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            March 31, 2005
                               -------------------------------------------------

                                       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 practicable date:

As of May 4, 2005, the Company had 30,493,890  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 -

                  March 31, 2005 and December 31, 2004........................3

         Condensed Consolidated Statement of Earnings -

                  Three Months Ended March 31, 2005 and 2004..................4

         Condensed Consolidated Statement of Cash Flows -

                  Three Months Ended March 31, 2005 and 2004..................5

         Notes to Condensed Consolidated Financial

                  Statements - March 31, 2005.................................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 6.  Exhibits.............................................................22

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

                                       2



Part I.  FINANCIAL INFORMATION
Item 1...         Financial Statements
<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
                      Condensed Consolidated Balance Sheet
                                                                                        March 31,           December 31,
                                                                                             2005                   2004
                                                                                             ----                   ----
<s>                                                                                           <c>                    <c>
                                                                                       (unaudited)
ASSETS                                                                                           (In thousands)
- ------
CURRENT ASSETS
..........Cash and cash equivalents                                                        $16,760                $32,567
..........Marketable securities                                                                277                    199
..........Trade receivables, net                                                           282,801                287,950
..........Inventories, net                                                                 183,585                175,883
..........Deferred income taxes                                                             21,090                 21,730
..........Other current assets                                                              47,382                 46,822
                                                                                          -------                -------
..........         TOTAL CURRENT ASSETS                                                    551,895                565,151

OTHER ASSETS                                                                               46,455                 55,634
OTHER INTANGIBLES                                                                         103,307                 98,212
PROPERTY AND EQUIPMENT, NET                                                               191,972                191,163
GOODWILL                                                                                  723,571                717,964
                                                                                          -------                -------
..........         TOTAL ASSETS                                                         $1,617,200             $1,628,124
                                                                                       ==========             ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
..........Accounts payable                                                                $130,928               $149,413
..........Accrued expenses                                                                  85,332                 98,850
..........Accrued income taxes                                                               6,999                  7,816
..........Current maturities of long-term obligations                                        1,746                  2,062
                                                                                          -------                -------
..........         TOTAL CURRENT LIABILITIES                                               225,005                258,141

LONG-TERM DEBT                                                                            552,990                547,974

OTHER LONG-TERM OBLIGATIONS                                                                74,285                 68,571

SHAREHOLDERS' EQUITY
..........Preferred shares                                                                       -                      -
..........Common shares - par $0.25                                                          7,857                  7,803
..........Class B common shares - par $0.25                                                    278                    278
..........Additional paid-in-capital                                                       129,644                123,793
..........Retained earnings                                                                563,905                550,753
..........Accumulated other comprehensive earnings                                         101,929                104,629
..........Unearned compensation on stock awards                                             (2,361)                (1,557)
..........Treasury shares                                                                  (36,332)               (32,261)
                                                                                          -------                -------
..........         TOTAL SHAREHOLDERS' EQUITY                                              764,920                753,438
                                                                                          -------                -------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                             $1,617,200             $1,628,124
                                                                                       ==========             ==========
See notes to condensed consolidated financial statements.
</table>
                                       3
<page>
<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
           Condensed Consolidated Statement of Earnings - (unaudited)
<

                                                                                                  Three Months Ended
(In thousands except per share data)                                                                  March 31,
                                                                                              2005                   2004
                                                                                           -------                -------
<s>                                                                                            <c>                    <c>
Net sales                                                                                 $370,944               $321,343
Cost of products sold                                                                      261,100                227,964
                                                                                           -------                -------
    Gross profit                                                                           109,844                 93,379
Selling, general and administrative expense                                                 83,962                 71,238
Interest expense                                                                             6,986                  2,759
Interest income                                                                               (994)                (1,659)
                                                                                           -------                -------
    Earnings before income taxes                                                            19,890                 21,041
Income taxes                                                                                 6,345                  6,840
                                                                                           -------                -------
    NET EARNINGS                                                                          $ 13,545               $ 14,201
                                                                                           =======                =======
    DIVIDENDS DECLARED PER
       COMMON SHARE                                                                         0.0125                 0.0125
                                                                                           =======                =======

