SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q
                   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter Ended                       March 31, 2004
                      ----------------------------------------------------------

Commission File Number                      0-12938
                       ---------------------------------------------------------

                              Invacare Corporation
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Ohio                                            95-2680965
- -------------------------------                 -------------------------------
(State or other jurisdiction of                 (IRS Employer Identification No)
incorporation or organization)

               One Invacare Way, P.O. Box 4028, Elyria, Ohio 44036
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                 (440)329-6000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

- --------------------------------------------------------------------------------
(Former  name,  former  address and former  fiscal  year,  if change  since last
report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 12 or 15 (d) of the Securities  Exchange Act of 1934 (the
"Exchange  Act") 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 the registrant is an accelerated filer (as defined in
Rule 12b-2 of the Act). Yes  X           No
                           -----         -----

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

As of May 4, 2004, the company had 30,151,851  Common Shares and 1,112,023 Class
B Common Shares outstanding.

<page>
                              INVACARE CORPORATION

                                      INDEX


Part I.  FINANCIAL INFORMATION:                                         Page No.
- ------------------------------                                          --------

Item 1. Financial Statements (Unaudited)

         Condensed Consolidated Balance Sheet -

                  March 31, 2004 and December 31, 2003.........................3

         Condensed Consolidated Statement of Earnings -

                  Three Months Ended March 31, 2004 and 2003...................4

         Condensed Consolidated Statement of Cash Flows -

                  Three Months Ended March 31, 2004 and 2003...................5

         Notes to Condensed Consolidated Financial

                  Statements - March 31, 2004..................................6

Item 2.  Management's Discussion and Analysis of

                  Financial Condition and Results of Operations...............10

Item 3.  Quantitative and Qualitative Disclosure of Market Risk...............15

Item 4.  Controls and Procedures..............................................16

Part II.  OTHER INFORMATION:
- ---------------------------

Item 1.  Legal Proceedings....................................................16

Item 2.  Change in Securities and Use of Proceeds.............................16

Item 6.  Exhibits and Reports on Form 8-K.....................................16

SIGNATURES....................................................................17


                                       2

Part I.  FINANCIAL INFORMATION
Item 1.           Financial Statements (Unaudited)
<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
                      Condensed Consolidated Balance Sheet

                                                                                        March 31,           December 31,
                                                                                             2004                   2003
                                                                                             ----                   ----
<s>                                                                                           <c>                    <c>
                                                                                       (unaudited)
ASSETS                                                                                           (In thousands)
- ------
CURRENT ASSETS
..........Cash and cash equivalents                                                         $4,459                $16,074
..........Marketable securities                                                                224                    214
..........Trade receivables, net                                                           263,033                255,534
..........Installment receivables, net                                                       7,067                  7,755
..........Inventories, net                                                                 131,522                130,979
..........Deferred income taxes                                                             26,065                 24,573
..........Other current assets                                                              32,498                 39,593
                                                                                         --------               --------
..........         TOTAL CURRENT ASSETS                                                    464,868                474,722

OTHER ASSETS                                                                               59,088                 53,263
OTHER INTANGIBLES                                                                          19,625                 14,678
PROPERTY AND EQUIPMENT, NET                                                               154,641                150,051
GOODWILL                                                                                  442,229                415,499
                                                                                         --------               --------
..........         TOTAL ASSETS                                                         $1,140,451             $1,108,213
                                                                                       ==========             ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
..........Accounts payable                                                                $121,863               $110,178
..........Accrued expenses                                                                  85,296                 97,148
..........Accrued income taxes                                                              21,458                 19,107
..........Current maturities of long-term obligations                                        2,163                  2,171
                                                                                         --------               --------
..........         TOTAL CURRENT LIABILITIES                                               230,780                228,604

LONG-TERM DEBT                                                                            232,398                232,038

OTHER LONG-TERM OBLIGATIONS                                                                36,530                 34,383

SHAREHOLDERS' EQUITY
..........Preferred shares                                                                       -                      -
..........Common shares                                                                      7,737                  7,686
..........Class B common shares                                                                278                    278
..........Additional paid-in-capital                                                       115,438                109,015
..........Retained earnings                                                                490,925                477,113
..........Accumulated other comprehensive earnings                                          55,220                 45,941
..........Unearned compensation on stock awards                                             (2,195)                (1,458)
..........Treasury shares                                                                  (26,660)               (25,387)
                                                                                         --------               --------
..........         TOTAL SHAREHOLDERS' EQUITY                                              640,743                613,188
                                                                                         --------               --------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                             $1,140,451             $1,108,213
                                                                                       ==========             ==========
</table>
See notes to condensed consolidated financial statements.

