SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q
(Mark One)

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

For the quarterly period ended             September 30, 2004
                               -------------------------------------------------

                                       or

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

For the transition period from                      to
                               -------------------------------------------------

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

                              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 November 5, 2004, the company had  30,114,677  Common Shares and 1,111,965
Class B Common Shares outstanding.
<page>
                              INVACARE CORPORATION

                                      INDEX


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

Item 1. Financial Statements (Unaudited)

         Condensed Consolidated Balance Sheet -

                  September 30, 2004 and December 31, 2003.....................3

         Condensed Consolidated Statement of Earnings -

                  Three and Nine Months Ended September 30, 2004 and 2003......4

         Condensed Consolidated Statement of Cash Flows -

                  Nine Months Ended September 30, 2004 and 2003................5

         Notes to Condensed Consolidated Financial

                  Statements - September 30, 2004..............................6

Item 2.  Management's Discussion and Analysis of

                  Financial Condition and Results of Operations...............12

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........21

Item 4.  Controls and Procedures..............................................21

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

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds..........21

Item 6.  Exhibits.............................................................21

SIGNATURES....................................................................22

                                       2



Part I.  FINANCIAL INFORMATION
Item 1...         Financial Statements
<table>
<caption>
                                          INVACARE CORPORATION AND SUBSIDIARIES
                                           Condensed Consolidated Balance Sheet
                                                                                    September 30,           December 31,
                                                                                             2004                   2003
<s>                                                                                           <c>                    <c>
                                                                                          -------                -------
                                                                                       (unaudited)
ASSETS                                                                                             (In thousands)
- ------
CURRENT ASSETS
..........Cash and cash equivalents                                                         $2,840                $16,074
..........Marketable securities                                                                190                    214
..........Trade receivables, net                                                           262,193                255,534
..........Installment receivables, net                                                      13,390                  7,755
..........Inventories, net                                                                 145,804                130,979
..........Deferred income taxes                                                             25,987                 24,573
..........Other current assets                                                              27,703                 39,593
                                                                                          -------                -------
..........         TOTAL CURRENT ASSETS                                                    478,107                474,722

OTHER ASSETS                                                                               56,451                 53,263
OTHER INTANGIBLES                                                                          20,519                 14,678
INVESTMENT IN WP DOMUS GMBH                                                               229,349                      -
PROPERTY AND EQUIPMENT, NET                                                               161,502                150,051
GOODWILL                                                                                  501,197                415,499
                                                                                          -------                -------
..........         TOTAL ASSETS                                                         $1,447,125             $1,108,213
                                                                                       ==========             ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
..........Accounts payable                                                                $123,817               $110,178
..........Accrued expenses                                                                 143,058                 97,148
..........Accrued income taxes                                                              21,692                 19,107
..........Current maturities of long-term obligations                                       43,096                  2,171
                                                                                          -------                -------
..........         TOTAL CURRENT LIABILITIES                                               331,663                228,604

LONG-TERM DEBT                                                                            400,299                232,038

OTHER LONG-TERM OBLIGATIONS                                                                41,767                 34,383

SHAREHOLDERS' EQUITY
..........Preferred shares                                                                       -                      -
..........Common shares - par $0.25                                                          7,752                  7,686
..........Class B common shares - par $0.25                                                    278                    278
..........Additional paid-in-capital                                                       117,548                109,015
..........Retained earnings                                                                530,700                477,113
..........Accumulated other comprehensive earnings                                          50,025                 45,941
..........Unearned compensation on stock awards                                             (1,770)                (1,458)
..........Treasury shares                                                                  (31,137)               (25,387)
                                                                                          -------                -------
..........         TOTAL SHAREHOLDERS' EQUITY                                              673,396                613,188
                                                                                          -------                -------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                             $1,447,125             $1,108,213
                                                                                       ==========             ==========
</table>
See notes to condensed consolidated financial statements.

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


                                                                   Three Months Ended                  Nine Months Ended
(In thousands except per share data)                                   September 30,                     September 30,
                                                                   2004             2003             2004             2003
                                                                -------          -------          -------           -------
<s>                                                                 <c>              <c>              <c>               <c>
Net sales                                                      $349,507         $327,366       $1,010,138         $904,153
Cost of products sold                                           243,431          228,914          708,559          637,416
                                                                -------          -------          -------          -------
    Gross profit                                                106,076           98,452          301,579          266,737
Selling, general and administrative expense                      71,230           66,983          216,214          191,092
Interest expense                                                  3,850            2,987            8,904            8,343
Interest income                                                  (1,618)          (1,330)          (3,892)          (3,799)
                                                                -------          -------          -------          -------
    Earnings before income taxes                                 32,614           29,812           80,353           71,101
Income taxes                                                     10,085            9,805           25,600           23,390
                                                                -------          -------          -------          -------

    NET EARNINGS                                               $ 22,529         $ 20,007         $ 54,753         $ 47,711
                                                                =======          =======          =======          =======
    DIVIDENDS DECLARED PER
       COMMON SHARE                                               .0125            .0125            .0250            .0375
                                                                =======          =======          =======          =======

Net Earnings per Share - Basic                                   $ 0.72           $ 0.65           $ 1.76           $ 1.55
                                                                =======          =======          =======          =======
Weighted Average Shares Outstanding - Basic                      31,122           30,845           31,120           30,825
                                                                =======          =======          =======          =======
Net Earnings per Share - Assuming Dilution                       $ 0.70           $ 0.63           $ 1.70           $ 1.51
                                                                =======          =======          =======          =======
Weighted Average Shares Outstanding -
   Assuming Dilution                                             32,283           31,752           32,272           31,602
                                                                =======          =======          =======          =======
</table>

See notes to condensed consolidated financial statements.

