings  association  generally  may not make  loans to one
borrower and related  entities in an amount which exceeds 15% of its  unimpaired
capital and surplus,  although  loans in an amount equal to an additional 10% of
unimpaired  capital and surplus may be made to a borrower if the loans are fully
secured by readily marketable securities. See Regulation - Federal Regulation of
Savings Associations.  At December31, 1996, First Federals limit on loans-to-one
borrower was $11.2  million and its five largest loans or groups of loans to one
borrower,  including  related entities,  aggregated $3.9 million,  $3.4 million,
$3.1  million,  $2.6 million and $2.5  million.  All of these loans or groups of
loans were performing in accordance with their terms at December31, 1996.

         Loan Portfolio Composition. Loan volume continues to be strong. The net
increase in net loans  outstanding over the prior year was $33.9 million,  $26.5
million,  and  $21.3  million  in 1996,  1995 and 1994,  respectively.  The loan
portfolio  contains  no  foreign  loans  nor any  concentrations  to  identified
borrowers  engaged  in the same or  similar  industries  exceeding  10% of total
loans.
<PAGE>
         The  following  table sets forth the  composition  of the Companys loan
portfolio by type of loan at the dates indicated.
<TABLE>
<CAPTION>
                                                                                   December 31
                                         -------------------------------------------------------------------------------------------
                                                  1996                    1995                  1994                  1993          
                                         -------------------------------------------------------------------------------------------
                                            Amount        %         Amount        %        Amount        %       Amount        %    
                                         -------------------------------------------------------------------------------------------
                                                                                     (Dollars in thousands)
<S>                                       <C>           <C>       <C>           <C>      <C>           <C>     <C>           <C>   
Real estate:
   Single-family residential              $241,228       57.1%    $220,880       56.9%   $222,035       61.6%  $219,435       64.7% 
   Multi-family residential                  9,175        2.2       16,929        4.4       7,577        2.1      5,745        1.7  
   Non-residential real estate              21,348        5.0       19,780        5.1      19,888        5.5     18,596        5.5  
   Construction                             11,412        2.7        8,200        2.1       6,858        1.9      6,954        2.1  
                                         -------------------------------------------------------------------------------------------
Total real estate loans                    283,163       67.0      265,789       68.5     256,358       71.1    250,730       74.0  

Non-real estate:
   Consumer finance                         74,019       17.5       61,810       15.9      52,491       14.6     41,041       12.1  
   Commercial                               26,674        6.3       23,647        6.1      17,436        4.8     15,560        4.6  
   Mobile home                              25,199        6.0       24,671        6.4      24,191        6.7     22,274        6.5  
   Home equity and improvement              13,570        3.2       11,875        3.1      10,265        2.8      9,464        2.8  
                                         -------------------------------------------------------------------------------------------
Total non-real estate loans                139,462       33.0      122,003       31.5     104,383       28.9     88,339       26.0  
                                         -------------------------------------------------------------------------------------------
Total loans                                422,625      100.0%     387,792      100.0%    360,741      100.0%   339,069      100.0% 
                                                        =====                   =====                  =====                 =====  
Less:
   Loans in process                          4,474                   3,971                  3,440                 2,860             
   Deferred loan origination fees              568                     559                    631                   883             
   Allowance for loan losses                 2,217                   1,817                  1,733                 1,662             
                                          --------                --------               --------              --------             
Net loans                                 $415,366                $381,445               $354,937              $333,664             
                                          ========                ========               ========              ========             
<PAGE>
<CAPTION>
                                         ----------------------
                                                  1992          
                                         ----------------------
                                             Amount       %     
                                         ----------------------
                                         (Dollars in thousands)                     
<S>                                       <C>          <C>    
Real estate:                                                   
   Single-family residential              $215,666      65.9%  
   Multi-family residential                  6,102       1.9   
   Non-residential real estate              20,935       6.4   
   Construction                              5,591       1.7   
                                         ----------------------
Total real estate loans                    248,294      75.9   
                                                               
Non-real estate:                                               
   Consumer finance                         33,473      10.2   
   Commercial                               14,462       4.4   
   Mobile home                              20,841       6.4   
   Home equity and improvement              10,025       3.1   
                                         ----------------------
Total non-real estate loans                 78,801      24.1   
                                         ----------------------
Total loans                                327,095     100.0%  
                                                       =====    
Less:                                                          
   Loans in process                          2,919             
   Deferred loan origination fees            1,082             
   Allowance for loan losses                 1,185             
                                          --------             
Net loans                                 $321,909             
                                          ========             
</TABLE>

         First  Defiance  also  had  $.6  million  and  $3.8  million  in  loans
classified as available-for-sale at December31, 1996 and 1995, respectively. The
fair  value of such  loans,  which are all  single-family  residential  mortgage
loans,  exceeded  their  carrying value by $5,000 and $64,000 as of December 31,
1996 and 1995, respectively.
<PAGE>
         Contractual  Principal  Repayments  and Interest  Rates.  The following
table sets forth certain  information  at December 31, 1996 regarding the dollar
amount of loans maturing in First Defiance's portfolio, based on the contractual
terms to maturity, before giving effect to net items. Demand loans, loans having
no stated  schedule of  repayments  and no stated  maturity and  overdrafts  are
reported as due in one year or less.
<TABLE>
<CAPTION>
                                                  Due 3-5     Due 5-10    Due 10-15    Due 15+
                           Due          Due        Years       Years        Years       Years
                          Before      Before       After       After        After       After
                         12/31/97    12/31/98    12/31/96     12/31/96    12/31/96    12/31/96      Total
                         ---------------------------------------------------------------------------------
                                                          (In Thousands)
<S>                      <C>          <C>         <C>         <C>          <C>         <C>        <C>     
Real estate              $21,206      $16,207     $47,612     $78,089      $53,298     $66,750    $283,162
Non-real estate:
   Commercial             14,174        5,045       6,429         785          241          --      26,674
   Home equity and
     improvement           6,627          686       1,405         741           81       4,030      13,570
   Mobile home             1,856        2,026       6,501       9,594        3,837       1,385      25,199
   Consumer finance       25,401       18,901      29,067         602           32          17      74,020
                         ---------------------------------------------------------------------------------
Total                    $69,264      $42,865     $91,014     $89,811      $57,489     $72,182    $422,625
                       ===================================================================================   
</TABLE>

         The  schedule  above does not reflect the actual life of the  Company's
loan  portfolio.  The  average  life of loans is  substantially  less than their
contractual  terms because of prepayments  and due-on-sale  clauses,  which give
First  Defiance the right to declare a  conventional  loan  immediately  due and
payable in the event,  among  other  things,  that the  borrower  sells the real
property subject to the mortgage and the loan is not repaid.

         The following  table sets forth the dollar amount of all loans,  before
net items,  due after one year from December 31, l996 which have fixed  interest
rates or which have floating or adjustable interest rates.
<TABLE>
<CAPTION>
                                                                          Floating or
                                                            Fixed          Adjustable
                                                            Rates            Rates             Total
                                                      ------------------------------------------------------
                                                                         (In Thousands)
<S>                                                         <C>                <C>             <C>     
Real estate                                                 $191,446           $70,510         $261,956
Non-real estate:
   Commercial                                                  3,753             8,747           12,500
   Other                                                      74,574             4,331           78,905
                                                      ------------------------------------------------------
                                                            $269,773           $83,588         $353,361
                                                      =====================================================
</TABLE>
<PAGE>
         Originations,  Purchases and Sales of Loans. The lending  activities of
First  Defiance  are subject to the  written,  non-discriminatory,  underwriting
standards and loan origination  procedures established by the Board of Directors
and  management.  Loan  originations  are  obtained  by a  variety  of  sources,
including referrals from real estate brokers, developers, builders, and existing
customers; newspapers and radio advertising; and walk-in customers.

         First  Defiance's  loan  approval  process  is  intended  to assess the
borrowers ability to repay the loan, the viability of the loan, and the adequacy
of the value of the property  that will secure the loan. A loan  application  is
first reviewed by a loan officer of First Defiance and then, if the loan exceeds
the loan officer's lending authority,  the loan is submitted for approval to the
appropriate  Vice  President of Lending.  All loans greater than  $200,000,  all
commercial  loans and all  employee  loans are  subject to the  approval  of the
executive  committee  of the Board of  Directors.  Loans is  excess of  $500,000
require approval by the full Board of Directors.

         First Defiance  offers  adjustable  rate loans in order to decrease the
vulnerability  of its  operations to changes in interest  rates.  The demand for
adjustable-rate  loans  in  First  Defiance's  primary  market  area  has been a
function  of  several  factors,  including  customer  preference,  the  level of
interest rates,  the  expectations of changes in the level of interest rates and
the  difference  between the interest  rates  offered for  fixed-rate  loans and
adjustable-rate  loans.  The relative  amount of fixed-rate and  adjustable-rate
residential  loans that can be originated  at any time is largely  determined by
the demand for each in a competitive environment.

         The general lowering of interest rates in 1996 has decreased the demand
for adjustable  rate loans.  Adjustable  rate loans  represented  26.0% of First
Federal's  total  originations  of  mortgage  loans  compared to 33.4% and 35.8%
during the year ended December 31, 1995 and 1994,  respectively.  First Defiance
continues  to hold  adjustable-rate  securities  in order to further  reduce its
interest-rate gap.

         Adjustable-rate  loans  decrease the risks  associated  with changes in
interest  rates but involve  other risks,  primarily  because as interest  rates
rise, the payment by the borrower rises to the extent  permitted by the terms of
the loan,  thereby  increasing the potential for default.  At the same time, the
marketability  of the  underlying  property may be adversely  affected by higher
interest rates.

         First  Defiance  originated  substantially  all  of  the  loans  in its
portfolio.  To better manage  interest rate risk,  First Defiance is an approved
seller/servicer  for the Federal Home Loan Mortgage  Corporation  (Freddie Mac).
The  Company  sold $13.3  million  and  $86,000 in loans  during the years ended
December 31, 1996 and 1995, respectively. First Defiance had identified $559,000
and $3.8 million in additional  loans which were  classified as held for sale as
of December 31, 1996 and 1995,  respectively.  All loans with a 30-year maturity
which   meet   the   Freddie   Mac    underwriting    guidelines    are   deemed
available-for-sale.  Management  intends to retain servicing rights on any loans
sold.
<PAGE>
         The following table shows total loans originated,  loan reductions, and
the net increase in First Defiance's total loans during the periods indicated:
<TABLE>
<CAPTION>
                                                     Year ended December 31

                                               1996          1995          1994
                                            ------------------------------------
                                                        (In thousands)
<S>                                         <C>           <C>           <C>     
Loan originations:
One to four family residential              $ 70,494      $ 49,430      $ 42,188
Five or more family residential                1,414         2,564         2,313
Non-residential real estate                    5,006         4,065         7,964
Construction                                  15,936        13,133        11,457
Commercial                                    25,298        23,854        14,698
Mobile home                                    6,465         5,982         7,263
Home equity and improvement                    6,448         5,323         4,049
Consumer                                      53,698        42,700        41,918
                                            ------------------------------------
Total loans originated                       184,759       147,051       131,850

Loan reductions:
Loan pay-offs                                 87,879        73,869        70,984
Mortgage loans sold                           13,332            86          --
Periodic principal repayments                 48,715        46,045        39,194
                                            ------------------------------------
                                             149,926       120,000       110,178
                                            ------------------------------------
Net increase in total loans                 $ 34,833      $ 27,051      $ 21,672
                                            ====================================
</TABLE>

Asset Quality

         First Defiances credit policy  establishes  guidelines to manage credit
risk  and  asset  quality.  These  guidelines  include  loan  review  and  early
identification  of  problem  loans  to  ensure  sound  credit  decisions.  First
Defiances  credit policies and review  procedures are meant to minimize the risk
and uncertainties inherent in lending. In following the policies and procedures,
management  must rely on estimates,  appraisals and evaluations of loans and the
possibility  that  changes in these  could occur  because of  changing  economic
conditions.
<PAGE>
         Delinquent Loans. The following table sets forth information concerning
delinquent  loans at December 31, 1996,  in dollar amount and as a percentage of
First Defiances total loan portfolio.  The amounts presented represent the total
outstanding  principal  balances  of the related  loans,  rather than the actual
payment amounts which are past due.
<TABLE>
<CAPTION>
                                                        Non-residential and
                                 Single-family             multi-family                                       Home equity           
                                  residential              residential               Mobile home            and improvement         
                            --------------------------------------------------------------------------------------------------------
                              Amount     Percentage     Amount     Percentage    Amount     Percentage    Amount     Percentage     
                            --------------------------------------------------------------------------------------------------------
                                                                                                          (Dollars in thousands)
<S>                            <C>           <C>          <C>         <C>        <C>            <C>           <C>        <C>        
Loans delinquent for:

   30-59 days                  $2,183        .52%         $725        .18%       $1,461         .35%          $58        .02%       
   60-89 days                     524        .13           149        .03           408         .09            20         --        
   90 days and over                89        .02            18         --           193         .05            --         --        
                            --------------------------------------------------------------------------------------------------------
Total delinquent loans         $2,796        .67%         $892        .21%       $2,062         .49%          $78        .02%       
                            ========================================================================================================
<CAPTION>
                                   Consumer                                                            
                                   finance                Commercial                   Total          
                            -------------------------------------------------------------------------
                             Amount     Percentage    Amount     Percentage    Amount      Percentage 
                            -------------------------------------------------------------------------
                            <C>            <C>          <C>         <C>        <C>          <C>      
Loans delinquent for:                                                                                
                                                                                                     
   30-59 days               $1,643         .39%        $  5           --%      $6,075       1.46%    
   60-89 days                  462         .11           63         .02         1,626        .38     
   90 days and over            111         .03            (          --           411        .10     
                            -------------------------------------------------------------------------
Total delinquent loans      $2,216         .53%         $68         .02%       $8,112       1.94%    
                            =========================================================================
</TABLE>
<PAGE>
         Non-Performing  Assets.  All loans are reviewed on a regular  basis and
are placed on a  non-accrual  status  when,  in the opinion of  management,  the
collection  of additional  interest is deemed  insufficient  to warrant  further
accrual.  Generally,  First Defiance places all loans more than 90 days past due
on  non-accrual  status.  When a loan is placed on  non-accruing  status,  total
unpaid  interest  accrued to date is  reserved.  Subsequent  payments are either
applied to the  outstanding  principal  balance or recorded as interest  income,
depending on the assessment of the ultimate  collectibility  of the loan.  First
Defiance  considers that a loan is impaired when,  based on current  information
and events,  it is probable  that they will be unable to collect all amounts due
(both  principal and interest)  according to the  contractual  terms of the loan
agreement.  When a loan is impaired, First Defiance measures impairment based on
the  present  value of  expected  future  cash  flows  discounted  at the loan's
effective  interest rate, the loan's  observable market price, or the fair value
of the collateral if collateral  dependent.  If the measure of the impaired loan
is  less  than  the  recorded  investment,  First  Defiance  will  recognize  an
impairment by creating a valuation allowance.  This policy excludes large groups
of  smaller-balance  homogeneous  loans  that  are  collectively  evaluated  for
impairment such as residential mortgage,  consumer installment,  and credit card
loans. During the fourth quarter of 1996 First Federal identified two commercial
loans which were impaired in the amount of $1.6 million.  Interest  received and
recorded in income during 1996 on impaired loans including interest received and
recorded in income prior to such impaired loan designation amounted to $156,198.
Unrecorded  interest  income on these and all  non-performing  loans in 1996 was
$34,000.  The average recorded investment in impaired loans during 1996 and 1995
was $1.45 million and $-0-,  respectively.  The total  allowance for loan losses
related to these loans was $804,000 on December 31, 1996.

         Real estate  acquired by foreclosure is classified as real estate owned
until such time as it is sold.  In addition,  First  Defiance  also  repossesses
other assets  securing  loans,  consisting  primarily of automobiles  and mobile
homes.  When  such  property  is  acquired  it is  recorded  at the lower of the
restated  loan  balance,  less any  allowance  for loss,  or fair  value.  Costs
relating to development  and  improvement of property are  capitalized,  whereas
costs relating to holding the property are expensed. Valuations are periodically
performed by management  and an allowance for losses is  established by a charge
to  operations  if the  carrying  value of property  exceeds its  estimated  net
realizable value.

         As of December 31, 1996, First Defiance's  total  non-performing  loans
amounted to $1,972,000, or .47% of total loans, compared to $772,000, or .20%
of total loans, at December 31, 1995.
<PAGE>
         The  following  table sets forth the  amounts and  categories  of First
Defiance's  nonperforming  assets and troubled debt  restructurings at the dates
indicated.
<TABLE>
<CAPTION>
                                                                      December 31
                                                 1996        1995        1994         1993        1992
                                             --------------------------------------------------------------
                                                                (Dollars in thousands)
<S>                                           <C>             <C>         <C>       <C>          <C>     
Non-performing loans:
   Single-family residential                  $     88        $263        $207      $    150     $    475
   Non-residential and multi-family
     residential real estate                        19           -          18           209          131
   Commercial                                    1,561         268         294           380            -
   Mobile home                                     193         130         163           135          234
   Home equity and improvement                       -           -           -             -           49
   Consumer finance                                111         111          16            41           73
                                             --------------------------------------------------------------
Total non-performing loans                       1,972         772         698           915          962

Real estate owned                                    -           1           3            29          218
Other repossessed assets                           267         172         164            71          130
                                             --------------------------------------------------------------
Total repossessed assets                           267         173         167           100          348
                                             --------------------------------------------------------------
Total non-performing assets                     $2,239        $945        $865        $1,015       $1,310
                                             ==============================================================

Troubled debt restructurings                 $       -        $437        $443       $   136      $   348
                                             ==============================================================

Total non-performing assets as a percentage
   of total assets                               .41%         .18%        .18%         .22%         .29%
                                             ==============================================================

Total non-performing loans and troubled
   debt restructurings as a percentage of
   total loans                                   .47%         .31%        .32%         .31%         .40%
                                             ==============================================================

Total non-performing assets and troubled
   debt restructurings as a percentage of
   total assets                                  .41%         .26%        .28%         .25%         .37%
                                             ==============================================================

Allowance for loan losses as a percent of
   total non-performing assets
                                               99.0%       192.3%      200.5%       164.0%        93.5%
                                             ==============================================================
</TABLE>
<PAGE>
         Allowance  for Loan Losses.  It is  management's  policy to maintain an
allowance for loan losses based upon an assessment of prior loss experience, the
volume and type of lending conducted by First Defiance, industry standards, past
due  loans,  general  economic  conditions  and  other  factors  related  to the
collectibility of the loan portfolio.  Although management believes that it uses
the best information  available to make such determinations,  future adjustments
to  allowances  may be  necessary,  and  net  earnings  could  be  significantly
affected,  if circumstances  differ  substantially  from the assumptions used in
making the initial determinations.

         At  December  31,  l996,  First  Defiance's  allowance  for loan losses
amounted to $2.2 million  compared to $1.8  million at December 31, 1995.  As of
December 31, l996,  $837,000  constituted  an allowance with respect to specific
loans or assets held for sale.

         The  following  table  sets  forth  the  activity  in First  Defiance's
allowance for loan losses during the periods indicated.
<TABLE>
<CAPTION>
                                                                Year Ended December 31
                                                 1996        1995        1994         1993        1992
                                             --------------------------------------------------------------
                                                                (Dollars in thousands)
<S>                                              <C>          <C>         <C>         <C>          <C>   
Allowance at beginning of period                 $1,817       $1,733      $1,662      $1,185       $1,988
Provisions                                        1,020          374         426         829        1,496
Charge-offs:
   Real estate:
     Single-family                                    -            -          19          63          316
     Nonresidential                                   -            -           -           -            8
                                             --------------------------------------------------------------
Total real estate                                     -            -          19          63          324
   Non-real estate:
     Consumer finance                               430          230         222         132          198
     Mobile home                                    334           91         159         121          128
     Commercial                                      12           23           1          86        1,694
                                             --------------------------------------------------------------
Total non-real estate                               776          344         382         339        2,020
                                             --------------------------------------------------------------
Total charge-offs                                   776          344         401         402        2,344

Recoveries:
   Consumer finance                                 152           51          46          50           39
   Commercial                                         4            -           -           -            6
   Assets held for sale                               -            3           -           -            -
                                             --------------------------------------------------------------
Total                                               156           54          46          50           45
                                             --------------------------------------------------------------
Allowance at end of period                       $2,217       $1,817      $1,733      $1,662       $1,185
                                             ==============================================================

Allowance for loan losses to total
   non-performing loans at end of period
                                                  112.4%       235.4%      248.3%      181.6%       123.2%
Allowance for loan losses to total loans at
   end of period                                    .53%         .47%        .48%        .49%         .36%
</TABLE>
<PAGE>
         The following table sets forth information concerning the allocation of
First  Defiance's  allowance  for loan  losses by loan  categories  at the dates
indicated.  For information about the percent of total loans in each category to
total loans, see "- Lending Activities - Loan Portfolio Composition."
<TABLE>
<CAPTION>
                                                               December 31
                                         1996                      1995                      1994
                              ------------------------------------------------------------------------------
                                            Percent of                Percent of                Percent of
                                            total loans               total loans               total loans
                                 Amount     by category    Amount     by category    Amount     by category
                              ------------------------------------------------------------------------------

<S>                           <C>             <C>      <C>              <C>      <C>              <C>  
Real estate mortgage loans    $   307,041      67.0%    $   431,133      68.5%    $   376,358      71.1%
Other:
   Commercial business loans      866,185       6.3         687,122       6.1         775,085       4.8
   Mobile home loans              208,095       6.0         191,646       6.4         240,521       6.7
   Consumer and home equity
     and improvement loans        835,701      20.7         507,043      19.0         341,447      17.4
                              ------------------------------------------------------------------------------
                               $2,217,022     100.0%     $1,816,944     100.0%     $1,733,411     100.0%
                              ==============================================================================
</TABLE>

Securities

         Management determines the appropriate classification of debt securities
at the time of purchase. Debt securities are classified as held-to-maturity when
First  Defiance has the positive  intent and ability to hold the  securities  to
maturity.  Held-to-maturity  securities  are  stated  at  amortized  cost.  Debt
securities  not  classified  as  held-to-maturity   and  equity  securities  are
classified as  available-for-sale.  Available for-sale  securities are stated at
fair value.

         First Defiance's  securities  portfolio is managed in accordance with a
written  policy  adopted  by the  Board of  Directors  and  administered  by the
Investment  Committee.  All  securities  transactions  must be  approved  by the
Investment Committee and reported to the Board of Directors.

         First  Defiance's  investment  portfolio  includes  four CMO and  REMIC
issues totalling $2.3 million, all of which are fully amortizing securities, and
four separate  agencies  securities  totalling $8.6 million which have a step-up
feature.  All such  investments are considered  derivative  securities.  None of
First Defiance's  investments are considered to be high risk and management does
not believe the risks  associated  with these  investments  to be  significantly
different  from risks  associated  with other  pass-through  mortgage  backed or
agency  securities.   First  Defiance  does  not  invest  in  off-balance  sheet
derivative securities.
<PAGE>
         The amortized cost and fair value of securities at December 31, 1996 by
contractual  maturity  are shown  below.  Expected  maturities  will differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.  REMIC, collateralized
mortgage obligations, FHLMC certificates,  FNMA certificates, GNMA certificates,
money  market  mutual  funds  and  other  mutual  funds  are not due at a single
maturity date. For purposes of the maturity table,  mortgage-backed  securities,
which are not due at a single  maturity date,  have been allocated over maturity
groupings  based on the  weighted-average  contractual  maturities of underlying
collateral.  The  mortgage-backed  securities  may  mature  earlier  than  their
weighted-average contractual maturities because of principal prepayments.
<TABLE>
<CAPTION>
                                              Contractually Maturing                                   Total
                   -------------------------------------------------------------------------------------------------
                             Weighted           Weighted            Weighted           Weighted
                    Under 1  Average    1 - 5    Average    6-10    Average   Over 10  Average
                     Year      Rate     Years     Rate     Years     Rate      Years     Rate    Amount     Yield
                   -------------------------------------------------------------------------------------------------
                                                        (Dollars in Thousands)
<S>                <C>          <C>   <C>          <C>     <C>         <C>    <C>          <C>   <C>         <C>
U.S. Government and
   federal agency
   obligations     $10,000      5.95% $34,762      5.82%   $    -      - %   $     -         - % $ 44,762    5.89%
                                                                                     
Obligations of
   states and
   political           188      6.45      607      6.53       269      7.18      360       7.38    1,424     7.14
   subdivisions
Mortgage-backed
   securities        1,080      7.81    2,587      7.04     2,815      8.10   18,031       7.27   24,513     7.29
REMICs and CMOs          -         -        -         -         -        -     2,259       6.15    2,259     6.15
                   -------------------------------------------------------------------------------------------------
Total              $11,268            $37,956              $3,084            $20,650              72,958
                   =======            =======              ======            =======                     
Mutual funds and
   other                                                                                          30,986
Unrealized loss
   on securities
   available for
   sale                                                                                             (600)
                                                                                                ----------
Total                                                                                           $103,344
                                                                                                ==========
</TABLE>

For additional information regarding First Defiance's investment portfolio refer
to Note 3 to the financial statements.