                                       3
<page>
                           INVACARE CORPORATION AND SUBSIDIARIES Condensed
                          Consolidated Statement of Earnings - (unaudited)


                                                         Three Months Ended
(In thousands except per share data)                         March 31,
                                                      2004                 2003
                                                  --------             --------
Net sales                                         $321,343             $276,673
Cost of products sold                              227,964              196,222
                                                  --------             --------
    Gross Profit                                    93,379               80,451
Selling, general and administrative expense         71,238               60,520
Interest expense                                     2,759                2,700
Interest income                                     (1,659)              (1,036)
                                                  --------             --------
    Earnings before Income Taxes                    21,041               18,267
Income taxes                                         6,840                6,010
                                                  --------             --------
    NET EARNINGS                                  $ 14,201             $ 12,257
                                                  ========             ========
    DIVIDENDS DECLARED PER
       COMMON SHARE                                  .0125                .0125
                                                  ========             ========

Net Earnings per Share - Basic                      $ 0.46               $ 0.40
                                                  ========             ========
Weighted Average Shares Outstanding - Basic         31,094               30,830
                                                  ========             ========
Net Earnings per Share - Assuming Dilution          $ 0.44               $ 0.39
                                                  ========             ========
Weighted Average Shares Outstanding -
   Assuming Dilution                                32,272               31,431
                                                  ========             ========

See notes to condensed consolidated financial statements.

                                       4

<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
          Condensed Consolidated Statement of Cash Flows - (unaudited)
                                                                                                        Three Months Ended
                                                                                                             March 31,
                                                                                                       2004             2003
                                                                                                       ----             ----
<s>                                                                                                     <c>              <c>
OPERATING ACTIVITIES                                                                                      (In  thousands)
         Net earnings                                                                              $ 14,201          $ 12,257
         Adjustments to reconcile net earnings to
              net cash provided by operating activities:
              Depreciation and amortization                                                           6,997             6,600
              Provision for losses on trade and installment receivables                               1,518             2,633
              Provision for deferred income taxes                                                       536                76
              Provision for other deferred liabilities                                                  717               661
         Changes in operating assets and liabilities:
              Trade receivables                                                                         184            (5,722)
              Inventories                                                                             5,980              (382)
              Other current assets                                                                    2,368             6,377
              Accounts payable                                                                        7,872            (3,657)
              Accrued expenses                                                                      (13,716)            1,032
                 Other deferred liabilities                                                           3,668              (631)
                                                                                                     ------            ------
                  NET CASH PROVIDED BY OPERATING ACTIVITIES                                          30,325            19,244

INVESTING ACTIVITIES
         Purchases of property and equipment                                                         (8,355)           (3,775)
         Installment sales contracts, net                                                               (41)            3,441
         Other long term assets                                                                      (2,395)           (2,130)
         Business acquisitions, net of cash acquired                                                (31,078)           (1,836)
         Other                                                                                          843              (812)
                                                                                                     ------            ------
                  NET CASH USED FOR INVESTING ACTIVITIES                                            (41,026)           (5,112)

FINANCING ACTIVITIES
         Proceeds from revolving lines of credit and long-term borrowings                           107,236            84,233
         Payments on revolving lines of credit, long-term debt
               and capital lease obligations                                                       (111,119)          (98,355)
         Proceeds from exercise of stock options                                                      3,664               220
         Purchases of treasury stock                                                                      -            (8,344)
         Payment of dividends                                                                          (389)             (364)
                                                                                                     ------            ------
                  NET CASH USED FOR FINANCING ACTIVITIES                                               (608)          (22,610)
Effect of exchange rate changes on cash                                                                (306)              819
                                                                                                     ------            ------
Decrease in cash and cash equivalents                                                               (11,615)           (7,659)
Cash and cash equivalents at beginning of period                                                     16,074            13,086
                                                                                                     ------            ------
Cash and cash equivalents at end of period                                                          $ 4,459          $  5,427
                                                                                                     ======            ======
</table>
See notes to condensed consolidated financial statements.

                                       5



                      INVACARE CORPORATION AND SUBSIDIARIES
                         Notes to Condensed Consolidated
                              Financial Statements
                                   (Unaudited)
                                 March 31, 2004

Nature of Operations - Invacare Corporation and its subsidiaries  ("Invacare" or
the "company") is the leading home medical  equipment  manufacturer in the world
based on its  distribution  channels,  the breadth of its  product  line and net
sales.  The company  designs,  manufactures and distributes an extensive line of
medical  equipment  for the home health care,  retail and extended care markets.
The  company's  products  include  standard  manual  wheelchairs,  motorized and
lightweight prescription wheelchairs, seating and positioning systems, motorized
scooters,  patient  aids,  home  care  beds,  low  air  loss  therapy  products,
respiratory products and distributed products.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the  company and its  majority  owned  subsidiaries  and include all
adjustments,  which  were of a normal  recurring  nature,  necessary  to present
fairly  the  financial  position  of the  company  as of March 31,  2004 and the
results of its  operations  for the three  months ended March 31, 2004 and 2003,
respectively, and changes in its cash flows for the three months ended March 31,
2004 and 2003, respectively. Certain foreign subsidiaries are consolidated using
a February 29 quarter end. The results of operations  for the three months ended
March 31, 2004, are not necessarily indicative of the results to be expected for
the full year. All significant intercompany transactions are eliminated.