Net Earnings per Share - Basic                                                              $ 0.43                 $ 0.46
                                                                                           =======                =======
Weighted Average Shares Outstanding - Basic                                                 31,359                 31,094
                                                                                           =======                =======
Net Earnings per Share - Assuming Dilution                                                  $ 0.42                 $ 0.44
                                                                                           =======                =======
Weighted Average Shares Outstanding -
   Assuming Dilution                                                                        32,534                 32,272
                                                                                           =======                =======


See notes to condensed consolidated financial statements.
</table>

                                       4

<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
          Condensed Consolidated Statement of Cash Flows - (unaudited)
                                                                                                 Three Months Ended
                                                                                                      March 31,
                                                                                              2005                   2004
                                                                                           -------                -------
<s>                                                                                            <c>                    <c>
OPERATING ACTIVITIES                                                                              (In  thousands)
         Net earnings                                                                     $ 13,545               $ 14,201
         Adjustments to reconcile net earnings to
              net cash provided by operating activities:
              Depreciation and amortization                                                 10,132                  6,997
              Provision for losses on trade and installment receivables                      1,696                  1,518
              Provision for deferred income taxes                                            3,183                    536
              Provision for other deferred liabilities                                         569                    717
         Changes in operating assets and liabilities:
              Trade receivables                                                              5,398                    184
              Installment sales contracts, net                                              (1,785)                   (41)
              Inventories                                                                  (14,988)                 5,980
              Other current assets                                                           1,911                  2,368
              Accounts payable                                                             (11,322)                 7,872
              Accrued expenses                                                             (11,945)               (13,716)
              Other deferred liabilities                                                       111                  3,668
                                                                                           -------                -------
                  NET CASH PROVIDED (USED) BY OPERATING
                     ACTIVITIES                                                             (3,495)                30,284

INVESTING ACTIVITIES
         Purchases of property and equipment - net                                          (8,907)                (8,355)
         Other long term assets                                                                289                 (2,395)
         Business acquisitions, net of cash acquired                                        (9,252)               (31,078)
         Other                                                                              (1,620)                   843
                                                                                           -------                -------
                  NET CASH USED FOR INVESTING ACTIVITIES                                   (19,490)               (40,985)

FINANCING ACTIVITIES
         Proceeds from revolving lines of credit and long-term borrowings                  138,634                107,236
         Payments on revolving lines of credit, long-term debt
               and capital lease obligations                                              (130,490)              (111,119)
         Net proceeds from exercise of stock options                                          (243)                 3,664
         Payment of dividends                                                                 (387)                  (389)
                                                                                           -------                -------
                  NET CASH PROVIDED (USED) FOR FINANCING
                  ACTIVITIES                                                                 7,514                   (608)
Effect of exchange rate changes on cash                                                       (336)                  (306)
                                                                                           -------                -------
Decrease in cash and cash equivalents                                                      (15,807)               (11,615)
Cash and cash equivalents at beginning of period                                            32,567                 16,074
                                                                                           -------                -------
Cash and cash equivalents at end of period                                                $ 16,760               $  4,459
                                                                                           =======                =======

See notes to condensed consolidated financial statements.
</table>
                                       5



                      INVACARE CORPORATION AND SUBSIDIARIES
                         Notes to Condensed Consolidated
                              Financial Statements
                                   (Unaudited)
                                 March 31, 2005

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, its majority owned subsidiaries and a variable interest
entity  for which  the  Company  is the  primary  beneficiary  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, 2005,  the results
of its  operations  for  the  three  months  ended  March  31,  2005  and  2004,
respectively, and changes in its cash flows for the three months ended March 31,
2005 and 2004,  respectively.  Certain foreign subsidiaries,  represented by the
European segment,  are consolidated using a February 28 quarter end. The results
of  operations  for the three months ended March 31, 2005,  are not  necessarily
indicative  of the results to be  expected  for the full year.  All  significant
intercompany transactions are eliminated.

Reclassifications - Certain reclassifications have been made to the prior years'
consolidated  financial  statements to conform to the presentation  used for the
period ended March 31, 2005.

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
Asia/Pacific. The three reportable segments represent operating groups that sell
products in different geographic regions.

The North  America  segment  sells each of five  primary  product  lines,  which
includes:  standard,  rehab,  distributed,   respiratory,  and  continuing  care
products. Europe and Asia/Pacific sell the same product lines with the exception
of distributed  products.  Each business  segment sells to 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

                                       6
<page>
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  $22,758,000  for the three months ended March 31, 2005
and $19,343,000 for the same period in the preceding year.

The information by segment is as follows (in thousands):

                                                         Three Months Ended
                                                              March 31,
                                                        2005               2004
                                                     -------            -------
   Revenues from external customers
        North America                               $250,940           $237,283
        Europe                                       102,091             69,338
        Asia/Pacific                                  17,913             14,722
                                                     -------            -------
        Consolidated                                $370,944           $321,343
                                                     =======            =======

   Earnings (loss) before income taxes
        North America                                $19,405            $21,871
        Europe                                         3,882              1,140
        Asia/Pacific                                  (1,704)               437
        All Other *                                   (1,693)            (2,407)
                                                      -------           -------
        Consolidated                                 $19,890            $21,041
                                                     =======            =======


*    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,
                                                        2005               2004
                                                     -------            -------
                                                      (In thousands, except per
                                                             share data)
Basic
   Average common shares outstanding                  31,359             31,094

   Net earnings                                      $13,545            $14,201

   Net earnings per common share                     $  0.43            $  0.46

Diluted
   Average common shares outstanding                  31,359             31,094
   Stock options and awards                            1,175              1,178
                                                     -------            -------
   Average common shares assuming dilution            32,534             32,272

   Net earnings                                      $13,545            $14,201

   Net earnings per common share                     $  0.42            $  0.44

                                       7
<page>
At March 31, 2005 and 2004, 37,645 and 4,747 shares,  respectively were excluded
from the average common shares assuming dilution, as they were anti-dilutive. In
2005, the majority of the anti-dilutive shares were granted at an exercise price
of $47.01,  which was higher than the average  fair market value price of $46.11
for 2005. In 2004, the majority of the  anti-dilutive  shares were granted at an
exercise  price of $44.42,  which was higher than the average  fair market value
price of $43.49 for 2004.

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 De Lage Landen Inc (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
($54,079,000 at March 31, 2005) to DLL for events of default under the contracts
(total  balance  outstanding  of  $110,740,000  at March  31,  2005).  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  Statement  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, Asia 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, 2004 to March 31, 2005 was the result of an  acquisition
representing  an increase in goodwill of  $7,265,000  in  Asia/Pacific  with the
balance attributable to currency translation.

Motion Concepts,  Inc.  ("Motion") was acquired in 2003.  Pursuant to the Motion
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  upon 2004
results,  no such  consideration  was paid. When the contingency  related to the
acquisition is settled,  any such  consideration paid will increase the 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 $27,621,000 related to trademarks,
which have  indefinite  lives. An increase in patents of $6,664,000 was recorded
in the first quarter of 2005 as part of the North American segment,  which was a
result of the consolidation of the Company's  variable interest in NeuroControl.

                                       8
<page>
As of March 31, 2005 and December 31, 2004, other  intangibles  consisted of the
following (in thousands):


                             March 31, 2005            December 31, 2004
                             --------------            -----------------

                       Historical   Accumulated    Historical   Accumulated
                             Cost  Amortization          Cost  Amortization
                       ----------  ------------    ----------  ------------
  Customer lists          $57,607        $3,995       $57,788        $2,737
  Trademarks               27,621             -        27,732             -
  License agreements        7,399         5,397         6,518         5,051
  Developed technology      5,825           173         5,842            80
  Patents                  10,790         1,560         4,137         1,443
  Other                     7,389         2,199         7,348         1,842
                          -------       -------       -------       -------
                         $116,631       $13,324      $109,365       $11,153
                          =======       =======       =======       =======

Amortization  expense  related to other  intangibles was $2,171,000 in the first
quarter of 2005 and is estimated to be $6,945,000  in 2006,  $6,699,000 in 2007,
$6,092,000 in 2008, $5,911,000 in 2009 and $5,760,000 in 2010.

Investment   in  Affiliated   Company  -  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.

The Company has an investment in  NeuroControl,  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 amount of net
advances  and  investment  recorded  on the  Company's  books was  approximately
$3,000,000 at December 31, 2004. Certain of the Company's officers and directors
have minority equity ownership positions in NeuroControl. Subsequent to December
31, 2004, the Company's board of directors approved an additional  investment by
the Company in  NeuroControl.  Accordingly,  the Company has  consolidated  this
investment prospectively beginning with the quarter ended March 31, 2005, as the
Company  is now  deemed  the  primary  beneficiary  of  this  VIE  based  on the
provisions  of FIN 46. The other  beneficial  interest  holders have no recourse
against the Company.

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 2005 and 2004
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):

                                       9
<page>


                                                             Three Months Ended
                                                                  March 31,
                                                             2005          2004
                                                            -----         -----
Net earnings - as reported *                              $13,545       $14,201
Less:  compensation expense determined based on the
       fair-value method for all awards granted at
       market value, net of related tax effects             1,076           953
                                                            -----         -----
Net earnings - pro forma                                  $12,469       $13,248
                                                           ======        ======

Earnings per share as reported - basic                      $0.43         $0.46
Earnings per share as reported - assuming dilution          $0.42         $0.44

Pro forma earnings per share - basic                        $0.40         $0.43
Pro forma earnings per share - assuming dilution            $0.38         $0.41

* Includes stock compensation expense, net of tax, on
  restricted awards granted without cost to recipients of:   $138          $114

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 first quarter of 2005.

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

   Balance as of January 1, 2005                                       $ 13,998
   Warranties provided during the period                                  2,985
   Settlements made during the period                                    (2,672)
   Changes in liability for pre-existing warranties during
       the period, including expirations                                    214
                                                                         ------
   Balance as of March 31, 2005                                        $ 14,525
                                                                         ======

Comprehensive  Earnings  - Total  comprehensive  earnings  were as  follows  (in
thousands):

                                                              Three Months Ended
                                                                    March 31,
                                                               2005        2004
                                                             ------      ------
  Net earnings                                              $13,545     $14,201
  Foreign currency translation gain (loss)                   (3,325)     10,324
  Unrealized gain on available for sale securities               52          10
  Current period unrealized gain (loss) on cash flow hedges     573      (1,055)
                                                             ------      ------
  Total comprehensive earnings                              $10,845     $23,480
                                                             ======      ======

                                       10
<page>
Inventories - Inventories consist of the following components (in thousands):

                                                       March 31,    December 31,
                                                           2005            2004
                                                         ------          ------
       Raw materials                                   $ 62,069        $ 60,548
       Work in process                                   16,003          16,156
       Finished goods                                   105,513          99,179
                                                        -------         -------
                                                       $183,585        $175,883
                                                        =======         =======

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,
                                                          2005             2004
                                                        ------           ------

       Machinery and equipment                        $249,212         $243,335
       Land, buildings and improvements                 94,659           95,041
       Furniture and fixtures                           28,297           27,494
       Leasehold improvements                           15,359           14,275
                                                       -------          -------
                                                       387,527          380,145
       Less allowance for depreciation                (195,555)        (188,982)
                                                       -------          -------
                                                      $191,972         $191,163
                                                       =======          =======

Acquisitions  - On September 9, 2004 the Company  acquired 100% of the shares of
WP Domus GmbH  (Domus),  a  European-based  holding  company  that  manufactures
several complementary product lines to Invacare's product lines, including power
add-on products, bath lifts and walking aids, from WP Domus LLC. Domus has three
divisions:  Alber,  Aquatec and Dolomite.  The acquisition allows the Company to
expand its product line and reach new markets.  The  preliminary  purchase price
was $227,382,000  including  acquisition costs of $3,670,000,  which was paid in
cash, and is subject to final  determination  of the estimated costs of possible
office closures, sales agency transfers and other consolidation efforts expected
to be finalized  by the end of the third  quarter of 2005.  Invacare's  reported
results  reflect  the  operating   results  of  Domus  since  the  date  of  the
acquisition.

Supplemental  pro forma  information  is presented  below as though the business
combination had been completed as of the beginning of the period ended March 31,
2004.  The pro forma  information  does not  necessarily  reflect the results of
operations  that would have  occurred if Domus had been a wholly owned entity of
Invacare  as of the  beginning  of the three  months  ended  March 31,  2004 (in
thousands).

                                                 Three Months Ended
                                                     March 31, 2004
                                                     --------------
        Net sales                                       $348,891
        Net earnings                                      17,281
        Earnings per share - assuming dilution              $.54

                                       11
<page>
Income  Taxes  - The  Company  had an  effective  tax  rate  of  31.9%  for  the
three-month  period ended March 31, 2005 compared with 32.5% for the same period
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.

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 April 28,
2005.

OUTLOOK

Reimbursement uncertainties continue to affect the core North American rehab and
standard  businesses.  Although the Centers for  Medicare and Medicaid  Services
(CMS) has released new draft  guidelines on power  wheelchair  eligibility,  the
guidelines have not been finalized or implemented  yet. Even once the guidelines
are finalized, there may be up to six months for implementation,  and there will
still be  uncertainty  regarding CMS' plan to have 49 new codes and related fees
on power wheelchairs for 2006. The uncertainty negatively affected the Company's
first  quarter  results for consumer  power  wheelchair  sales,  and will likely
impact  results  all year.  In terms of  Medicaid,  numerous  states,  including
California,  Ohio and New York, are challenging reimbursement on durable medical
equipment submissions, leading to slower payments and approvals for lower-priced
product, in addition to no reimbursement at all in some cases.

For the full year,  the Company  believes that it will have a net sales increase
of between 17% and 19% and earnings per share of between  $2.60 and $2.80.  This
is  consistent  with  current  analysts'  estimates  but is at the  lower end of
Invacare's  previous guidance.  This guidance  anticipates  foreign currency and
acquisitions to account for 11% of the net sales increase.  Excluding the impact
of foreign currency and  acquisitions,  the net sales increase is expected to be
between 6% and 8%. The Company anticipates  operating cash flows of between $107
million  and $117  million  and net  purchases  of  property  and  equipment  of
approximately $37 million.

For the second quarter,  the Company expects a net sales increase of between 18%
and 20% and  earnings  per share of  between  $0.53  and  $0.58.  This  guidance
anticipates  foreign  currency  and  acquisitions  to account for 13% of the net
sales increase.  Excluding the impact of foreign currency and acquisitions,  the
net sales increase would be between 5% and 7%.

                                       12
<page>
RESULTS OF OPERATIONS

NET SALES

Net sales for the three months ended March 31, 2005 were $370,944,000,  compared
to  $321,343,000  for the same period a year ago,  representing  a 15% increase.
Foreign currency  translation and  acquisitions  accounted for 2% and 10% 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 each of the Company's geographic business segments.

North American Operations

North  American  net sales  increased  6% for the  quarter  to  $250,940,000  as
compared  $237,283,000  for the same period a year ago.  These sales  consist 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.  For the quarter,  acquisitions
accounted for 2% of the net sales increase,  while foreign currency  translation
contributed to a 1% increase in net sales.

The  increase  for the quarter was  principally  due to net sales  increases  in
Respiratory  products  (16%),  Distributed  products  (7%) and  Continuing  Care
products  (22%),  which were partially  offset by declines in Standard  products
(1%) and Rehab products (4%).  Acquisitions  accounted for 15% of the Continuing
Care product net sales increase and positively  impacted Rehab product net sales
by 3%.

Respiratory   growth  in  the  quarter  was  largely  due  to  continued  strong
performance in the  HomeFill(TM)  oxygen system product line and strong sales of
oxygen  concentrators.  Distributed products continued to grow,  consistent with
recent  performance,  while  Continuing  Care  products  growth  was lead by the
increased  sales  of  Carroll  Healthcare   products.   The  net  sales  decline
experienced  in Rehab  products  for the quarter is  attributable  to  continued
Medicare  eligibility  pressures and Medicaid related  reimbursement  pressures.
Also as a result of these pressures,  consumer power  wheelchairs net sales were
down 16% for the quarter  versus last year's first  quarter.  Standard  products
sales  benefited from  increasing  unit volumes,  which were more than offset by
lower pricing.  With market-driven  pricing, the Company is making progress from
2004 when the sales decline in the fourth quarter in standard products was 8%.

European Operations

European net sales  increased 47% for the quarter to $102,091,000 as compared to
$69,338,000 for the same period a year ago.  Acquisitions  and foreign  currency
translation  accounted for 40% and 6% of the net sales  increase,  respectively.
The  1%  sales  increase  for  the  quarter,   excluding  foreign  currency  and
acquisitions,  was due to solid performance in most regions  excluding  Germany.
The decline in Germany was due to significant  reimbursement  challenges for the
Invacare wheelchair product lines.

                                       13
<page>
Asia/Pacific Operations

The  Company's  Asia/Pacific  operations  consist of Invacare  Australia,  which
imports and distributes the entire range of Invacare  products and  manufactures
and distributes  Rollerchair custom power wheelchairs and Pro Med lifts; Dynamic
Controls,  a New Zealand manufacturer of electronic operating components used in
power  wheelchairs  and  scooters;  Invacare  New  Zealand,  a  manufacturer  of
wheelchairs  and  beds  and a  distributor  of a  wide  range  of  home  medical
equipment;  and Invacare Asia Sales,  which imports and distributes home medical
equipment to the Asia markets.

Asia/Pacific  net sales increased 22% to $17,913,000 for the quarter compared to
$14,722,000  in the  same  period  a year  ago.  For the  quarter,  acquisitions
accounted for 13% of the net sales increase,  while foreign currency translation
contributed  to a 6%  increase  in net  sales.  The 3%  sales  increase  for the
quarter, excluding foreign currency and acquisitions, was limited by lower sales
of  microprocessor  controllers  related  to  weakness  in the power  wheelchair
market.

GROSS PROFIT

Consolidated  gross  profit as a  percentage  of net  sales for the  three-month
period ended March 31, 2005 was 29.6%  compared to 29.1% in the same period last
year. The improvement  was due to in part the fact that cost reduction  projects
were ahead of schedule in most manufacturing and sourcing locations and also was
the result of the positive impact of Domus, which has a higher gross margin than
that achieved historically by the Company.  North American gross profit improved
by 0.4% for the first three months of the year to 29.9%  compared  with 29.5% in
the same period last year,  principally as a result of continued cost reductions
and  acquisitions  which were offset by reduced  pricing in  standard  products.
Gross  profit  in Europe  increased  year to date by 1.2%  compared  to the same
period last year  primarily due to the higher gross  margins  achieved by Domus.
Gross  profit  in  Asia/Pacific  declined  year to date by 0.7%  largely  due to
unfavorable  sales mix towards lower margin  products in the  Company's  Dynamic
Controls subsidiary and reduced volumes.

SELLING, GENERAL AND ADMINISTRATIVE

Selling,  general and  administrative  ("S,G&A")  expense as a percentage of net
sales for the three months  ended March 31, 2005 was 22.6%  compared to 22.2% in
the same period last year. The dollar  increase was $12,724,000 or 17.9% for the
quarter,  with  acquisitions and foreign currency  translation  increasing S,G&A
expenses  in the  quarter  by  $10,837,000  or  15.2%  and  $1,722,000  or 2.4%,
respectively.  Excluding foreign currency  translation and  acquisitions,  S,G&A
spending  increased by .2% for the quarter as declines in  administrative  costs
were mostly offset by increases in legal and selling costs.

North  American  S,G&A  expenses  increased  $1,072,000  or 2.1% for the quarter
compared  to the same  period  last  year.  Acquisitions  contributed  to a 2.6%
increase in expenses, which was offset by lower administrative costs.

European S,G&A expenses  increased  $9,233,000 or 47.2% for the quarter compared
to the same period last year.  Acquisitions  and  foreign  currency  translation
increased S,G&A expenses in the quarter by $9,090,000 or 46.5% and $1,242,000 or
6.3%, respectively, compared to the same period last year. Accordingly, European
S,G&A,  excluding foreign currency  translation and  acquisitions,  decreased by
5.6% compared to the first three months of 2004.

                                       14
<page>
Asia/Pacific  S,G&A  expenses  increased  $2,419,000  or 137.6% for the  quarter
compared  to the same  period  last  year,  with  foreign  currency  translation
accounting  for $462,000 or 26.3% and  acquisitions  accounting  for $204,000 or
11.6% of the increase.  The increase was principally  due to additional  systems
costs related to an Enterprise Resource Planning (ERP) implementation and higher
sales and marketing costs associated with the development of a sales and support
infrastructure for the Asia market.

INTEREST

Interest  expense  increased  $4,227,000 for the first three months of the year,
compared to the same period last year, primarily due to increased borrowings for
acquisitions.  Interest income was lower by $665,000 compared to the same period
last year due to lower loan origination fees received from DLL.

INCOME TAXES

The Company had an effective tax rate of 31.9% for the three-month  period ended
March 31, 2005 compared with 32.5% for the same period 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  $4,700,000 to $554,736,000  for
the three  months  ended March 31, 2005 as a result of an  acquisition  and cash
flow used by operating activities. 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, 2005,
the Company had approximately  $94,919,000  available under its lines of credit,
excluding debt covenant restrictions.

Effective  April 4,  2005,  Invacare  requested,  and the other  parties  to its
revolving  credit  agreement  consented  to, an  increase  in the  amount of the
multi-currency,  long-term  revolving  credit facility  available to Invacare by
$50,000,000 to an aggregate amount of  $500,000,000.  In March 2005, the Company
entered into three treasury lock agreements with notional amounts of $50,000,000
each  locking  in rates of  4.60%,  4.62%  and  4.68% to  effectively  hedge the
forecasted  receipt of proceeds  resulting from the anticipated  issuance of ten
year, fixed rate debt by January 2006.

The Company's borrowing arrangements contain covenants,  which were unchanged by
the $50,000,000 increase in the revolver, 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, 2005, the Company was in compliance with all covenant requirements.
Under the most restrictive covenant of the Company's borrowing arrangements, the
Company has the capacity to borrow up to an additional  $87,285,000  as of March
31, 2005.

CAPITAL EXPENDITURES

The  Company  had  no  individually  material  capital  expenditure  commitments
outstanding as of March 31, 2005. The Company estimates that capital investments
for 2005 could approximate up to $37,000,000 as compared to $41,400,000 in 2004.

                                       15
<page>
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 used by  operating  activities  were  $3,495,000  for the first three
months of 2005 compared to cash provided by operating  activities of $30,284,000
in the first quarter of 2004. The decrease in operating cash flows for the first
three months of the year was largely due to higher  inventory levels and reduced
payables,  which were partially offset by a decrease in receivables in the first
quarter of 2005  compared to the same period a year ago.  Inventory  levels were
temporarily inflated as the Company consolidated  previous Domus sales agencies,
ramped  up  production  in its  factories  in China and  worked  through a major
information systems implementation in the Asia/Pacific region. In addition, with
increased  shipments  from the Far East, the Company had more product in transit
than in previous  years.  Production in the quarter was more evenly  distributed
during the quarter than during  previous  periods,  leading to a lower  payables
level at quarter end.

Cash used for investing activities was $19,490,000 for the first three months of
2005 compared to  $40,985,000 in the first quarter of 2004. The decrease in cash
used for investing is attributable  to the lower level of acquisitions  incurred
in the first quarter of 2005 compared to the first quarter of 2004.

Cash provided by financing  activities was $7,514,000 for the first three months
of 2005  compared to cash used of  $608,000  in the first three  months of 2004.
Financing  activities  for the first  three  months of 2005 were  impacted by an
increase in the Company's net long-term  borrowings of $8,144,000 as a result of
an acquisition  and decrease in operating cash flows compared to the same period
a year ago.

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.

During the first quarter of 2005, the Company generated  negative free cash flow
of  $12,402,000  compared to positive free cash flow of $21,929,000 in the first
quarter of 2004. The decrease was primarily attributable to changes in inventory
and accounts payable as explained above. Free cash flow is a non-GAAP  financial
measure that is comprised of net cash provided by operating  activities less net
purchases of property and  equipment.  Management  believes that this  financial
measure  provides  meaningful  information for evaluating the overall  financial
performance  of the  Company  and its  ability  to  repay  debt  or make  future
investments  (including  acquisitions,  etc.). The non-GAAP financial measure is
reconciled to the GAAP measure as follows (in thousands):

                                                             Three Months Ended
                                                                 March 31,
                                                            2005           2004
                                                          ------         ------
  Net cash provided (used) by operating activities       $(3,495)       $30,284
  Less:  Purchases of property and equipment - net        (8,907)        (8,355)
                                                          ------         ------
  Free Cash Flow                                       $ (12,402)      $ 21,929
                                                          ======         ======

                                       16
<page>
DIVIDEND POLICY

On February 4, 2005, 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,
2005,  which was paid on April 15, 2005. 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.  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.

Revenue Recognition
Invacare's  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 collections,  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

                                       17
<page>
installment  agreements.  Installment  accounts are  monitored and if a customer
defaults on payments,  interest income is no longer recognized.  All installment
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, Asia 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.  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.

In general,  we review  inventory  turns as an indicator of obsolescence or slow
moving product as well as the impact of new product introductions.  Depending on
the situation,  the  individual  item may be partially or fully reserved for. No
inventory  that was  reserved  for has been sold at prices  above their new cost
basis. The Company continued to increase its overseas sourcing efforts, increase
its emphasis on the development and  introduction of new products,  and decrease
the cycle time to bring new product  offerings to market.  These initiatives are
sources of inventory obsolescence for both raw material and finished goods.