Interest-Bearing Deposits

         First Defiance has interest-bearing  deposits in the FHLB of Cincinnati
amounting to $1.6 and $4.3 million at December 31, l996 and l995, respectively.
<PAGE>
Sources of Funds

         General.  Deposits are the primary source of First Defiance's funds for
lending and other investment purposes.  In addition to deposits,  First Defiance
derives funds from loan principal  repayments.  Loan repayments are a relatively
stable  source of funds,  while deposit  inflows and outflows are  significantly
influenced by general  interest  rates and money market  conditions.  Borrowings
from the Federal Home Loan Bank may be used on a short-term  basis to compensate
for reductions in the availability of funds from other sources. They may also be
used on a longer term basis for general business purposes.

         Deposits.  First  Defiance's  deposits are attracted  principally  from
within  First  Defiance's  primary  market area  through the offering of a broad
selection of deposit instruments, including NOW accounts, money market accounts,
regular savings accounts,  and term certificate  accounts.  Included among these
deposit products are individual retirement account certificates of approximately
$55.6  million at December  31,  l996.  Deposit  account  terms  vary,  with the
principal  differences being the minimum balance required,  the time periods the
funds must remain on deposit and the interest rate.

         Historically,  First Defiance has not  advertised for deposits  outside
its local market area or utilized the services of deposit brokers.

         The  following  table sets  forth the  maturities  of First  Defiance's
certificates of deposit having principal amounts of $100,000 or more at December
31, 1996.

                                 Certificates of
                       deposit maturing in quarter ending:
- --------------------------------------------------------------------------------

                                                           (In thousands)

March 31, 1997                                                $ 4,248
June 30, 1997                                                   5,249
September 30, 1997                                              2,650
December 31, 1997                                               2,702
After December 31, 1997                                         5,100
                                                              -------
Total certificates of deposit with balances of
 $100,000 or more                                             $19,949
                                                              =======

The following table details the deposit accrued  interest payable as of December
31:
<TABLE>
<CAPTION>
                                                             1996             1995
                                                       ----------------- ----------------
<S>                                                        <C>               <C>     
Checking and Money Market Accounts                         $ 49,502          $ 21,639
Passbook Accounts                                                 -             5,327
Certificates                                                166,811           247,209
                                                       ================= ================
                                                           $216,313          $274,175
                                                       ================= ================
</TABLE>
<PAGE>
For additional information regarding First Defiance's deposits see Note 8 to the
financial statements.

           Borrowings.  First  Defiance  may  obtain  advances  from the FHLB of
Cincinnati  upon the  security  of the  common  stock  it owns in that  bank and
certain of its residential mortgage loans, provided certain standards related to
creditworthiness  have been met.  Such  advances  are made  pursuant  to several
credit  programs,  each  of  which  has its  own  interest  rate  and  range  of
maturities.  Such  advances are  generally  available to meet seasonal and other
withdrawals of deposit accounts and to permit increased lending. See "Regulation
- - Federal Regulation of Savings Associations - Federal Home Loan Bank System."

           The  following  table  sets  forth  certain  information  as to First
Defiance's FHLB advances at the dates indicated.
<TABLE>
<CAPTION>
                                                                          December 31
                                                            1996              1995             1994
                                                      -----------------------------------------------------
                                                                     (Dollars in thousands)
<S>                                                       <C>                 <C>               <C>    
Long-term:
   FHLB advances                                          $  5,601            $6,842            $12,741
   Weighted average interest rate                             6.58%             6.70%              7.38%
Short-term:
   FHLB advances                                            35,220                 -             11,000
   Weighted average interest rate                             6.28%                -               7.00%
</TABLE>

         The  following  table  sets forth the  maximum  month-end  balance  and
average balance of First Defiance's FHLB advances during the periods indicated.
<TABLE>
<CAPTION>
                                                                     Year ended December 31
                                                            1996              1995             1994
                                                      -----------------------------------------------------
                                                                     (Dollars in thousands)
<S>                                                         <C>                <C>              <C>    
Long-term:
   Maximum balance                                          $  6,842           $12,641          $21,509
   Average balance                                             6,115             9,881           15,646
   Weighted average interest rate of FHLB advances
                                                                6.59%             7.28%            7.39%
Short-term:
   Maximum balance                                            35,220            18,000           11,000
   Average balance                                             8,310             8,154            4,231
   Weighted average interest rate of FHLB advances              5.59%             6.19%            5.09%
</TABLE>
<PAGE>
         $4.3 million of First  Defiance's  outstanding  long-term FHLB advances
were  obtained in the first  calendar  quarter of 1992 as part of the  Company's
asset and  liability  management  strategy and $1.3 million were obtained in the
fourth quarter in 1995 as part of the FHLB's Affordable  Housing Program.  First
Defiance utilizes  short-term advances from the FHLB to meet cash flow needs and
for  short-term  investment  purposes.  There were $35.2  million in  short-term
advances  outstanding  at December 31, 1996 (none at December 31,  1995).  First
Defiance  borrows  funds under a variety of programs  at FHLB.  At December  31,
1996, $15 million was  outstanding  under First  Defiance's REPO Advance line of
credit. The total available under the REPO line is $30 million. Amounts
are generally  borrowed under the REPO line on an overnight basis. An additional
$15 million was borrowed under the FHLB's Cash Management  Advance (CMA) program
at a variable  rate.  Amounts  borrowed  under the CMA program  mature within 90
days.  The  $5.2  million  of other  advances  are  borrowed  under  the  FHLB's
short-term fixed or LIBOR based programs.

         Subsidiaries.  The Company  has two  wholly-owned  subsidiaries,  First
Federal and First Defiance  Service Company ("First  Defiance  Service").  First
Defiance was established to provide customers with certain  uninsured  financial
service products  through an affiliation  with a third party vendor.  Total fees
collected in 1996 by First Defiance Service were less than $6,000.

         Employees.  First Defiance had 124 full-time employees and 30 part-time
employees at December 31, 1996.  None of these  employees are  represented  by a
collective  bargaining  agent,  and First Defiance  believes that it enjoys good
relations with its personnel.

Competition

         First Defiance faces strong competition both in attracting deposits and
making  real  estate  loans.  Its  most  direct  competition  for  deposits  has
historically   come  from   commercial   banks  and  credit  unions  located  in
northwestern  Ohio,  including  many  large  financial  institutions  which have
greater financial and marketing resources available to them. In addition,  First
Defiance has faced additional significant  competition for investors' funds from
short-term   money  market   securities  and  other   corporate  and  government
securities. The ability of First Defiance to attract and retain savings deposits
depends on its ability to generally provide a rate of return, liquidity and risk
comparable to that offered by competing investment opportunities.

         First Defiance  experiences  strong  competition  for real estate loans
principally  from other savings  associations,  commercial  banks,  and mortgage
banking  companies.  First Defiance competes for loans  principally  through the
interest  rates and loan fees it  charges  and the  efficiency  and  quality  of
services  it provides  borrowers.  Competition  may  increase as a result of the
continuing  reduction of restrictions on the interstate  operations of financial
institutions.
<PAGE>
                                   REGULATION

General

         The Company,  as the holding  company of First  Federal,  is subject to
regulation,  examination  and  oversight  by the OTS and is  required  to submit
periodic reports to the OTS. As a savings  association  organized under the laws
of the United States,  First Federal is also subject to regulatory  oversight by
the OTS, and,  because First Federal's  deposits are insured by the FDIC,  First
Federal is also subject to examination and regulation by the FDIC. First Federal
must file periodic  reports with the OTS concerning its activities and financial
condition.  Examinations  are conducted  periodically by the OTS and the FDIC to
determine  whether  First  Federal  is in  compliance  with  various  regulatory
requirements  and is operating in a safe and sound  manner.  First  Federal is a
member of the FHLB of Cincinnati.

         Congress is considering  legislation  to eliminate the federal  savings
and loan  charter  and the  separate  federal  regulation  of  savings  and loan
associations,  and the  Department  of the  Treasury  is  preparing a report for
Congress on the development of a common charter for all financial  institutions.
Pursuant to such  legislation,  Congress may eliminate the OTS and First Federal
may be  regulated  under  federal  law as a bank or be  required  to change  its
charter.  Such change in  regulation or charter would likely change the range of
activities  in which First  Federal may engage.  In addition,  the Company might
become subject to a different set of holding company regulations which may limit
the  activities in which the Company may engage and subject the Company to other
additional regulatory requirements,  including separate capital requirements. At
this time, the Company cannot predict when or whether Congress may actually pass
legislation regarding the Company's and First Federal's regulatory  requirements
or charter.

         Holding Company  Regulation.  The Company is a savings and loan holding
company  within the meaning of the Home Owners' Loan Act (the "HOLA").  As such,
the  Company  registered  with  the  OTS  and is  subject  to  OTS  regulations,
examination,   supervision  and  reporting  requirements,  in  addition  to  the
reporting  requirements  of the Securities and Exchange  Commission (the "SEC").
Congress is considering legislation which may require that the Company become or
be  treated  as a bank  holding  company  regulated  by the  FRB.  Bank  holding
companies  with  more  than  $150  million  in assets  are  subject  to  capital
requirements  similar to those imposed on First Federal and have more  extensive
interstate  acquisition authority than savings and loan holding companies.  They
are also subject to more restrictive activity and investment limits than savings
and loan holding  companies.  No assurances  can be given that such  legislation
will be enacted,  and the Company cannot be certain of the legislation's  impact
on its future operations until it is enacted.
<PAGE>
         The Company is a unitary  savings and loan holding  company.  There are
generally  no  restrictions  on the  activities  of a unitary  savings  and loan
holding company,  and such companies are the only financial  institution holding
companies  which may engage in commercial,  securities and insurance  activities
without limitation.  Congress is considering,  however,  either limiting unitary
savings and loan holding  companies to the same  activities  as other  financial
institution  holding  companies or permitting  certain bank holding companies to
engage  in  commercial   activities   and  expanded   securities  and  insurance
activities. The Company cannot predict if and in what form these proposals might
become law. The broad latitude to engage in activities  under current law can be
restricted,  however,  if the OTS determines  that there is reasonable  cause to
believe  that the  continuation  by a savings  and loan  holding  company  of an
activity  constitutes  a serious  risk to the  financial  safety,  soundness  or
stability  of its  subsidiary  savings  association.  The  OTS may  impose  such
restrictions as deemed  necessary to address such risk,  including  limiting (i)
payment of dividends by the savings  association,  (ii) transactions between the
savings association and its affiliates,  and (iii) any activities of the savings
association that might create a serious risk that the liabilities of the holding
company  and  its  affiliates  may  be  imposed  on  the  savings   association.
Notwithstanding  the foregoing rules as to permissible  business activities of a
unitary savings and loan holding company, if the savings association  subsidiary
of a holding  company  fails to meet the QTL Test,  then  such  unitary  holding
company  would  become  subject to the  activities  restrictions  applicable  to
multiple  holding  companies.  At December 31, 1996,  First  Federal met the QTL
Test. See "Qualified Thrift Lender Test."

         If the Company were to acquire control of another  savings  institution
other than through a merger or other  business  combination  with First Federal,
the Company would thereupon  become a multiple savings and loan holding company.
Except where such acquisition is pursuant to the authority to approve  emergency
thrift  acquisitions and where each subsidiary savings association meets the QTL
Test,  the  activities  of the Company and any of its  subsidiaries  (other than
First Federal or other  subsidiary  savings  associations)  would  thereafter be
subject to further restrictions.  The HOLA provides that, among other things, no
multiple  savings and loan holding company or subsidiary  thereof which is not a
savings institution shall commence,  or shall continue after becoming a multiple
savings and loan holding company or subsidiary  thereof,  any business  activity
other than (i)  furnishing  or performing  management  services for a subsidiary
savings  institution,  (ii) conducting an insurance  agency or escrow  business,
(iii)  holding,  managing or  liquidating  assets  owned by or  acquired  from a
subsidiary  savings  institution,  (iv) holding or managing  properties  used or
occupied by a subsidiary savings institution,  (v) acting as trustee under deeds
of trust,  (vi)  those  activities  previously  directly  authorized  by federal
regulation as of March 5, 1987, to be engaged in by multiple holding  companies,
or (vii) those activities  authorized by the FRB as permissible for bank holding
companies,  unless the OTS by regulation prohibits or limits such activities for
savings and loan holding  companies.  Those activities  described in (vii) above
must also be approved by the OTS prior to being engaged in by a multiple holding
company.
<PAGE>
         The OTS may also approve  acquisitions  resulting in the formation of a
multiple savings and loan holding company that controls savings  associations in
more than one state, if the multiple  savings and loan holding company  involved
controls a savings  association  which  operated a home or branch  office in the
state of the  association  to be acquired as of March 5, 1987, or if the laws of
the state in which the institution to be acquired is located specifically permit
institutions to be acquired by state-chartered  institutions or savings and loan
holding companies located in the state where the acquiring entity is located (or
by a holding company that controls such state-chartered  savings  institutions).
As under prior law, the OTS may approve an  acquisition  resulting in a multiple
savings and loan holding company controlling  savings  associations in more than
one state in the case of certain emergency thrift acquisitions.

         The HOLA  generally  prohibits a savings and loan holding  company from
controlling  any other savings  association or savings and loan holding  company
without prior  approval of the OTS, or from  acquiring or retaining more than 5%
of the voting shares of a savings  association or holding  company thereof which
is not a  subsidiary.  Under certain  circumstances,  a savings and loan holding
company is permitted to acquire,  with the approval of the OTS, up to 15% of the
previously unissued voting shares of an undercapitalized savings association for
cash without  such savings  association  being  deemed to be  controlled  by the
holding  company.  Except  with the prior  approval  of the OTS,  no director or
officer of a savings and loan holding company or person owning or controlling by
proxy or  otherwise  more  than 25% of such  company's  stock  may also  acquire
control of any savings institution,  other than a subsidiary institution, or any
other savings and loan holding company.

        Transactions with Insiders and Affiliates.  Loans to executive officers,
directors and principal shareholders and their related interests must conform to
the  lending  limit on loans to one  borrower,  and the  total of such  loans to
executive  officers,   directors,   principal  shareholders  and  their  related
interests  cannot  exceed the  association's  Lending  Limit Capital (or 200% of
Lending Limit Capital for qualifying institutions with less than $100 million in
assets). Most loans to directors,  executive officers and principal shareholders
must be approved in advance by a majority of the "disinterested"  members of the
board of  directors  of the  association  with  any  "interested"  director  not
participating.   All  loans  to  directors,  executive  officers  and  principal
shareholders  must  be made on  terms  substantially  the  same  as  offered  in
comparable  transactions  with the general public or as offered to all employees
in a company-wide  benefit program,  and loans to executive officers are subject
to  additional   limitations.   First  Federal  was  in  compliance   with  such
restrictions at December 31, 1996.
<PAGE>
        All transactions  between savings associations and their affiliates must
comply with  Sections  23A and 23B of the Federal  Reserve Act (the  "FRA").  An
affiliate of a savings  association is any company or entity that  controls,  is
controlled  by or is under  common  control  with the savings  association.  The
Company is an affiliate of First Federal. Generally, Sections 23A and 23B of the
FRA (i) limit the extent to which a savings  association or its subsidiaries may
engage in "covered  transactions"  with any one  affiliate to an amount equal to
10% of such institution's capital stock and surplus, (ii) limit the aggregate of
all such  transactions  with all  affiliates  to an amount  equal to 20% of such
capital stock and surplus,  and (iii) require that all such  transactions  be on
terms  substantially  the same, or at least as favorable to the association,  as
those  provided  in  transactions  with  a  non-affiliate.   The  term  "covered
transaction"  includes  the making of loans,  purchase of assets,  issuance of a
guarantee and other similar types of transactions.  In addition to the limits in
Sections  23A and  23B,  a  savings  association  may not make any loan or other
extension  of credit to an  affiliate  unless the  affiliate  is engaged only in
activities permissible for a bank holding company and may not purchase or invest
in securities of any affiliate except shares of a subsidiary.  First Federal was
in compliance with these requirements and restrictions at December 31, 1996.


Ohio Corporation Law

        Merger  Moratorium  Statute.  Chapter  1704  of the  Ohio  Revised  Code
regulates certain takeover bids affecting certain public corporations which have
significant  ties to Ohio. This statute  prohibits,  with some  exceptions,  any
merger,  combination or  consolidation  and any of certain other sales,  leases,
distributions,  dividends,  exchanges,  mortgages or  transfers  between an Ohio
corporation and any person who has the right to exercise,  alone or with others,
10%  or  more  of  the  voting  power  of  such   corporation   (an  "Interested
Shareholder"),  for three years  following  the date on which such person  first
becomes an Interested Shareholder. Such a business combination is permitted only
if, prior to the time such person first becomes an Interested  Shareholder,  the
Board of  Directors  of the issuing  corporation  has  approved  the purchase of
shares which resulted in such person first becoming an Interested Shareholder.

        After the initial three-year moratorium, such a business combination may
not occur unless (1) one of the specified exceptions applies, (2) the holders of
at least  two-thirds  of the voting  shares,  and of at least a majority  of the
voting shares not beneficially owned by the Interested Shareholder,  approve the
business  combination at a meeting called for such purpose,  or (3) the business
combination meets certain statutory criteria designed to ensure that the issuing
public corporation's remaining shareholders receive fair consideration for their
shares.

        An Ohio corporation may, under certain  circumstances,  "opt out" of the
statute by  specifically  providing  in its articles of  incorporation  that the
statute does not apply to any business combination of such corporation. However,
the statute  still  prohibits for twelve  months any business  combination  that
would have been  prohibited  but for the adoption of such an opt-out  amendment.
The  statute  also  provides  that it will  continue  to apply  to any  business
combination  between a person who became an Interested  Shareholder prior to the
adoption of such an amendment as if the amendment had not been adopted.
Neither the Company nor First Federal has opted out of the  protection  afforded
by Chapter 1704.
<PAGE>
        Control  Share  Acquisition.  Section  1701.831 of the Ohio Revised Code
(the "Control Share Acquisition  Statute") requires that certain acquisitions of
voting  securities which would result in the acquiring  shareholder  owning 20%,
33-1/3% or 50% of the outstanding  voting  securities of an Ohio  corporation (a
"Control  Share  Acquisition")  must be approved in advance by the holders of at
least  a  majority  of  the  outstanding   voting  shares  of  such  corporation
represented  at a meeting  at which a quorum is present  and a  majority  of the
portion of the outstanding voting shares represented at such a meeting excluding
the  voting  shares  owned  by the  acquiring  shareholder.  The  Control  Share
Acquisition  Statute was  intended,  in part,  to protect  shareholders  of Ohio
corporations from coercive tender offers.

        Takeover  Bid  Statute.  Ohio law also  contains  a  statute  regulating
takeover bids for any Ohio corporation, including savings and loan associations.
Such  statute  provides  that no offeror  may make a takeover  bid unless (i) at
least 20 days prior  thereto the  offeror  announces  publicly  the terms of the
proposed  takeover  bid and files  with the Ohio  Division  of  Securities  (the
"Securities  Division") and provides the target company with certain information
in respect of the offeror,  his ownership of the company's  shares and his plans
for the company,  and (ii) within ten days  following  such filing either (a) no
hearing is required by the  Securities  Division,  (b) a hearing is requested by
the target company  within such time but the Securities  Division finds no cause
for  hearing  exists,  or (c) a hearing is  ordered  and upon such  hearing  the
Securities Division adjudicates that the offeror proposes to make full, fair and
effective  disclosure  to offers of all  information  material  to a decision to
accept or reject the offer.

        The  takeover  bid  statute  also  states  that no offeror  shall make a
takeover  bid if he  owns  5% or  more  of the  issued  and  outstanding  equity
securities  of any class of the  target  company,  any of which  were  purchased
within one year before the proposed takeover bid, and the offeror, before making
any such  purchase,  failed to announce  his  intention  to gain  control of the
target  company,  or otherwise  failed to make full and fair  disclosure of such
intention  to the persons  from whom he  acquired  such  securities.  The United
States District Court for the Southern  District of Ohio has determined that the
Ohio takeover bid statute is preempted by federal regulation.

OTS Regulations

         General.  The OTS is an office in the Department of the Treasury and is
responsible for the regulation and supervision of all savings  associations  the
deposits  of  which  are  insured  by the  FDIC in the  SAIF  and all  federally
chartered  savings  institutions.  The  OTS  issues  regulations  governing  the
operation of savings  associations,  regularly  examines such  institutions  and
imposes  assessments on savings  associations based on their asset size to cover
the costs of this supervision and examination.  It also promulgates  regulations
that prescribe the permissible investments and activities of federally chartered
savings  associations,  including the type of lending that such associations may
engage in and the investments in real estate,  subsidiaries  and securities they
may  make.  The OTS  also  may  initiate  enforcement  actions  against  savings
associations and certain persons  affiliated with them for violations of laws or
regulations  or for  engaging  in unsafe or unsound  practices.  If the  grounds
provided by law exist,  the OTS may  appoint a  conservator  or  receiver  for a
savings association.
<PAGE>
         Federally  chartered  savings  associations  are subject to  regulatory
oversight by the OTS under various  consumer  protection  and fair lending laws.
These laws govern, among other things, truth-in-lending disclosure, equal credit
opportunity, fair credit reporting and community reinvestment.  Failure to abide
by federal laws and regulations governing community reinvestment could limit the
ability  of  an  association  to  open  a  new  branch  or  engage  in a  merger
transaction.  Community  reinvestment  regulations evaluate how well and to what
extent an  institution  lends and invests in its designated  service area,  with
particular emphasis on low-to-moderate income areas and borrowers.

         Regulatory  Capital  Requirements.  First  Federal is  required  by OTS
regulations to meet certain minimum  capital  requirements.  These  requirements
call for tangible capital of 1.5% of adjusted total assets,  core capital (which
for First Federal is equal to tangible  capital) of 3% of adjusted total assets,
and  risk-based  capital  (which for First Federal  consists of core capital and
general valuation  allowances) equal to 8% of risk-weighted  assets.  Assets and
certain off balance sheet items are weighted at percentage  levels  ranging from
0% to 100% depending on their relative risk.

         The OTS has  proposed  to amend the core  capital  requirement  so that
those associations that do not have the highest examination rating and exceed an
acceptable level of risk will be required to maintain core capital of from 4% to
5%, depending on the  association's  examination  rating and overall risk. First
Federal  does not  anticipate  that it will be  adversely  affected  if the core
capital  requirement  regulation is amended as proposed.  First Federal exceeded
all of its regulatory capital requirements at December 31, 1996.

         The OTS has adopted an interest rate risk  component to the  risk-based
capital  requirement,  though  the  implementation  of that  component  has been
delayed.  Pursuant  to that  requirement,  a savings  association  would have to
measure the effect of an immediate  200 basis point change in interest  rates on
the value of its portfolio as determined  under the  methodology  of the OTS. If
the  measured  interest  rate risk is above the level  deemed  normal  under the
regulation,  the association  will be required to deduct one-half of such excess
exposure from its total capital when  determining  its  risk-based  capital.  In
general,  an association  with less than $300 million in assets and a risk-based
capital  ratio in excess of 12% will not be  subject to the  interest  rate risk
component,  and First Federal  currently  qualifies for such exemption.  Pending
implementation of the interest rate risk component, the OTS has the authority to
impose a higher individualized capital requirement on any savings association it
deems to have excess  interest rate risk. The OTS also may adjust the risk-based
capital requirement on an individualized basis to take into account risks due to
concentrations of credit and non-traditional activities.
<PAGE>
          The OTS has adopted regulations  governing prompt corrective action to
resolve  the  problems  of capital  deficient  and  otherwise  troubled  savings
associations.  At each successively  lower capital  category,  an institution is
subject to more restrictive and numerous  mandatory or discretionary  regulatory
actions  or  limits,  and the OTS has less  flexibility  in  determining  how to
resolve the problems of the institution.  In addition,  the OTS can downgrade an
association's designation  notwithstanding its capital level, based on less than
satisfactory  examination  ratings in areas other than  capital or, after notice
and an opportunity for hearing,  if the institution is deemed to be in an unsafe
or unsound  condition or to be engaging in an unsafe or unsound  practice.  Each
undercapitalized  association must submit a capital  restoration plan to the OTS
within 45 days  after it  becomes  undercapitalized.  Such  institution  will be
subject  to  increased  monitoring  and asset  growth  restrictions  and will be
required to obtain prior  approval for  acquisitions,  branching and engaging in
new lines of business. A critically undercapitalized  institution must be placed
in  conservatorship   or  receivership   within  90  days  after  reaching  such
capitalization  level,  except  under  limited  circumstances.  First  Federal's
capital  at  December  31,  1996,  meets the  standards  for a  well-capitalized
association.

         Federal  law  prohibits  an insured  institution  from making a capital
distribution to anyone or paying management fees to any person having control of
the institution if, after such distribution or payment, the institution would be
undercapitalized.  In addition,  each company  controlling  an  undercapitalized
institution must guarantee that the institution will comply with the terms of an
OTS-approved capital plan until the institution has been adequately  capitalized
on an average during each of four consecutive calendar quarters and must provide
adequate  assurances of performance.  The aggregate  liability  pursuant to such
guarantee  is  limited  to  the  lesser  of  (a) an  amount  equal  to 5% of the
institution's  total assets at the time the institution became  undercapitalized
or (b) the amount which is necessary to bring the  institution  into  compliance
with  all  capital  standards  applicable  to such  institution  at the time the
institution fails to comply with its capital restoration plan.