Use of  Estimates  - The  consolidated  financial  statements  are  prepared  in
conformity with accounting  principles  generally accepted in the United States,
which require  management  to make  estimates  and  assumptions  that affect the
amounts  reported in the financial  statements and  accompanying  notes.  Actual
results may differ from these estimates.

Business Segments - The company reports its results of operations  through three
primary business segments based on geographical area: North America,  Europe and
Australasia.  The three reportable segments represent operating groups that sell
products in different geographic regions.

The North America  segment  includes net sales from the  following  five primary
product lines: standard,  rehab, distributed,  respiratory,  and continuing care
products.  The Europe and Australasia  segments  include net sales from the same
product lines with the  exception of  distributed  products.  Each business also
includes net sales from the home health care, retail and extended care markets.

The company  evaluates  performance  and allocates  resources based on profit or
loss from  operations  before  income  taxes for each  reportable  segment.  The
accounting  policies  of each  segment  are the same as those for the  company's
consolidated  financial  statements.  Intersegment  net sales and  transfers are
based on the costs to manufacture plus a reasonable  profit element.  Therefore,
intercompany  profit or loss on  intersegment  net sales and  transfers  are not
considered  in  evaluating  segment  performance.  Intersegment  net  sales  for
reportable  segments was  $19,343,000 for the three months ended March 31, 2004,
and $15,729,000 for the same period in the preceding year.

                                       6
<page>
The information by segment is as follows (in thousands):

                                                         Three Months Ended
                                                              March 31,
                                                      2004                2003
                                                      ----                ----
   Revenues
        North America                             $237,283            $200,383
        Europe                                      69,338              62,439
        Australasia                                 14,722              13,851
                                                   -------             -------
        Consolidated                              $321,343            $276,673
                                                   =======             =======

   Earnings (loss) before income taxes
        North America                              $21,871             $16,108
        Europe                                       1,140               2,320
        Australasia                                    437               1,266
        All Other *                                 (2,407)             (1,427)
                                                   -------             -------
        Consolidated                               $21,041             $18,267
                                                   =======             =======

*    Consists  of the  domestic  export  unit,  unallocated  corporate  selling,
     general and administrative  costs, the Invacare captive insurance unit, and
     intercompany  profits  which  do not  meet the  quantitative  criteria  for
     determining reportable segments.

Net Earnings Per Common Share - The following  table sets forth the  computation
of basic and diluted net earnings per common share for the periods indicated.

                                                        Three Months Ended
                                                            March 31,
                                                     2004                2003
                                                     ----                ----
                                                 (In thousands, except per share
                                                  data)
Basic
   Average common shares outstanding               31,094              30,830

   Net earnings                                   $14,201             $12,257

   Net earnings per common share                  $  0.46             $  0.40

Diluted
   Average common shares outstanding               31,094              30,830
   Stock options and awards                         1,178                 601
                                                   ------              ------
   Average common shares assuming dilution         32,272              31,431

   Net earnings                                   $14,201             $12,257

   Net earnings per common share                  $  0.44             $  0.39

                                       7
<page>
Concentration of Credit Risk - The company  manufactures and distributes durable
medical equipment and supplies to the home health care, retail and extended care
markets.  The company  performs credit  evaluations of its customers'  financial
condition.  Prior to December  2000,  the company  leased  equipment  to certain
customers for periods  ranging from 6 to 39 months.  In December 2000,  Invacare
entered into an agreement with DLL, a third party financing company,  to provide
all future lease financing to Invacare's  customers.  The DLL agreement provides
for direct leasing between DLL and the Invacare customer.  The company retains a
limited recourse obligation ($30,243,000 at March 31, 2004) to DLL for events of
default under the contracts  (total balance  outstanding of $76,919,000 at March
31, 2004).  Accordingly,  the company  monitors the collections  status of these
contracts and has provided  amounts for estimated  losses in its  allowances for
doubtful accounts.

Substantially all of the company's receivables are due from health care, medical
equipment  dealers and long term care facilities  located  throughout the United
States,  Australia,  Canada,  New Zealand and Europe.  A significant  portion of
products  sold to dealers,  both  foreign and  domestic,  is  ultimately  funded
through  government  reimbursement  programs such as Medicare and  Medicaid.  In
addition, the company has seen a significant shift in reimbursement to customers
from managed care entities. As a consequence, changes in these programs can have
an adverse  impact on dealer  liquidity  and  profitability.  Credit  losses are
provided for in the financial statements.

Goodwill and Other Intangibles - The change in goodwill reflected on the balance
sheet from  December 31, 2003 to March 31, 2004 was the result of two  strategic
acquisitions  with an increase in goodwill of  $17,929,000 in North America with
the balance attributable to currency translation.