                                       4

<table>
<caption>
                                                      INVACARE CORPORATION AND SUBSIDIARIES
                                         Condensed Consolidated Statement of Cash Flows - (unaudited)
                                                                                                      Nine Months Ended
                                                                                                         September 30,
                                                                                                     2004             2003
                                                                                                  -------          -------
<s>                                                                                                   <c>              <c>
OPERATING ACTIVITIES                                                                                    (In  thousands)
         Net earnings                                                                            $ 54,753          $47,711
         Adjustments to reconcile net earnings to
              net cash provided by operating activities:
              Depreciation and amortization                                                        22,283           19,911
              Provision for losses on trade and installment receivables                             8,285            9,303
              Provision for deferred income taxes                                                       -              452
              Provision for other deferred liabilities                                              2,137            1,947
         Changes in operating assets and liabilities:
              Trade receivables                                                                   (11,622)         (28,720)
              Inventories                                                                          (8,530)          (8,124)
              Other current assets                                                                  3,475             (414)
              Accounts payable                                                                     10,116           13,981
              Accrued expenses                                                                     (5,936)          15,093
              Other deferred liabilities                                                            2,076            1,848
                                                                                                  -------          -------
                  NET CASH PROVIDED BY OPERATING ACTIVITIES                                        77,037           72,988

INVESTING ACTIVITIES
         Purchases of property and equipment                                                      (28,924)         (17,172)
         Installment sales contracts, net                                                          (1,857)           6,355
         Other long term assets                                                                    (3,354)          (2,485)
         Business acquisitions, net of cash acquired                                             (262,679)         (70,555)
         Other                                                                                     (2,262)           1,559
                                                                                                  -------          -------
                  NET CASH USED FOR INVESTING ACTIVITIES                                         (299,076)         (82,298)

FINANCING ACTIVITIES
         Proceeds from revolving lines of credit and long-term borrowings                         635,662          342,693
         Payments on revolving lines of credit, long-term debt
               and capital lease obligations                                                     (426,220)        (339,686)
         Proceeds from exercise of stock options                                                    5,267            2,677
         Purchases of treasury stock                                                               (4,430)          (8,345)
         Payment of dividends                                                                      (1,103)          (1,130)
                                                                                                  -------          -------
                  NET CASH PROVIDED (USED) FOR FINANCING ACTIVITIES                               209,176           (3,791)
Effect of exchange rate changes on cash                                                              (371)           2,373
                                                                                                  -------          -------
Decrease in cash and cash equivalents                                                             (13,234)         (10,728)
Cash and cash equivalents at beginning of period                                                   16,074           13,086
                                                                                                  -------          -------
Cash and cash equivalents at end of period                                                       $  2,840          $ 2,358
                                                                                                  =======          =======
</table>
See notes to condensed consolidated financial statements.

                                       5

                      INVACARE CORPORATION AND SUBSIDIARIES
                         Notes to Condensed Consolidated
                              Financial Statements
                                   (Unaudited)
                               September 30, 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.  The company is directly affected
by government  regulation and reimbursement  policies in virtually every country
in which it operates.  Changes in  regulations  and heath care policy take place
frequently  and can impact  the size,  growth  potential  and  profitability  of
products sold in each market.

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  September  30,  2004,  the
results of its operations for the three and nine months ended September 30, 2004
and 2003, respectively,  and changes in its cash flows for the nine months ended
September  30,  2004  and  2003,  respectively.  Certain  foreign  subsidiaries,
represented by the European segment, are consolidated using an August 31 quarter
end. As such, the results of WP Domus GmbH have not been consolidated as further
explained in the Acquisition  footnote.  The results of operations for the three
and nine months ended  September  30, 2004,  respectively,  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,
inter  company  profit or loss on  intersegment  net sales and transfers are not
considered  in  evaluating  segment  performance.  Intersegment  net  sales  for
reportable  segments  was  $20,312,000  and  $60,691,000  for the three and nine

                                       6
<page>
months ended September 30, 2004,  respectively,  and $20,722,000 and $55,314,000
for the same periods in the preceding year.

The information by segment is as follows (in thousands):
<table>
<caption>
                                                                      Three Months Ended                 Nine Months Ended
                                                                         September 30,                      September 30,
                                                                     2004             2003               2004            2003
                                                                   ------           ------             ------          ------
<s>                                                                   <c>               <c>               <c>             <c>
   Revenues from external customers
        North America                                            $251,457         $232,829           $737,780        $646,202
        Europe                                                     79,889           73,839            224,633         205,020
        Australasia                                                18,161           20,698             47,725          52,931
                                                                   ------           ------             ------          ------
        Consolidated                                             $349,507         $327,366         $1,010,138        $904,153
                                                                 ========         ========         ==========        ========

   Earnings (loss) before income taxes
        North America                                             $27,990          $21,056            $73,753         $54,520
        Europe                                                      4,984            6,399              9,427          13,014
        Australasia                                                   874            2,695              1,551           5,973
        All Other *                                                (1,234)            (338)            (4,378)         (2,406)
                                                                  -------            -----            -------         -------
        Consolidated                                              $32,614          $29,812            $80,353         $71,101
                                                                  =======          =======            =======         =======
</table>
*    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.
<table>
<caption>
                                                                      Three Months Ended                 Nine Months Ended
                                                                         September 30,                      September 30,
                                                                     2004             2003               2004            2003
                                                                   ------           ------             ------          ------
<s>                                                                   <c>               <c>               <c>             <c>
                                                                               (In thousands, except per share data)
Basic
   Average common shares outstanding                               31,122           30,845             31,120          30,825