         Limitations  on  Capital   Distributions.   The  OTS  imposes   various
restrictions  or  requirements  on the ability of  associations  to make capital
distributions  according to ratings of associations based on their capital level
and  supervisory  condition.   Capital  distributions,   for  purposes  of  such
regulation, include, without limitation, payments of cash dividends, repurchases
and certain other  acquisitions  by an association of its shares and payments to
stockholders of another association in an acquisition of such other association.

         The first rating category is Tier 1,  consisting of associations  that,
before and after the proposed capital  distribution,  meet their fully phased-in
capital   requirement.   Associations   in  this   category   may  make  capital
distributions  during any calendar  year equal to the greater of 100% of its net
income, current year-to-date,  plus 50% of the amount by which the lesser of the
association's  tangible,  core or risk-based capital exceeds its fully phased-in
capital requirement for such capital component,  as measured at the beginning of
the calendar year, or the amount authorized for a Tier 2 association. The second
category,  Tier 2, consists of associations  that, before and after the proposed
capital  distribution,  meet  their  current  minimum,  but not fully  phased-in
capital   requirement.   Associations   in  this   category   may  make  capital
distributions  up to 75% of their net income over the most recent four quarters.
Tier 3 associations do not meet their current  minimum  capital  requirement and
must  obtain OTS  approval  of any capital  distribution.  A Tier 1  association
deemed to be in need of more than normal  supervision  by the OTS may be treated
as a Tier 2 or a Tier 3 association.
<PAGE>
         First Federal meets the  requirements  for a Tier 1 association and has
not been notified of any need for more than normal supervision.  As a subsidiary
of the  Company,  First  Federal  will also be required to give the OTS 30 days'
notice prior to declaring any dividend on its common shares.  The OTS may object
to the  dividend  during  that  30-day  period  based on  safety  and  soundness
concerns.  Moreover,  the OTS may  prohibit any capital  distribution  otherwise
permitted by  regulation  if the OTS  determines  that such  distribution  would
constitute an unsafe or unsound practice.

         In  December  1994,  the OTS  issued a  proposal  to amend the  capital
distribution limits. Under that proposal,  an association not owned by a holding
company  and  having a CAMEL  examination  rating of 1 or 2 could make a capital
distribution without notice to the OTS, if it remains adequately capitalized, as
described above,  after the distribution is made. Any other association  seeking
to make a capital  distribution  that  would not cause the  association  to fall
below the capital  levels to qualify as adequately  capitalized  or better would
have to provide notice to the OTS. Except under limited  circumstances  and with
OTS approval,  no capital  distribution would be permitted if it would cause the
association to become undercapitalized or worse.

         Liquidity.  OTS  regulations  require  that  each  savings  association
maintain an average daily balance of liquid assets (cash, certain time deposits,
bankers'  acceptances and specified United States  government,  state or federal
agency  obligations)  equal to a monthly  average of not less than 5% of its net
withdrawable  savings  deposits  plus  borrowings  payable  in one year or less.
Federal  regulations also require each member institution to maintain an average
daily  balance  of  short-term  liquid  assets  of 1% of the  total  of its  net
withdrawable  savings  accounts  and  borrowings  payable  in one  year or less.
Monetary penalties may be imposed upon member institutions failing to meet these
liquidity  requirements.  The eligible  liquidity of First Federal,  as computed
under  current  regulations,  at December  31,  1996,  was  approximately  $59.9
million, or 14.3%, and exceeded the then applicable 5% liquidity  requirement by
approximately $38.9 million, or 9.3%.

         Qualified  Thrift  Lender Test.  Savings  associations  are required to
qualify  as a  qualified  thrift  lender  ("QTL")  in  order  to  avoid  certain
regulatory  restrictions.  If a savings  association fails to meet the QTL test,
its holding  company will be limited to the activities  permitted for a multiple
savings and loan holding  company and its savings  association  subsidiary  that
fails to meet the QTL test will not be eligible for new FHLB advances.  In order
to be a QTL prior to September 30, 1996, a savings  association  was required to
maintain a  specified  level of  investments  in assets that are  designated  as
qualifying thrift investments  ("QTI"),  which are generally related to domestic
residential  real  estate and  manufactured  housing and  include  credit  card,
student and small  business  loans,  stock issued by any FHLB,  the FHLMC or the
FNMA. Under such test, 65% of an institution's  "portfolio assets" (total assets
less goodwill and other  intangibles,  property used to conduct business and 20%
of liquid  assets)  must consist of QTI on a monthly  average  basis in 9 out of
every  12  months.  Effective  September  30,  1996,  as an  alternative  to the
foregoing QTL test, a savings  association may also qualify as a QTL if at least
60% of the  institution's  assets (on a tax basis)  consist of specified  assets
(generally  loans secured by  residential  real estate or deposits,  educational
loans, cash and certain governmental obligations).  The OTS may grant exceptions
to the QTL test under certain circumstances. At December 31, 1996, First Federal
met the QTL test.
<PAGE>
         Lending Limit.  OTS regulations  generally  limit the aggregate  amount
that a savings association can lend to one borrower to an amount equal to 15% of
the association's  total capital under the regulatory capital  requirements plus
any additional loan reserve not included in total capital. A savings association
may loan to one borrower an additional amount not to exceed 10% of total capital
plus  additional  reserves if the  additional  loan  amount is fully  secured by
certain forms of "readily marketable  collateral." Real estate is not considered
"readily marketable collateral." Certain types of loans are not subject to these
limits. In applying these limits,  loans to certain borrowers may be aggregated.
Notwithstanding the specified limits, an association may lend to one borrower up
to $500,000  "for any  purpose."  At December  31,  1996,  First  Federal was in
compliance with this lending limit.

FDIC Regulations

         Deposit  Insurance.  The FDIC is an  independent  federal  agency  that
insures the deposits,  up to prescribed  statutory  limits, of federally insured
banks and thrifts and safeguards the safety and soundness of the bank and thrift
industries.  The FDIC  administers  two separate  insurance  funds,  the BIF for
commercial  banks and state savings banks and the SAIF for savings  associations
and banks that have  acquired  deposits from savings  associations.  The FDIC is
required to maintain designated levels of reserves in each fund.

         Depository  institutions are generally  prohibited from converting from
one  insurance  fund to the other  until the SAIF meets its  designated  reserve
level,  except  with the prior  approval of the FDIC in certain  limited  cases,
provided  applicable  exit  and  entrance  fees are  paid.  The  insurance  fund
conversion  provisions  do not prohibit a SAIF member from  converting to a bank
charter or merging with a bank during the  moratorium,  as long as the resulting
bank  continues to pay the applicable  insurance  assessments to the SAIF during
that period and certain other conditions are met.

         First  Federal  is a member of the SAIF and its  deposit  accounts  are
insured  by the FDIC up to the  prescribed  limits.  The  FDIC  has  examination
authority over all insured depository institutions, including First Federal, and
has authority to initiate  enforcement actions against federally insured savings
associations if the FDIC does not believe the OTS has taken  appropriate  action
to safeguard safety and soundness and the deposit insurance fund.

         Assessments.  The  FDIC is  authorized  to  establish  separate  annual
assessment rates for deposit insurance each for members of the BIF and the SAIF.
The FDIC may increase  assessment  rates for either fund if necessary to restore
the fund's  ratio of reserves to insured  deposits to its target  level within a
reasonable  time and may decrease  such rates if such target level has been met.
The  reserves  of the SAIF  are  below  the  level  required  by law  because  a
significant  portion of the  assessments  paid into the SAIF are used to pay the
cost of prior thrift failures.  The BIF has,  however,  met its required reserve
level.
<PAGE>
         The  assessments  paid by healthy savings  associations  exceeded those
paid by healthy BIF members by approximately $.19 per $100 in deposits for 1995,
and no BIF assessments were required of healthy  commercial banks in 1996 except
a $2,000  minimum fee.  Legislation to  recapitalize  the SAIF and eliminate the
significant   premium  disparity  became  effective   September  30,  1996.  The
recapitalization  plan provides for a special assessment equal to $.657 per $100
of SAIF  deposits  held at March 31, 1995, in order to increase SAIF reserves to
the level required by law. In addition,  the cost of prior thrift  failures will
be shared by both the SAIF and the BIF,  which will increase BIF  assessments in
1997. SAIF  assessments for healthy savings  associations  will be approximately
$.064 per $100 in deposits in 1997 but can never be reduced  below the level set
for healthy BIF institutions.

         First  Federal  paid  on  November  27,  1996,  an  additional  pre-tax
assessment  of  approximately  $2.5  million.  Such  payment was  recorded as an
expense and accounted for by First Federal as of September 30, 1996.

         The recapitalization  plan also provides for the merger of the SAIF and
the BIF effective  January 1, 1999,  assuming there are no savings  associations
under federal law. Under separate proposed legislation,  Congress is considering
the  elimination  of  the  federal  thrift  charter  and  the  separate  federal
regulation  of thrifts.  As a result,  First  Federal would have to convert to a
different financial institution charter and would be regulated under federal law
as a bank, including being subject to the more restrictive authority limitations
imposed on national banks.

         In addition, the Company may become subject to more restrictive holding
company requirements, including activity limits and capital requirements similar
to those imposed on First Federal.  The Company cannot predict the impact of the
conversion  of First  Federal to, or the  regulation of First Federal as, a bank
until the legislation requiring such change is enacted.

FRB Regulations

         Reserve  Requirements.  FRB regulations require savings associations to
maintain reserves against their transaction accounts (primarily NOW accounts) of
3% of  deposits  in net  transaction  accounts  for that  portion of accounts in
excess of $4.3  million up to $52  million,  and to maintain  reserves of 10% of
deposits in net transaction  accounts against that portion of total  transaction
accounts in excess of $52 million.  These  percentages are subject to adjustment
by the FRB. At December  31,  1996,  First  Federal was in  compliance  with its
reserve requirements.

Federal Home Loan Banks

         The  FHLBs,  under the  regulatory  oversight  of the  Federal  Housing
Financing Board, provide credit to their members in the form of advances.  First
Federal is a member of the FHLB of Cincinnati and must maintain an investment in
the capital stock of the FHLB of Cincinnati in an amount equal to the greater of
1.0%  of  the  aggregate   outstanding   principal  amount  of  First  Federal's
residential  mortgage loans, home purchase contracts and similar  obligations at
the beginning of each year,  or 5% of its advances from the FHLB.  First Federal
is in compliance with this  requirement with an investment in FHLB of Cincinnati
stock of $3.0 million at December 31, 1996.
<PAGE>
         FHLB  advances to members  such as First  Federal who meet the QTL test
are generally limited to the lower of (i) 25% of the member's assets and (ii) 20
times the member's  investment in FHLB stock. Upon the origination or renewal of
a loan or  advance,  the FHLB of  Cincinnati  is  required  by law to obtain and
maintain a  security  interest  in  collateral  in one or more of the  following
categories:  fully disbursed, whole first mortgage loans on improved residential
property or securities  representing a whole interest in such loans;  securities
issued,  insured or  guaranteed  by the United  States  government  or an agency
thereof;  deposits in any FHLB; or other real estate  related  collateral (up to
30% of the member  association's  capital) acceptable to the applicable FHLB, if
such collateral has a readily  ascertainable  value and the FHLB can perfect its
security interest in the collateral.

         Each FHLB is required to establish standards of community investment or
service  that its  members  must  maintain  for  continued  access to  long-term
advances from the FHLBs. The standards take into account a member's  performance
under the  Community  Reinvestment  Act and its record of lending to  first-time
home buyers.  All  long-term  advances by each FHLB must be made only to provide
funds for residential housing finance. The FHLBs have established an "Affordable
Housing   Program"  to  subsidize  the  interest  rate  of  advances  to  member
associations  engaged  in  lending  for  long-term,  low-  and  moderate-income,
owner-occupied  and affordable  rental housing at subsidized  rates. The FHLB of
Cincinnati  reviews and accepts proposals for subsidies under that program twice
a year.  First Federal has $1.3 million in advances  outstanding at December 31,
1996 resulting form a 1995 participation in this program.  These funds were used
in accordance with the stipulations of the program.


                                    TAXATION

Federal Taxation

         The Company and First  Federal are each subject to the federal tax laws
and  regulations   which  apply  to  corporations   generally.   Certain  thrift
institutions,  including First Federal, were, however, prior to the enactment of
the Small Business Jobs  Protection Act, which was signed into law on August 21,
1996,  allowed  deductions for bad debts under methods more favorable than those
granted  to  other  taxpayers.   Qualified  thrift  institutions  could  compute
deductions for bad debts using either the specific  charge off method of Section
166 of the Code, or the reserve  method of Section 593 of the Code under which a
thrift institution annually could elect to deduct bad debts under either (i) the
"percentage of taxable income" method applicable only to thrift institutions, or
(ii) the "experience"  method that also was available to small banks.  Under the
"percentage  of taxable  income"  method,  a thrift  institution  generally  was
allowed a deduction  for an addition to its bad debt reserve  equal to 8% of its
taxable income (determined  without regard to this deduction and with additional
adjustments).  Under the experience  method, a thrift  institution was generally
allowed a deduction for an addition to its bad debt reserve equal to the greater
of (i) an  amount  based on its  actual  average  experience  for  losses in the
current and five preceding taxable years, or (ii) an amount necessary to restore
the  reserve  to its  balance  as of  the  close  of the  base  year.  A  thrift
institution  could elect annually to compute its allowable  addition to bad debt
reserves  for  qualifying  loans  either  under  the  experience  method  or the
percentage of taxable income method.  For tax years 1995 and 1994, First Federal
used the percentage of taxable income method.

<PAGE>

         Section  1616(a) of the Small  Business Job Protection Act repealed the
Section 593 reserve method of accounting  for bad debts by thrift  institutions,
effective for taxable years beginning after 1995. Thrift institutions that would
be  treated  as small  banks  are  allowed  to  utilize  the  experience  method
applicable to such institutions,  while thrift  institutions that are treated as
large  banks are  required  to use only the  specific  charge  off  method.  The
percentage of taxable  income  method of  accounting  for bad debts is no longer
available for any financial institution.

         A thrift  institution  required  to  change  its  method  of  computing
reserves  for bad debt will  treat  such  change  as a change  in the  method of
accounting,  initiated by the taxpayer, and having been made with the consent of
the Secretary of the Treasury.  Any adjustment  under Section 481(a) of the Code
required  to be  recaptured  with  respect  to  such  change  generally  will be
determined  solely  with  respect to the  "applicable  excess  reserves"  of the
taxpayer.  The  amount of the  applicable  excess  reserves  will be taken  into
account ratably over a six-taxable year period, beginning with the first taxable
year beginning after 1995, subject to the residential loan requirement described
below. In the case of a thrift institution that becomes a large bank, the amount
of the institution's  applicable excess reserves  generally is the excess of (i)
the  balances  of its  reserve  for losses on  qualifying  real  property  loans
(generally  loans secured by improved real estate) and its reserve for losses on
nonqualifying  loans  (all  other  types of  loans)  as of the close of its last
taxable year beginning  before  January 1, 1996,  over (ii) the balances of such
reserves as of the close of its last taxable year  beginning  before  January 1,
1988 (i.e., the "pre-1988  reserves").  In the case of a thrift institution that
becomes a small bank, the amount of the institution's applicable excess reserves
generally  is the  excess  of (i) the  balances  of its  reserve  for  losses on
qualifying real property loans and its reserve for losses on nonqualifying loans
as of the close of its last taxable year beginning  before January 1, 1996, over
(ii) the  greater of the  balance of (a) its  pre-1988  reserves or (b) what the
thrift's reserves would have been at the close of its last year beginning before
January 1, 1996, had the thrift always used the experience method.

         For  taxable  years that begin  after  December  31,  1995,  and before
January 1, 1998, if a thrift meets the  residential  loan  requirement for a tax
year, the recapture of the applicable excess reserves  otherwise  required to be
taken into  account as a Code  Section  481(a)  adjustment  for the year will be
suspended. A thrift meets the residential loan requirement if, for the tax year,
the principal amount of residential  loans made by the thrift during the year is
not less then its base amount. The "base amount" generally is the average of the
principal  amounts of the  residential  loans made by the thrift  during the six
most recent tax years beginning before January 1, 1996.

         A residential loan is a loan as described in Section  7701(a)(19)(C)(v)
(generally a loan secured by  residential  real and church  property and certain
mobile homes),  but only to the extent that the loan is made to the owner of the
property to acquire, construct, or improve the property.
<PAGE>

         In addition to the regular  income tax,  the Company and First  Federal
are subject to a minimum tax. An alternative minimum tax is imposed at a minimum
tax rate of 20% on  "alternative  minimum taxable income" (which is the sum of a
corporation's  regular  taxable  income,  with  certain  adjustments,   and  tax
preference  items),  less any available  exemption.  Such tax  preference  items
include  interest on certain  tax-exempt  bonds issued after August 7, 1986.  In
addition, 75% of the amount by which a corporation's "adjusted current earnings"
exceeds its alternative  minimum taxable income computed  without regard to this
preference item and prior to reduction by net operating  losses,  is included in
alternative minimum taxable income. Net operating losses can offset no more than
90% of  alternative  minimum  taxable  income.  The  alternative  minimum tax is
imposed to the extent it exceeds the corporation's  regular income tax. Payments
of  alternative  minimum  tax  may  be  used  as  credits  against  regular  tax
liabilities  in future  years.  In  addition,  for taxable  years after 1986 and
before 1996, the Company and First Federal are also subject to an  environmental
tax equal to 0.12% of the excess of alternative  minimum  taxable income for the
taxable  year  (determined  without  regard  to net  operating  losses  and  the
deduction for the environmental tax) over $2.0 million.

         The balance of the pre-1988  reserves is subject to the  provisions  of
Section  593(e) as  modified  by the Small  Business  Job  Protection  Act which
requires   recapture  in  the  case  of  certain   excessive   distributions  to
shareholders.  The  pre-1988  reserves  may not be utilized  for payment of cash
dividends or other  distributions to a shareholder  (including  distributions in
dissolution or  liquidation) or for any other purpose (excess to absorb bad debt
losses).  Distribution  of  a  cash  dividend  by  a  thrift  institution  to  a
shareholder  is  treated  as made:  first,  out of the  institution's  post-1951
accumulated  earnings and profits;  second,  out of the pre-1988  reserves;  and
third, out of such other accounts as may be proper. To the extent a distribution
by First  Federal to the  Company is deemed  paid out of its  pre-1988  reserves
under these rules,  the pre-1988  reserves would be reduced and First  Federal's
gross income for tax  purposes  would be  increased  by the amount  which,  when
reduced by the income tax, if any,  attributable to the inclusion of such amount
in its gross income, equals the amount deemed paid out of the pre-1988 reserves.
As of December  31, 1996,  First  Federal's  pre-1988  reserves for tax purposes
totaled approximately $9.5 million.

         The tax returns of First  Federal have been  audited or closed  without
audit  through  the  tax  year  ended  December  31,  1992.  In the  opinion  of
management,  any  examination  of open returns  would not result in a deficiency
which could have a material  adverse effect on the financial  condition of First
Federal.

Ohio Taxation

         The Company is subject to the Ohio corporation franchise tax, which, as
applied to the  Company,  is a tax  measured by both net earnings and net worth.
The rate of tax is the greater of (i) 5.1% on the first $50,000 of computed Ohio
taxable  income and 8.9% of computed Ohio taxable income in excess of $50,000 or
(ii) 0.582% times taxable net worth.
<PAGE>
         In  computing  its tax under  the net worth  method,  the  Company  may
exclude 100% of its  investment  in the capital stock of First Federal after the
Conversion,  as reflected on the balance sheet of the Company,  in computing its
taxable net worth as long as it owns at least 25% of the issued and  outstanding
capital stock of First Federal.  The calculation of the exclusion from net worth
is based on the ratio of the excludable  investment (net of any  appreciation or
goodwill  included in such  investment)  to total assets  multiplied  by the net
value of the stock. As a holding company, the Company may be entitled to various
other deductions in computing taxable net worth that are not generally available
to operating companies.

         A special litter tax is also applicable to all corporations,  including
the Company, subject to the Ohio corporation franchise tax other than "financial
institutions."  If the franchise tax is paid on the net income basis, the litter
tax is equal to .11% of the first  $50,000 of computed  Ohio taxable  income and
 .22% of computed Ohio taxable income in excess of $50,000.  If the franchise tax
is paid on the net worth basis,  the litter tax is equal to .014% times  taxable
net worth.

         First  Federal  is a  "financial  institution"  for  State  of Ohio tax
purposes.  As  such,  it is  subject  to the  Ohio  corporate  franchise  tax on
"financial  institutions,"  which is imposed annually at a rate of 1.5% of First
Federal's  book net worth  determined in  accordance  with GAAP. As a "financial
institution,"  First  Federal is not subject to any tax based upon net income or
net profits imposed by the State of Ohio.



Item 2.  Properties

         At December 31, 1996,  First  Federal  conducted  its business from its
main office at 601 Clinton Street,  Defiance, Ohio, and eight other full service
branches in  northwestern  Ohio. It also operates two loan  origination  offices
which were opened in 1995.

         First Defiance  maintains its  headquarters in the main office of First
Federal at 601 Clinton Street, Defiance, Ohio.
<PAGE>
         The following table sets forth certain  information with respect to the
office and other  properties of the Company at December 31, l996.  See Note 7 to
the Consolidated Financial Statements.
<TABLE>
<CAPTION>
                                                                    Net book value
            Description/address                  Leased/owned         of property          Deposits
- ----------------------------------------------------------------------------------------------------------
                                                                          (Dollars in thousands)
<S>                                              <C>                    <C>                   <C>
Main Office                                      Owned                  $1,476                $155,037
601 Clinton Street
Defiance, OH

Branch Offices
204 E. High Street                               Owned                     359                  77,645
Bryan, OH

211 S. Fulton Street                             Owned                     132                  37,856
Wauseon, OH

625 Scott Street                                 Owned                     579                  65,443
Napoleon, OH

1050 East Main Street                            Owned                     672                  16,384
Montpelier, OH

926 East High Street                             Owned                     131                   7,348
Bryan, OH

1333 Woodlawn                                    Owned                      85                  12,839
Napoleon, OH

825 N. Clinton Street                            Owned                     372                   8,231
Defiance, OH

Inside Super K-Mart                              Leased                    200                   1,742
190 Stadium Dr.
Defiance, OH

14241 Airport Highway                            Leased                      -                       *
Swanton, OH

1017 N. Williams St.                             Leased                      -                       *
Paulding, OH
                                                                  ----------------------------------------
                                                                        $4,006                $382,525
                                                                  ========================================
</TABLE>

* -- Loan origination office only

Item 3.  Legal Proceedings

         First  Defiance is involved in routine legal  proceedings  occurring in
the  ordinary  course of  business  which,  in the  aggregate,  are  believed by
management to be immaterial to the financial condition of First Defiance.
<PAGE>
Item 4.  Submission of Matters to a Vote of Securities Holders

         No matters were  submitted to a vote of securities  holders  during the
fourth quarter of l996.
<PAGE>
                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters

         The information  required herein is incorporated by reference from page
36 of First  Defiance's  Annual Report to Stockholders  for fiscal 1996 ("Annual
Report"), which is included herein as Exhibit 13.

Item 6.  Selected Financial Data

         The information  required herein is incorporated by reference from page
3 of the Annual Report.

Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

         The information required herein is incorporated by reference from pages
4 through 14 of the Annual Report.

Item 8.  Financial Statements and Supplementary Data

         The financial  statements required herein are incorporated by reference
from pages 15 through 35 of the Annual Report.

Item 9.  Changes in and Disagreements With Accountants on Accounting and
         Financial Disclosure

         Not applicable.
<PAGE>
                                    PART III

Item 10. Directors and Executive Officers of the Registrant

         The information  required herein is incorporated by reference from page
7 through 11 of the definitive proxy statement dated March 24, 1997.  Otherwise,
the requirements of this Item 10 are not applicable.

Item 11. Executive Compensation

         The information  required herein is incorporated by reference from page
14 of the definitive proxy statement dated March 24, 1997.

Item 12. Security Ownership of Certain Beneficial Owners and Management

         The information  required herein is incorporated by reference from page
3 of the definitive proxy statement dated March 24, 1997.

Item 13. Certain Relationships and Related Transactions

         The information  required herein is incorporated by reference from page
23 of the definitive proxy statement dated March 24, 1997.
<PAGE>
                                     PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)    (1)    Financial Statements

         The following financial statements are incorporated herein by reference
from pages 15 through 35 of the Annual Report:

         Report of Independent Auditors

         Consolidated Statements of Financial Condition as of December 31, 1996
         and 1995

         Consolidated Statements of Income for the years ended December 31,
         1996, 1995 and 1994

         Consolidated  Statements  of  Changes in  Stockholders'  Equity for the
         years ended December 31, 1996, 1995 and 1994

         Consolidated Statements of Cash Flows for the years ended December 31,
         1996, 1995 and 1994

         Notes to Consolidated Financial Statements

       (2)    Financial Statement Schedules

         All schedules for which provision is made in the applicable  accounting
regulations of the Securities and Exchange Commission are not required under the
related  instructions  or are  included  in the  Notes to  Financial  Statements
incorporated herein by reference and therefore have been omitted.