The total  cost for two of the 2003  acquisitions  excludes  certain  contingent
consideration  that  has  not  yet  been  determined.  As  part  of the  Carroll
Healthcare,  Inc.  purchase  agreement,  the  company  agreed to pay  additional
consideration  based upon earnings  before  interest,  taxes,  depreciation  and
amortization  from  September 1, 2003 through August 31, 2004  calculated  under
Canadian  generally  accepted  accounting  principles  with no  defined  maximum
amount.  Pursuant to the Motion Concepts,  Inc. purchase agreement,  the company
agreed to pay contingent  consideration  based upon earnings before interest and
taxes over the three  years  subsequent  to the  acquisition  up to a maximum of
approximately  $16,000,000.  When  the  contingencies  related  to  both  of the
acquisitions are settled,  any additional  consideration  paid will increase the
respective purchase price and reported goodwill.

All of the  company's  other  intangible  assets  have  definite  lives  and are
amortized over their useful lives,  except for $4,767,000 related to trademarks,
which have indefinite  lives. As of March 31, 2004 and December 31, 2003,  other
intangibles consisted of the following (in thousands):

                            March 31, 2004                 December 31, 2003
                    ---------------------------      ---------------------------

                    Historical      Accumulated      Historical      Accumulated
                          Cost     Amortization            Cost     Amortization
                        ------     ------------          ------     ------------
  License agreements    $6,464           $4,616          $6,455          $4,464
  Customer lists         9,865            1,110           6,105             936
  Trademarks             4,767                -           4,268               -
  Patents                2,357            1,173           2,180           1,109
  Other                  4,445            1,374           3,406           1,227
                        ------            -----           -----           -----
                       $27,898           $8,273         $22,414          $7,736
                        ======           ======         =======          ======

Amortization  expense  related to other  intangibles  was  $537,000 in the first
quarter of 2004 and is estimated to be $2,147,000  in 2005,  $1,631,000 in 2006,
$1,323,000 in 2007, $1,230,000 in 2008 and $1,444,000 in 2009.

                                       8
<page>
Accounting   for   Stock-Based   Compensation   -  The  company   utilizes   the
disclosure-only provisions of Statement of Financial Accounting Standards (SFAS)
No. 123, Accounting for Stock-Based Compensation.  Accordingly,  the company has
not recognized  compensation cost for non-qualified  stock options.  The company
does record, however, compensation cost on restricted common shares based on the
vesting periods. Had compensation cost for the company's stock option plans been
determined based on the fair value at the grant date for awards in 2004 and 2003
consistent  with the  provisions of SFAS No. 123, the company's net earnings and
earnings  per share would have been reduced to the pro forma  amounts  indicated
below (in thousands, except per share data):

                                                              Three Months Ended
                                                                  March 31,
                                                              2004         2003
                                                              ----         ----
Net earnings - as reported *                               $14,201      $12,257
Less:  compensation expense determined based on the
       fair-value method for all awards granted at
       market value, net of related tax effects                953        1,141
                                                            ------       ------
Net earnings - pro forma                                   $13,248      $11,116
                                                           =======      =======

Earnings per share as reported - basic                       $0.46        $0.40
Earnings per share as reported - assuming dilution           $0.44        $0.39

Pro forma earnings per share - basic                         $0.43        $0.36
Pro forma earnings per share - assuming dilution             $0.41        $0.35

* Includes stock compensation expense, net of tax, on
  restricted awards granted without cost to recipients of:    $114          $77

Warranty  Costs - Generally,  the  company's  products are covered by warranties
against defects in material and workmanship for periods up to six years from the
date of sale to the customer.  Certain components carry a lifetime  warranty.  A
provision for estimated warranty cost is recorded at the time of sale based upon
actual experience. The company continuously assesses the adequacy of its product
warranty accrual and makes adjustments as needed.

The following is a  reconciliation  of the changes in accrued warranty costs for
the reporting period (in thousands):

   Balance as of January 1, 2004                                       $ 12,688
   Warranties provided during the period                                  1,762
   Settlements made during the period                                    (3,037)
   Changes in liability for pre-existing warranties during
       the period, including expirations                                    126
                                                                         ------
   Balance as of March 31, 2004                                         $11,539
                                                                         ======

                                       9
<page>
Comprehensive  Earnings  - Total  comprehensive  earnings  were as  follows  (in
thousands):

                                                              Three Months Ended
                                                                  March 31,
                                                              2004         2003
                                                              ----         ----
  Net earnings                                             $14,201      $12,257
  Foreign currency translation gain                         10,324       21,559
  Unrealized gain (loss) on available for sale securities       10          (21)
  Current period unrealized loss on cash flow hedges        (1,055)        (852)
                                                            ------        ------
  Total comprehensive earnings                             $23,480      $32,943
                                                            ======       ======

Inventories - Inventories consist of the following components (in thousands):

                                              March 31,             December 31,
                                                   2004                    2003
                                                   ----                    ----
       Raw materials                           $ 45,533                $ 41,573
       Work in process                           15,187                  18,711
       Finished goods                            70,802                  70,695
                                                -------                 -------
                                               $131,522                $130,979
                                                =======                 =======

The final  inventory  determination  under the LIFO method is made at the end of
each  fiscal  year  based  on the  inventory  levels  and  cost at  that  point;
therefore,  interim LIFO  determinations are based on management's  estimates of
expected year-end inventory levels and costs.