   Net earnings                                                   $22,529          $20,007            $54,753         $47,711

   Net earnings per common share                                   $  .72          $  0.65            $  1.76         $  1.55

Diluted
   Average common shares outstanding                               31,122           30,845             31,120          30,825
   Stock options and awards                                         1,161              907              1,152             777
                                                                   ------           ------             ------          ------
   Average common shares assuming dilution                         32,283           31,752             32,272          31,602

   Net earnings                                                   $22,529          $20,007            $54,753         $47,711

   Net earnings per common share                                   $  .70          $  0.63            $  1.70         $  1.51

</table>
                                       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  financed  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
the  majority  of  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  ($40,287,000  at September 30,
2004)  to  DLL  for  events  of  default  under  the  contracts  (total  balance
outstanding  of  $92,965,000  at  September  30,  2004).   Financial  Accounting
Standards  Board  (FASB)  Interpretation  No.  45,  Guarantor's  Accounting  and
Disclosure  Requirements  for  Guarantees,   Including  Indirect  Guarantees  of
Indebtedness of Others,  requires the company to record a guarantee liability as
it relates to the limited recourse obligation. As such, the company has recorded
a liability for this guarantee obligation.  The company monitors the collections
status of these contracts and has provided  amounts for estimated  losses in its
allowances for doubtful accounts in accordance with FASB  Interpretation  No. 5,
Accounting  for  Contingencies.  Credit losses are provided for in the financial
statements.

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 also 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.  In
addition,  reimbursement  guidelines  in the home  health care  industry  have a
substantial impact on the nature and type of equipment an end user can obtain as
well as the timing of reimbursement  and, thus,  affect the product mix, pricing
and payment patterns of the company's customers.

Goodwill and Other Intangibles - The change in goodwill reflected on the balance
sheet  from  December  31,  2003  to  September  30,  2004  was  the  result  of
acquisitions  representing  an  increase in  goodwill  of  $78,649,000  in North
America with the balance attributable to currency translation.

The total  cost for two of the 2003  acquisitions  excluded  certain  contingent
consideration.  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  (U.S. GAAP used for company  reporting  purposes) in accordance with
the purchase  agreement with no defined maximum  amount.  The payment amount was
finalized in October 2004 at 74,667,000 Canadian Dollars and paid on October 29,
2004. As of September 30, 2004, the U.S. dollar  equivalent amount was estimated
at  $59,000,000,  which was  reflected on the  consolidated  balance sheet as an
increase to goodwill and an increase to accrued expenses.

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.  Based on the current and projected  results for the first year, no
contingent  consideration  is expected to be paid for the first year  portion of
the earn-out. When the contingency is settled, any additional consideration paid
will increase the purchase price and reported goodwill.

                                       8
<page>
The contingent  consideration  related to both  acquisitions is not deemed to be
compensation  expense  as the  consideration  was a product  of the  arms-length
negotiation   process,   represents  a  dollar   amount  in  excess  of  typical
compensation agreements in place prior to the acquisition,  is payable in direct
proportion to the seller's equity ownership  interests and is not dependent upon
future employment by the sellers during the contingency period.

All of the  company's  other  intangible  assets  have  definite  lives  and are
amortized over their useful lives,  except for $4,904,000 related to trademarks,
which have  indefinite  lives.  As of September  30, 2004 and December 31, 2003,
other intangibles consisted of the following (in thousands):
<table>
<caption>
                                                September 30, 2004                   December 31, 2003
                                                ------------------                   -----------------
                                           Historical         Accumulated       Historical        Accumulated
                                                 Cost        Amortization             Cost       Amortization
                                           ----------        ------------       ----------       ------------
<s>                                                <c>                <c>              <c>                 <c>
  License agreements                            $6,492             $4,902           $6,455             $4,464
  Customer lists                                10,018              1,577            6,105                936
  Trademarks                                     4,904                  -            4,268                  -
  Patents                                        4,032              1,332            2,180              1,109
  Other                                          4,496              1,612            3,406              1,227
                                                 -----              -----            -----              -----
                                               $29,942             $9,423          $22,414             $7,736
                                               =======             ======          =======             ======
</table>
Amortization  expense  related to other  intangibles  was  $660,000 in the third
quarter of 2004,  $1,687,000 for the nine months ended September 30, 2004 and is
estimated to be  $2,261,000  in 2005,  $1,840,000  in 2006,  $1,728,000 in 2007,
$1,662,000 in 2008 and $1,441,000 in 2009.