       (3)    Exhibits
<PAGE>
         The following exhibits are either filed as a part of this report or are
incorporated  herein by  reference to  documents  previously  filed as indicated
below:
<TABLE>
<CAPTION>
     Exhibit
      Number                                    Description                                    Page
- -----------------------------------------------------------------------------------------------------------
<S>                <C>                                                                         <C>
        3.1        Articles of Incorporation                                                     *
        3.2        Form of Code of Regulations                                                   *
        3.2        Bylaws                                                                        *
        4.1        Specimen Stock Certificate                                                    *
       10.1        1996 Stock Option Plan                                                       **
       10.2        1996 Management Recognition Plan and Trust                                   ***
       10.3        1993 Management Recognition Plan and Trust                                    *
       10.4        1993 Stock Incentive Plan                                                     *
       10.5        1993 Directors' Stock Option Plan                                             *
       10.6        Employment Agreement with Don C. Van Brackel                                  *
       10.7        Employment Agreement with Marvin K. Rabe (also the form of the                *
                      Employment Agreement with John W. Boesling)
         13        Annual Report to Shareholders and Notice of Annual Meeting of
                      Shareholders and Proxy Statement                                             
       21.1        List of Subsidiaries of the Company                                              
       23.1        Consent of Independent Auditors                                                   

*      Incorporated herein by reference to the like numbered exhibit in the Registrant's Form S-1 (File No. 33-93354).

**     Incorporated herein by reference to Appendix A to the Proxy Statement.

***    Incorporated herein by reference to Appendix B to the Proxy Statement.
</TABLE>

(b)    Reports on Form 8-K

       None

(c) See (a)(3) above for all exhibits filed herewith or  incorporated  herein by
reference to documents previously filed and the Exhibit Index.

(d)    There are no other financial statements and financial statement schedules
       which were  excluded  from the Annual  Report to  Stockholders  which are
       required to be included herein.
<PAGE>
                                   SIGNATURES

         Pursuant to the  requirements of Sections 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                        FIRST DEFIANCE FINANCIAL CORP.


March 28, 1997                          By:    /s/ Don C. Van Brackel
                                               -------------------------
                                               Don C. Van Brackel
                                               Chairman, President, CEO

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities indicated on March 28, 1997.

        Signature                                       Title
        ---------                                       -----

/s/ Don C. Van Brackel                      Chairman of the Board, President and
- -----------------------------               CEO
Don C. Van Brackel                          

/s/ John C. Wahl                            Senior Vice President and CFO
- -----------------------------                  
John C. Wahl                                                             
                                                                         
/s/ Edwin S. Charles                        Director, Vice Chairman      
- -----------------------------                  
Edwin S. Charles                                                         
                                                                         
/s/ Stephen L. Boomer                       Director                     
- -----------------------------                  
Stephen L. Boomer                                                        
                                                                         
/s/ Dr. Douglas A. Burgei                   Director                     
- -----------------------------                  
Dr. Douglas A. Burgei                                                    
                                                                         
/s/ Erwin L. Clemens, Esq.                  Director, Secretary          
- -----------------------------                  
Erwin L. Clemens, Esq.                      
<PAGE>
        Signature                                       Title
        ---------                                       -----

/s/ Dr. John U. Fauster, III                           Director
- -----------------------------                  
Dr. John U. Fauster, III

/s/ Dr. Marvin J. Ludwig                               Director
- -----------------------------                  
Dr. Marvin J. Ludwig

/s/ Thomas A. Voigt                                    Director
- -----------------------------                  
Thomas A. Voigt

/s/ James M. Zachrich                                  Director
- -----------------------------                  
James M. Zachrich

                                   Exhibit 13

                          Annual Report to Shareholders
                 
<PAGE>
BUSINESS

General

First Defiance  Financial  Corp.  ("First  Defiance" or the "Company")  conducts
business primarily through its wholly subsidiary, First Federal Savings and Loan
(First  Federal),  which is a federally  chartered  savings and loan association
which  conducts  business in Defiance,  Ohio,  and  neighboring  communities  in
northwestern  Ohio.  It  currently  has nine  full  service  offices  and a loan
origination  office located in Defiance,  Fulton,  Henry,  Williams and Paulding
counties.  At December 31,  1996,  First  Defiance  had $543.4  million of total
assets,  $426.8  million  of total  liabilities,  including  $382.5  million  of
deposits and $116.6 million of stockholders' equity.

As a savings and loan, First Federal is primarily engaged in attracting deposits
from the general  public  through  its nine  branch  offices and using those and
other available  sources of funds to originate  loans. As a member of the thrift
industry, First Defiance has traditionally emphasized mortgage lending. However,
the  Company  also  has a large  non-mortgage  loan  portfolio.  First  Defiance
anticipates  that its operations in the future will be conducted in a manner and
scope which is consistent with its past practices.

First Defiance was organized in June,  1995 and on September 29, 1995 became the
parent  company of First  Federal when First  Federal and First  Federal  Mutual
Holding Company,  which at the time owned 59% of the outstanding common stock of
First Federal, completed a Conversion and Reorganization from the mutual holding
company  form of  ownership  to full stock  ownership.  In  connection  with the
Conversion and Reorganization ("the Reorganization"), First Defiance completed a
Subscription  and Community  Stock  Offering  ("the  Offering") in which it sold
6,476,914 shares of common stock for $ 10 per share.

First Federal had reorganized,  on July 19, 1993, from a mutual savings and loan
association  to a mutual  holding  company known as First Federal Mutual Holding
Company (the "Mutual  Holding  Company  Reorganization").  As part of the Mutual
Holding Company Reorganization, First Federal Mutual Holding Company organized a
federally  chartered stock savings and loan  association (now First Federal) and
transferred  all of its assets and  liabilities to First Federal in exchange for
3,000,000 shares of common stock which represented all of the outstanding shares
of First Federal upon completion of the Mutual Holding  Company  Reorganization.
Concurrent  with the Mutual Holding Company  Reorganization,  First Federal sold
2,080,000  additional  shares of common stock to members and  employees of First
Federal and to the public. On September 29, 1995, as part of the Reorganization,
the 3,000,000  shares held by the mutual  holding  company were canceled and the
shares held by the public were converted into common shares of First Defiance in
a ratio of 2.1590231 shares for every one share of First Federal.
<PAGE>
Due to the Company's  capital  position,  and because First  Defiance  stock was
trading at less than book value,  in May,  1996,  First  Defiance  initiated the
first  of three  five  percent  stock  repurchases.  As of  December  31,  1996,
1,518,688  shares of First  Defiance stock had been purchased from the public at
an average price of $11.07 per share and placed in treasury.  As a result of the
stock  repurchases,   First  Defiance  had  9,470,877  shares  of  common  stock
outstanding at December 31, 1996.

First  Federal  is  subject to  regulation  by the Office of Thrift  Supervision
("OTS"),  as its primary federal  regulator and by the Federal Deposit Insurance
Corporation  ("FDIC"),  which,  through the Savings  Association  Insurance Fund
("SAIF") administered by it, insures First Federal's depositors up to applicable
limits.  First  Federal is a member of the  Federal  Home Loan Bank  ("FHLB") of
Cincinnati, which is one of the 12 banks which comprise the FHLB System.

As a  member  of the  SAIF,  First  Federal  was  required  to  pay a one-  time
assessment of $2,460,977 to fully  capitalize  the SAIF during 1996. As a result
of the assessment,  First Federal's  annual insurance fees have fallen from $.23
annually  on each  $100 of  deposits  to  $.064  per  $100  of  deposits.  After
considering the tax benefit of the SAIF assessment,  First Defiance's net income
was reduced by $1.6 million or $.16 per share in 1996.
<PAGE>
SELECTED FINANCIAL DATA
Dollars in Thousands, Except per share data

The  following  tables  set forth  certain  financial  and  other  data of First
Defiance at the dates and for the periods indicated.  For additional information
about First Defiance, reference is made to "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and the Consolidated Financial
Statements of First Defiance and related notes included elsewhere herein.
<TABLE>
<CAPTION>
                                                                                 As Of Or For The Year Ended December 31,
                                                                   ----------------------------------------------------------------
                                                                      1996         1995          1994           1993          1992
                                                                   ================================================================
<S>                                                                <C>           <C>           <C>           <C>           <C>     
SELECTED OPERATING DATA
Total Interest income ........................................     $ 41,257      $ 38,565      $ 35,260      $ 36,461      $ 38,884
Total interest expense .......................................       19,459        20,269        16,926        16,413        21,849
                                                                   ----------------------------------------------------------------
  Net interest income ........................................       21,798        18,276        18,332        16,046        17,035
Provision for loan losses ....................................        1,020           374           465           975         1,619
                                                                   ----------------------------------------------------------------
Net interest income after provision for loan losses ..........       20,776        17,902        17,667        17,073        15,416
Non-interest income ..........................................        1,327         1,035         1,001         1,043           666
Non-interest expenses(1) .....................................       15,957        10,560         9,930         8,631         7,224
                                                                   ----------------------------------------------------------------
Income before income taxes and cumulative effect
  of change in accounting principle ..........................        6,148         8,377         8,938         9,485         9,058
Federal income taxes .........................................        1,997         2,856         2,985         3,052         3,045
                                                                   ----------------------------------------------------------------
Income before cumulative effect of change in
  accounting principle .......................................        4,151         5,521         5,953         6,433         6,013
Cumulative effect of the change in accounting for
  postretirement benefit costs ...............................         --            --            --            --             309
                                                                   ----------------------------------------------------------------
Net income(l) ................................................     $  4,151      $  5,521      $  5,953      $  8,433      $  5,704
                                                                   ================================================================
Earnings per share(1,2) ......................................     $    .42      $    .53      $    .58      $    .29           N/A
                                                                   ================================================================
Cash dividends declared per share (3) ........................     $    .29      $    .28      $    .28      $    .13           N/A
                                                                   ================================================================
Dividend payout ratio ........................................        69.05%        52.83%        46.26%        44.83%          N/A
                                                                   ================================================================

SELECTED FINANCIAL CONDITION DATA

Total assets .................................................     $543,411      $525,550      $471,461      $467,400      $447,889
Securities available-for-sale ................................       77,407        93,041        65,604        77,069          --
Securities held-to maturity ..................................       25,937        26,073        30,632        39,351       100,379
Loans receivable held-to-maturity ............................      415,366       361,444       354,937       333,664       321,909
Loans receivable held-for-sale ...............................          559         3,759          --            --            --
Deposits .....................................................      382,525       361,779       375,690       376,261       378,540
FHLB advances ................................................       40,821         6,842        23,741        21,509        25,949
Stockholders' equity (substantially restricted) ..............      116,685       133,506        66,396        65,681        41,474
<PAGE>
<CAPTION>
                                                                                 As Of Or For The Year Ended December 31,
                                                                   ----------------------------------------------------------------
                                                                      1996         1995          1994           1993          1992
                                                                   ================================================================
<S>                                                                <C>           <C>           <C>           <C>           <C>     
SELECTED OPERATING RATIOS (4)

Return on average assets(1) ..................................         0.78%         1.13%         1.26%         1.40%         1.31%
Return on average equity(1) ..................................         3.26          6.14          8.67         12.30          1473
Equity to assets(5) ..........................................        24.07         16.36         14.40         11.41           889
Interest rate spread (5) .....................................         3.22          3.01          3.50          3.59          3.66
Net interest margin (5) ......................................         4.31          3.67          4.06          4.06          4.05
Non-performing assets and troubled debt
  restructuring to total assets at end of period (5) .........         0.41          0.24          0 28          0.25          0 37
Non-performing loans and troubled debt
  restructuring to total loans (6) ...........................         0.54          0.28          0.32          0.31          0.40
Average interest-earning assets to average
  interest-bearing liabilities ...............................          129           120           114           111           107
Net interest income after provision for loan
  losses and of her income to total other expenses ...........          139           179           190           210           225
Non-interest expenses to average total assets ................         3.02          2.16          2.13          1.88          1.66
<FN>
- ------------------
(1)  Non-interest  expense for 1996 includes a one-time charge of $2.461 million
     to recapitalize the Savings Association Insurance Fund (SAIF).  Without the
     SAIF change, net income would have been $5.995 million,  or $.58 per share,
     return on average assets would have been 1.09% and return on average equity
     would have been 4.55%.

(2)  Earnings  per share  for  1993-1994  have  been  restated  to  reflect  the
     Reorganization.  Earnings  per  share  for 1993 are  based on the  weighted
     average  number of shares  outstanding  (as  adjusted) and net income since
     July 19, 1993, the date of the Mutual Holding Company  Reorganization.  See
     Notes 1 and 2 to the Consolidated Financial Statements.

(3)  Cash  dividends  declared  per share for  1993-1994  have been  restated to
     reflect shares in the Reorganization since July 19, 1993. See Note 1 to the
     Consolidated Financial Statements.

(4)  With the exception of end of period ratios, all ratios are based on average
     monthly balances during the periods.

(5)  Interest rate spread represents the difference between the weighted average
     yield  on  interest-earning   assets  and  the  weighted  average  rate  on
     interest-bearing  liabilities.  Net interest margin represents net interest
     income as a percentage  of average  interest-earning  assets.  The ratio of
     equity to assets  and the  interest  rate  spread are  calculated  based on
     average balances.

(6)  Non-performing  loans consist of non-accrual  loans that are  contractually
     past due 90 days or more and loans that are deemed  impaired under criteria
     of FASB Statement No. 114.  Non-performing assets consist of non-performing
     loans  and  real  estate,   mobile  homes  and  other  assets  acquired  by
     foreclosure or deed-in-lieu thereof.
</FN>
</TABLE>
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

GENERAL

First Defiance,  through First Federal,  its wholly owned  subsidiary,  attracts
deposits from the general public and uses those and other  available  sources of
funds to originate  loans.  Loans secured by  single-family  residences  located
primarily  in the  five  counties  in  which  its  offices  are  located  and in
contiguous Putnam County amounted to $241.2 million,  or 57.6% of the total loan
portfolio at December 31, 1996. To a lesser extent,  First  Defiance  originates
other real estate and construction  loans,  which, net of undisbursed loan funds
amounted to $37.5  million or 8.9% of the total loan  portfolio  at December 31,
1996.  Approximately  33.3% or $139.5 million of First Defiance's loan portfolio
at December 31, 1996  consisted of non-real  estate loans  including  automobile
loans  which  amounted  to $62.1  million or 14.7% of the total loan  portfolio;
commercial  loans  which  amounted  to $26.7  million  or 6.4% of the total loan
portfolio;  and mobile home loans which amounted to $25.2 million or 6.0% of the
total loan portfolio.

To more  effectively  manage  interest  rate  risk,  First  Defiance  became  an
authorized  seller/servicer  for the  Federal  Home  Loan  Mortgage  Corporation
("Freddie  Mac").  Loans with total principal  balances of  approximately  $13.5
million  were sold  during  1996 and a gain of $209,000  was  recognized.  First
Defiance  retains  the  servicing  rights  for all loans  sold on the  secondary
market.  At December 31, 1996,  $11.3  million of loans were being  serviced for
others and mortgage servicing rights of $123,000 were recorded. All loans with a
30-year  maturity  which  meet  the  Freddie  Mac  underwriting  guidelines  are
classified as loans  held-for-sale.  At December 31, 1996,  the balance of loans
held-for-sale was $559,000.

First  Defiance  also  invests in U.S.  Treasury and federal  government  agency
obligations,  fixed income mutual funds,  adjustable rate mortgage mutual funds,
money market  mutual funds,  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.
Securities  are  classified  as  held-to-maturity  when First  Defiance  has the
positive intent and ability to hold the securities to maturity. Held-to-maturity
securities,  which are  comprised of  mortgage-backed  securities  and municipal
obligations,  are stated at  amortized  cost and had a  recorded  value of $25.9
million at December 31, 1996.  Securities not classified as held-to-maturity are
classified as  available-for-sale.  Available-for-sale  securities are stated at
fair value and had a recorded value of $77.4 million at December 31, 1996. First
Defiance does not engage in securities trading.

As  of  December  31,  1996,  First  Defiance's  investment  in  adjustable-rate
mortgage-backed mutual funds consisted of investments in two funds, one of which
invests solely in mortgage-backed  securities issued by U.S. Government agencies
and which had a carrying  value of $5.8  million at such date,  and the other of
which had a carrying value of $5.3 million and which invests in privately issued
mortgage-backed securities and in securities issued by U.S. Government agencies.
The risk of loss with privately-issued mortgage-backed securities may be greater
than the risk associated with  mortgage-backed  securities insured or guaranteed
by U.S.  Government  agencies.  The  investment  in fixed  income  mutual  funds
consists of a $15.0 million  investment in a fund which invests in  asset-backed
securities  and corporate  bonds,  and $3.9 million in mutual funds which invest
primarily in U.S. Treasury obligations.
<PAGE>
The  profitability  of First  Defiance  depends  primarily  on its net  interest
income,  which is the difference between interest income on loans and securities
and  interest  expense  on  interest-bearing  deposits  and  borrowings.   First
Defiance's net interest  income is  significantly  affected by general  economic
conditions and policies of regulatory  authorities.  First Defiance's net income
also is dependent on the level of non-interest 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,  Ohio
franchise tax, and miscellaneous  other expenses,  as well as federal income tax
expense.

Historically,   First  Defiance  has   experienced   relatively  low  levels  of
non-performing   assets.  First  Defiance's  total  non-performing   assets  and
troubled-debt  restructurings  as percentage  of total assets  amounted to .41%,
0.24% and 0.28% at December 31, 1996, 1995 and 1994 respectively.  The Company's
ratio of net charge-offs to average loans outstanding  amounted to 0.15%,  0.08%
and 0.12% for the years ended December 31, 1996, 1995 and 1994 respectively.

ASSET/LIABILITY MANAGEMENT

First  Defiance's  ability to maximize net interest income is largely  dependent
upon  management's  ability to plan and  control  net  interest  income  through
management  of the  pricing and mix of assets and  liabilities.  Due to the fact
that the assets and  liabilities  of a  financial  institution  are  monetary in
nature,  changes in  interest  rates and  monetary or fiscal  policy  affect its
financial  condition and have  potentially the greatest impact on the net income
of the Company.

The following table shows First Defiance's interest  sensitivity  analysis as of
December  31,  1996.  This  analysis  shows  the  cumulative  gap  and  interest
sensitivity  over the next two years.  The  interest  rate gaps  reported in the
table result when assets are funded with liabilities having different  repricing
intervals.  The  traditional  gap  approach  shows the  Company to be  liability
sensitive to rate changes at December  31,1996.  In 1996, the impact on interest
income due to changing interest rates was a net increase of $687,000.

These gaps are actively managed and change frequently as adjustments are made to
interest rate views, market outlooks and balance sheet cash flows. The Company's
gap  position at the end of any period may not be  reflective  of interest  rate
views in subsequent  periods,  and the Company's active management dictates that
longer-term  economic  views  are  balanced  against  short-term  interest  rate
changes.

At December 31, 1995, First Defiance had a one year cumulative gap of 4.13%. The
year-to-year  fluctuation  is due to the fact that proceeds from the  September,
1995 stock  offering  were invested in  short-term  investments  at December 31,
1995.  Those  proceeds  are now  invested  in longer term assets or were used to
repurchase company stock. Also, management changed its approach to measuring its
gap during 1996.  For  interest  rate  sensitivity  analysis,  interest  bearing
checking  accounts and savings  accounts are considered to be only 60% sensitive
to interest rate changes;  therefore if short term interest rates were to change
by 100 basis  points the  interest  rates on these  products  would change by 60
basis points.  In prior years,  these  non-maturity  deposits were considered to
have  the  market  sensitivity  approximately  the  same as 2.5 year or 3.5 year
treasury bonds.
<PAGE>
<TABLE>
<CAPTION>
                                                                 Over          Over            Over
                                               Less than      3 through 6    6 Months       1 through 2        Over
                                               3 Months         Months     through 1 Year      Years          2 Years        Total
                                               ---------       ---------     ---------       ---------       ---------     ---------
<S>                                            <C>             <C>           <C>             <C>             <C>           <C>      
ASSETS
Loans, gross ...............................   $  67,754       $  31,464     $  63,304       $  29,078       $ 227,110     $ 418,710
Securities .................................       3,534           2,784        14,557          30,678          54,824       106,377
Other assets ...............................       1,650            --            --              --            16,674        18,324
                                               -------------------------------------------------------------------------------------
Total Assets ...............................   $  72,938       $  34,248     $  77,861       $  59,756       $ 298,608     $ 543,411
                                               =====================================================================================
LIABILITIES

Passbook savings, NOW accounts,
checking &  money market
demand accounts (1).........................   $  68,957            --            --              --         $  45,871     $ 114,928

Certificates of deposit ....................      97,508          53,599        72,508          27,106          14,883       265,601
FHLB advances ..............................      36,988             157           321             979           3,478        40,621
Other liabilities ..........................        --               613          --              --             4,883         5,496
                                               -------------------------------------------------------------------------------------
Total liabilities ..........................     202,353          54,368        72,827          28,085          69,213       426,846


Stockholders equity ........................        --              --            --              --           116,565       116,565
                                               =====================================================================================
Total sources of funds .....................   $ 202,353       $  54,368     $  72,827       $  28,085       $ 185,778     $ 543,411
                                               =====================================================================================
Interest rate sensitivity gap ..............   $(129,415)      $ (20,120)    $   5,034       $  31,671       $ 112,830
                                               =====================================================================================
Cumulative interest rate sensitivity gap ...   $(129,416)      $(149,535)    $(144,501)      $(112,630)                           
                                               =====================================================================================
Percentage of cumulative gap to total assets      (23.82%)        (27.52%)      (26.59%)        (20.76%)                          
                                               =====================================================================================
<FN>
(1) Non maturity deposits are assumed to be 60% rate sensitive.
</FN>
</TABLE>
<PAGE>
In addition to gap, First  Defiance has recently begun to monitor  interest rate
risk 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.  Management  does not believe
such a shift will have a significant  adverse effect on net interest income. The
Company  continues to expand its interest rate risk  measurement  system to more
sophisticated  simulation  methods  that will monitor the impact  interest  rate
changes have on net interest income. Such measurements will be made on a monthly
basis.

First  Defiance  also utilized the "market  value of portfolio  equity"  ("NPV")
methodology which the OTS has adopted as part of its capital regulations.  Under
the NPV  methodology,  interest  rate  risk  exposure  ("IRR")  is  assessed  by
reviewing the estimated  changes in First  Federal's Net Interest Income ("NII")
and NPV which would  hypothetically occur if interest rates rapidly rise or fall
along the yield curve.  Projected values of NII and NPV at both higher and lower
regulatory defined rate scenarios are compared to base case values (no change in
rates) to determine the  sensitivity to changing  interest  rates.  For 1996 the
results of such projections were within the limits set by the Company's board of
directors.

Specific  steps that First Defiance has taken to better manage its interest rate
exposure include  establishing a policy of selling all newly originated  30-year
fixed rate mortgages.  First Defiance is an approved seller/servicer for Freddie
Mac and in 1996 sold loans with balances of $13.5  million.  First Defiance also
has  continued  to focus on growth in the consumer  and  commercial  portfolios,
which by their  nature have less  exposure to interest  rate  fluctuations.  The
balances of First Defiance  automobile  loans increased from $51.1 million as of
December 31, 1995 to $62.1 million at December 31, 1996. During that same period
the  commercial  portfolio  increased  from  $23.6  million  to  $26.7  million.
Management  of First  Defiance  also has tried to reduce the impact of  interest
rate changes on its deposits by emphasizing  low interest rate deposit  products
and by maintaining competitive pricing on longer-term certificates of deposit.

CHANGES IN FINANCIAL CONDITION

At December 31, 1996, First Defiance's total assets,  deposits and stockholders'
equity   amounted  to  $543.4   million,   $382.5  million  and  $116.6  million
respectively,  compared to $525.6  million,  $381.8  million and $133.5  million
respectively at December 31, 1995.

The  increase  in  assets  is due  to  growth  in the  loan  portfolio  and  the
implementation  during the fourth  quarter of 1996 of $20 million of  leveraging
strategies  where the Company  utilized  overnight and adjustable  rate advances
from the Federal  Home Loan Bank  ("FHLB") to  purchase  shares of a  short-term
income mutual fund and adjustable rate mortgage-backed  securities.  The decline
in equity is due to the repurchase by the Company of 1,518,688 shares of its own
common  stock.  The shares  were  acquired in open  market  purchases  totalling
$16,815,187,  or $11.07 per share. At December 31, 1996 First Defiance's  common
stock had a book value per share of $12.31.  Equity  also was  reduced  when the
Company  funded its  Management  Recognition  Plan  through the  acquisition  of
259,076 shares of its stock for $2,817,452.
<PAGE>
For the  year,  net  loans  receivable,  including  loans  held for  sale,  have
increased  $30.7 million.  Net mortgage  loans,  including  loans held for sale,
increased  by  $14.7  million  to  $278.6  million  from  $263.9  million,   and
non-mortgage  loans  increased  $16.0  million,  to $137.3  million  from $121.3
million. The most significant increases in non-mortgage loans were in automobile
loans,  which increased from $51.1 million at December 31, 1995 to $62.1 million
at December 31, 1996,  commercial  loans,  which increased from $23.6 million to
$26.7 million during that same period,  and home equity and  improvement  loans,
which increased from $11.9 million to $13.6 million.