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
completes its annual impairment tests in the fourth quarter of each year and the
results of these analyses have indicated no impairment of goodwill.

                                       18
<page>
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  anywhere in the world that
exceed the captive  insurance  company policy limits.  There can be no assurance
that  Invacare's  current  insurance  levels  will  continue  to be  adequate or
available at affordable rates.

Product  liability  reserves  are  recorded  for  individual  claims  based upon
historical  experience,  industry expertise and indications from the third-party
actuary.  Additional  reserves,  in  excess  of  the  specific  individual  case
reserves,  are  provided  for  incurred  but  not  reported  claims  based  upon
third-party  actuarial  valuations at the time such  valuations  are  conducted.
Historical claims experience and other assumptions are taken into  consideration
by the third-party 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.

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  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.  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
(APBO)  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.

In December 2002, the Financial  Accounting  Standards  Board (FASB) issued SFAS
No. 148, Accounting for Stock-Based Compensation-Transition and Disclosure. This
statement provides guidance for those companies wishing to voluntarily change to
the fair value based method of  accounting  for  stock-based  compensation.  The
statement  also  amends  the  disclosure  requirements  of SFAS No.  123.  While
Invacare  continues to utilize the  disclosure-only  provisions of SFAS No. 123,

                                       19
<page>
the Company has modified its  disclosures to comply with the new statement.  See
Accounting  for  Stock-Based  Compensation  in the  Notes  to  the  Consolidated
Financial Statements.

Income Taxes
As part of the process of preparing  its  financial  statements,  the Company is
required to estimate income taxes in various jurisdictions. The process requires
estimating  the Company's  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 are 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 its  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.

RECENTLY ADOPTED ACCOUNTING POLICIES

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.

The Company has an investment in  NeuroControl,  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 amount of net
advances  and  investment  recorded  on the  Company's  books was  approximately
$3,000,000 at December 31, 2004. Certain of the Company's officers and directors
have minority equity ownership positions in NeuroControl. Subsequent to December
31, 2004, the Company's board of directors approved an additional  investment by
the Company in  NeuroControl.  Accordingly,  the Company has  consolidated  this
investment prospectively beginning with the quarter ended March 31, 2005, as the
Company  is now  deemed  the  primary  beneficiary  of  this  VIE  based  on the
provisions  of FIN 46. The other  beneficial  interest  holders have no recourse
against the Company.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In December  2004,  FASB issued  Statement  of  Financial  Accounting  Standards
("SFAS")  No. 123 (Revised  2004),  Share-Based  Payment  ("SFAS  123R"),  which
requires companies to expense stock options and other share-based payments. SFAS
123R supersedes SFAS No. 123, which permitted  either expensing stock options or
providing  pro forma  disclosure.  In April  2005,  the SEC  announced  that the
adoption of SFAS 123R would be delayed.  The provisions of SFAS 123R, which will
become  effective  with respect to the Company on January 1, 2006,  apply to all
awards granted, modified, cancelled or repurchased after January 1, 2006 as well
as the unvested portion of prior awards.  The Company will adopt the standard as
of the effective  date and estimates  that the impact to the Company's  reported
results will be similar to the pro forma  results  shown in the  Company's  note
regarding   Accounting  for  Stock-Based   Compensation  in  the  Notes  to  its
Consolidated Financial Statements.

                                       20
<page>
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  and treasury  locks to mitigate its current and
future exposure to interest rate fluctuations.  Based on the Company's March 31,
2005 debt levels,  a 1.0% change in interest rates would impact interest expense
by  approximately  $5,338,000  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,  the Company
utilizes foreign currency forward  contracts.  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 as "will," "should," "plan," "intend," "expect," "continue,"
"forecast", "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
products,  along with the viability of customers)  both at the federal and state
level,  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 strategic acquisition  candidates,
the difficulties in managing and operating  businesses in many different foreign
jurisdictions (including the recent Domus acquisition), 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
(including  the   previously-disclosed   litigation   with   Respironics),   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 March 31, 2005, 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

                                       21
<page>
procedures  were  effective  as of March 31, 2005 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 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).
           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
                                     Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

Date:  May 9, 2005

                                       22