Property and  Equipment - Property and  equipment  consist of the  following (in
thousands):

                                                    March 31,      December 31,
                                                         2004              2003
                                                         ----              ----
       Land, buildings and improvements              $ 68,824          $ 67,364
       Machinery and equipment                        225,598           216,459
       Furniture and fixtures                          21,771            20,737
       Leasehold improvements                          15,587            14,946
                                                      -------           -------
                                                      331,780           319,506
       Less allowance for depreciation               (177,139)         (169,455)
                                                      -------           -------
                                                    $ 154,641         $ 150,051
                                                      =======           =======


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

The following  discussion and analysis  should be read in  conjunction  with our
Condensed  Consolidated  Financial Statements and related notes thereto included
elsewhere in this  Quarterly  Report on Form 10-Q and our Current Report on Form
8-K filed on April 15, 2004.

                                       10

OUTLOOK

The company is  continuing to execute its strategic  plans and  consistent  with
prior guidance for 2004, the company  expects net sales to increase  between 12%
and 14% and  earnings  per share  between  $2.45 and  $2.55.  Excluding  foreign
currency and  acquisitions,  the net sales increase is expected to be between 8%
and 10%.  For the second  quarter,  the  company  expects  net sales to increase
between 15% and 17% and  earnings  per share  between  $0.53 and $0.57.  In late
March 2004, the Centers for Medicare and Medicaid  Services (CMS)  retracted its
December 2003 bulletin  restricting  Medicare  coverage of power wheelchairs for
seniors and people with  disabilities.  Although we are hopeful that this change
in the  rules  will  lead to more  stability  and  predictability  in the  power
wheelchair market and should return  reimbursement  levels to be consistent with
those of previous years, much uncertainty  remains.  CMS continues to scrutinize
this area and Congressional  inquiries regarding the eligibility and pricing for
power  wheelchairs are being conducted.  The company has taken a leadership role
in cooperating  with the various  agencies to help eliminate  Medicare fraud and
abuse,  while also defending the rights of Americans to have appropriate  access
to medically necessary items, including power wheelchairs.

RESULTS OF OPERATIONS

NET SALES

Net sales for the three months ended March 31, 2004 were $321,343,000,  compared
to  $276,673,000  for the same period a year ago,  representing  a 16% increase.
Foreign currency translation and acquisitions accounted for 6% and 8% of the net
sales increase for the quarter,  respectively.  Excluding the impact of currency
and  acquisitions,  net sales growth was driven primarily by volume increases in
North America.

North American Operations

North American net sales, consisting of Rehab (power wheelchairs,  custom manual
wheelchairs,  personal mobility and seating and  positioning),  Standard (manual
wheelchairs,  personal  care,  home care beds,  low air loss therapy and patient
transport),   Continuing   Care  (beds  and  furniture),   Respiratory   (oxygen
concentrators,  aerosol therapy, sleep, homefill and associated respiratory) and
Distributed  (ostomy,  incontinence,  diabetic,  wound  care and  other  medical
supplies) products,  increased 18% for the quarter. The increase for the quarter
was principally due to net sales increases in Respiratory  products (38%), Rehab
products (22%),  Continuing Care products (93%) and Distributed  products (33%),
which were partially  offset by declines in Standard  products (11%).  Excluding
acquisitions,  Rehab product net sales increased by 10%, Continuing Care product
net sales  increased  by 5% and  Distributed  products  increased by 19% for the
quarter.  Respiratory  growth  was  largely  due to  strong  performance  in the
HomeFill(TM) oxygen system product line and oxygen  concentrators.  Rehab growth
was  driven  by  increased  sales of  custom  power  products  led by the  Storm
Series(R)  TDX(TM) power wheelchair which offset slower sales of power products,
resulting from the tightening by the Centers for Medicare and Medicaid  Services
of power wheelchair  eligibility rules for seniors and people with disabilities.
Net sales of Standard  products  continued to decline primarily due to continued
pricing pressures.

                                       11

European Operations

European net sales increased 11% to $69,338,000 for the three months ended March
31, 2004 from  $62,439,000 for the three months ended March 31, 2003.  Adjusting
for the impact of foreign currency translation,  European net sales decreased 5%
for the quarter,  when compared to the same period a year ago,  primarily due to
continued  pricing pressure in Germany and reduced funding in other key markets.
Adjusting for foreign currency and  acquisitions,  net sales declined 9% for the
quarter.

Australasia Operations

The Australasia  operations  consists of Invacare  Australia,  which imports and
distributes  the  entire  line  of  Invacare   products  and   manufactures  and
distributes the Rollerchair line of custom power  wheelchairs and Pro Med lifts;
Dynamic Controls,  a New Zealand manufacturer of electronic operating components
used in power wheelchairs and scooters; and Invacare New Zealand, a manufacturer
of  wheelchairs  and  beds and a  distributor  of a wide  range of home  medical
equipment.  Australasian  net sales increased 6% to $14,722,000 from $13,851,000
in the first quarter.  Adjusting for the impact of foreign currency translation,
Australasian net sales decreased 14% for the quarter,  when compared to the same
period a year ago.  This  sales  decline  was  primarily  due to lower  sales of
microprocessor  controllers,  resulting from a global slowdown in the production
of power wheelchairs.

GROSS PROFIT

Gross profit as a percentage of net sales for the three month period ended March
31,  2004 was 29.1%,  unchanged  from the same period a year ago.  The  positive
impact of  continuing  cost  reduction  initiatives  on gross  margin was offset
primarily by ongoing  competitive  pricing pressures and by an increase in sales
mix towards lower margin  products.  North American  margins improved by .4 of a
percentage  point for the first three months of the year to 29.5%  compared with
29.1% in the  same  period  in the  prior  year  principally  as a result  of an
increase in higher margin  continuing care and rehab products and continued cost
reductions.  Gross margin in Europe  improved year to date by .7 of a percentage
point primarily due to favorable sales mix towards higher margin products,  cost
reductions  and  favorable  foreign  currency   translation.   Gross  margin  in
Australasia  declined by 10.0 percentage points largely due to unfavorable sales
mix towards lower margin products in the company's Dynamic Controls  subsidiary,
reduced  volumes  and  unfavorable   foreign  currency  associated  with  normal
operating transactions.

SELLING, GENERAL AND ADMINISTRATIVE

Selling, general and administrative expense as a percentage of net sales for the
three months ended March 31, 2004 was 22.2% compared to 21.9% in the same period
a year ago. The dollar  increase was  $10,718,000 or 17.7% for the quarter.  The
increase  largely was due to  acquisitions,  foreign  currency  translation  and
higher distribution and commission costs due to higher sales volumes.  Excluding
the impact of foreign currency  translation and acquisitions,  selling,  general
and  administrative  expense increased 4.8% for the quarter compared to the same
period a year ago.

North American selling,  general and administrative cost increased $7,113,000 or
16.6% for the  quarter  compared  to the same  period a year ago,  with  foreign
currency  translation  accounting  for  approximately  1% of the  increase.  The
overall dollar increase for the quarter primarily  resulted from acquisitions as
well as higher distribution and commission costs. European selling,  general and
administrative  cost increased  $4,027,000 or 25.9% for the quarter  compared to
the same period a year ago, with foreign  currency  accounting  for 69.4% of the

                                       12
<page>
overall dollar increase.  The remaining  increase was primarily  attributable to
additional programs to re-establish sales growth.  Australasian selling, general
and  administrative  cost declined $422,000 or 19.4% for the quarter compared to
the first quarter of 2003, principally as a result of continued expense control.

INTEREST

For the quarter,  interest expense was comparable to the same period a year ago.
Interest  income for the  quarter  increased  by  $623,000  compared to the same
period a year ago due to an increase in loan  origination  fees received from De
Lage Landen Inc.

INCOME TAXES

The company had an effective  tax rate of 32.5% for the three month period ended
March 31, 2004, compared with 32.9% for the same period a year ago.

LIQUIDITY AND CAPITAL RESOURCES

The  company's   reported  level  of  long-term   debt  increased   $360,000  to
$232,398,000 for the three months ended March 31, 2004. The company continues to
maintain an adequate  liquidity position to fund its working capital and capital
requirements through its bank lines of credit and working capital management. As
of March 31, 2004, the company had  approximately  $312,665,000  available under
its  lines of  credit.  Under the most  restrictive  covenant  of the  company's
borrowing  arrangements,  the  company  has  the  capacity  to  borrow  up to an
additional $265,517,000 as of March 31, 2004.

The company's borrowing  arrangements contain covenants with respect to interest
coverage,  net worth,  dividend  payments,  working capital,  and funded debt to
capitalization,  as defined in the company's bank  agreements and agreement with
its note holders.  As of March 31, 2004, the company was in compliance  with all
covenant requirements.

CAPITAL EXPENDITURES

The company had no material capital  expenditure  commitments  outstanding as of
March 31, 2004. The company expects to continue to invest in capital projects at
a rate that equals or exceeds depreciation and amortization in order to maintain
and improve the  company's  competitive  position.  The company  estimates  that
capital  investments  for 2004 will be  approximately  $35,000,000.  The company
believes  that its balances of cash and cash  equivalents,  together  with funds
generated from operations and existing  borrowing  facilities will be sufficient
to  meet  its  operating  cash   requirements   and  to  fund  required  capital
expenditures for the foreseeable future.

CASH FLOWS

Cash flows provided by operating activities were $30,325,000 for the first three
months of 2004  compared  to  $19,244,000  in the  first  quarter  of 2003.  The
increase  in  operating  cash flows for the first  three  months of the year was
largely due to improved profits,  decreased  inventory  resulting from increased
revenues  and  increased   accounts  payable  resulting  from  extended  payment
schedules to suppliers,  partially offset by decreased accrued expenses, whereas
accounts receivable and inventory increased and accounts payable declined in the
first quarter of last year.

                                       13
<page>
Cash used for investing activities was $41,026,000 for the first three months of
2004  compared to  $5,112,000  in 2003.  The increase was  primarily  due to the
acquisition  of two  companies  during the first  quarter of 2004 and  increased
capital expenditures.

Cash used for  financing  activities  was $608,000 for the first three months of
2004 compared to cash used of $22,610,000 in 2003.  Financing activities for the
first three  months of 2004 were  impacted by a decrease  in the  company's  net
long-term  borrowings of $3,883,000 as a result of continued  debt payments that
was  principally  offset by the  acquisition  of two companies  during the first
quarter of 2004.

The  effect of  foreign  currency  translation  and  acquisitions  may result in
amounts  being shown for cash flows in the Condensed  Consolidated  Statement of
Cash Flows that are  different  from the  changes  reflected  in the  respective
balance sheet captions.

DIVIDEND POLICY

On March 11, 2004,  the company's  Board of Directors  declared a quarterly cash
dividend of $0.0125 per Common  Share to  shareholders  of record as of April 1,
2004, to be paid on April 5, 2004.  At the current rate,  the cash dividend will
amount to $0.05 per Common Share on an annual basis.

CRITICAL ACCOUNTING POLICIES

The consolidated  financial  statements  include accounts of the company and all
majority-owned   subsidiaries.   The  preparation  of  financial  statements  in
conformity with accounting  principles  generally  accepted in the United States
requires  management to make estimates and assumptions in certain  circumstances
that  affect  amounts  reported  in  the  accompanying   consolidated  financial
statements  and related  footnotes.  In preparing  these  financial  statements,
management has made its best estimates and judgments of certain amounts included
in the financial statements, giving due consideration to materiality.  There has
been no change in the company's critical accounting policies as disclosed in its
Form 10-K  filed for the year ended  December  31,  2003.  In  addition,  no new
critical  accounting  policies  have been  adopted in the first three  months of
2004. The company does not believe that there is a substantial  likelihood  that
materially   different  amounts  would  be  reported  related  to  its  critical
accounting policies. However,  application of these accounting policies involves
the exercise of judgment and use of assumptions as to future  uncertainties and,
as a result, actual results could differ from these estimates.

RECENTLY ADOPTED ACCOUNTING POLICIES

Accounting for Variable Interest Entities
In  January  2003,  the FASB  issued  Interpretation  No. 46,  Consolidation  of
Variable  Interest  Entities  (FIN 46),  which was revised in December 2003 and,
which among  other  things,  deferred  the  implementation  date of FIN 46 until
periods after March 15, 2004. This interpretation  requires  consolidation of an
entity if the  company is  subject  to a  majority  of the risk of loss from the
variable interest entity's (VIE) activities or entitled to receive a majority of
the entity's  residual  returns,  or both. A company that  consolidates a VIE is
known as the primary  beneficiary of that entity.

                                       14
<page>
As of March 31,  2004,  the company had an  investment  in a  development  stage
company, which is currently pursuing FDA approval to market a product focused on
the  treatment  of  post-stroke  shoulder  pain in the  United  States.  The net
advances and investment  recorded on the company's books is  approximately  $3.3
million at March 31, 2004.  Based on the  provisions of FIN 46 and the company's
analysis,  it has determined that it is not currently the primary beneficiary of
this development stage company.  The company will re-evaluate  whether or not it
is the  primary  beneficiary  if and  when  changes  occur  with  the VIE or the
company's association with the VIE as outlined by FIN 46.

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The company is exposed to market risk  through  various  financial  instruments,
including  fixed rate and  floating  rate debt  instruments.  The  company  uses
interest  rate swap  agreements  to  mitigate  its  exposure  to  interest  rate
fluctuations. Based on March 31, 2004 debt levels, a 1% change in interest rates
would impact interest expense by  approximately  $1,774,000 over the next twelve
months.  Additionally,  the company operates  internationally and as a result is
exposed to foreign currency  fluctuations.  Specifically,  the exposure includes
intercompany  loans and third party sales or  payments.  In an attempt to reduce
this exposure, foreign currency forward contracts are utilized. The company does
not believe that any potential loss related to these financial instruments would
have a material adverse effect on the company's  financial  condition or results
of operations.

FORWARD-LOOKING STATEMENTS

The statements contained in this Form 10-Q constitute forward-looking statements
within the meaning of the "Safe  Harbor"  provisions  of the Private  Securities
Litigation Reform Act of 1995. Terms such as "will," "should," "plan," "intend,"
"expect,"  "continue,"  "believe,"  "anticipate"  and "seek," as well as similar
comments,  are  forward-looking in nature.  Actual results and events may differ
significantly  from  those  expressed  or  anticipated  as a result of risks and
uncertainties  which  include,  but are not limited to, the  following:  pricing
pressures,  the  success  of the  Company's  ongoing  efforts  to reduce  costs,
increasing raw material costs, the  consolidations  of health care customers and
competitors,  government  reimbursement  issues (including those that affect the
sales of and margins on product,  along with the  viability of  customers),  the
ability to design, manufacture,  distribute and achieve market acceptance of new
products  with  higher  functionality  and lower  costs,  the effect of offering
customers  competitive  financing  terms,  Invacare's  ability  to  successfully
identify,  acquire and integrate  acquisition  candidates,  the  difficulties in
managing and operating businesses in many different foreign  jurisdictions,  the
timely completion of facility consolidations,  the vagaries of any litigation or
regulatory  investigations  that the Company may be or become involved in at any
time, the  difficulties in acquiring and maintaining a proprietary  intellectual
property ownership  position,  the overall economic,  market and industry growth
conditions (including, the impact that acts of terrorism may have on such growth
conditions),  foreign  currency and interest rate risks,  Invacare's  ability to
improve  financing  terms  and  reduce  working  capital,  as well as the  risks
described  from time to time in Invacare's  reports as filed with the Securities
and Exchange  Commission.  We undertake no  obligation to review or update these
forward-looking statements or other information contained herein.

Item 3. Quantitative and Qualitative Disclosure of Market Risk.

The information called for by this item is provided under the same caption under
Item 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations.

                                       15
<page>
Item 4. Controls and Procedures.

As of March 31, 2004, an evaluation was  performed,  under the  supervision  and
with the participation of the company's  management,  including the CEO and CFO,
of the  effectiveness  of the design and operation of the  company's  disclosure
controls and procedures.  Based on that  evaluation,  the company's  management,
including the CEO and CFO, concluded that the company's  disclosure controls and
procedures  were  effective  as of March 31, 2004 in ensuring  that  information
required  to be  disclosed  by the  company in the  reports it files and submits
under the Exchange Act is recorded,  processed,  summarized and reported, within
the time periods  specified in the Commission's  rules and forms.  There were no
changes in the company's internal control over financial reporting that occurred
during the company's most recent fiscal quarter that have  materially  affected,
or are reasonably likely to materially  affect,  the company's  internal control
over financial reporting.

Part II.  OTHER INFORMATION

Item 1. Legal Proceedings

On March 5, 2004, Respironics,  Inc. and its subsidiary,  RIC Investments,  Inc.
(collectively,  "Respironics"),  filed a patent infringement lawsuit against the
company in the United States District Court,  Western  District of Pennsylvania.
The  complaint  alleges  that  Invacare's  Polaris(TM)  EX(TM) CPAP  (Continuous
Positive Airway Pressure) device,  which features  Invacare's own patent-pending
SoftX(TM) technology,  infringes on 11 patents held by Respironics.  Respironics
is seeking unspecified  monetary damages and injunctive relief. The company does
not believe the  Invacare(R)  Polaris(TM)  EX(TM) CPAP  infringes  on any of the
Respironics'  patents and we have filed an answer to Respironics'  complaint and
denied all claims.  While the  company is unable at the present  time to predict
the timing or impact of the  ultimate  outcome of this  litigation,  the company
will vigorously defend its position.

Item 2. Change in Securities and Use of Proceeds

On August 17, 2001, the Board of Directors authorized the company to purchase up
to 2,000,000  common shares.  To date, the company has purchased  526,300 shares
with authorization  remaining to purchase 1,473,700 more shares. The company did
not repurchase any common shares in the first quarter of 2004.

Item 6. Exhibits

         A         Exhibits:
                   Official Exhibit No.
                           31.1           Certification of the Chief Executive
                                          Officer pursuant to Section 302 of the
                                          Sarbanes-Oxley Act of 2002 (filed
                                          herewith).
                           31.2           Certification of the Chief Financial
                                          Officer pursuant to Section 302 of the
                                          Sarbanes-Oxley Act of 2002 (filed
                                          herewith).
                           32.1           Certification of the Chief Executive
                                          Officer pursuant to 18 U.S.C. Section
                                          1350, as adopted pursuant to Section
                                          906 of the Sarbanes-Oxley Act of 2002
                                          (furnished herewith).
                           32.2           Certification of the Chief Financial
                                          Officer pursuant to 18 U.S.C. Section
                                          1350, as adopted pursuant to Section
                                          906 of the Sarbanes-Oxley Act of 2002
                                          (furnished herewith).

                                       16
<page>
         B          Reports on Form 8-K:

                         A Form 8-K was furnished on January 22, 2004 under Item
                    12, Results of Operations and Financial Condition.  The Form
                    8-K contained Invacare's earnings release, dated January 22,
                    2004,  which disclosed the company's  results for the fourth
                    quarter and year ended December 31, 2003.


                                   SIGNATURES

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

                                     INVACARE CORPORATION


                                     By:/s/ Gregory C. Thompson
                                     -----------------------------------------
                                     Gregory C. Thompson
                                     Senior Vice President and
                                     Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

Date:  May 7, 2004

                                       17