The growth in the loan portfolios was funded in part with proceeds from maturing
investment securities.  Total investment securities declined from $119.1 million
at December 31, 1995 to $103.3 million at December 31, 1996. The overall decline
in  investment   securities  of  $15.8  million   includes  the  acquisition  of
approximately  $20 million in investment  securities  as part of the  previously
mentioned  leveraging  strategy.  Without the purchase of securities  associated
with that strategy, the investment portfolio actually declined by $35.8 million.
In addition to funding loan growth, certain  available-for-sale  securities were
liquidated  to fund a portion  of the stock  repurchase  programs.  The  overall
decline  in the  securities  balance  was  primarily  in the  available-for-sale
portfolio,  which  declined  from $93.0  million at  December  31, 1995 to $77.4
million  at  December  31,  1996.  The  available-for-sale  portfolio  was  also
negatively impacted by a $370,000 decrease in the market value of the securities
during 1996 which was recorded in  accordance  with FASB  Statement No. 115. The
declining  market values of these  securities was the result of slightly  rising
interest  rates during the year.  Held-to-maturity  securities  declined  during
1996,  from $26.1  million at December 31, 1995 to $25.9 million at December 31,
1996. The balance actually  declined by $5.1 million without taking into account
the acquisition of $5 million in adjustable-rate  mortgage-backed  securities as
part of the  Company's  leveraging  strategy.  The  decline in  held-to-maturity
balances  is  due to  maturities  and  prepayments  of  certain  mortgage-backed
securities.

First Defiance also had an increase in office  properties  and equipment,  which
increased  from $6.3  million to $12.3  million.  The  increase in property  and
equipment is due to substantial additions and renovations to the main offices in
Defiance,  Bryan,  Napoleon and Wauseon.  The December 31, 1996 balance includes
construction  in  progress  on  the  renovations  of  $7.6  million.  Management
estimates the cost to complete the renovation  projects to be approximately $2.9
million. It is anticipated that the projects will all be substantially completed
during the first quarter of 1997.

AVERAGE BALANCES, INTEREST RATES AND YIELDS

The following table presents for the periods  indicated the total dollar amounts
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 dollars and rates,  and the net interest margin.  Dividends  received on
Federal Home Loan Bank stock are included as interest income. The table does not
reflect the effect of income taxes.
<PAGE>
<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                    -----------------------------------------------------------------------------------------------
                                                 1996                            1995                            1994
                                    ----------------------------    ----------------------------    -------------------------------
                                    Average               Yield/    Average               Yield/    Average                  Yield/
                                    Balance    Interest   Rate(1)   Balance     Interest   Rate     Balance     Interest      Rate
                                    ============================================================================================== 
<S>                                 <C>         <C>       <C>      <C>         <C>       <C>        <C>          <C>         <C>  
INTEREST-EARNING ASSETS

 Loans receivable                   $399,949    $34,635    8.66%    $367,773    $32,003    8.70%    $343,523     $29,180      8.49%
                                                                                                                                    
 Securities                          107,702      6,622     6.15     106,120      6,562     6.18     108,762       6,080      5.59  
                                                                                                                                    
 Dividends on FHLB stock               2,955        207     7.00       2,798        191     6.82       2,818         182      5.75  
                                    -----------------------------------------------------------------------------------------------
 Total interest-earning assets       510,606     41,464     8.12     476,691     38,756     8.13     455,101      35,422      7.78  
                                                                                                                                    
Non-interest earning assets           18,257                          12,937                          11,174                        
                                      ------                          ------                          ------                        
                                                                                                                                    
Total assets                        $528,863                        $489,628                        $466,275                        
                                    ========                        ========                        ========                        
                                                                                                                                    
INTEREST-BEARING LIABILITIES                                                                                                        
                                                                                                                                    
 Deposits                           $381,444    $16,579     4.87    $376,864    $18,857     5.00    $374,615     $15,480      4 13  
                                                                                                                                    
 FHLB advances                        15,828        880     5.58      19,036      1,432     7.52      21,169       1,448       684  
                                    -----------------------------------------------------------------------------------------------
 Total interest-bearing
   liabilities                       397,272     19,459     4.90     395,900     20,289     5.12     395,784      16,928      4.28  
                                                                                                                                    
Non-interest-bearing liabilities       4,311                           3,855                           3,355                        
                                       -----                           -----                           -----                        
                                                                                                                                    
Total liabilities                    401,583                         399,755                         399,139                        
                                                                                                                                    
Stockholders' equity                 127,280                          89,873                          67,136                        
                                     =======                          ======                          ======                        
                                                                                                                                    
Total liabilities and                                                                                                               
 stockholders' equity               $528,863                        $489,626                        $466,275                        
                                                                                                                                    
Net interest income; interest                                                                                                       
 rate spread                                  $22,005      3.22%              $16,467      3.01%              $18,494        3.50%  
                                              =======      ====               =======      ====               =======        ====   
                                                                                                                                    
Net interest margin (2)                                    4.31%                           3.87%                              4.06% 
                                                           ====                            ====                               ====  
                                                                                                                                    
Average interest-earning assets                                                                                                     
 to average interest-bearing                                                                                                        
 liabilities                                                129%                            120%                               114% 
                                                            ===                             ===                                ===  
<PAGE>
<FN>                                                                                                                                
(1)  At December  31,  1996,  the yields  earned and rates paid were as follows:
     loans receivable,  8.62%; securities, 6.22%; other interest-earning assets,
     7.03%;  total  interest-earning   assets,  8.14%;  deposits,   4.73%;  FHLB
     advances,  5.73%; total interest-bearing  liabilities,  4.83%; and interest
     rate spread, 3.31%.

(2)  Net   interest   margin  is  net   interest   income   divided  by  average
     interest-earning assets.
</FN>
</TABLE>
RATE/VOLUME ANALYSIS

The following  table describes the extent to which changes in interest rates and
changes in volume of interest-related assets and liabilities have affected First
Defiance's  interest income and expense during the periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided on changes attributable to (i) changes in volume (change
in volume  multiplied  by prior year rate),  (ii) change in rate (change in rate
multiplied by prior year volume), and (iii) total change in rate and volume. The
combined  effect  of  changes  in  both  rate  and  volume  has  been  allocated
proportionately to the change due to rate and the change due to volume.
<PAGE>
<TABLE>
<CAPTION>
                                                                         Year Ended December 31,
                                     ----------------------------------------------------------------------------------------------
                                              1996 vs. 1995                    1995 vs.1994                  1994 vs. 1993
                                     ----------------------------------------------------------------------------------------------
                                    Increase    Increase             Increase   Increase             Increase   Increase
                                   (Decrease)  (Decrease)   Total   (Decrease) (Decrease)   Total   (Decrease) (Decrease)   Total
                                      Due to    Due to     Increase    Due to   Due to     Increase   Due to     Due to    Increase
                                       Rate     Volume    (Decrease)    Rate    Volume    (Decrease)   Rate      Volume   (Decrease)
                                     ----------------------------------------------------------------------------------------------
<S>                                  <C>        <C>        <C>        <C>       <C>        <C>        <C>        <C>        <C>     
INTEREST-EARNING ASSETS

 Loans ............................  $  (146)   $ 2,778    $ 2,632    $   732   $ 2,091    $ 2,623    $(2,039)   $ 1,603    $  (436)

 Securities .......................      (29)        89         60        632      (150)       482       (152)      (613)      (765)

 FHLB stock .......................        5         11         16         30        (1)        29         35          3         36
                                     ----------------------------------------------------------------------------------------------
 Total interest-earning assets ....  $  (170)   $ 2,878    $ 2,708    $ 1,394   $ 1,940    $ 3,334    $(2,156)   $   993    $(1,163)
                                     ==============================================================================================

INTEREST-BEARING LIABILITIES

 Deposits .........................  $  (522)   $   244    $  (278)   $ 3,283   $    94    $ 3,377    $(1,033)   $  (165)   $(1,198)

 FHLB advances ....................     (335)      (217)      (552)       137      (153)       (16)      (113)      (173)      (286)

 Total interest-bearing liabilities  $  (857)   $    27    $  (830)   $ 3,420   $   (59)   $ 3,361    $(1,146)   $  (338)   $(1,484)
                                     ==============================================================================================
Increase (decrease) in net interest
 income ...........................                        $ 3,538                         $   (27)                         $   321
                                                           =======                         =======                          =======
</TABLE>

<PAGE>
RESULTS OF OPERATIONS

Comparison of the Years Ended December 31, 1996 and December 31, 1995

General -- First Defiance reported net income of $4.2 million for the year ended
December 31, 1996 compared to $5.5 million for the year ended December 31, 1995,
a decrease of $1.3 million or 24.8%.  The 1996 results were impacted  during the
third quarter by a one-time assessment of $2.5 million to recapitalize the SAIF.
The  after-tax  impact of the SAIF charge was a reduction  in net income by $1.6
million.  Without the SAIF charge,  First Defiance would have had net income for
the year of $5.8 million,  an increase of $254,000 or 4.6%. Net interest  income
after the  provision  for loan  losses  was  $20.8  million  for the year  ended
December  31,  1996  compared  to $17.9  million  for 1995,  an increase of 16%.
However,  non interest  expense  increased to $16.0  million for 1996 from $10.6
million in 1995, an increase of 51.1%.  Excluding the effect of the $2.5 million
SAIF charge  which is included in  non-interest  expense for 1996,  non-interest
expense increased by $2.9 million, or 27.8% during 1996.

Net interest margin, or net yield on average  interest-earning  assets was 4.31%
in 1996 compared to 3.87% in 1995. The yield on interest earning assets declined
slightly to 8.12% for 1996  compared to 8.13% for 1995.  The  Company's  cost of
funds  declined to 4.90% for the year ended December 31, 1996 from 5.12% for the
same period in 1995 because of the use of proceeds from the September 1995 stock
offering  for a full year in 1996  compared to only three  months in 1995.  As a
result,  the interest rate spread  increased to 3.22% for 1996 compared to 3.01%
for 1995.

Net Interest Income -- First Defiance's net interest income is determined by its
interest  rate  spread  (i.e.,   the  difference   between  the  yields  on  its
interest-earning assets and the rates paid on its interest-bearing  liabilities)
and  the  relative  amounts  of  interest-earning  assets  and  interest-bearing
liabilities.

Total interest income increased by $2.7 million,  or 7.0% from $38.6 million for
1995 to $41.3 million for 1996. The increase was due to a $32.2 million increase
in the  average  balance of loans  outstanding.  The yields on those  loans fell
slightly,  to 8.66%  for  1996  compared  to  8.70%  for  1995.  First  Defiance
experienced  strong growth in both mortgage and non-mortgage  loans during 1996.
The   average   balance   in   other    interest-earning    assets,    primarily
available-for-sale and held-to-maturity securities changed only slightly in 1996
compared to 1995.

Interest expense in 1996 decreased by $830,000 or 4.1% to $19.5 million compared
to $20.3  million in 1995.  The decline was due  primarily  to a decrease in the
average  outstanding  balance of advances from the FHLB,  which  averaged  $15.8
million for the year ended December 31, 1996 compared to $19.0 million for 1995.
The cost of deposits was slightly  less in 1996 ($18.6  million)  than it was in
1995 ($18.9  million)  because of a 13 basis point  decline in the average  rate
paid on deposits. The average balance of deposits outstanding actually increased
slightly in 1996 compared to 1995.  Interest expense was also favorably impacted
by a lower average rate paid on FHLB advances in 1996 compared to 1995. Interest
expense in 1995 also included an interest penalty of  approximately  $123,000 to
pay off a high rate fixed-rate advance in December, 1995.

As a result of the  foregoing,  First  Defiance  net  interest  income was $21.8
million for 1996 compared to $18.3 million for 1995.
<PAGE>
Provision for Loan Losses -- First Defiance's provision for loan losses was $1.0
million  for the year ended  December  31, 1996  compared to $374,000  for 1995.
Provisions for loan losses are charged to earnings to bring the total  allowance
for loan losses to a level deemed appropriate by management.  Factors considered
by  management  include  historical  experience,  the volume and type of lending
conducted by First Defiance,  industry  standards,  the amount of non-performing
assets,  including  loans which meet the Financial  Accounting  Standards  Board
("FASB")   Statement  No.  114's   definition  of  impaired,   general  economic
conditions,  particularly  as they relate to First  Defiance's  market area, and
other factors related to the collectability of First Defiance's loan portfolio.

The increase in the provision for loan losses can be attributable to the overall
growth  in the  loan  portfolio  and the  continued  emphasis  on  consumer  and
commercial  lending,  which have  inherently  greater  credit risk than mortgage
lending.  At December 31, 1996,  two borrowers  with total loans  outstanding of
$1.6 million met the FAS Statement No. 114 definition for impairment.  The total
allowance  for loan  losses  related to those  specific  loans was  $804,000  at
December 31, 1996. Other  non-performing  assets, which consist of loans 90 days
past-due and repossessed assets totaled $678,000 at December 31, 1996. The total
allowance for loan losses at December 31, 1996 was $2.2 million.

Non-interest  Income -- First  Defiance's  non-interest  income amounted to $1.3
million for the year ended  December  31, 1996  compared to $1.0 million for the
year ended  December  31,  1995.  Service  fees and other  charges  increased by
$153,000,  primarily due to increases in fees on NSF checks. Non-interest income
also includes  gains on sales of mortgage  loans and service fees related to the
servicing  of those  loans in 1996 of  $221,000.  First  Defiance  had less than
$2,000 of such  gains in 1995 as they  became a Freddie  Mac  seller/service  in
December,  1995.  Non-interest  income in 1996 also  included  a gain on sale of
available-for-sale investments of $26,000 compared to a loss in 1995 of $75,000.
In addition,  non-interest  income for 1995 included the gain on the disposal of
investment properties of $110,000.

Non-Interest  Expenses -- Total non-interest expense for the year ended December
31,  1996 was  $16.0  million.  Excluding  the  $2.5  million  SAIF  assessment,
non-interest  expense for 1996 was $13.5  million  compared to $10.6 million for
the year ended  December  31, 1995,  an increase of $2.9  million or 27.8%.  The
increase  is  primarily  due to a $1.6  million  increase  in  compensation  and
benefits costs, a $695,000 increase in Ohio franchise taxes, a $123,000 increase
in data processing  costs,  and a $462,000  increase in non-interest  expense --
other.

The increase in compensation  costs was due to an increase in salaries and wages
of $665,000,  a 21% increase from 1995. This increase is due to the expansion of
staffing,  both at headquarters and in the branches, to meet increased workloads
and to build the appropriate  infrastructure,  inflationary wage increases,  and
merit  increases.  Compensation  costs also  increased  by  $577,000  due to the
amortization  of the additional  shares  acquired by the Management  Recognition
Plan in 1996, by $161,000 due to increases in ESOP expense  because of increases
in the price of First  Defiance's  common stock, and an increase in pension plan
expense of $126,000.
<PAGE>
Ohio  franchise  taxes are  calculated  based on  beginning  of year  equity and
increased  in 1996  because  of the  proceeds  from  the  September  1995  stock
offering.  Data processing costs increased due to the upgrade of systems and the
addition of several new applications. Non-interest expense -- other increased in
part  because of  increases  in  charitable  contributions  by  $163,000  and in
appraisal fees by $93,000. Appraisal fees increased because First Defiance began
outsourcing  a majority  of their  real  estate  appraisals  in  mid-1996.  That
increase is offset by an increase in fees charged to loan customers.

Federal  Income  Taxes -- Income tax expense  amounted  to $2.0  million in 1996
compared to $2.9 million in 1995. The effective tax rates for 1996 and 1995 were
32.5% and 34.1% respectively.

Comparison of the Years Ended December 31, 1995 and December 31, 1994.

General -- First Defiance reported net income of $5.5 million for the year ended
December 31, 1995 compared to $6.0 million for the year ended December 31, 1994,
a decrease of $500,000 or 7.3%. Net interest income after the provision for loan
losses was $17.9 million for both 1995 and 1994. However,  non-interest  expense
increased  to $10.6  million in 1995 from $9.9  million in 1994,  an increase of
6.3%.

Net interest margin, or net yield on average  interest-earning  assets was 3.87%
in 1995  compared  to 4.06% in  1994.  The  yield  on  interest  earning  assets
increased  35 basis points from 1994 to 1995 while the  Company's  cost of funds
increased by 84 basis points during the same period.  As a result,  the interest
rate spread decreased to 3.01% in 1995 from 3.50% in 1994.

Net Interest Income -- Total interest income increased by $3.3 million,  or 9.4%
from $35.3 million for 1994 to $38.6 million for 1995. The increase was due both
to a 21 basis  point  increase on the average  yield on loans  receivable  and a
$24.2 million increase in the average  outstanding  balance of loans receivable.
The increase in the yields on loans is  primarily  reflective  of the  continued
growth in the higher rate  non-mortgage loan portfolio at a faster pace than the
growth of the mortgage loan portfolio.

The  increase  in interest  income was offset by a similar  increase in interest
expense,  which rose from $16.9 million for the year ended  December 31, 1994 to
$20.3  million for the year ended  December  31,  1995,  a $3.4 million or 20.1%
increase.  The increase is due  primarily  to an 87 basis point  increase in the
average rate paid on deposits. The rates were increased for certain certificates
of deposit early in 1995 in order to remain  competitive with other local banks.
The cost of FHLB  advances was $1.4 million for both 1995 and 1994,  despite the
fact  that  short-term  advances  were paid off with the  proceeds  of the stock
offering.

The Company  utilized a higher balance of FHLB advances during 1995 prior to the
stock offering however, and the average balance of FHLB advances outstanding for
the year was $21.2 million for 1994 compared to $19.0 million for 1995. The 1995
expense also includes an interest penalty of approximately $123,000 to pay off a
high rate fixed-rate advance in December, 1995.

As a result of the foregoing,  First  Defiance's  net interest  income was $18.3
million for both 1995 and 1994, despite the decrease in the interest rate spread
to 3.01% in 1995 from 3.5% in 1994.
<PAGE>
Provision  for Loan  Losses -- First  Defiance's  provision  for loan losses was
$374,000  for the year ended  December  31, 1995  compared to $465,000 for 1994.
First Defiance's allowance for loan losses was $1.8 million at December 31, 1995
compared to $1.7 million at December 31, 1994.

Non-interest  Income -- First  Defiance's  non-interest  income amounted to $1.0
million for both the year ended  December  31, 1995 and 1994.  Loan service fees
and  dividends  from the FHLB both  increased  during  1995 and  First  Defiance
realized a one-time  gain of $110,000  from the  disposal of certain  investment
properties  during the fourth  quarter of 1995.  These  increases were offset by
gains and  losses on the  disposal  of  available-for-sale  securities  as First
Defiance  realized a $75,000 loss on such  securities  during 1995 compared to a
gain of $63,000 on similar securities during 1994.

Non-interest  Expenses -- Total  non-interest  expense was $10.6 million for the
year  ended  December  31,  1995  compared  to $9.9  million  for the year ended
December  31, 1994,  an increase of $630,000 or 6.3%.  The increase is primarily
due to a $321,000  increase  in  compensation  and  benefits  costs,  an $80,000
increase in occupancy costs and an increase in non-interest  expense -- other of
$125,000.

The increase in compensation  costs was due to staffing increases related to the
start-up  of the  Defiance  Super  K-Mart  branch  and the two loan  origination
offices;  a full  years'  salary for two  executive  level  positions  filled in
mid-1994;  and an  $80,000  increase  in the  Company's  group  life and  health
insurance cost.

Occupancy  costs increased  primarily  because of the new Super K-Mart branch as
well as the two new  loan  origination  offices.  The  major  components  in the
non-interest other increases were advertising costs, which increased by $55,000,
and printing and office  supplies and  telephone  costs which each  increased by
$24,000 in 1995 compared to 1994. Those increases were primarily attributable to
the start-up of the Super K-Mart  branch and a change in focus in the  Company's
overall advertising programs.

Federal Income Taxes -- Income tax expense  amounted to $2.9 million compared to
$3.0  million in 1994.  The  effective  tax rate for 1995 and 1994 was 34.1% and
33.4% respectively.

NEW ACCOUNTING PRONOUNCEMENT

In June 1996,  FASB issued  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 statement is generally  effective for transactions  occurring after December
31,  1996,  although  certain  provisions  that  deal with  securities  lending,
repurchase and dollar repurchase  agreements,  and the recognition of collateral
have been postponed  until 1998.  Management  does not believe the provisions of
Statement  No. 125 will have a material  effect of the  financial  statements of
First Defiance.
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES

Liquidity -- First Defiance's principle sources of funds are deposits,  advances
from the FHLB of Cincinnati, repayments on loans and mortgage-backed securities,
maturities   of   investment    securities,    proceeds   from   the   sale   of
available-for-sale  securities and funds provided by operations. While scheduled
loan  and  mortgage-backed  security  amortization,   maturing  interest-bearing
deposits and investment securities are relatively  predictable sources of funds,
deposit  flows and loan and  mortgage-backed  security  prepayments  are greatly
influenced  by  economic  conditions,  the general  level of interest  rates and
competition.  First  Defiance  generally  manages the pricing of its deposits to
maintain a steady deposit balance. When necessary First Defiance will supplement
deposits  with longer term and/or less  expensive  alternative  sources of funds
such as advances from the FHLB.

First  Federal is required  under  applicable  federal  regulations  to maintain
specified  levels of "liquid"  investments in qualifying  types of United States
Treasury,  federal agency and other investments  having maturities of five years
or less.  Current OTS regulations  require than 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 1996 and at December 31, 1996.

Cash was generated by First  Defiance's  operating  activities  during the years
ended December 31, 1996, 1995 and 1994, primarily as a result of net income. The
adjustments  to reconcile net income to net cash  provided by operations  during
the periods  presented  consisted  primarily of proceeds  from the sale of loans
(less the  originations of loans held for sale),  the provision for loan losses,
depreciation  and amortization  expense,  ESOP expense related to the release of
ESOP shares in  accordance  with AICPA SOP 93-6 and  increases  and decreases in
other  assets and other  liabilities.  The primary  investing  activity of First
Defiance is lending,  which is funded with cash  provided  from  operations  and
financing  activities,  as well as proceeds from amortization and prepayments on
existing  loans and proceeds from  maturities  of  securities  and, in 1995 from
proceeds from a public stock  offering.  For additional  information  about cash
flows from First Defiance's operating,  investing and financing activities,  see
the Statements of Cash Flows included in the Financial Statements.

At December 31,  1996,  First  Defiance  had an  aggregate  of $31.5  million in
unfunded  commitments to originate loans (including  unused portions of lines of
credit and letters of credit) and no commitments to purchase securities.  At the
same date,  the total amount of  certificates  of deposit which are scheduled to
mature by December 31, 1997 was $210.1 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 FHLB are available.
<PAGE>
Capital -- 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 regular capital sufficient to meet a tangible capital
requirement, a core capital requirement and a risk-based capital requirement. At
December 31, 1996,  First  Federal's  tangible  and core capital  totaled  $74.9
million or 13.97% of  adjusted  total  assets,  which  exceeded  the  respective
minimum  requirements  at that date by  approximately  $58.8  million  and $66.9
million,   respectively,   or  12.47%  and  10.97%  of  adjusted   total  assets
respectively.  First  Federal's  risk-based  capital  totaled  $76.6  million at
December 31, 1996, or 22.43% of risk-weighted assets, which exceeded the current
requirement of 8.0% by approximately  $49.3 million,  or 14.43% of risk-weighted
assets.  First  Federal's  capital  was  reduced  in  December,  1996  with  the
declaration of a $30 million  dividend to its parent,  First Defiance  Financial
Corp. For additional information about First Federal's capital requirements, see
Note 12 to the Consolidated Financial Statements.

IMPACT OF INFLATION AND CHANGING PRICES

The  consolidated  financial  statements  and related  financial  data presented
herein have been  prepared in  accordance  with  Generally  Accepted  Accounting
Principles,  which requires the measurement of financial  position and operating
results in terms of historical dollars,  without considering changes in relative
purchasing power over time due to inflation.

Unlike most industrial  companies,  virtually all of First Defiance's assets and
liabilities are monetary in nature. As a result, interest rates generally have a
more significant impact on a financial  institution's  performance than does the
effect of inflation.
<PAGE>
                         Report of Independent Auditors

To the Stockholders and the Board of Directors
First Defiance Financial Corp.

We have audited the  consolidated  statements  of  financial  condition of First
Defiance  Financial  Corp.  as of December  31,  1996 and 1995,  and the related
consolidated  statements  of income,  changes in  stockholders'  equity and cash
flows for each of the three years in the period ended  December 31, 1996.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining on a test basis,  evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial  position of First Defiance
Financial Corp. at December 31, 1996 and 1995, and the  consolidated  results of
its  operations  and cash flows for each of the three years in the period  ended
December 31, 1996, in conformity with generally accepted accounting principles.

                                                               Ernst & Young LLP

Toledo, Ohio
January 17, 1997

<PAGE>
<TABLE>
<CAPTION>
                                          First Defiance Financial Corp.