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):
<table>
<caption>
                                                                      Three Months Ended                 Nine Months Ended
                                                                         September 30,                      September 30,
                                                                     2004             2003               2004            2003
                                                                   ------           ------             ------          ------
<s>                                                                   <c>               <c>               <c>             <c>
   Net earnings - as reported *                                   $22,529          $20,007            $54,753         $47,711
   Less:  compensation expense determined based on the
          fair-value method for all awards granted at
          market value, net of related tax effects                    929            1,174              2,735           3,478
                                                                   ------           ------             ------          ------
   Net earnings - pro forma                                       $21,600          $18,833            $52,018         $44,233
                                                                   ======           ======             ======          ======

   Earnings per share as reported - basic                            $.72            $0.65              $1.76           $1.55
   Earnings per share as reported - assuming dilution                $.70            $0.63              $1.70           $1.51

   Pro forma earnings per share - basic                              $.69            $0.61              $1.67           $1.43
   Pro forma earnings per share - assuming dilution                  $.67            $0.59              $1.61           $1.40

   * Includes stock compensation expense, net of tax, on
      restricted awards granted without cost of:                     $137             $114               $389            $304
</table>
                                       9
<page>
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.  Historical  analysis  is
primarily used to determine the company's warranty  reserves.  Claims history is
reviewed  and  provisions  are  adjusted as needed.  However,  the company  does
consider other events, such as a product recall,  which could warrant additional
warranty reserve  provision.  No material  adjustments to warranty reserves were
necessary in the current year.

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                                  5,868
   Settlements made during the period                                    (7,222)
   Changes in liability for pre-existing warranties during
       the period, including expirations                                    421
                                                                         ------
   Balance as of September 30, 2004                                    $ 11,755
                                                                         ======

Comprehensive  Earnings  - Total  comprehensive  earnings  were as  follows  (in
thousands):
<table>
<caption>
                                                                      Three Months Ended                 Nine Months Ended
                                                                         September 30,                      September 30,
                                                                     2004             2003               2004            2003
                                                                   ------           ------             ------          ------
<s>                                                                   <c>               <c>               <c>             <c>
  Net earnings                                                    $22,529          $20,007            $54,753         $47,711
  Foreign currency translation gain (loss)                          6,842          (18,770)             7,465          28,622
  Unrealized gain (loss) on available for sale
     securities                                                       (16)             118                (13)            251
  Current period unrealized gain (loss) on cash
     flow hedges                                                   (1,015)             641             (3,368)           (272)
                                                                   ------           ------             ------          ------
  Total comprehensive earnings                                   $ 28,340           $1,996            $58,837         $76,312
                                                                   ======           ======             ======          ======
</table>
Inventories - Inventories consist of the following components (in thousands):

                                           September 30,            December 31,
                                                   2004                    2003
                                                 ------                  ------
       Raw materials                           $ 48,078                $ 41,573
       Work in process                           16,188                  18,711
       Finished goods                            81,538                  70,695
                                                 ------                  ------
                                               $145,804                $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.

                                       10
<page>
Property and  Equipment - Property and  equipment  consist of the  following (in
thousands):

                                            September 30,           December 31,
                                                   2004                    2003
                                                 ------                  ------
       Land, buildings and improvements        $ 68,060                $ 67,364
       Machinery and equipment                  236,850                 216,459
       Furniture and fixtures                    25,351                  20,737
       Leasehold improvements                    15,142                  14,946
                                                 ------                  ------
                                                345,403                 319,506
       Less allowance for depreciation         (183,901)               (169,455)
                                                 ------                  ------
                                              $ 161,502               $ 150,051
                                                =======                 =======

Acquisitions - The company  completed the acquisition of WP Domus GmbH ("Domus")
on September 9, 2004 for 190,000,000  euros or approximately  $230,000,000  U.S.
Dollars, subject to normal purchase price adjustments.  A European-based holding
company,  Domus  operates under three separate  stand-alone  businesses:  Alber,
Aquatec  and  Dolomite  which  design  and  manufacture  several  product  lines
complementary  to Invacare's  existing  product  lines,  including  power add-on
products, bath lifts and walking aids.

The acquisition of Domus was made by the European segment of the company,  which
reports  its  financial  results on a  one-month  lag for  financial  reporting.
Therefore,  no operating  results for Domus have been  included in the company's
consolidated  results for the period ended  September 30, 2004. The  acquisition
has been presented on the  consolidated  balance sheet to reflect the investment
in Domus equal to the purchase  price,  as well as the  corresponding  long-term
debt. As announced on September 9, 2004, the acquisition was partially funded by
a Bridge  Credit  Agreement  entered into on September 1, 2004.  Pursuant to the
agreement,  the Company borrowed 100,000,000 euros, which is due on September 1,
2005, of which  $42,000,000 has been classified as current  indebtedness and the
remainder  of which has been  classified  as  long-term  indebtedness  since the
company has the ability and intends to refinance  the  remainder of the borrowed
amount.  The investment  will be re-allocated in the fourth quarter of 2004 when
the company  allocates  the  purchase  price to record the fair value of the net
assets of WP Domus GmbH.

In 2003,  Domus had net sales of  approximately  103,000,000  euros according to
their  historical  financial  statements,  as reported in accordance with German
accounting  principles.  Reported net sales for 2003 included a one-time sale in
Japan of 8,400,000 euros, which is not expected to recur.

The  Company's  North  American  segment  also  made  various  less  significant
acquisitions throughout 2004.

Income  Taxes - The Company had  effective  tax rates of 30.9% and 31.9% for the
three and  nine-month  month  periods ended  September  30, 2004,  respectively,
compared  with 32.9% for the same  periods a year ago.  The  effective  tax rate
declined  due to a change  in  estimate  in the mix of  earnings  and  permanent
deductions. The Company's effective tax rate is lower than the federal statutory
rate primarily due to tax credits and earnings abroad being taxed at rates lower
than the federal statutory rate.

                                       11
<page>
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 in our Current  Report on
Form 8-K as furnished to the Securities  and Exchange  Commission on October 21,
2004.

OUTLOOK

The company  achieved  earnings  growth in the third quarter in the range of its
previous  guidance  primarily due to the benefits from  accretive  acquisitions,
ongoing cost reduction programs,  increased volumes in certain segments in North
America and a lower tax rate.  Although  the company is expected to achieve some
benefit from the acquisition of Domus in the fourth quarter of this year,  there
are a number of items  that will  negatively  impact  performance.  Centers  for
Medicare and Medicaid  Services  (CMS) has started to address some of the recent
reimbursement  issues,  which  have  led to  uncertainty  on  coverage  of power
wheelchairs  for  seniors  and people  with  disabilities,  and have  negatively
impacted the company's sales of those products.  However,  the changes will take
time  to be  implemented  and  will  not  likely  benefit  the  fourth  quarter.
Additionally,  further  increasing  raw  material  costs will reduce some of the
benefits of the cost reduction projects already implemented.

As a result of these factors, the company believes it will achieve fully diluted
earnings per share of between  $0.75 and $0.80 for the fourth  quarter and fully
diluted earnings per share of between $2.45 and $2.50 for the year.  Previously,
earnings  guidance  for the year was  between  $2.48 and  $2.55.  For the fourth
quarter,  net sales are  expected  to increase  between  13% and 15%.  Excluding
foreign currency and acquisitions,  the sales increase is expected to be between
3% and 5%.

RESULTS OF OPERATIONS

NET SALES

Net sales for the three  months  ended  September  30,  2004 were  $349,507,000,
compared  to  $327,366,000  for the same  period a year ago,  representing  a 7%
increase.  For the nine months ended September 30, 2004, net sales increased 12%
to $1,010,138,000,  compared to $904,153,000 for the same period a year ago. For
the quarter,  foreign currency translation and acquisitions accounted for 3% and
5% of the net sales increase,  respectively.  For the first nine months, foreign
currency  translation and acquisitions  accounted for 4% and 7% of the net sales
increase,  respectively.  Excluding the impact of currency and acquisitions, net
sales growth for the first nine months was driven  primarily by volume increases
in North America.

North American Operations

North American net sales increased 8% for the quarter and 14% for the first nine
months.  North American net sales consist of Rehab  (consumer and high-end 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.  For the  quarter,  acquisitions

                                       12
<page>
accounted for 7% of the net sales  increase with currency  translation  having a
less than 1% impact on net sales.  For the first nine months,  foreign  currency
translation and acquisitions  accounted for 1% and 9% of the net sales increase,
respectively.

The  increase  for the quarter was  principally  due to net sales  increases  in
Respiratory  products  (56%),  Continuing  Care products  (66%) and  Distributed
products  (24%),  which were partially  offset by declines in Standard  products
(7%) and Rehab products (14%). Excluding  acquisitions,  Continuing Care product
net sales  increased  by 19% and  Distributed  products  increased by 9% for the
quarter; however, Rehab product net sales decreased by 23%.

The  increase  for the  first  nine  months  was  principally  due to net  sales
increases in Respiratory  products (35%),  Rehab products (6%),  Continuing Care
products (77%) and Distributed  products (29%),  which were partially  offset by
declines in Standard  products (6%).  Excluding  acquisitions,  Continuing  Care
product net sales  increased by 8% and  Distributed  products  increased by 14%;
however, Rehab product net sales decreased by 5%.

Respiratory  growth in the  quarter  and first nine  months was  largely  due to
strong performance in the HomeFill(TM) oxygen system product line. The net sales
declines  experienced in Rehab products for the quarter and first nine months is
attributable to consumer power wheelchairs. Consumer power wheelchair sales were
down  45%,  or $15  million,  compared  to the  third  quarter  last  year.  The
difficulty and uncertainty related to customers obtaining Medicare reimbursement
from CMS for these  wheelchairs  caused this decline in Rehab product net sales.
Pricing  adjustments  primarily drove the net sales decline in Standard products
for the quarter and first nine months.

European Operations

European net sales  increased 8% for the quarter to  $79,889,000  as compared to
$73,839,000  for the same period a year ago. For the quarter,  foreign  currency
translation  accounted for all 8% of the net sales increase.  European net sales
for  the  first  nine  months  increased  10% to  $224,633,000  as  compared  to
$205,020,000 for the same period a year ago. For the first nine months,  foreign
currency translation and acquisitions  accounted for 10% and 2% of the net sales
increase, respectively. The lower than expected sales results in the quarter and
the first nine months is primarily  attributable to continued pricing pressures,
a shift in sales mix to lower margin product and additional costs related to the
new product introductions.

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  decreased 12% to $18,161,000  from  $20,698,000 for the
quarter  and 10% to  $47,725,000  from  $52,931,000  for the first nine  months.
Adjusting for the impact of foreign currency translation, Australasian net sales
decreased  20% for the quarter and 21% for the first nine months,  when compared
to the same  periods a year ago.  This sales  decline  for the quarter and first
nine months was  principally due to lower sales of  microprocessor  controllers,
resulting from the global slowdown in the production of power wheelchairs caused

                                       13
<page>
in large part by the Medicare reimbursement challenges in the United States. The
Australasia  segment  transacts  a  substantial  amount  of  its  business  with
customers  outside  of their  region in  various  currencies  other  than  their
functional  currency,  the New Zealand Dollar. As a result,  changes in exchange
rates  particularly with the Euro and U.S. Dollar can have a significant  impact
on sales and cost of sales.

GROSS PROFIT

Gross profit as a percentage of net sales for the three and  nine-month  periods
ended September 30, 2004 were 30.4% and 29.9%,  respectively,  compared to 30.1%
and 29.5%,  respectively,  in the same periods  last year.  The  improvement  in
margins for both periods was due to continuing  cost reduction  initiatives  and
improved sales of higher margin product,  such as the HomeFill(TM) oxygen system
product line. Margin  improvements were partially offset by ongoing  competitive
pricing pressures, especially in Standard products.

For the first nine months,  North American  margins as a percentage of net sales
improved to 30.6% compared with 29.2% in the same period last year,  principally
as a result  of  acquisitions  and  continued  cost  reductions.  While  pricing
pressures  are expected to continue due to foreign  sourcing,  especially in the
Standard products  category,  the company expects to combat these price declines
by lowering costs to produce with our  wholly-owned  manufacturing  and sourcing
entities based in Asia.

Gross margin in Europe declined year to date by 1.7 percentage points primarily
due to unfavorable sales mix towards lower margin products and additional costs
related to new product introductions.

Gross  margin in  Australasia  declined  year to date by 6.7  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  ("S,G&A")  expense as a percentage of net
sales for the three  and nine  months  ended  September  30,  2004 was 20.4% and
21.4%,  respectively,  compared  to 20.5% and 21.1%,  respectively,  in the same
periods a year ago. The dollar increase was $4,247,000 and $25,122,000,  or 6.3%
and 13.1%,  respectively,  for the  quarter  and first nine  months of the year.
Acquisitions   increased  S,G&A  expenses  by  $2,891,000  in  the  quarter  and
$11,533,000  in  the  first  nine  months  while  foreign  currency  translation
increased  S,G&A  expenses by  $1,673,000  in the quarter and  $7,247,000 in the
first nine months  compared to the same  periods a year ago.  Excluding  foreign
currency  translation and acquisitions,  S,G&A spending declined for the quarter
largely as a result of  reductions  in  commission  and bonus  costs,  which are
largely variable  expenses  dependent on results,  offset by increased sales and
marketing expenses and distribution costs.

For the nine-month period, the increase in spending,  excluding foreign currency
translation and  acquisitions,  was  attributable to an increase in commissions,
distribution  and sales and marketing  expenses as a result of program  spending
costs.  Excluding the impact of foreign currency  translation and  acquisitions,
S,G&A expense  decreased .5% for the quarter and increased  3.3% compared to the
same period a year ago.

                                       14
<page>
North  American  S,G&A cost  increased  $2,070,000  or 4.4% for the  quarter and
$17,518,000  or 13.1% in the first nine months  compared  to the same  periods a
year ago.  Acquisitions  accounted  for 6.1% of the  increase in the quarter and
approximately  8.0% of the increase  year to date,  while the  additional  costs
incurred on a consolidated  basis,  described above,  were primarily  related to
North America.

European S,G&A cost increased  $1,523,000 or 8.5% for the quarter and $7,440,000
or 14.6% for the first  nine  months  compared  to the same  periods a year ago.
Excluding  the impact of foreign  currency  translation,  selling,  general  and
administrative  cost  increased  1.7% for the quarter and 1.8% in the first nine
months compared to the same periods a year ago.

Australasian S,G&A cost increased $654,000 or 37.5% for the quarter and $164,000
or 2.8% in the  first  nine  months  compared  to the same  periods  a year ago.
Excluding the impact of foreign  currency  translation,  S,G&A cost increased by
25.1% for the quarter and  decreased by 10.7% in the first nine months  compared
to the same  periods  a year  ago.  The  increase  is  principally  due to costs
associated  with the setup of the  Asian  sales  office  and  costs  related  to
Enterprise Resource Planning System implementation.

INTEREST

Interest expense  increased  $863,000 for the quarter and $561,000 for the first
nine months of the year,  compared to the same periods a year ago  primarily due
to increased borrowings for acquisitions.  For the quarter and first nine months
of the year, interest income was comparable to the same periods a year ago.

INCOME TAXES

The  company  had  effective  tax  rates of 30.9%  and  31.9%  for the three and
nine-month month periods ended September 30, 2004,  respectively,  compared with
32.9% for the same periods a year ago. The  effective tax rate declined due to a
change  in  estimate  in the  mix of  earnings  and  permanent  deductions.  The
Company's  effective tax rate is lower than the federal statutory rate primarily
due to tax  credits  and  earnings  abroad  being  taxed at rates lower than the
federal statutory rate.

LIQUIDITY AND CAPITAL RESOURCES

The company's  reported  level of debt  increased from the beginning of the nine
month period by  $209,186,000  to  $443,395,000  as of  September  30, 2004 as a
result of the  acquisition  of Domus.  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 September
30, 2004, the company had approximately $92,099,000 available under its lines of
credit,  of which  approximately  $59,000,000  was needed to settle the  Carroll
contingent purchase price obligation, based on September 30, 2004 exchange rate.

Effective September 1, 2004, the Company entered into a Bridge Credit Agreement.
Pursuant to the agreement,  the Company borrowed  100,000,000  euros in order to
provide funds for the Company's general corporate purposes,  including financing
the Domus acquisition.  The debt covenants for the agreement are consistent with
those   already   applicable   under  the   company's   pre-existing   borrowing
arrangements. The amount borrowed is due one year from the date of the agreement
with interest  payable based upon the rate as determined in accordance  with the
pricing  schedule,   consistent  with  the  Company's   pre-existing   borrowing

                                       15
<page>
arrangements.  As a result of the Domus acquisition, the company is working with
its bank group to renew and  increase to  $400,000,000  its  existing  revolving
credit facility.

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 September 30, 2004, the company was in compliance  with
all covenant requirements.

CAPITAL EXPENDITURES

The company had no material capital  expenditure  commitments  outstanding as of
September 30, 2004. The company expects to invest in capital projects in 2004 at
a rate that  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 $77,037,000 for the first nine
months of 2004  compared to  $72,988,000  in the first nine months of 2003.  The
increase  in  operating  cash  flows for the first  nine  months of the year was
largely due to improved  profits and a smaller  increase in accounts  receivable
principally offset by decreased accrued expenses.

Cash used for investing activities was $299,076,000 for the first nine months of
2004 compared to  $82,298,000 in the first nine months of 2003. The increase was
primarily due to acquisitions during the first nine months of 2004 and increased
capital expenditures.  The company is in the process of implementing  Enterprise
Resource  Planning Systems in North America,  Europe and Australasia,  which has
contributed to the increase in capital investments over the prior year levels.

Cash provided by financing  activities  was  $209,176,000  in for the first nine
months of 2004 compared to cash used of $3,791,000  for the first nine months of
2003. Financing activities for the first nine months of 2004 were impacted by an
increase in the company's net long-term  borrowings of  $209,442,000 as a result
of  acquisitions  made  in  the  first  nine  months  of  2004,  which  required
approximately  $192,124,000  more in cash  compared  to the first nine months of
2003.

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.

CONTRACTUAL OBLIGATIONS

During the third  quarter,  the Company  became  contractually  obligated to pay
approximately  $59,000,000  of  contingent  consideration  related to the Caroll
Healthcare  acquisition as explained in the Goodwill and Other  Intangibles note
to the consolidated financial statements.

                                       16
<page>
DIVIDEND POLICY

On August 24, 2004, the company's  Board of Directors  declared a quarterly cash
dividend of $0.0125 per Common Share to  shareholders of record as of October 1,
2004, which was paid on October 18, 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  ac  companying  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.

Revenue Recognition
Revenues are recognized when products are shipped to unaffiliated customers. The
Securities and Exchange  Commission's  Staff Accounting  Bulletin (SAB) No. 101,
"Revenue  Recognition,"  as updated by SAB No.  104,  provides  guidance  on the
application  of generally  accepted  accounting  principles to selected  revenue
recognition  issues.  The company  has  concluded  that its revenue  recognition
policy is  appropriate  and in accordance  with  generally  accepted  accounting
principles and SAB No. 101.

Sales are only made to customers  with whom the company  believes  collection is
reasonably  assured based upon a credit analysis,  which may include obtaining a
credit  application,  a signed security  agreement,  personal guarantee and/or a
cross  corporate  guarantee  depending  on the credit  history of the  customer.
Credit lines are  established  for new  customers  after an  evaluation of their
credit report and/or other relevant financial information. Existing credit lines
are regularly reviewed and adjusted with consideration  given to any outstanding
past due amounts.

The company offers discounts and rebates,  which are accounted for as reductions
to  revenue  in the period in which the sale is  recognized.  Discounts  offered
include:  cash discounts for prompt  payment,  base and trade discounts based on
contract level for specific  classes of customers.  Volume discounts and rebates
are given based on large purchases and the achievement of certain sales volumes.
Product  returns  are  accounted  for as a  reduction  to  reported  sales  with
estimates recorded for anticipated returns at the time of sale. The company does
not sell any goods on consignment.

Distributed  products sold by the company are  accounted for in accordance  with
EITF 99-19 Reporting  Revenue Gross as a Principal  versus Net as an Agent.  The
company records Distributed product sales gross as a principal since the company
takes title to the products and has the risks of loss for  collection,  delivery
and returns.

Product sales that give rise to installment receivables are recorded at the time
of sale when the risks and rewards of  ownership  are  transferred.  In December
2000, the company  entered into an agreement  with DLL, a third party  financing
company,  to  provide  the  majority  of  future  lease  financing  to  Invacare
customers.  As such,  interest  income is  recognized  based on the terms of the
installment  agreements.  Installment  accounts are  monitored and if a customer
defaults on payments,  interest income is no longer recognized.  All installment

                                       17
<page>
accounts are accounted for using the same methodology, regardless of duration of
the installment agreements.

Allowance for Uncollectible Accounts Receivable
Accounts  receivable  are reduced by an  allowance  for amounts  that may become
uncollectible in the future.  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.  The
estimated allowance for uncollectible amounts is based primarily on management's
evaluation of the financial condition of the customer.  In addition, as a result
of the third party  financing  arrangement  with DLL,  management  monitors  the
collection  status of these contracts in accordance  with the company's  limited
recourse  obligations and provides amounts necessary for estimated losses in the
allowance for doubtful accounts.

Inventories and Related Allowance for Obsolete and Excess Inventory
Inventories  are  stated at the lower of cost or  market  with cost  principally
determined  for domestic  manufacturing  inventories  by the last-in,  first-out
(LIFO) method and for non-domestic  inventories and domestic  finished  products
purchased for resale by the first-in, first-out (FIFO) method.

Inventories   have  been  reduced  by  an  allowance  for  excess  and  obsolete
inventories.  The  estimated  allowance  is  based  on  management's  review  of
inventories  on hand  compared to estimated  future  usage and sales.  Inventory
turns are  monitored  as a possible  indicator  of  obsolescence  or slow moving
product.  A provision  for excess and  obsolete  inventory is recorded as needed
based upon the  discontinuation  of products,  redesigning of existing products,
new product introductions,  market changes and safety issues. Both raw materials
and finished goods are reserved for on the balance sheet.

Goodwill, Intangible and Other Long-Lived Assets
Property,  equipment,  intangibles  and  certain  other  long-lived  assets  are
amortized  over  their  useful  lives.  Useful  lives are based on  management's
estimates of the period that the assets will  generate  revenue.  As a result of
the  adoption of  Statement of  Financial  Accounting  Standard  (SFAS) No. 142,
Goodwill and Other  Intangible  Assets in 2002,  goodwill and intangible  assets
deemed to have  indefinite  lives are  subject  to  annual  impairment  tests in
accordance with the Statement. Furthermore, goodwill and other long-lived assets
are reviewed for impairment whenever events or changes in circumstances indicate
that  the  carrying  amount  of an asset  may not be  recoverable.  The  company
completed  the  required  initial  analysis of goodwill as of January 1, 2002 as
well the annual  impairment  tests in the fourth  quarter of 2002 and 2003.  The
results of these analyses indicated no impairment of goodwill.

Product Liability
The company's captive insurance  company,  Invatection  Insurance Co., currently
has a policy year that runs from  September  1 to August 31 and  insures  annual
policy losses of $10,000,000  per occurrence and $11,000,000 in the aggregate of
the company's North American product  liability  exposure.  The company also has
additional layers of external insurance coverage insuring $100,000,000 in annual
aggregate  losses  arising  from  individual  claims any where in the world that
exceed the captive insurance company policy limits.

                                       18
<page>
Product  liability  reserves  are  recorded  for  individual  claims  based upon
historical  experience,  industry expertise and indications from the independent
actuary.  Additional reserves in excess of the specific individual case reserves
for  incurred  but not  reported  claims are  recorded  based  upon  independent
actuarial  valuations  at the time such  valuations  are  conducted.  Historical
claims  experience and other  assumptions  are taken into  consideration  by the
independent  actuary  to  estimate  the  ultimate  reserves.  For  example,  the
actuarial  analysis  assumes that  historical loss experience is an indicator of
future  experience,  the distribution of exposures by geographic area and nature
of  operations  for  ongoing  operations  is  expected  to be  very  similar  to
historical  operations with no dramatic changes and that the government  indices
used to trend losses and exposures are appropriate.  Estimates made are adjusted
on a regular  basis and can be  impacted  by actual  loss award  settlements  on
claims.  While actuarial  analysis is used to help determine  adequate reserves,
the company  accepts  responsibility  for the  determination  and  recording  of
adequate  reserves in  accordance  with accepted  loss  reserving  standards and
practices.  There can be no assurance that Invacare's  current  insurance levels
will continue to be adequate or available at affordable rates.

Warranty
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.  Historical analysis of
claims  history is primarily used to determine the company's  warranty  reserves
with consideration given to any recent events,  which could affect the provision
required. The company continuously assesses the adequacy of its product warranty
accrual and makes adjustments as needed.  See Warranty Costs in the Notes to the
Consolidated  Financial  Statements for a  reconciliation  of the changes in the
warranty accrual.

Accounting for Stock-Based Compensation
The company accounts for options under its stock-based  compensation plans using
the intrinsic value method proscribed in Accounting Principles Board Opinion No.
25, Accounting for Stock Issued to Employees, and related  Interpretations.  The
majority of the options  awarded have been  granted at exercise  prices equal to
the  market  value  of the  underlying  stock  on the date of  grant;  thus,  no
compensation  cost has been reflected in the Consolidated  Statement of Earnings
for these  options.  In  addition,  restricted  stock  awards have been  granted
without cost to the recipients and are being expensed on a  straight-line  basis
over the vesting  periods.  See Accounting for  Stock-Based  Compensation in the
Notes to the Consolidated Financial Statements.

Income Taxes
As part of the process of preparing our financial statements, we are required to
estimate income taxes in various jurisdictions.  The process requires estimating
our current tax  exposure,  including  assessing the risks  associated  with tax
audits,  as  well  as  estimating  temporary  differences  due to the  different
treatment of items for tax and accounting  policies.  The temporary  differences
our  reported as deferred tax assets and or  liabilities.  The company also must
estimate the  likelihood  that its  deferred  tax assets will be recovered  from
future  taxable  income  and  whether  or not  valuation  allowances  should  be
established.  In the event that actual results  differ from our  estimates,  the
company's provision for income taxes could be materially impacted.

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

                                       19
<page>
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.

As of September 30, 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
$3,000,000  at September  30, 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 September 30, 2004 debt levels, a 1.0% change in interest
rates would impact interest  expense by  approximately  $4,171,000 over the next
twelve  months.  Additionally,  the company  operates  internationally  and as a
result is exposed to foreign currency fluctuations.  Specifically,  the exposure
includes inter company 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

This Form 10-Q  contains  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 company's  ability to  successfully
implement major enterprise  resource  planning  systems,  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
(including the recently-completed  Domus acquisition),  the timely completion of

                                       20
<page>
facility   consolidations,   the  vagaries  of  any   litigation  or  regulatory
investigations  that  the  company  may be or  become  involved  in at any  time
(including the previously  disclosed  litigation with  Respironics,  Inc.),  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.

Item 4. Controls and Procedures.

As of September 30, 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 September 30, 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 2. Unregistered Sales of Equity 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  637,100 shares
with  authorization  remaining to purchase  1,362,900  more shares.  The company
purchased no shares during the third quarter of 2004.

Item 6. Exhibits

                  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).

                                       21
<page>
                           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).



                                   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:  November 8, 2004



                                       22