                                  Consolidated Statements of Financial Condition


                                                                               December 31
                                                                         1996                1995
                                                                 -----------------------------------------
<S>                                                                   <C>                  <C>         
Assets Cash and cash equivalents:
   Cash and amounts due from depository institutions                  $  3,102,385         $  4,393,833
   Interest-bearing deposits                                             1,649,801            4,291,348
                                                                 -----------------------------------------
                                                                         4,752,186            8,685,181

Investment securities:
   Available-for-sale, carried at fair value                            77,407,019           93,040,937
   Held-to-maturity, carried at amortized cost (approximate
     fair value $26,324,936 and $26,691,928 at December 31,
     1996 and 1995, respectively)
                                                                        25,936,547           26,072,523
                                                                 -----------------------------------------
                                                                       103,343,566          119,113,460

Loans for sale (approximate fair value -
   $563,642 and $3,823,000 at December 31,
   1996 and 1995, respectively)
                                                                           558,550            3,758,572
Loans receivable, net of allowance of $2,217,022
   and $1,816,944 at December 31, 1996 and 1995,
   respectively                                                        415,366,199          381,444,265
Accrued interest receivable                                              3,061,133            2,827,176
Federal Home Loan Bank stock                                             3,033,300            2,830,000
Premises and equipment                                                  12,254,660            6,284,524
Deferred federal income taxes                                              550,000              222,000
Real estate, mobile homes and other assets held
   for sale                                                                266,521              172,904
Other assets                                                               224,606              211,970
                                                                 -----------------------------------------
Total assets                                                          $543,410,721         $525,550,052
                                                                 =========================================

<PAGE>
<CAPTION>
                                                                               December 31
                                                                         1996                1995
                                                                 -----------------------------------------
<S>                                                                   <C>                  <C>         
Liabilities and stockholders' equity
Liabilities:
   Deposits                                                           $382,525,366         $381,779,140
   Advances from the Federal Home Loan Bank                             40,820,664            6,842,438
   Accrued expenses and other liabilities                                2,886,535            2,787,460
   Advance payments by borrowers for taxes and insurance
                                                                           613,494              634,525
                                                                 -----------------------------------------
Total liabilities                                                      426,846,059          392,043,563

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; 9,470,877 and 10,976,612
       shares outstanding, respectively                                     94,709              109,766
   Additional paid-in capital                                           73,670,607           83,458,280
   Stock acquired by ESOP                                               (5,092,569)          (5,702,364)
   Stock acquired by Management Recognition Plan                        (2,172,987)             (97,257)
   Net unrealized losses on available-for-sale securities, net
     of tax of $203,000 and $78,000, respectively
                                                                          (397,056)            (151,637)
   Retained earnings--substantially restricted                          50,461,958           55,889,701
                                                                 -----------------------------------------
Total stockholders' equity                                             116,564,662          133,506,489




                                                                 =========================================
Total liabilities and stockholders' equity                            $543,410,721         $525,550,052
                                                                 =========================================
</TABLE>


See accompanying notes.
<PAGE>
<TABLE>
<CAPTION>
                                          First Defiance Financial Corp.

                                         Consolidated Statements of Income


                                                                   Years ended December 31
                                                           1996              1995             1994
                                                     -----------------------------------------------------
<S>                                                       <C>               <C>              <C>        
Interest income:
   Mortgage and other loans                               $34,635,111       $32,002,983      $29,179,761
   Investment securities                                    6,429,590         5,915,313        5,960,203
   Deposits with banks                                        192,200           646,405          120,168
                                                     -----------------------------------------------------
Total interest income                                      41,256,901        38,564,701       35,260,132

Interest expense:
   Deposits                                                18,579,237        18,857,219       15,480,148
   Federal Home Loan Bank advances
     and other                                                879,565         1,431,751        1,448,075
                                                     -----------------------------------------------------
Total interest expense                                     19,458,802        20,288,970       16,928,223
                                                     -----------------------------------------------------
Net interest income                                        21,798,099        18,275,731       18,331,909

Provision for loan losses                                   1,019,813           373,741          465,064
                                                     -----------------------------------------------------
Net interest income after provision for
   loan losses                                             20,778,286        17,901,990       17,866,845

Non-interest income:
   Service fees and other charges                             824,239           671,602          609,006
   Dividends on Federal Home Loan
     Bank stock                                               206,941           190,861          161,650
   Net gain (loss) on sale of available-for-sale
     securities                                                25,527           (75,158)          62,864
   Other                                                      270,684           248,018          166,986
                                                     -----------------------------------------------------
                                                            1,327,391         1,035,323        1,000,506
Non-interest expenses:
   Compensation and benefits                                6,899,701         5,329,669        5,008,681
   Occupancy                                                  645,166           600,413          519,158
   SAIF deposit insurance premiums                            871,611           858,765          855,272
   SAIF special assessment                                  2,460,977                 -                -
   State franchise tax                                      1,721,329         1,025,947          985,214
   Data processing                                            721,132           598,556          562,831
   Mobile home loan servicing                                 433,331           404,313          382,696
   Other                                                    2,204,388         1,742,315        1,615,632
                                                     -----------------------------------------------------
                                                           15,957,635        10,559,978        9,929,484
                                                     -----------------------------------------------------

<PAGE>

<CAPTION>
                                          First Defiance Financial Corp.

                                         Consolidated Statements of Income


                                                                   Years ended December 31
                                                           1996              1995             1994
                                                     -----------------------------------------------------
<S>                                                       <C>               <C>              <C>        

Income before income taxes                                  6,148,042         8,377,335        8,937,867
Income taxes                                                1,997,000         2,856,000        2,985,000
                                                     -----------------------------------------------------
Net income                                               $  4,151,042      $  5,521,335     $  5,952,867
                                                     =====================================================

Earnings per share                                       $       .42       $        .53     $        .58
                                                     =====================================================
Dividends declared per share                             $       .29       $        .28     $        .28
                                                     =====================================================
Average number of shares outstanding                       9,993,818         10,413,589       10,284,811
                                                     =====================================================
</TABLE>


See accompanying notes.

<PAGE>
<TABLE>
<CAPTION>
                                                   First Defiance Financial Corp.

                                     Consolidated Statements of Changes in Stockholders' Equity

                                        For the years ended December 31, 1996, 1995 and 1994
          
                                                                                                                    
                                                                                                                    
                                                                     Common Stock                  Additional       
                                                            ------------------------------          Paid-In                 
                                                              Shares           Amount               Capital         
                                                            ----------       -------------       -------------      
<S>                                                         <C>              <C>                 <C>                
Balance at January 1, 1994                                  10,967,036       $     109,670       $  19,855,003      
   Amortization of deferred compensation of
     Management Recognition Plan                                  --                  --                  --
   ESOP shares released                                           --                  --               171,100      
   Change in net unrealized gains (losses),
     net of income taxes of $1,517,000                            --                  --                  --        
   Shares issued under stock option plan                         9,175                  92              42,408      
   Dividends declared                                             --                  --                  --        
   Net income                                                     --                  --                  --        
                                                            ----------       -------------       -------------      
Balance at December 31, 1994                                10,976,211             109,762          20,068,511      
   Amortization of deferred compensation of
     Management Recognition Plan                                  --                  --                  --        
   ESOP shares released                                           --                  --               102,601      
   Shares issued under stock option plan                           539                   5               2,495      
   Organization of First Defiance Financial Corp.:
     Cancellation of shares held by First Federal
       Mutual Holding Company                               (6,476,914)            (64,769)             64,769      
     Proceeds from issuance of 6,476,914 shares of
       First Defiance Financial Corp. common stock on
       September 29, 1995, net of 138 fractional
       shares acquired, and net of stock offering
       costs of $1,684,468                                   6,476,776              64,768          63,019,904      
     First Federal Mutual Holding Company Equity                  --                  --               200,000      
   Change in net unrealized gains (losses), net of
     income taxes of $1,206,000                                   --                  --                  --        
   Dividends declared                                             --                  --                  --        
   Net income                                                     --                  --                  --        
                                                            ----------       -------------       -------------      
Balance at December 31, 1995                                10,976,612             109,766          83,458,280      
   Amortization of deferred compensation of
     Management Recognition Plan                                  --                  --                  --        
   ESOP shares released                                           --                  --               133,381      
   Shares issued under stock option plan                        12,953                 130              59,843      
   Acquisition of common stock for Management
     Recognition Plan                                             --                  --                  --        
   Acquisition of common stock for treasury                 (1,518,688)            (15,187)         (9,980,897)     
   Change in net unrealized gains (losses),
     net of income taxes of $125,000                              --                  --                  --        
   Dividends declared                                             --                  --                  --        
   Net income                                                     --                  --                  --        
                                                            ----------       -------------       -------------      
Balance at December 31, 1996                                 9,470,877       $      94,709       $  73,670,607      
                                                            ==========       =============       =============      
<PAGE>
<CAPTION>
                                                   First Defiance Financial Corp.

                                     Consolidated Statements of Changes in Stockholders' Equity

                                        For the years ended December 31, 1996, 1995 and 1994
          
                                                                    Stock Acquired By               Net Unrealized
                                                              -------------------------------           Gains
                                                                                  Management          (Losses) on        
                                                                                 Recognition        Available-For-       
                                                                 ESOP                Plan           Sale Securities      
                                                             -------------       -------------       -------------       
<S>                                                          <C>                 <C>                 <C>                 
Balance at January 1, 1994                                   $  (1,400,000)      $    (514,031)      $     451,189       
   Amortization of deferred compensation of                                                                              
     Management Recognition Plan                                      --               251,936                --         
   ESOP shares released                                            400,000                --                  --         
   Change in net unrealized gains (losses),                                                                              
     net of income taxes of $1,517,000                                --                  --            (2,944,199)      
   Shares issued under stock option plan                              --                  --                  --         
   Dividends declared                                                 --                  --                  --         
   Net income                                                         --                  --                  --         
                                                             -------------       -------------       -------------       
Balance at December 31, 1994                                    (1,000,000)           (262,095)         (2,493,010)      
   Amortization of deferred compensation of                                                                              
     Management Recognition Plan                                      --               164,838                --         
   ESOP shares released                                            479,166                --                  --         
   Shares issued under stock option plan                              --                  --                  --         
   Organization of First Defiance Financial Corp.:                                                                       
     Cancellation of shares held by First Federal                                                                        
       Mutual Holding Company                                         --                  --                  --         
     Proceeds from issuance of 6,476,914 shares of                                                                       
       First Defiance Financial Corp. common stock on                                                                    
       September 29, 1995, net of 138 fractional                                                                         
       shares acquired, and net of stock offering                                                                        
       costs of $1,684,468                                      (5,181,530)               --                  --         
     First Federal Mutual Holding Company Equity                      --                  --                  --         
   Change in net unrealized gains (losses), net of                                                                       
     income taxes of $1,206,000                                       --                  --             2,341,373       
   Dividends declared                                                 --                  --                  --         
   Net income                                                         --                  --                  --         
                                                             -------------       -------------       -------------       
Balance at December 31, 1995                                    (5,702,364)            (97,257)           (151,637)      
   Amortization of deferred compensation of                                                                              
     Management Recognition Plan                                      --               741,722                --         
   ESOP shares released                                            609,795                --                  --         
   Shares issued under stock option plan                              --                  --                  --         
   Acquisition of common stock for Management                                                                            
     Recognition Plan                                                 --            (2,817,452)               --         
   Acquisition of common stock for treasury                           --                  --                  --         
   Change in net unrealized gains (losses),                                                                              
     net of income taxes of $125,000                                  --                  --              (245,419)      
   Dividends declared                                                 --                  --                  --         
   Net income                                                         --                  --                  --         
                                                             -------------       -------------       -------------       
Balance at December 31, 1996                                 $  (5,092,569)      $  (2,172,987)      $    (397,056)      
                                                             =============       =============       =============       
<PAGE>
<CAPTION>
                                                   First Defiance Financial Corp.

                                     Consolidated Statements of Changes in Stockholders' Equity

                                        For the years ended December 31, 1996, 1995 and 1994
          


                                                                                     Total     
                                                               Retained          Stockholders' 
                                                               Earnings             Equity     
                                                             -------------       ------------- 
<S>                                                          <C>                 <C>           
Balance at January 1, 1994                                   $  47,179,093       $  65,680,924 
   Amortization of deferred compensation of                                                    
     Management Recognition Plan                                      --               251,936 
   ESOP shares released                                               --               571,100 
   Change in net unrealized gains (losses),                                                    
     net of income taxes of $1,517,000                                --            (2,944,199)
   Shares issued under stock option plan                              --                42,500 
   Dividends declared                                           (1,158,675)         (1,158,675)
   Net income                                                    5,952,867           5,952,867 
                                                             -------------       ------------- 
Balance at December 31, 1994                                    51,973,285          68,396,453 
   Amortization of deferred compensation of                                                    
     Management Recognition Plan                                      --               164,838 
   ESOP shares released                                               --               581,767 
   Shares issued under stock option plan                              --                 2,500 
   Organization of First Defiance Financial Corp.:                                             
     Cancellation of shares held by First Federal                                              
       Mutual Holding Company                                         --                  --   
     Proceeds from issuance of 6,476,914 shares of                                             
       First Defiance Financial Corp. common stock on                                          
       September 29, 1995, net of 138 fractional                                               
       shares acquired, and net of stock offering                                              
       costs of $1,684,468                                            --            57,903,142 
     First Federal Mutual Holding Company Equity                      --               200,000 
   Change in net unrealized gains (losses), net of                                             
     income taxes of $1,206,000                                       --             2,341,373 
   Dividends declared                                           (1,604,919)         (1,604,919)
   Net income                                                    5,521,335           5,521,335 
                                                             -------------       ------------- 
Balance at December 31, 1995                                    55,889,701         133,506,489 
   Amortization of deferred compensation of                                                    
     Management Recognition Plan                                      --               741,722 
   ESOP shares released                                               --               743,176 
   Shares issued under stock option plan                              --                59,973 
   Acquisition of common stock for Management                                                  
     Recognition Plan                                                 --            (2,817,452)
   Acquisition of common stock for treasury                     (6,819,103)        (16,815,187)
   Change in net unrealized gains (losses),                                                    
     net of income taxes of $125,000                                  --              (245,419)
   Dividends declared                                           (2,759,682)         (2,759,682)
   Net income                                                    4,151,042           4,151,042 
                                                             -------------       ------------- 
Balance at December 31, 1996                                 $  50,461,958       $ 116,564,662 
                                                             =============       ============= 
</TABLE>
See accompanying notes.                              
<PAGE>
<TABLE>
<CAPTION>
                                          First Defiance Financial Corp.

                                       Consolidated Statements of Cash Flows

                                                                   Years ended December 31
                                                           1996             1995              1994
                                                     -----------------------------------------------------
<S>                                                     <C>              <C>               <C>         
Operating activities
Net income                                              $  4,151,042     $  5,521,335      $  5,952,867
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Provision for loan losses                             1,019,813          373,741           465,064
     Provision for depreciation                              256,713          239,164           207,823
     Amortization of deferred compensation of
       Management Recognition Plan                           741,722          164,838           251,936
     Release of ESOP shares                                  743,176          381,767           171,100
     Loss on sale of office properties and equipment          44,575            7,275                 -
     Gain on sale of investment properties                         -         (110,881)                -
     (Gain) loss on sale of securities                       (25,527)          75,158           (62,864)
     Gain on sale of loans                                  (209,458)          (1,658)                -
     Amortization of premiums and accretion of
       discounts on available-for-sale and
       held-to-maturity securities                             9,704           33,309            97,639
     Deferred federal income taxes (credit)                 (203,000)         176,000           200,000
     (Increase) decrease in interest receivable and
       other assets                                         (246,593)        (369,012)           96,305
     Proceeds from sale of loans                          13,541,259           87,599                 -
     Originations of loans held for sale                 (10,131,779)      (3,847,829)
     Increase in accrued interest and other expenses          89,540          126,261            39,570
                                                     -----------------------------------------------------
Net cash provided by operating activities                  9,781,187        2,857,067         7,419,440

Investing activities
Proceeds from maturities of available-for-sale
   securities                                             19,613,796        5,604,170        13,956,685
Proceeds from sale of available-for-sale securities       27,247,132        2,921,719         4,003,437
Purchases of available-for-sale securities               (36,747,804)     (32,500,000)      (10,891,250)
Proceeds from maturities of held-to-maturity
   securities                                              5,302,174        4,535,734         8,619,381
Proceeds from sale of real estate, mobile homes and
   other assets held for sale                              1,336,585        1,043,797           237,196
Proceeds from sale of Federal Home Loan Bank stock                 -          209,700           128,900
Proceeds from sale of office properties and
   equipment and investment properties                         1,600          315,675                 -
Purchases of Federal Home Loan Bank stock                   (203,300)        (186,500)         (147,800)
Purchases of office properties and equipment              (6,273,024)      (3,616,879)         (249,120)
Net increase in mortgage and other loans                 (36,371,949)     (27,928,124)      (22,044,698)
                                                     -----------------------------------------------------
Net cash used in investing activities                    (26,094,790)     (49,600,708)       (6,387,269)
<PAGE>
<CAPTION>
                                          First Defiance Financial Corp.

                                 Consolidated Statements of Cash Flows (continued)

                                                                   Years ended December 31
                                                           1996              1995             1994
                                                     -----------------------------------------------------
Financing activities
Net increase (decrease) in deposits and advance
   payments by borrowers for taxes and insurance             746,227         6,288,692         (532,403)
Net increase (decrease) in Federal Home Loan Bank
   short-term advances                                    35,220,000       (11,000,000)      11,000,000
Proceeds from Federal Home Loan Bank long-term
   advances                                                        -         1,364,000                -
Repayment of Federal Home Loan Bank long-term
   advances                                               (1,241,774)       (7,262,204)      (8,768,378)
Loan to ESOP                                                       -        (5,981,530)               -
Purchase of common stock for treasury                    (16,815,187)                -                -
Contribution to Management Recognition Plan for
   purchase of common stock                               (2,817,451)                -                -
Cash dividends paid                                       (2,771,179)       (1,178,625)      (1,152,037)
Proceeds from exercise of stock options                       59,972             2,500           42,500
Net proceeds from issuance of common stock                         -        63,084,672                -
                                                     -----------------------------------------------------
Net cash provided by financing activities                 12,380,608        45,317,505          589,682
                                                     -----------------------------------------------------

(Decrease) increase in cash and cash equivalents          (3,932,995)       (1,426,136)       1,621,853
Cash and cash equivalents at beginning of period           8,685,181        10,111,317        8,489,464
                                                     -----------------------------------------------------
Cash and cash equivalents at end of period              $  4,752,186      $  8,685,181      $10,111,317
                                                     =====================================================
Supplemental cash flow information:
   Interest paid                                         $19,652,287       $20,473,789      $17,049,662
                                                     =====================================================
   Income taxes paid                                    $  2,364,000      $  2,612,434     $  2,985,433
                                                     =====================================================
   Transfers from loans to real estate, mobile
     homes and other assets held for sale               $  1,430,202      $  1,047,107    $     345,509
                                                     =====================================================
Noncash operating activities:
   Change in deferred taxes on net unrealized gains
     or losses on available-for-sale securities         $   (125,000)     $ (1,206,000)    $  1,517,000
                                                     =====================================================
Noncash investing activities:
   Change in net unrealized gain (loss) on
     available-for-sale securities                      $   (370,419)     $  3,547,373     $ (4,461,199)
                                                     =====================================================
   Land acquired with notes payable                     $          -      $    236,400     $          -
                                                     =====================================================
   Land formerly included in investment properties      $          -      $    186,842     $          -
                                                     =====================================================
Noncash financing activities:
   Cash dividends declared but not paid                 $    757,675      $    720,928     $    294,638
                                                     =====================================================
   Repayment of ESOP obligation guaranteed by First
     Federal                                            $          -      $  1,000,000    $     400,000
                                                     =====================================================
   Transfer of equity of Mutual Holding Company         $          -      $    200,000    $           -
                                                     =====================================================
</TABLE>
See accompanying notes.
<PAGE>
                         First Defiance Financial Corp.

                   Notes to Consolidated Financial Statements

                                December 31, 1996


1. Basis of Presentation and Reorganization

The  consolidated  financial  statements  include the accounts of First Defiance
Financial  Corp.  ("First  Defiance" or "the Company") and First Federal Savings
and Loan ("First Federal"), its wholly-owned subsidiary.  First Federal operates
nine  branches  and two  loan  origination  offices  in  northwestern  Ohio as a
federally  chartered savings and loan. First Federal focuses primarily on single
family residential  mortgage lending,  consumer and business loans to customers.
First  Federal is subject to the  regulations  of certain  federal  agencies and
undergoes periodic examinations by those regulatory authorities. All significant
intercompany transactions and balances are eliminated in consolidation.

On September 29, 1995,  First Federal and First Federal Mutual  Holding  Company
("the  Mutual  Holding  Company")  completed  a  second  step  conversion  ("the
Reorganization").  As part of the Reorganization, First Defiance was formed as a
first-tier  wholly-owned subsidiary of First Federal. The Mutual Holding Company
was converted to an interim federal stock savings association and simultaneously
merged with and into First Federal,  at which point the Mutual  Holding  Company
ceased to exist and  3,000,000  shares or 59% of the  outstanding  First Federal
common stock held by the Mutual Holding Company was cancelled.  A second interim
savings and loan association ("Interim") formed by First Defiance solely for the
Reorganization  was then merged with and into First Federal.  As a result of the
merger  of  Interim  with  and  into  First  Federal,  First  Federal  became  a
wholly-owned  subsidiary  of First  Defiance.  Pursuant to an exchange  ratio of
2.1590231  shares for each share of First Federal stock,  which assured that the
public  shareholders of First Federal  maintained their 41.0% ownership of First
Defiance,  the 2,184,500  outstanding shares of First Federal were exchanged for
approximately   4,500,000   shares  of  First  Defiance.   Concurrent  with  the
Reorganization,  First Defiance sold 6,476,914  additional  shares to members of
the Mutual Holding Company, employees of First Federal and the public at a price
of $10.00 per share.  Reorganization  and stock offering costs of  approximately
$1,685,000   resulted  in  net  proceeds  from  the  offering  of  approximately
$63,085,000.

Each depositor of First Federal as of the effective date of the Conversion  will
have upon  liquidation  of First  Federal a right to his pro rata  interest in a
liquidation account established for the benefit of such depositors.  Records are
maintained to ensure such rights receive  statutory  priority as required by OTS
regulations.  The reorganization was accounted for as a change in corporate form
with the historic basis of accounting for First Federal unchanged.
<PAGE>
2. Statement of Accounting Policies

Use of Estimates

The  preparation  of  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the amounts  reported in the consolidated  financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates. Most significantly,  First Defiance uses estimates in determining the
value of the allowance for loan losses.

Earnings Per Share

Earnings per share are based on the weighted  average number of shares of common
stock including  shares subject to stock options,  which are deemed common stock
equivalents.  As discussed in Note 14, First  Defiance  accounts for the 850,332
shares held by its Employee  Stock  Ownership  Plan ("ESOP") in accordance  with
Statement of Position 93-6. 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 employees' accounts.

While the number of  outstanding  shares has been  restated  for all  periods to
reflect the Reorganization, earnings on the proceeds from the Reorganization are
reflected  only  in  the  fourth  quarter  of  1995  and  thereafter.   Had  the
Reorganization  occurred at January 1, 1994 and assuming  the net proceeds  were
used to repay  advances  and  invested  in  medium-term  investment  securities,
pro-forma net income  (unaudited)  would have been $6,327,000 and $6,927,000 for
the years ended December 31, 1995 and 1994, respectively. Pro-forma earnings per
share (unaudited) for those periods would have been $.61 and $.67, respectively.

Cash and Cash Equivalents

Cash  and  cash  equivalents  include  amounts  due  from  banks  and  overnight
investments with the Federal Home Loan Bank ("FHLB").

Investment Securities

Management  determines the appropriate  classification of debt securities at the
time of purchase and evaluates  such  designation as of each balance sheet date.
Debt securities are classified as  held-to-maturity  when First Defiance has the
positive intent and ability to
<PAGE>
2. Statement of Accounting Policies (continued)

hold the securities to maturity and are reported at cost,  adjusted for premiums
and discounts that are recognized in interest  income using the interest  method
over the period to maturity.

Debt  securities not classified as  held-to-maturity  and equity  securities are
classified as  available-for-sale.  Available-for-sale  securities are stated at
fair value,  with the  unrealized  gains and losses,  net of tax,  reported in a
separate component of stockholders' equity until realized.

Realized   gains   and   losses,   and   declines   in   value   judged   to  be
other-than-temporary  are included in gains (losses) on sale of securities.  The
cost of mutual funds sold is based on the average  cost method.  The cost of all
other securities sold is based on the specific identification method.

Currently,  First Defiance invests in on-balance sheet derivative  securities as
part of the overall  asset and liability  management  process.  Such  derivative
securities  are disclosed in Note 3 and include  agency  step-up,  REMIC and CMO
investments.  Such  investments  are not classified as high risk at December 31,
1996 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.

Investments Required by Regulations

As a member of the FHLB  System,  First  Federal is required to own stock of the
FHLB of Cincinnati in an amount principally equal to at least 1% of its net home
mortgage loans, subject to periodic redemption at par if the stock owned is over
the minimum  requirement.  FHLB stock is a restricted  equity security that does
not have a readily determinable fair value and is carried at cost.

Loans Receivable

Investment  in real estate  mortgage  loans  consists  principally  of long-term
conventional   loans   collateralized   by  first  mortgages  on   single-family
residences,  other residential property, and commercial and industrial property.
Such  loans  that  management  has  the  intent  and  ability  to  hold  for the
foreseeable   future  or  until  maturity  or  pay-off  are  reported  at  their
outstanding  principal  adjusted for any  charge-offs,  the  allowance  for loan
losses, and any deferred fees or costs on originated loans.
<PAGE>
2. Statement of Accounting Policies (continued)

Mortgage loans  originated and intended for the secondary  market are carried at
the lower of cost or estimated market value in the aggregate.

Nonrefundable  fees and related costs  associated with  originating or acquiring
real  estate  mortgage  and other loans are  capitalized  and  recognized  as an
adjustment of the yield of the related loan.

Interest  receivable  is accrued on loans and credited to income as earned.  The
accrual of interest on impaired  loans is  discontinued  when,  in  management's
opinion,  the borrower may be unable to meet  payments as they become due.  When
interest accrual is discontinued, all unpaid accrued interest is fully reserved.
Interest income is subsequently  recognized only to the extent cash payments are
received.

Management's  determination  of the adequacy of the allowance for loan losses is
based on an  evaluation of the  portfolio,  past loan loss  experience,  current
economic conditions,  volume, growth and composition of the loan portfolio,  and
other relevant factors. The allowance is increased by provisions for loan losses
charged against earnings and decreased by charge-offs (net of recoveries).

Loan Servicing Rights

In May 1995, the Financial  Accounting  Standards Board ("FASB") issued FAS 122,
"Accounting  for Mortgage  Servicing  Rights."  This  Statement  amends  certain
provisions  of  Statement  65,   "Accounting   for  Certain   Mortgage   Banking
Activities," and requires enterprises engaging in mortgage banking activities to
recognize  as  separate  assets  rights  to  service  mortgage  loans  for loans
originated  by the  enterprise.  The adoption of FAS 122 has had no  significant
impact on the results of operations.

The cost of mortgage  servicing  rights is amortized in proportion  to, and over
the  period  of,  estimated  net  servicing  revenues.  Impairment  of  mortgage
servicing  rights is  assessed  based on the fair  value of those  rights.  Fair
values are  estimated  using  discounted  cash flows  based on a current  market
interest rate. For purposes of measuring  impairment,  the rights are stratified
based on the  risk  characteristics  of the  underlying  loans.  The  amount  of
impairment  recognized is the amount by which the capitalized mortgage servicing
rights for a stratum exceed their fair value.
<PAGE>
2. Statement of Accounting Policies (continued)

Real Estate, Mobile Homes and Other Assets Held for Sale

Assets held for sale are comprised of properties  acquired  through  foreclosure
proceedings or acceptance of a deed in lieu of foreclosure. These properties are
carried at the lower of cost or fair value at time of foreclosure or insubstance
foreclosure.  Loan losses  arising  from the  acquisition  of such  property are
charged against the allowance for loan losses.

Premises and Equipment

Premises and equipment  are carried at cost less  accumulated  depreciation  and
amortization computed principally by the straight-line method over the following
estimated useful lives:

   Buildings and improvements                           20 to 50 years
   Furniture, fixtures and equipment                    5 to 15 years

Income Taxes

Deferred tax assets and  liabilities  are reflected at currently  enacted income
tax  rates  applicable  to the  period  in which  the  deferred  tax  assets  or
liabilities  are  expected to be realized or settled.  As changes in tax laws or
rates are enacted,  deferred tax assets and liabilities are adjusted through the
provision for income taxes.

Effect of New Accounting Standards

In  October  1995,  the  FASB  issued  FAS  123,   "Accounting  for  Stock-Based
Compensation"  which is effective for the year ending December 31, 1996. FAS 123
defines  a fair  value-based  method  of  accounting  for  stock-based  employee
compensation  plans.  Under the fair value-based  method,  compensation costs is
measured  at the grant date based upon the value of the award and is  recognized
over the service period.  While the standard  encourages  entities to adopt this
method of accounting for employee stock  compensation  plans,  it also allows an
entity to continue to measure  compensation costs for its plans as prescribed in
APB Opinion No. 25 ("APB 25"), "Accounting for Stock Issued to Employees." First
Defiance has elected to continue to apply APB 25 and has disclosed the pro forma
effect on earnings in Note 15.
<PAGE>
2. Statement of Accounting Policies (continued)

In June 1996, the FASB issued FAS 125,  "Accounting  for Transfers and Servicing
of Financial Assets and Extinguishment of Liabilities."  Under FASB's "financial
components"  approach,  both the transferor and transferee  would  recognize the
asset and  liabilities  (or  components  thereof) that it controls in a physical
sense and  "derecognize"  the assets and  liabilities  that were  surrendered or
extinguished  in the  transfer.  Prior rules  emphasize  the  economic  risks or
rewards of ownership of the assets. This Statement is effective for transactions
occurring after December 31, 1996. First Defiance does not anticipate any impact
on results of  operations  and  financial  condition  from the  adoption of this
Statement.
<PAGE>
3. Investment Securities

The  following  is  a  summary  of   available-for-sale   and   held-to-maturity
securities:
<TABLE>
<CAPTION>

                                                                    December 31, 1996
                                                ----------------------------------------------------------
                                                                   Gross         Gross
                                                  Amortized     Unrealized    Unrealized        Fair
Available-for-Sale Securities                        Cost          Gains        Losses         Value
                                                ----------------------------------------------------------
<S>                                               <C>            <C>            <C>          <C>        
U. S. Treasury securities and obligations of
   U. S. Government corporations and agencies     $44,762,114    $  13,681      $541,513     $44,234,282
Fixed income mutual funds                          18,856,749       56,918             -      18,913,667
Adjustable rate mortgage-backed security
   mutual funds                                    11,255,372        7,083       159,752      11,102,703
Money market mutual funds                             750,000            -             -         750,000
REMIC                                               1,160,983            -        19,812       1,141,171
Collateralized mortgage obligations                 1,097,593       34,507             -       1,132,100
Other                                                 124,264        8,832             -         133,096
                                                ==========================================================
Totals                                            $78,007,075     $121,021      $721,077     $77,407,019
                                                ==========================================================

Held-to-Maturity Securities

FHLMC certificates                                 $11,795,121    $261,891     $  48,933     $12,008,079
FNMA certificates                                    9,628,002     104,518       177,919       9,554,601
GNMA certificates                                    3,089,882      90,538         2,922       3,177,498
Obligations of states and political
   subdivisions                                      1,423,542     161,316           100       1,584,758
                                                ----------------------------------------------------------
Totals                                             $25,936,547    $618,263      $229,874     $26,324,936
                                                ==========================================================
<PAGE>
<CAPTION>
3. Investment Securities (continued)

                                                                    December 31, 1995
                                                ----------------------------------------------------------
                                                                   Gross         Gross
                                                  Amortized     Unrealized    Unrealized        Fair
Available-for-Sale Securities                        Cost          Gains        Losses         Value
                                                ----------------------------------------------------------
<S>                                               <C>             <C>           <C>          <C>        
U. S. Treasury securities and obligations of
   U. S. Government corporations and agencies
                                                  $53,762,782     $119,028      $255,935     $53,625,875
Money market mutual funds                          25,500,000            -             -      25,500,000
Adjustable rate mortgage-backed security
   mutual funds                                     8,981,304            -       177,776       8,803,528
REMIC                                               3,776,078       39,612         3,954       3,811,736
Collateralized mortgage obligations                 1,126,146       38,019             -       1,164,165
Other                                                 124,264       11,369             -         135,633
                                                ----------------------------------------------------------
Totals                                            $93,270,574     $208,028      $437,665     $93,040,937
                                                ==========================================================

Held-to-Maturity Securities

FHLMC certificates                                $12,540,831     $315,713     $  51,197     $12,805,347
FNMA certificates                                   8,274,592      170,662       121,555       8,323,699
GNMA certificates                                   3,648,488      110,058         3,526       3,755,020
Obligations of states and political
   subdivisions                                     1,608,612      199,421           171       1,807,862
                                                ----------------------------------------------------------
Totals                                            $26,072,523     $795,854      $176,449     $26,691,928
                                                ==========================================================
</TABLE>

During the years ended  December  31,  1996,  1995 and 1994,  available-for-sale
securities with fair values of $27.2,  $2.9 and $4 million,  respectively,  were
sold  with  realized  gains  (losses)  of  $25,500,   ($75,000)  and  ($15,000),
respectively.  In addition,  available-for-sale  securities which were called in
1994 resulted in gross realized gains totaling $78,000.

The  amortized  cost and fair  value  of  securities  at  December  31,  1996 by
contractual  maturity  are shown  below.  Expected  maturities  will differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.  REMIC, collateralized
mortgage obligations, FHLMC certificates,  FNMA certificates, GNMA certificates,
money  market  mutual  funds  and  other  mutual  funds  are not due at a single
maturity date;  periodic  payments are received on the  securities  based on the
payment patterns of the underlying collateral or have no stated maturity date.
<PAGE>
3. Investment Securities (continued)
<TABLE>
<CAPTION>
                                            Available-for-Sale                  Held-to-Maturity
                                       Amortized                          Amortized
                                          Cost          Fair Value           Cost          Fair Value
                                    ----------------------------------------------------------------------
<S>                                     <C>              <C>             <C>              <C>          
Due in one year or less                 $12,999,860      $12,902,180     $     187,689    $     193,430
Due after one year through five
   years                                 31,762,254       31,332,102           607,176          649,766
Due after five years through ten
   years                                          -                -           268,677          313,414
Due after ten years                               -                -           360,000          428,148
                                    ----------------------------------------------------------------------
                                         44,762,114       44,234,282         1,423,542        1,584,758

Fixed income mutual funds                18,856,749       18,913,667                 -                -
Adjustable rate mortgage-backed
   security mutual funds                 11,255,372       11,102,703                 -                -
Money market mutual funds and other
                                            874,264          883,096                 -                -
REMIC and collateralized mortgage
   obligations                            2,258,576        2,273,271                 -                -
FHLMC, FNMA, GNMA certificates and
   other                                          -                -        24,513,005       24,740,178
                                    ----------------------------------------------------------------------
Totals                                  $78,007,075      $77,407,019       $25,936,547      $26,324,936
                                    ======================================================================
</TABLE>

4. Loan Commitments and Delinquencies

Loan commitments are made to accommodate the financial needs of First Defiance's
customers.  The associated  credit risk is essentially the same as that involved
in  extending  loans to  customers  and are subject to First  Defiance's  normal
credit  policies.  Collateral  such as  mortgages  on  property  and  equipment,
receivables and inventory is obtained based on management's credit assessment of
the customer. At December 31, 1996, First Defiance's outstanding  commitments to
fund long-term  mortgage loans amounted to  approximately  $5,961,000 which were
comprised of  approximately  65% fixed rate and 35%  adjustable  rate loans with
rates ranging from 6.75% to 10.25%.  First Defiance's maximum exposure to credit
loss for loan commitments (unfunded loans, unused lines of credit and letters of
credit)  was  $31,454,000  and  $28,027,000  at  December  31,  1996  and  1995,
respectively.

Unpaid  balances of mortgage and  installment  loans with  contractual  payments
delinquent 90 days or more totaled $411,000 at December 31, 1996 and $663,000 at
December 31, 1995.  First Federal does not anticipate any significant  losses in
the  collection  of these  delinquent  loans in excess of the allowance for loan
losses.
<PAGE>
4. Loan Commitments and Delinquencies (continued)

Impairment of loans having recorded  investments of $1.6 million at December 31,
1996 and $-0- at December 31, 1995 has been  recognized in  conformity  with FAS
Statement  No. 114, as amended by FAS  Statement  No. 118. The average  recorded
investment  in impaired  loans during 1996 and 1995 was $1.45  million and $-0-,
respectively.  The total  allowance  for loan losses  related to these loans was
$804,000 at December 31, 1996.

Loans having carrying  values of $1.4 million and $1.0 million were  transferred
to real  estate,  mobile  homes and other assets held for sale in 1996 and 1995,
respectively.

First Defiance is not committed to lend additional  funds to debtors whose loans
have been modified.
<PAGE>
5. Loans Receivable
<TABLE>
<CAPTION>
                                                                        December 31
                                                                 1996                1995
                                                          ----------------------------------------
<S>                                                            <C>                 <C>         
Loans receivable consist of the following at December 31:
     Mortgage loans:
       Secured by one-to-four-family residences                $241,227,635        $220,879,740
       Secured by other properties                               28,438,585          35,071,107
       Construction loans                                        11,412,465           8,200,507
       Other mortgage loans                                       2,084,060           1,637,720
                                                          ----------------------------------------
                                                                283,162,745         265,789,074
     Other loans:
       Automobile                                                62,089,625          51,147,640
       Mobile home                                               25,198,701          24,671,093
       Commercial                                                26,674,342          23,647,432
       Home equity and improvement                               13,570,255          11,875,308
       Other                                                     11,929,499          10,661,500
                                                          ----------------------------------------
                                                                139,462,422         122,002,973
                                                          ----------------------------------------
     Total mortgage and other loans                             422,625,167         387,792,047
Deduct:
   Undisbursed loan funds                                         4,473,780           3,971,252
   Net deferred loan origination fees and costs                     568,166             559,586
   Allowance for loan losses                                      2,217,022           1,816,944
                                                          ----------------------------------------
Totals                                                         $415,366,199        $381,444,265
                                                          ========================================
</TABLE>

Changes in the allowance for mortgage and other loan losses were as follows:
<TABLE>
<CAPTION>
                                                       Year ended December 31
                                              1996              1995             1994
                                        -----------------------------------------------------
<S>                                          <C>               <C>              <C>       
Balance at beginning of period               $1,816,944        $1,733,411       $1,661,941
   Charge-offs                                 (775,399)         (344,563)        (401,091)
   Recoveries                                   155,664            51,355           46,208
                                        -----------------------------------------------------
   Net charge-offs                             (619,735)         (293,208)        (354,883)
   Provision charged to income                1,019,813           376,741          426,353
                                        -----------------------------------------------------
Balance at end of period                     $2,217,022        $1,816,944       $1,733,411
                                        =====================================================
</TABLE>
<PAGE>
5. Loans Receivable (continued)

Interest  income on mortgage and other loans for the years ended December 31, is
as follows:
<TABLE>
<CAPTION>
                                              1996              1995             1994
                                        -----------------------------------------------------
<S>                                          <C>               <C>              <C>        
Mortgage loans                               $22,272,502       $21,039,898      $20,345,137
Other loans                                   12,362,609        10,963,085        8,834,624
                                        =====================================================
Totals                                       $34,635,111       $32,002,983      $29,179,761
                                        =====================================================
</TABLE>

6. Mortgage Banking

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
consolidated statements of financial condition. The unpaid principal balances of
mortgage loans serviced for others was  approximately  $11.3 million and $86,000
at  December  31,  1996  and  1995,  respectively.   Custodial  escrow  balances
maintained in  connection  with the foregoing  loan  servicing,  and included in
demand deposits, were approximately $46,000 at December 31, 1996.

In accordance with FAS Statement No. 122, mortgage  servicing rights of $122,925
were  capitalized  during the year ended  December 31,  1996.  The book value of
mortgage  servicing  rights was  approximately  $122,000 at December  31,  1996.
Amortization of mortgage  servicing rights was $1,456 in the year ended December
31, 1996.

The  components  of mortgage  banking  income  (included  in other  non-interest
income) are as follows:
<TABLE>
<CAPTION>
                                                       Year ended December 31
                                              1996              1995             1994
                                        -----------------------------------------------------
                                                           (In thousands)

<S>                                         <C>                 <C>         <C>        
Gain on sale of loans                       $209,458            $1,658      $         -
Loan servicing fee income, net of
   amortization                               11,406                 -                -
                                        -----------------------------------------------------
                                            $220,864            $1,658      $         -
                                        =====================================================
</TABLE>
<PAGE>
7. Premises and Equipment

Premises and equipment are summarized as follows:
<TABLE>
<CAPTION>
                                                                      December 31
                                                                1996             1995
                                                          -----------------------------------
<S>                                                          <C>                <C>       
Cost:
   Land                                                      $  1,850,427       $1,603,994
   Buildings                                                    3,604,775        3,489,538
   Leasehold improvements                                         235,714          235,714
   Furniture, fixtures and equipment                            1,833,311        1,476,645
   Construction in process (estimate to complete at
     December 31, 1996 - $2.9 million)                          7,616,060        2,172,241
                                                          -----------------------------------
                                                               15,140,287        8,978,132
Less allowances for depreciation and amortization
                                                                2,885,627        2,693,608
                                                          -----------------------------------
                                                              $12,254,660       $6,284,524
                                                          ===================================
</TABLE>

Interest capitalized on construction projects amounted to approximately $213,000
in 1996.

8. Deposits

The following  schedule sets forth interest expense for the years ended December
31 by type of savings deposit (in thousands):
<TABLE>
<CAPTION>
                                                       1996              1995             1994
                                                 ----------------- ----------------- ----------------
<S>                                                 <C>               <C>               <C>     
Checking and money market accounts                  $  1,119          $  1,126          $  1,292
Passbook accounts                                      2,036             2,139             2,220
Certificates                                          15,638            15,613            11,968
                                                 ----------------- ----------------- ----------------
                                                      18,793            18,878            15,480

Less interest capitalized                               (214)              (21)                -
                                                 ----------------- ----------------- ----------------
Totals                                               $18,579           $18,857           $15,480
                                                 ================= ================= ================
</TABLE>
<PAGE>
8. Deposits (continued)

A summary of deposit balances is as follows (in thousands):
<TABLE>
<CAPTION>
                                                                         December 31
                                                                    1996              1995
                                                              -----------------------------------
<S>                                                               <C>                <C>      
Passbooks                                                         $  68,865          $  67,069
N.O.W. accounts                                                      32,184             30,847
Money Market demand accounts                                         15,875             16,726
Certificates of deposit                                             265,601            267,137
                                                              -----------------------------------
                                                                   $382,525           $381,779
                                                              ===================================
The amount of deposits included
 above of $100,000 or more                                        $  24,631          $  23,670
                                                              ===================================
</TABLE>

At December 31, 1996,  scheduled  maturities of  certificates  of deposit are as
follows (in thousands):

1997                                    $210,075
1998                                      40,158
1999                                       8,958
2000                                       3,835
2001 and thereafter                        2,575
                                     ==============
Total                                   $265,601
                                     ==============

On September  30, 1996,  the Deposit  Insurance  Funds Act of 1996 (the Act) was
enacted.  The  Act  provided  for a  special  assessment  to be  calculated  for
depository  institutions on deposit,  accrued  interest and escrow data from the
base date of March 31,  1995.  The  assessment  of  $2,460,977  was  assessed at
September  30, 1996 and was  subsequently  paid when due to the Federal  Deposit
Insurance Corporation in November 1996.
<PAGE>
9. Advances from Federal Home Loan Bank

First  Federal  has the  ability to borrow  funds from the FHLB.  First  Federal
pledges its  single-family  residential  mortgage loan portfolio as security for
these  advances.  At December  31,  1996,  the total  available  for  collateral
amounted to approximately  $241.2 million.  Collateral must exceed borrowings by
150%. The total level of borrowing is also limited to 25% of total assets.  This
would  give  First   Federal  a  maximum   potential  to  acquire   advances  of
approximately $134.1 million from the FHLB.

The FHLB made a series of fixed rate long-term advances to First Defiance during
1992 and a  long-term  fixed  rate  advance  under the FHLB  Affordable  Housing
Program  in 1995.  The total FHLB  long-term  advances  bear a weighted  average
interest rate of 6.58% at December 31, 1996.  Future minimum  payments by fiscal
year are as follows:

1997                                                       $   971,884
1998                                                           863,945
1999                                                           769,056
2000                                                           685,639
2001                                                           612,308
Thereafter                                                   3,194,054
                                                     --------------------
Total minimum payments                                       7,096,886
Less amounts representing interest                           1,496,223
                                                     --------------------
Totals                                                      $5,600,663
                                                     ====================

<PAGE>
First Defiance also utilizes short-term advances from the FHLB to meet cash flow
needs and for  short-term  investment  purposes.  There  were  $35.2  million in
short-term  advances  outstanding  at December  31,  1996 (none at December  31,
1995).  First  Defiance  borrows  funds under a variety of programs at FHLB.  At
December 31,  1996,  $15 million was  outstanding  under First  Defiance's  REPO
Advance line of credit.  The total available under the REPO line is $30 million.
Amounts are generally  borrowed  under the REPO line on an overnight  basis.  An
additional  $15 million was borrowed  under the FHLB's Cash  Management  Advance
("CMA")  program at a variable  rate.  Amounts  borrowed  under the CMA  program
mature within 90 days. The $5.2 million of other advances are borrowed under the
FHLB's  short-term  fixed  or  LIBOR  based  programs.   Information  concerning
short-term advances is summarized as follows:
<TABLE>
<CAPTION>
                                                                 1996                1995
                                                          ----------------------------------------
<S>                                                           <C>                  <C>         
Average balance during the year                               $  8,309,801         $  8,286,290
Maximum month-end balance during the year                       35,220,000           17,000,000
Average interest rate during the year                                 5.59%               6.15%
</TABLE>

10. Postretirement Benefits

The Company sponsors a defined benefit  postretirement  plan that is intended to
supplement  Medicare  coverage and provide full medical benefits to all retirees
who have  completed 20 years of service after age 40.  Coverage for retirees and
their spouse is fully paid for by First Defiance.  Upon the retiree's death, his
or her spouse may continue their coverage for one year, after which coverage may
be continued provided the spouse pays 50% of the average cost. For employees who
complete 15 years of service  after age 40 and retire after age 55,  coverage is
provided for the retiree and their spouse for one year after which  coverage may
be continued provided the retiree pays 50% of the average cost. Deductibles paid
by retirees  are $100 per person and $200 per family.  The plan also  contains a
coinsurance provision of 20% for the first $2,000 of medical expenditures.

The plan is not  currently  funded.  The  following  table sets forth the amount
recorded in the  Company's  consolidated  statement  of  financial  condition at
December 31:
<TABLE>
<CAPTION>
                                                                     1996               1995
                                                              ---------------------------------------
<S>                                                                 <C>                <C>     
Accumulated postretirement benefit obligation:
     Retirees                                                       $270,191           $242,098
     Active employees fully eligible for benefits                    274,329            245,806
     Other active plan participants                                  190,264            170,481
                                                              ---------------------------------------
                                                                     734,784            658,385
Unrecognized net gain (loss)                                         (44,155)           (41,750)
                                                              ---------------------------------------
Accrued postretirement benefit obligation included in
   accrued interest and other expenses in consolidated
   statement of financial condition                                 $690,629           $616,635
                                                              =======================================
</TABLE>
<PAGE>
10. Postretirement Benefits (continued)

Net periodic postretirement benefit cost includes the following components:
<TABLE>
<CAPTION>
                                                                    Year ended December 31
                                                           1996              1995             1994
                                                     -----------------------------------------------------
<S>                                                       <C>               <C>              <C>    
Service cost-benefits attributable to service
   during the period                                      $43,902           $21,980          $33,536
Interest cost on accumulated postretirement benefit
   obligation                                              47,200            35,283           40,033
Net amortization and deferral                                   -            (8,807)               -
                                                     -----------------------------------------------------
Net periodic postretirement benefit cost                  $91,102           $48,456          $73,569
                                                     =====================================================
</TABLE>

For measurement purposes, an 8.5% annual rate of increase in the per capita cost
of covered  health care  benefits  was  assumed for 1996 and 1995;  the rate was
assumed to decrease gradually to 5.5% for the year 2001 and remain at that level
thereafter.  The health care cost trend rate assumption has a significant effect
on the amounts reported. To illustrate,  increasing the assumed health care cost
trend rate by 1 percentage  point for each year would  increase the  accumulated
postretirement  benefit  obligation  as of December 31, 1996 by $110,000 and the
aggregate of the service and interest cost for the year then ended by $19,000.

The  weighted   average  discount  rate  used  in  determining  the  accumulated
postretirement benefit obligation was 7.25% for 1996 and 1995 and 8.5% for 1994.

11. Pension Plan

The Company has a defined benefit pension plan covering substantially all of its
employees.  The  benefits  are  based  on years of  service  and the  employee's
compensation  during the last five years of employment.  The Company's policy is
to fund  pension  costs as  accrued  and to  amortize  past  service  costs over
approximately twenty years.
<PAGE>
11. Pension Plan (continued)

Net periodic pension cost includes the following components:
<TABLE>
<CAPTION>
                                                           Year ended December 31
                                                  1996              1995              1994
                                            -----------------------------------------------------
<S>                                               <C>               <C>               <C>     
Service cost--benefits earned during the
   period                                         $311,459          $225,175          $187,417
Interest cost on projected benefit
   obligation                                      244,186           234,485           181,135
Actual return on plan assets                        66,041          (142,619)          (22,633)
Net amortization and deferral                      (53,727)          124,958            (1,638)
                                            -----------------------------------------------------
Net periodic pension cost                         $567,959          $441,999          $344,281
                                            =====================================================

Weighted average discount rate                     5.75%              7%                7%
Rate of increase in future compensation
   levels                                          4%                 4%                4%
Expected long-term rate of return on plan
   assets                                          5.5%               5.5%              5.5%
</TABLE>
<PAGE>
11. Pension Plan (continued)

The following  table sets forth the plan's funded status and amounts  recognized
in the Company's consolidated statement of financial condition.
<TABLE>
<CAPTION>
                                                                            December 31
                                                                     1996                1995
                                                              ----------------------------------------
<S>                                                                <C>                 <C>        
Actuarial present value of benefit obligations:
   Accumulated benefit obligation, including vested benefits
     of $2,733,744 and $2,341,128                                   $3,026,043          $2,565,599
                                                              ========================================
   Projected benefit obligation for service rendered to date
                                                                    $4,849,273          $4,246,719
Plan assets (guaranteed insurance contracts and money market
   certificates) at fair value                                      (2,284,964)         (1,973,769)
                                                              ----------------------------------------
Projected benefit obligation in excess of plan
   assets                                                            2,564,309           2,272,950
Unrecognized net loss from experience different than that
   assumed and effects of changes in assumptions
                                                                    (2,350,987)         (2,159,945)
Unrecognized net obligation at transition                             (125,662)           (143,304)
Adjustment required to recognize minimum liability
                                                                       653,419             256,099
                                                              ----------------------------------------
Accrued pension liability recorded in accrued interest and
   other expenses in statement of financial condition
                                                                   $   741,079         $   225,800
                                                              ========================================
</TABLE>

12. Regulatory Matters

First   Defiance  is  subject  to  various   regulatory   capital   requirements
administered  by the federal banking  agencies.  Failure to meet minimum capital
requirements   can  initiate   certain   mandatory   and   possibly   additional
discretionary  actions by regulators  that, if  undertaken,  could have a direct
material  effect  on  First  Defiance's  financial  statements.   Under  capital
guidelines  and the regulatory  framework for prompt  corrective  action,  First
Federal must meet specific capital guidelines that involve quantitative measures
of First Federal's assets,  liabilities and certain  off-balance-sheet  items as
calculated  under  regulatory  accounting  practices.  First  Federal's  capital
amounts and  classification  are also  subject to  qualitative  judgments by the
regulators about components, risk weightings, and other factors.
<PAGE>
12. Regulatory Matters (continued)

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require First Federal to maintain minimum amounts and ratios of Tier I and total
capital to risk-weighted  assets and of Tier I capital to average assets.  As of
December  31,  1996  and  1995,   First  Federal  meets  all  capital   adequacy
requirements to which it is subject.

The  most  recent  notification  from the  Federal  Savings  and Loan  Insurance
Corporation  categorized  First Federal as well capitalized under the regulatory
framework.  To be  categorized as well  capitalized  First Federal must maintain
minimum Tangible,  Core and Risk-Based  Capital ratios as set forth in the table
below. There are no conditions or events since that notification that management
believes have changed First Federal's ranking.

The following schedule presents First Federal's  regulatory capital ratios as of
December 31, 1996 and 1995 (dollars in thousands):
<TABLE>
<CAPTION>

                                                        Regulatory Capital Standards
                                                  Actual                            Required
                                         Amount            Ratio            Amount            Ratio
                                    ----------------------------------------------------------------------
<S>                                       <C>              <C>                <C>               <C> 
As of December 31, 1996:
   Tangible Capital                      $  74,942         13.97%             $16,098           1.5%
   Core Capital                             74,942         13.97                8,049           3.0
   Risk-Based Capital                       76,617         22.43               27,332           8.0

As of December 31, 1995:
   Tangible Capital                       $102,701         20.54%             $15,002           1.5%
   Core Capital                            102,701         20.54                7,501           3.0
   Risk-Based Capital                      104,482         33.94               24,627           8.0
</TABLE>

13. Federal Income Taxes

The components of federal income tax expense are as follows:
<TABLE>
<CAPTION>
                                                          Years ended December 31
                                                  1996              1995              1994
                                            -----------------------------------------------------
<S>                                              <C>               <C>               <C>       
Current                                          $2,200,000        $2,680,000        $2,785,000
Deferred (credit)                                  (203,000)          176,000           200,000
                                            -----------------------------------------------------
                                                 $1,997,000        $2,856,000        $2,985,000
                                            =====================================================
</TABLE>
<PAGE>
13. Federal Income Taxes (continued)

The  provision  for  federal  income  taxes  differs  from that  computed at the
statutory corporate tax rate as follows:
<TABLE>
<CAPTION>
                                                          Years ended December 31
                                                  1996              1995              1994
                                            -----------------------------------------------------
<S>                                              <C>               <C>               <C>       
Tax expense at statutory rate                    $2,090,000        $2,848,000        $3,039,000
Increases (decreases) in taxes from:
   ESOP accounting                                  (76,000)           63,000            89,000
   Tax exempt interest income                       (39,000)          (41,000)          (48,000)
   Other                                             22,000           (14,000)          (95,000)
                                            -----------------------------------------------------
Totals                                           $1,997,000        $2,856,000        $2,985,000
                                            =====================================================
</TABLE>
<PAGE>
13. Federal Income Taxes (continued)

Deferred  federal  income  taxes  reflect  the  net  tax  effects  of  temporary
differences between the carrying amounts of assets and liabilities for financial
reporting  purposes  and the amounts used for income tax  purposes.  Significant
components  of  First   Defiance's   deferred  federal  income  tax  assets  and
liabilities as of December 31, 1996 and 1995 are as follows:
<TABLE>
<CAPTION>
                                                                     December 31
                                                                1996             1995
                                                          -----------------------------------
<S>                                                          <C>                <C>      
Deferred federal income tax assets:
   Net unrealized losses on
     available-for-sale securities                           $   203,000        $  78,000
   Allowance for loan losses                                     218,000          184,000
   Postretirement benefit costs                                  233,000          208,000
   Deferred compensation and 
     management recognition plans                                403,000          163,000
   Deferred loan origination fees and
     costs (net)                                                       -            6,000
   Other                                                         105,000           54,000
                                                          -----------------------------------
Total deferred federal income tax assets                       1,162,000          693,000

Deferred federal income tax liabilities:
   FHLB stock dividends                                          532,000          461,000
   Deferred loan origination fees and costs (net)                 80,000                -
   Other                                                               -           10,000
                                                          -----------------------------------
Total deferred federal income tax liabilities                    612,000          471,000
                                                          ===================================
Net deferred federal income tax assets                       $   550,000         $222,000
                                                          ===================================
</TABLE>

No valuation allowance was required at December 31, 1996 or 1995.

Retained earnings at December 31, 1996 include financial  statement tax bad debt
reserves of $10.6 million.  The Small Business Job Protection Act of 1996 passed
on August 20, 1996 eliminated the special bad debt deduction  previously granted
solely to thrifts.  This results in the  recapture  of past taxes for  permanent
deductions  arising from the  "applicable  excess  reserve,"  which is the total
amount of First Federal's  reserve over its base year reserve as of December 31,
1987. The recapture tax is to be paid in six equal annual installments beginning
after December 31, 1996. However, deferral of these
<PAGE>
13. Federal Income Taxes (continued)

payments will be permitted  for up to two years,  contingent  upon  satisfying a
specified mortgage  origination test for 1996 and/or 1997. At December 31, 1996,
First Federal had $1.037 million in excess of the base year  reserves.  Deferred
taxes have been  provided  related to this item.  No provision is required to be
made for the $9.52 million of base year reserves.

14. Employee Stock Ownership and Management Recognition Plans

The Company has established an Employee Stock  Ownership Plan ("ESOP")  covering
all  employees  age 21 or older who have at least one year of credited  service.
The ESOP will be funded by First Defiance's contributions made in cash or common
stock.  Benefits  may be paid either in shares of common  stock or in cash.  The
Company accounts for its ESOP in accordance with Statement of Position 93-6.

In conjunction  with First Federal's  initial  offering of common stock in 1993,
the ESOP borrowed  $1,600,000  from an unaffiliated  lender to purchase  160,000
shares of First  Federal  common stock  (exchanged  for 345,443  shares of First
Defiance  stock in 1995).  The remaining  loan was paid in  connection  with the
Reorganization.  Also in conjunction with the Reorganization,  the ESOP acquired
an additional 518,153 shares of common stock of the Company.

First  Defiance  makes  contributions  to the ESOP in amounts  sufficient to pay
obligations  maturing under the loan made to the ESOP. As principal and interest
on the loan is paid,  shares are released  from  collateral  and  committed  for
allocation to active employees,  based on the proportion of debt service paid in
the year.  Shares held by the ESOP which have not been  released for  allocation
are  reported as stock  acquired by the ESOP plan in the  statement of financial
condition.  As shares are released,  First Defiance reports compensation expense
equal to the  average  fair  value of the  shares  over the  period in which the
shares were earned.  Also, the shares are included in average shares outstanding
for earnings per share computations.  Dividends on allocated shares are recorded
as a reduction of retained  earnings and  dividends  on  unallocated  shares are
recorded as a  reduction  of the loan and accrued  interest.  ESOP  compensation
expense  was  $735,000,   $582,000  and  $571,100  for  1996,   1995  and  1994,
respectively.  As of December 31, 1996,  274,584 ESOP shares have been  released
for  allocation of which  260,576 were  allocated to  participants.  The 589,012
unreleased shares have a fair value of $7.3 million at December 31, 1996.
<PAGE>
14. Employee Stock Ownership and Management Recognition Plans (continued)

The  Shareholders  of  First  Defiance   approved  and  established   Management
Recognition  Plans ("MRP") in 1993 and 1996 to provide  directors,  officers and
employees  with a  proprietary  interest  in  First  Defiance  as  incentive  to
contribute  to its  success.  Cash  was  contributed  to the MRP in the  form of
prepaid  compensation  amounting to $800,000 in 1993 and $2,817,452 in 1996. The
$800,000 contributed in 1993 was used to purchase 80,000 shares of First Federal
common stock  (exchanged for 172,722  shares of First  Defiance  common stock in
1995). The $2,817,452 contributed in 1996 was used to purchase 259,076 shares of
First Defiance common stock.  At the discretion of a committee  appointed by the
Board of Directors, all 172,722 shares acquired in 1993 were granted on July 19,
1993. Also at the committee's  discretion,  204,462 shares acquired in 1996 were
granted on April 19, 1996 and 20,200  shares were granted on July 15, 1996.  The
shares vest at a rate of 20% per year over 5 years. First Defiance is amortizing
the prepaid  compensation and recording additions to stockholder's equity as the
shares vest.  Compensation expense attributable to the MRP amounted to $741,722,
$164,838 and $251,936 in 1996, 1995 and 1994, respectively.

15. Incentive Stock Option Plans

First Defiance has  established  incentive  stock option plans for its directors
and its employees and has reserved 1,056,810 shares of common stock for issuance
under the  plans.  A total of 754,560  shares are  reserved  for  employees  and
302,250  shares are reserved  for  directors.  As of December 31, 1996,  894,339
options  (662,037 for employees and 232,302 for directors)  have been granted at
option prices based on the market value of the underlying shares on the date the
options  were  granted.  The  362,303  options  granted  under the 1993 plan are
currently  excercisable  while the 532,036  options  granted under the 1996 plan
vest at 20% per year  beginning in 1997.  All options expire ten years from date
of grant. All options granted to date are considered compensatory stock options.

As previously discussed, First Defiance accounts for stock options in accordance
with APB 25.  The  following  proforma  information  regarding  net  income  and
earnings per share  assumes the adoption of Statement  No. 123 for stock options
granted  subsequent to December 31, 1994. The estimated fair value of the option
is 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 for 1996: risk-free interest rate of
6.62%;  a dividend  yield of 2.66%;  volatility  factors of the expected  market
price of First Defiance's common stock of .341% and a weighted-average  expected
life of 7.35 years.
<PAGE>
15. Incentive Stock Option Plans (continued)

Based upon the above  assumptions,  pro forma net income and  earnings per share
for the year ended December 31, 1996 are $3,783,000  and $.38,  respectively  if
the fair value  provision  of Statement  No. 123 had been used.  No options were
granted in 1995,  thus pro forma  disclosures  are not  required.  The pro forma
effects for 1996 are not likely to be  representative  of the pro forma  effects
for future years.

Because  Statement No. 123 is applicable only to options  granted  subsequent to
Decem-ber 31, 1994,  options granted prior to December 31, 1994 do not have fair
value pro forma information provided.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
First  Defiance's  employee  stock  options have  characteristics  significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.
<PAGE>
15. Incentive Stock Option Plans (continued)

The following table summarizes stock option activity for 1996 and 1995:
<TABLE>
<CAPTION>
                                                   1996                                 1995
                                    -----------------------------------  -----------------------------------
                                                       Range of                             Range of
                                       Option           Option              Option           Option
                                       Shares           Prices              Shares           Prices
                                    ------------------------------------------------------------------------
                                       <S>        <C>                       <C>           <C>
Outstanding at January 1, 1996         325,456       $4.63 to $6.95         326,534       $4.63 to $6.95
Granted                                582,836    $10.375 to $10.6875             -             -
Exercised                              (12,953)          4.63                  (539)          4.63
Expired or cancelled                    (1,000)         10.50                  (539)          4.63
                                    ------------------------------------------------------------------------
Outstanding at December 31, 1996
   (all exercisable)                   894,339     $4.63 to $10.6875        325,456       $4.63 to $6.95
                                    ========================================================================

Exercisable to:
   2004                                312,503      $4.63 to $6.95          325,456      $4.63 to $6.95
   2006                                581,836    $10.375 to $10.6875
                                    ------------------------------------------------------------------------
                                       894,339     $4.63 to $10.6875        325,456      $4.63 to $6.95
                                    ========================================================================
Available for future grant at
   December 3l                         162,471                               96,633
                                    ========================================================================
</TABLE>
<PAGE>
16. Condensed Financial Statements of First Defiance Financial Corp.
    (Parent Only)

First Defiance  Financial Corp. was organized in June 1995 and began  operations
on September 29, 1995.  The Company's  balance sheet as of December 31, 1996 and
1995 and related statements of income and cash flows for the year ended December
31, 1996 and from inception to December 31, 1995 are as follows:
<TABLE>
<CAPTION>
                                                                             December 31,
Balance Sheet                                                         1996                  1995
                                                              --------------------------------------------
<S>                                                              <C>                 <C>              
Assets
Cash and cash equivalents                                        $       344,476     $         221,328
Investment securities available-for-sale                               6,927,616            25,500,000
Investment in First Federal Savings and Loan                          74,558,462           102,549,568
Subordinated debt receivable from First Federal Savings and
   Loan                                                               30,000,000                     -
Loan receivable from First Federal Employee Stock Ownership
   Plan                                                                5,438,254             5,897,208
Other assets                                                              36,442               141,054
                                                              --------------------------------------------
Total assets                                                        $117,305,250          $134,309,158
                                                              ============================================

Liabilities and Stockholders' Equity
Accrued liabilities                                              $       740,588       $       802,669
Stockholders' equity                                                 116,564,662           133,506,489
                                                              --------------------------------------------
Total liabilities and stockholders' equity                          $117,305,250          $134,309,158
                                                              ============================================
<CAPTION>
                                                                   Year ended       
                                                                  December 31,        September 29, 1995 
                                                                      1996           to December 31, 1995
                                                              --------------------------------------------
<S>                                                               <C>                 <C>             
Statement of Income
Interest income                                                   $      955,190      $         96,675
Interest on loan to ESOP                                                 499,044               131,654
Gain on sale of investments                                               25,527                     -
Noninterest expense                                                     (582,384)              (72,814)
                                                              --------------------------------------------
Income before income taxes and equity in
   earnings of subsidiary                                                897,377               155,515
Income tax expense                                                       363,000                20,000
                                                              --------------------------------------------
Income before equity in earnings of subsidiary                           534,377               135,515
Equity in earnings of First Federal Savings and
   Loan                                                                3,616,665             1,732,273
                                                              ============================================
Net income                                                        $    4,151,042        $    1,867,788
                                                              ============================================
<PAGE>
<CAPTION>
16. Condensed Financial Statements of First Defiance Financial Corp. (Parent Only) (continued)

                                                                                    
                                                                   Year ended       
                                                                  December 31,        September 29, 1995 
                                                                      1996           to December 31, 1995
                                                              --------------------------------------------
<S>                                                               <C>                   <C>           
Statement of Cash Flows
Operating activities
Net income                                                        $    4,151,042        $    1,867,788
Adjustments to reconcile net income to net cash provided by
   operating activities:
     Gain on sale of securities                                          (25,527)                    -
     Deferred federal income taxes (credit)                              (37,000)                    -
     Equity in earnings of First Federal Savings and Loan
                                                                      (3,616,665)           (1,732,273)
     Dividends received from subsidiary                               30,000,000            25,560,806
     Change in other assets and liabilities                               74,028               (59,315)
                                                              --------------------------------------------
Net cash provided by operating activities                             30,545,878            25,637,006

Investing activities
Loan to subsidiary                                                   (30,000,000)                    -
Proceeds from sale of available-for-sale securities                   27,247,132                     -
Investment in subsidiary                                                       -           (57,103,142)
Loan to ESOP                                                                   -            (5,981,530)
Principal payments received on ESOP loan                                 458,954                84,322
Purchase of available-for-sale securities                             (8,602,422)          (25,500,000)
                                                              --------------------------------------------
Net cash used in investing activities                                (10,896,336)          (88,500,350)

Financing activities
Proceeds from sale of common stock                                             -            63,084,672
Stock options exercised                                                   59,972                     -
Purchase of common stock for treasury                                (16,815,187)                    -
Cash dividends paid                                                   (2,771,179)                    -
                                                              --------------------------------------------
Net cash (used in) provided by financing activities                  (19,526,394)           63,084,672
                                                              --------------------------------------------

Net increase in cash and cash equivalents                                123,148               221,328
Cash equivalents at beginning of year                                    221,328                     -
                                                              --------------------------------------------
Cash equivalents at end of year                                  $       344,476       $       221,328
                                                              ============================================

Noncash financing activities--cash dividends
   declared but not paid                                         $       757,675       $       720,928
                                                              ============================================
</TABLE>
<PAGE>
17. Fair Value Statement of Consolidated Financial Condition

The following is a  comparative  condensed  consolidated  statement of financial
condition  based on carrying and estimated fair values of financial  instruments
as of December 31, 1996 and 1995 (dollars in  thousands).  In cases where quoted
market  prices  are not  available,  fair  values are based on  estimates  using
present value or other valuation techniques.  Those techniques are significantly
affected by the assumptions  used,  including the discount rate and estimates of
future cash flows. In that regard,  the derived fair value  estimates  cannot be
substantiated by comparison to independent markets and, in many cases, could not
be realized in immediate  settlement of the  instrument.  Statement of Financial
Accounting  Standards  No.  107,  "Disclosures  about  Fair  Value of  Financial
Instruments"   excludes  certain  financial  instruments  and  all  nonfinancial
instruments from its disclosure  requirements.  Accordingly,  the aggregate fair
value amounts  presented do not represent the underlying value of First Defiance
Financial Corp.
<TABLE>
<CAPTION>
                                            December 31, 1996                     December 31, 1995
                                    -----------------------------------  ------------------------------------
                                        Carrying         Estimated           Carrying          Estimated
                                         Value          Fair Values            Value          Fair Values
                                    -------------------------------------------------------------------------
<S>                                     <C>              <C>                 <C>               <C>       
Assets
Cash and cash equivalents               $    4,752       $    4,752          $    8,685        $    8,685
Investment securities                      103,344          103,732             119,113           119,733
Loans, net                                 415,925          417,977             385,203           380,760
                                    -------------------------------------------------------------------------
                                           524,021         $526,461             513,001          $509,178
                                                     ==================                    ==================
Other assets                                19,390                               12,549
                                    =================                    ==================
Total assets                              $543,411                             $525,550
                                    =================                    ==================

Liabilities and stockholders'
equity
Deposits                                  $382,525         $383,273            $381,779          $382,808
Advances from Federal Home Loan
   Bank                                     40,821           41,000               6,842             6,661
                                    -------------------------------------------------------------------------
                                           423,346         $424,273             388,621          $389,469
                                                     ==================                    ==================
Other liabilities                            3,500                                3,423
                                    -----------------                    ------------------
                                           426,846                              392,044
Stockholders' equity                       116,565                              133,506
                                    -----------------                    ------------------
Total liabilities and
   stockholders' equity                   $543,411                             $525,550
                                    =================                    ==================
</TABLE>
<PAGE>
18. Quarterly Consolidated Results of Operations (Unaudited)

The following is a summary of the quarterly  consolidated  results of operations
for 1996 and 1995 (amounts in thousands, except per share data):
<TABLE>
<CAPTION>
                                                           1996 Three months ended
                                        March 31          June 30        September 30      December 31
                                    ----------------------------------------------------------------------
<S>                                      <C>              <C>               <C>              <C>    
Interest income                          $10,237          $10,254           $10,263          $10,503
Interest expense                           4,895            4,778             4,782            5,004
                                    ----------------------------------------------------------------------
Net interest income                        5,342            5,476             5,481            5,499

Provision for loan losses                    163              181               264              412
                                    ----------------------------------------------------------------------
Net interest income after
   provision for loan losses               5,179            5,295             5,217            5,087

Gain on sale of securities                     -                -                 -               26
Non-interest income                          308              284               366              343
Non-interest expenses                      3,201            3,113             5,963            3,680
                                    ----------------------------------------------------------------------
Income (loss) before income taxes
                                           2,286            2,466              (380)           1,776

Income taxes (credit)                        751              791              (145)             600
                                    ----------------------------------------------------------------------
Net income (loss)                       $  1,535         $  1,675          $   (235)        $  1,176
                                    ======================================================================
Earnings (loss) per share               $   0.15         $   0.16          $  (0.02)        $   0.12
                                    ======================================================================
Average shares outstanding                10,506           10,257             9,830            9,382
                                    ======================================================================
<PAGE>
<CAPTION>
18. Quarterly Consolidated Results of Operations (Unaudited) (continued)

                                                           1995 Three months ended
                                        March 31          June 30        September 30      December 31
                                    ----------------------------------------------------------------------
<S>                                     <C>              <C>               <C>               <C>    
Interest income                         $  9,143         $  9,376          $  9,740          $10,306
Interest expense                           4,701            5,054             5,406            5,128
                                    ----------------------------------------------------------------------
Net interest income                        4,442            4,322             4,334            5,178

Provision for loan losses (credit)
                                              80              107               246              (59)
                                    ----------------------------------------------------------------------
Net interest income after
   provision for loan losses               4,362            4,215             4,088            5,237

Loss on sale of securities                    75                -                 -                -
Non-interest income                          229              234               263              384
Non-interest expenses                      2,580            2,590             2,618            2,772
                                    ----------------------------------------------------------------------
Income before income taxes                 1,936            1,859             1,733            2,849

Income taxes                                 660              630               585              981
                                    ----------------------------------------------------------------------
Net income                              $  1,276         $  1,229          $  1,148         $  1,868
                                    ======================================================================
Earnings per share                      $    .12         $    .12          $    .11         $    .18
                                    ======================================================================
Average shares outstanding                10,324           10,385            10,447           10,480
                                    ======================================================================
</TABLE>

                                                                    Exhibit 21.1

             List of Subsidiaries of First Defiance Financial Corp.



First Federal Savings and Loan

First Defiance Service Company

                                                                    Exhibit 23.1





                         Consent of Independent Auditors

We consent to the  incorporation  by reference in this Annual Report (Form 10-K)
of First Defiance Financial Corp. of our report dated January 17, 1997, included
in the 1996 Annual Report to Shareholders of First Defiance Financial Corp.

We also consent to the incorporation by reference in the Registration  Statement
(Form S-8)  pertaining to the 1993 Stock  Incentive Plan and the 1993 Directors'
Stock Option Plan of First Defiance  Financial Corp. of our report dated January
17,  1997,  with  respect  to the  consolidated  financial  statements  of First
Defiance  Financial  Corp.  incorporated by reference in the Annual Report (Form
10-K) for the Year ended December 31, 1996.


                                                              Ernst & Young LLP


Toledo, Ohio
March 25, 1997

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           3,102
<INT-BEARING-DEPOSITS>                           1,650
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     77,407
<INVESTMENTS-CARRYING>                          25,937
<INVESTMENTS-MARKET>                            26,325
<LOANS>                                        415,925
<ALLOWANCE>                                      2,217
<TOTAL-ASSETS>                                 543,411
<DEPOSITS>                                     382,525
<SHORT-TERM>                                    35,220
<LIABILITIES-OTHER>                                  0
<LONG-TERM>                                      5,601
                                0
                                          0
<COMMON>                                            95
<OTHER-SE>                                     116,470
<TOTAL-LIABILITIES-AND-EQUITY>                 543,411
<INTEREST-LOAN>                                 34,635
<INTEREST-INVEST>                                6,430
<INTEREST-OTHER>                                   192
<INTEREST-TOTAL>                                41,257
<INTEREST-DEPOSIT>                              18,579
<INTEREST-EXPENSE>                              19,459
<INTEREST-INCOME-NET>                           21,798
<LOAN-LOSSES>                                    1,020
<SECURITIES-GAINS>                                  25
<EXPENSE-OTHER>                                 15,958
<INCOME-PRETAX>                                  6,148
<INCOME-PRE-EXTRAORDINARY>                       4,151
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,151
<EPS-PRIMARY>                                      .42
<EPS-DILUTED>                                      .42
<YIELD-ACTUAL>                                    8.12
<LOANS-NON>                                        411
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,817
<CHARGE-OFFS>                                      775
<RECOVERIES>                                       156
<ALLOWANCE-CLOSE>                                2,217
<ALLOWANCE-DOMESTIC>                             2,217
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission