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            June 30, 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 August 1, 2005,  the Company had  30,566,121  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 -

                  June 30, 2005 and December 31, 2004..........................3

         Condensed Consolidated Statement of Earnings -

                  Three Months and Six Months Ended June 30, 2005 and 2004.....4

         Condensed Consolidated Statement of Cash Flows -

                  Six Months Ended June 30, 2005 and 2004......................5

         Notes to Condensed Consolidated Financial

                  Statements - June 30, 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...........23

Item 4.  Controls and Procedures..............................................23

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

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds..........24

Item 4.  Submission of Matters to a Vote of Security Holders..................24

Item 5.  Other Information....................................................25

Item 6.  Exhibits.............................................................25

SIGNATURES....................................................................26

                                       2



Part I.  FINANCIAL INFORMATION
Item 1...         Financial Statements
<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
                      Condensed Consolidated Balance Sheet
                                                                                         June 30,           December 31,
                                                                                             2005                   2004
                                                                                          -------                -------
<s>                                                                                           <c>                    <c>
                                                                                            (unaudited)
ASSETS                                                                                              (In thousands)
- ------
CURRENT ASSETS
..........Cash and cash equivalents                                                        $ 6,390                $32,567
..........Marketable securities                                                                214                    199
..........Trade receivables, net                                                           284,931                287,950
..........Inventories, net                                                                 183,504                175,883
..........Deferred income taxes                                                             22,776                 21,730
..........Other current assets                                                              42,634                 46,822
                                                                                          -------                -------
..........         TOTAL CURRENT ASSETS                                                    540,449                565,151

OTHER ASSETS                                                                               48,986                 55,634
OTHER INTANGIBLES                                                                         115,581                 98,212
PROPERTY AND EQUIPMENT, NET                                                               181,017                191,163
GOODWILL                                                                                  720,937                717,964
                                                                                          -------                -------
..........         TOTAL ASSETS                                                         $1,606,970             $1,628,124
                                                                                       ==========             ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
..........Accounts payable                                                                $141,044               $149,413
..........Accrued expenses                                                                  90,309                 98,850
..........Accrued income taxes                                                               4,747                  7,816
..........Current maturities of long-term obligations                                        1,707                  2,062
                                                                                          -------                -------
..........         TOTAL CURRENT LIABILITIES                                               237,807                258,141

LONG-TERM DEBT                                                                            552,760                547,974

OTHER LONG-TERM OBLIGATIONS                                                                75,257                 68,571

SHAREHOLDERS' EQUITY
..........Preferred shares                                                                       -                      -
..........Common shares - par $0.25                                                          7,906                  7,803
..........Class B common shares - par $0.25                                                    278                    278
..........Additional paid-in-capital                                                       135,709                123,793
..........Retained earnings                                                                576,419                550,753
..........Accumulated other comprehensive earnings                                          61,218                104,629
..........Unearned compensation on stock awards                                             (2,138)                (1,557)
..........Treasury shares                                                                  (38,246)               (32,261)
                                                                                          -------                -------
..........         TOTAL SHAREHOLDERS' EQUITY                                              741,146                753,438
                                                                                          -------                -------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                             $1,606,970             $1,628,124
                                                                                       ==========             ==========
</table>

See notes to condensed consolidated financial statements.

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

                                                                   Three Months Ended                 Six Months Ended
(In thousands except per share data)                                    June 30,                           June 30,
                                                                  2005             2004              2005            2004
                                                               -------          -------           -------          -------
<s>                                                                <c>              <c>               <c>              <c>
Net sales                                                     $396,267         $339,288          $767,211         $660,631
Cost of products sold                                          282,983          237,164           544,083          465,128
                                                               -------          -------           -------          -------
    Gross profit                                               113,284          102,124           223,128          195,503
Selling, general and administrative expense                     88,352           74,201           172,314          144,984
Interest expense                                                 6,785            2,295            13,771            5,054
Interest income                                                   (811)          (1,070)           (1,805)          (2,274)
                                                               -------          -------           -------          -------
    Earnings before Income Taxes                                18,958           26,698            38,848           47,739
Income taxes                                                     6,050            8,675            12,395           15,515
                                                               -------          -------           -------          -------
    NET EARNINGS                                              $ 12,908         $ 18,023          $ 26,453         $ 32,224
                                                               =======          =======           =======          =======
    DIVIDENDS DECLARED PER
       COMMON SHARE                                              .0125            .0125             .0250            .0250
                                                               =======          =======           =======          =======

Net Earnings per Share - Basic                                  $ 0.41           $ 0.58             $ .84           $ 1.04
                                                               =======          =======           =======          =======
Weighted Average Shares Outstanding - Basic                     31,553           31,145            31,456           31,119
                                                               =======          =======           =======          =======
Net Earnings per Share - Assuming Dilution                      $ 0.40           $ 0.56             $ .81           $ 1.00
                                                               =======          =======           =======          =======
Weighted Average Shares Outstanding -
   Assuming Dilution                                            32,530           32,239            32,533           32,259
                                                               =======          =======           =======          =======
</table>

See notes to condensed consolidated financial statements.


                                       4

<table>
<caption>
                      INVACARE CORPORATION AND SUBSIDIARIES
          Condensed Consolidated Statement of Cash Flows - (unaudited)
                                                                                                        Six Months Ended
                                                                                                            June 30,
                                                                                                      2005             2004
                                                                                                   -------          -------
<s>                                                                                                     <c>             <c>
OPERATING ACTIVITIES                                                                                     (In  thousands)
         Net earnings                                                                             $ 26,453         $ 32,224
         Adjustments to reconcile net earnings to
              net cash provided by operating activities:
              Depreciation and amortization                                                         19,877           15,019
              Provision for losses on trade and installment receivables                              6,027            4,945
              Provision for deferred income taxes                                                    4,559              209
              Provision for other deferred liabilities                                               1,390            1,367
         Changes in operating assets and liabilities:
              Trade receivables                                                                       (691)          (8,544)
              Installment sales contracts, net                                                      (3,687)          (1,160)
              Inventories                                                                          (17,062)          (7,524)
              Other current assets                                                                   6,591            4,818
              Accounts payable                                                                        (450)           9,953
              Accrued expenses                                                                     (14,386)         (12,657)
              Other deferred liabilities                                                               570            5,979
                                                                                                   -------          -------
                  NET CASH PROVIDED BY OPERATING
                     ACTIVITIES                                                                     29,191           44,629

INVESTING ACTIVITIES
         Purchases of property and equipment                                                       (15,374)         (18,333)
         Proceeds from sale of property and equipment                                                4,937                -
         Other long term assets                                                                         (2)          (2,467)
         Business acquisitions, net of cash acquired                                               (58,216)         (32,713)
         Other                                                                                      (3,352)          (1,891)
                                                                                                   -------          -------
                  NET CASH USED FOR INVESTING ACTIVITIES                                           (72,007)         (55,404)

FINANCING ACTIVITIES
         Proceeds from revolving lines of credit and long-term borrowings                          295,695          297,789
         Payments on revolving lines of credit, long-term debt
            and capital lease obligations                                                         (279,814)        (295,700)
         Net proceeds from exercise of stock options                                                 1,202            4,366
         Purchases of treasury stock                                                                     -           (4,430)
         Payment of dividends                                                                         (787)            (778)
                                                                                                   -------          -------
                  NET CASH PROVIDED BY FINANCING
                  ACTIVITIES                                                                        16,296            1,247
Effect of exchange rate changes on cash                                                                343             (468)
                                                                                                   -------          -------
Decrease in cash and cash equivalents                                                              (26,177)          (9,996)
Cash and cash equivalents at beginning of period                                                    32,567           16,074
                                                                                                   -------          -------
Cash and cash equivalents at end of period                                                         $ 6,390          $ 6,078
                                                                                                   =======          =======
</table>
See notes to condensed consolidated financial statements.

                                       5

                      INVACARE CORPORATION AND SUBSIDIARIES
                         Notes to Condensed Consolidated
                              Financial Statements
                                   (Unaudited)
                                  June 30, 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 June 30, 2005 and the results
of its  operations  for the three  months and six months ended June 30, 2005 and
2004, respectively,  and changes in its cash flows for the six months ended June
30, 2005 and 2004,  respectively.  Certain foreign subsidiaries,  represented by
the European segment,  are consolidated  using a May 31 quarter end. The results
of  operations  for the  three  and six  months  ended  June 30,  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 June 30, 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
based on the costs to manufacture plus a reasonable  profit element.  Therefore,

                                       6
<page>
intercompany  profit or loss on  intersegment  net sales and  transfers  are not
considered  in  evaluating  segment  performance.  Intersegment  net  sales  for
reportable segments was $26,674,000 and $49,432,000 for the three and six months
ended June 30, 2005, respectively,  and $21,036,000 and $40,379,000 for the same
periods in the preceding year.

The information by segment is as follows (in thousands):
<table>
<caption>
                                                                        Three Months Ended                 Six Months Ended
                                                                            June 30,                           June 30,
                                                                      2005              2004             2005             2004
                                                                   -------          -------           -------          -------
<s>                                                                    <c>              <c>               <c>              <c>
   Revenues from external customers
        North America                                             $264,854          $249,040         $515,794         $486,323
        Europe                                                     110,331            75,406          212,422          144,744
        Asia/Pacific                                                21,082            14,842           38,995           29,564
                                                                   -------           -------          -------          -------
        Consolidated                                              $396,267          $339,288         $767,211         $660,631
                                                                   =======           =======          =======          =======

   Earnings (loss) before income taxes
        North America                                              $14,066           $25,713          $33,471          $45,763
        Europe                                                       7,359             3,303           11,241            4,443
        Asia/Pacific                                                (1,600)              240           (3,304)             677
        All Other *                                                   (867)           (2,558)          (2,560)          (3,144)
                                                                   -------           -------          -------          -------
        Consolidated                                               $18,958           $26,698          $38,848          $47,739
                                                                   =======           =======          =======          =======
</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                 Six Months Ended
                                                                            June 30,                           June 30,
                                                                      2005              2004             2005             2004
                                                                   -------          -------           -------          -------
<s>                                                                    <c>              <c>               <c>              <c>
                                                                              (In thousands, except per share data)
Basic
   Average common shares outstanding                                31,553            31,145           31,456           31,119

   Net earnings                                                    $12,908           $18,023          $26,453          $32,224

   Net earnings per common share                                    $  .41            $  .58           $  .84          $  1.04

Diluted
   Average common shares outstanding                                31,553            31,145           31,456           31,119
   Stock options and awards                                            977             1,094            1,077            1,140
                                                                   -------           -------          -------          -------
   Average common shares assuming dilution                          32,530            32,239           32,533           32,259

   Net earnings                                                    $12,908           $18,023          $26,453          $32,224

   Net earnings per common share                                     $ .40             $ .56            $ .81           $ 1.00
</table>

                                       7
<page>
At June 30,  2005,  400,812  and 50,023  shares were  excluded  from the average
common  shares  assuming  dilution  for the three and six months  ended June 30,
2005,  as they were  anti-dilutive.  For the three and six months ended June 30,
2005, the majority of the  anti-dilutive  shares were granted at exercise prices
of $44.30 and $47.35  which was higher than the average fair market value prices
of $44.01 and $45.05,  respectively.  At June 30, 2004, 25,000 and 17,374 shares
were excluded from the average common shares assuming dilution for the three and
six months ended June 30, 2004,  as they were  anti-dilutive.  For the three and
six months ended June 30, 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 prices of $42.16 and $42.83, respectively.

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
($39,973,000  at June 30, 2005) to DLL for events of default under the contracts
(total  balance  outstanding  of  $93,502,000  at  June  30,  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 June 30,  2005 was the result of  acquisitions
representing an increase in goodwill of $7,265,000 in Asia/Pacific,  $16,557,000
in  Europe  and   $12,910,000  in  North  America  with  the  remaining   change
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 and the company does not anticipate any
payment in 2005 based upon results to date. When the contingency  related to the
acquisition is settled,  any such  consideration paid will increase the purchase
price and reported goodwill.

                                       8
<page>
All of the  Company's  other  intangible  assets  have  definite  lives  and are
amortized over their useful lives, except for $31,053,000 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.
As a result of acquisitions  in the second  quarter,  $7,980,000 was recorded as
part  of  the  North  American  segment,  primarily  attributable  to  developed
technology,  and the  following  intangibles  were  recorded  for  the  European
segment:  trademarks  with  indefinite  lives of  $4,840,000,  customer lists of
$5,500,000 and patents of $502,000.

As of June 30, 2005 and December 31, 2004,  other  intangibles  consisted of the
following (in thousands):
<table>
<caption>
                                                   June 30, 2005                   December 31, 2004
                                                   -------------                   -----------------
                                            Historical     Accumulated        Historical      Accumulated
                                                  Cost     Amortization             Cost      Amortization
                                            ----------     ------------       ----------      ------------
  <s>                                              <c>              <c>               <c>              <c>
  Customer lists                               $60,169           $5,309          $57,788           $2,737
  Trademarks                                    31,053                -           27,732                -
  License agreements                             7,441            5,522            6,518            5,051
  Developed technology                           5,433              259            5,842               80
  Patents                                       11,540            1,684            4,137            1,443
  Other                                         15,335            2,616            7,348            1,842
                                               -------          -------          -------          -------
                                              $130,971          $15,390         $109,365          $11,153
                                               =======          =======          =======          =======
</table>

Amortization  expense  related to other  intangibles was $4,237,000 in the first
half of 2005 and is  estimated to be  $9,090,000  in 2006,  $8,921,000  in 2007,
$8,483,000 in 2008, $8,258,000 in 2009 and $8,143,000 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 in the  United  States a
product focused on the treatment of post-stroke shoulder pain. 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
(or their affiliates) 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.

                                       9
<page>
Accounting   for   Stock-Based   Compensation   -  The  Company   utilizes   the
disclosure-only provisions of Statement of Financial Accounting Standards (SFAS)
No. 123, Accounting for Stock-Based Compensation.  Accordingly,  the Company has
not recognized  compensation cost for non-qualified stock options.  However, the
Company does record  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):
<table>
<caption>
                                                                              Three Months Ended          Six Months Ended
                                                                                    June 30,                   June 30,
                                                                               2005          2004         2005           2004
                                                                            -------       -------      -------        -------
<s>                                                                             <c>           <c>          <c>            <c>
Net earnings - as reported *                                                $12,908       $18,023      $26,453        $32,224
Less:  compensation expense determined based on the
          fair-value method for all awards granted at
          market value, net of related tax effects                            1,125           854        2,201          1,806
                                                                            -------       -------      -------        -------
Net earnings - pro forma                                                    $11,783       $17,169      $24,252        $30,418
                                                                            =======       =======      =======        =======

Earnings per share as reported - basic                                         $.41          $.58         $.84          $1.04
Earnings per share as reported - assuming dilution                             $.40          $.56         $.81          $1.00

Pro forma earnings per share - basic                                           $.37          $.55         $.77           $.98
Pro forma earnings per share - assuming dilution                               $.36          $.53         $.75           $.94

* Includes stock compensation expense, net of tax, on
  restricted awards granted without cost to recipients of:                     $145          $138         $283           $252
</table>
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 half 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                                  5,486
   Settlements made during the period                                    (5,450)
   Changes in liability for pre-existing warranties during
       the period, including expirations                                    394
                                                                        -------
   Balance as of June 30, 2005                                         $ 14,428
                                                                        =======

                                       10
<page>
Comprehensive  Earnings - Total comprehensive  earnings (losses) were as follows
(in thousands):
<table>
<caption>
                                                                              Three Months Ended          Six Months Ended
                                                                                    June 30,                   June 30,
                                                                               2005          2004         2005           2004
                                                                            -------       -------      -------        -------
<s>                                                                             <c>           <c>          <c>            <c>
  Net earnings                                                              $12,908       $18,023      $26,453        $32,224
  Foreign currency translation gain (loss)                                  (35,759)       (9,701)     (39,084)           623
  Unrealized gain (loss) on available for sale securities                       (42)           (7)          10              3
  Current period unrealized loss on cash flow
      hedges                                                                 (4,910)       (1,298)      (4,337)        (2,353)
                                                                            -------       -------      -------        -------
  Total comprehensive earnings (loss)                                      $(27,803)      $ 7,017     $(16,958)       $30,497
                                                                            =======       =======      =======        =======
</table>

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

                                           June 30,            December 31,
                                               2005                   2004
                                            -------                -------
  Raw materials                            $ 60,688               $ 60,548
  Work in process                            14,993                 16,156
  Finished goods                            107,823                 99,179
                                            -------                -------
                                           $183,504               $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):

                                           June 30,           December 31,
                                               2005                   2004
                                            -------                -------
  Machinery and equipment                  $247,726              $ 243,335
  Land, buildings and improvements           86,276                 95,041
  Furniture and fixtures                     27,847                 27,494
  Leasehold improvements                     15,302                 14,275
                                            -------                -------
                                            377,151                380,145
  Less allowance for depreciation          (196,134)              (188,982)
                                            -------                -------
                                           $181,017               $191,163
                                            =======                =======

Acquisitions  - In the first half of 2005,  Invacare  Corporation  acquired  the
following  businesses,  which were individually  immaterial,  at a total cost of
$58,216,000, which was paid in cash:

     o    Australian  Healthcare Equipment Pty Ltd, an Australian based company,
          and manufacturer of beds, related furniture and pressure care products
          for home care and non-acute institutional care.

     o    Altimate Medical,  Inc., a U.S. company,  and manufacturer of standing
          frames and mobility aids for the rehabilitation market.

     o    Medical  Support  Systems  Holdings  Limited,  a  U.K.  company,   and
          manufacturer of high quality, foam pressure-reducing  products for the
          healthcare market.

                                       11
<page>
Goodwill recognized in these transactions amounted to approximately $36,732,000,
the  majority  of which  is not  expected  to be  deductible  for tax  purposes.
Goodwill of $16,557,000  was assigned to the European  segment,  $12,910,000 was
assigned  to the North  American  segment  and  $7,265,000  was  assigned to the
Asia/Pacific segment.

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  during 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 June 30,
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 and  six-month  periods ended June 30,
2004 (in thousands).

                                   Three Months Ended          Six Months Ended
                                        June 30, 2004             June 30, 2004
                                        -------------             -------------
 Net sales                                   $366,058                  $714,949
 Net earnings                                  21,800                    39,081
 Earnings per share - assuming dilution          $.68                     $1.21

Income Taxes - The Company had an effective  tax rate of 31.9% for the three and
six-month periods ended June 30, 2005 compared with 32.5% 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 U.S.  federal  statutory rate primarily due to tax credits and earnings
abroad being taxed at rates lower than the U.S. 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 July 28,
2005.

                                       12
<page>
OUTLOOK

Reimbursement  uncertainties that impacted the first quarter of 2005 continue to
affect the core  North  American  rehab and  standard  businesses  in the second
quarter.  The power wheelchair  market is unlikely to return to growth until the
Centers for Medicare and Medicaid  Services (CMS) implements its plan for 49 new
codes  and  related  fees  at  the  beginning  of  2006.  The   uncertainty  has
particularly  impacted  Medicare power wheelchair sales and will likely continue
to  pressure  results  in 2005.  In terms of  Medicaid,  there was in general no
improvement  in terms of  reimbursement  levels or  approvals  for home  medical
equipment.

In order to adjust the cost base to the lower anticipated revenue growth levels,
the Company has identified cost reductions and profit improvement actions
totaling $9 million in the second half of 2005. These actions include:

     *    reducing global headcount by 230 personnel,
     *    outsourcing  improvements  utilizing the Company's China manufacturing
          capability and third parties,
     *    shifting   substantial   resources   from   product   development   to
          manufacturing cost reduction activities and product rationalization,
     *    reducing  freight  exposure  through freight auctions and changing the
          freight policy,
     *    general expense reductions, and
     *    exiting four facilities.

As a result of these actions,  the Company anticipates  recognizing a $3 million
to $5 million  charge in the third quarter of this year.  These initial  actions
are expected to result in annualized  savings of $20 million as Invacare  enters
2006.

In addition to these actions,  the Company is reviewing its global manufacturing
and  distribution  strategy.  The Company is in the early stages of evaluating a
multi-year plan to exit a number of manufacturing  and  distribution  locations,
resulting in annualized savings of up to $21 million.  These plans would lead to
restructuring  charges over the next two years  estimated at $22 million.  While
plans are not  complete,  the  Company  currently  believes  that the  financial
benefits  from the  restructuring  in any one-year  will minimize the net income
impact  from  the  charge  incurred  in that  year.  The  Company  will  provide
additional details on these plans when it announces third quarter results.

For the full year,  the Company  anticipates a net sales increase of between 14%
and 15% and  earnings  per share of  between  $2.20  and  $2.40.  This  guidance
anticipates  foreign  currency  to  account  for one  percent  of the net  sales
increase and acquisitions to account for 9% of the net sales increase. Excluding
the impact of foreign  currency  and  acquisitions,  the net sales  increase  is
expected to be between 4% and 5%. The Company  anticipates  operating cash flows
of between $90  million  and $100  million  and net  purchases  of property  and
equipment of approximately $35 million. The earnings per share guidance does not
include the impact of the $3 million to $5 million charge  mentioned  above on a
pre-tax basis or $0.06 to $0.10 per share after tax.

For the third quarter,  the Company  expects a net sales increase of between 16%
and 18% and  earnings  per share of  between  $0.53  and  $0.63.  This  guidance
anticipates  foreign  currency  to  account  for one  percent  of the net  sales
increase  and  acquisitions  to  account  for  12% of the  net  sales  increase.
Excluding  the  impact  of  foreign  currency  and  acquisitions,  the net sales
increase  would be between 4% and 5%. The earnings per share  guidance  does not
include the impact of the $3 million to $5 million charge  mentioned  above on a
pre-tax basis or $0.06 to $0.10 per share after tax.

                                       13
<page>
RESULTS OF OPERATIONS

NET SALES

Net sales for the three months ended June 30, 2005 were  $396,267,000,  compared
to  $339,288,000  for the same period a year ago,  representing  a 17% increase.
Foreign currency  translation and  acquisitions  accounted for 3% and 11% 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 the North America and Asia/Pacific  business segments.  For the six
months ended June 30, 2005, net sales increased 16% to $767,211,000, compared to
$660,631,000 for the same period a year ago.  Foreign  currency  translation and
acquisitions  accounted  for 2% and 11% of the net sales  increase for the first
half,  respectively.  Excluding the impact of foreign currency and acquisitions,
net sales growth was driven  primarily by volume  increases in the North America
and Asia/Pacific business segments.

North American Operations

North  American  net sales  increased  6% for the  quarter  to  $264,854,000  as
compared  $249,040,000  for the same  period a year  ago with  foreign  currency
accounting for 1% of the net sales  increase and  acquisitions  contributing  an
additional 1%. For the first half,  net sales  increased 6% to  $515,794,000  as
compared  $486,323,000  for the same period a year ago,  with  foreign  currency
accounting for 1% of the net sales  increase and  acquisitions  contributing  an
additional  2%. 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.

The  increase  for the quarter was  principally  due to net sales  increases  in
Respiratory  products  (28%),  Distributed  products  (8%) and  Continuing  Care
products  (23%),  which were partially  offset by declines in Standard  products
(6%) and Rehab products (4%).  Acquisitions  accounted for 17% of the Continuing
Care product net sales increase and positively  impacted Rehab product net sales
by less than 1%.

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
increases sales of institutional  products. The net sales decline experienced in
Rehab  products  for the quarter is  attributable  to continued  Medicare  power
wheelchair  eligibility pressures and Medicaid related reimbursement  pressures.
As a result of these pressures,  consumer power  wheelchairs net sales were down
11% for the quarter versus last year's second quarter.  Standard  products sales
benefited  from  increasing  unit volumes,  which were more than offset by lower
pricing.

The increase for the first six months was principally due to net sales increases
in Respiratory  products  (22%),  Continuing Care products (22%) and Distributed
products (8%), which were partially offset by declines in Standard products (4%)
and Rehab products (4%).  Acquisitions  accounted for 16% of the Continuing Care
product net sales  increase and  positively  impacted Rehab product net sales by
2%.

                                       14
<page>
European Operations

European net sales  increased 46% for the quarter to $110,331,000 as compared to
$75,406,000 for the same period a year ago. European net sales for the first six
months  increased 47% to $212,422,000  as compared to $144,744,000  for the same
period a year ago.  Acquisitions and foreign currency translation  accounted for
40% and 7% of the net sales increase,  respectively,  for both the three and six
months ended June 30, 2005. The net 1% sales decline for the quarter and lack of
growth for the first half,  excluding  foreign  currency and  acquisitions,  was
primarily due to German  reimbursement  challenges  for the Invacare  wheelchair
product lines.

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;  and Invacare New Zealand,  a manufacturer  of
wheelchairs  and  beds  and a  distributor  of a  wide  range  of  home  medical
equipment.

Asia/Pacific  net sales  increased 42% to  $21,082,000  from  $14,842,000 in the
second quarter and increased 32% to $38,995,000  from  $29,564,000 year to date.
For the quarter, acquisitions accounted for 19% of the net sales increase, while
foreign currency  translation  contributed an additional 15%. For the first half
of the year,  acquisitions  accounted for 16% of the net sales  increase,  while
foreign  currency  translation  contributed an additional  11%. The resulting 8%
sales  increase  for the  quarter  and 5% sales  increase  for the  first  half,
excluding  foreign  currency  and  acquisitions,  were  largely  due  to  volume
increases in all locations.

GROSS PROFIT

Gross profit as a percentage  of net sales for the three and  six-month  periods
ended June 30,  2005 were 28.6% and 29.1%,  respectively,  compared to 30.1% and
29.6%, respectively, in the same periods last year. The decline for both periods
is primarily due to significant  increases in freight costs, largely due to fuel
surcharges  driven by the high price of oil,  and price  reductions  on standard
products  in  North  America,  which  started  in  July of last  year  and  thus
negatively impact the gross margin comparison to the first half of last year.

For the first six months,  North  American  margins as a percentage of net sales
declined to 29.2%  compared with 30.3% in the same period last year  principally
as a result of the  above-referenced  increase in freight  costs and decrease in
pricing,  especially in the Standard products category.  In Europe, gross margin
improved  year to date by 1.3  percentage  points,  primarily  due to the higher
gross margins achieved by Domus.  Gross margin in Asia/Pacific  declined year to
date by .4  percentage  points,  largely  due to  unfavorable  foreign  currency
associated with normal operating  transactions and cost increases.  The negative
currency  impacts  and  cost  increases  were  primarily   responsible  for  the
Asia/Pacific  losses  before  income taxes for the quarter and first half of the
year.

                                       15
<page>
SELLING, GENERAL AND ADMINISTRATIVE

Selling, general and administrative expense as a percentage of net sales for the
three and six months ended June 30, 2005 was 22.3% and 22.5%,  compared to 21.9%
for both comparable  periods a year ago. The dollar  increases were  $14,151,000
and $27,330,000, or 19.1% and 18.9%, respectively for the quarter and first half
of the year. Acquisitions increased these expenses by $11,639,000 in the quarter
and $22,476,000 in the first half, while foreign currency translation  increased
these  expenses by  $2,226,000  in the quarter and  $3,948,000 in the first half
compared to the same periods a year ago.  Sales and  marketing  expenses,  which
resulted from higher revenues and program spending,  increased by $5,817,000 and
$11,725,000 for the second quarter and the first half,  respectively.  Excluding
the impact of foreign currency  translation and acquisitions,  selling,  general
and  administrative  expense increased 0.4% for the quarter and 0.6% compared to
the same period a year ago.

North American selling,  general and administrative cost increased $2,766,000 or
5.2% for the quarter and  $4,293,000  or 4.2% in the first half  compared to the
same  periods  a year  ago.  Acquisitions  accounted  for  1.5%  and 2.0% of the
increase  in each  period,  respectively,  while  foreign  currency  translation
accounted for approximately 0.7% in both periods.  The additional costs incurred
on a consolidated basis, were primarily related to North America.

European selling,  general and administrative cost increased $8,842,000 or 46.0%
for the quarter and $18,075,000 or 46.6% for the first half compared to the same
periods  a  year  ago.  For  the  quarter,  acquisitions  and  foreign  currency
translation  increased SG&A expense by  $10,295,000 or 53.6%,  and $1,382,000 or
7.2%, respectively. For the first half of 2005, acquisition and foreign currency
translation  increased SG&A expense by  $19,385,000 or 50.0%,  and $2,624,000 or
6.8%, respectively.  The decrease in spending, excluding acquisition and foreign
currency  translation,   was  primarily  attributable  to  efforts  to  decrease
spending.

Asia/Pacific  selling,  general and administrative cost increased  $2,543,000 or
139.6% for the quarter and  $4,962,000  or 138.6% in the first half  compared to
the same periods a year ago. For the quarter,  acquisitions and foreign currency
translation  increased SG&A expense by $540,000 or 29.6%, and $484,000 or 26.6%,
respectively.  For the first  half of 2005,  acquisition  and  foreign  currency
translation  increased  SG&A  expense by  $1,002,000  or 28.0%,  and $688,000 or
19.2%, respectively. The increase in spending, excluding acquisition and foreign
currency  translation,  was primarily  attributable to additional  systems costs
related to an Enterprise  Resource  Planning  (ERP)  implementation  and foreign
currency transactions.

INTEREST

Interest expense increased  $4,490,000 and $8,717,000 for the second quarter and
first  half of 2005,  respectively,  compared  to the same  periods  last  year,
primarily  due to  increased  borrowings  for  acquisitions  and higher  average
borrowing  rates.  Interest income for the second quarter and first half of 2005
was comparable to the same respective periods last year.

                                       16
<page>
INCOME TAXES

The  Company  had an  effective  tax rate of 31.9% for the  three and  six-month
periods ended June 30, 2005 compared with 32.5% 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 U.S.  federal  statutory rate primarily due to tax credits and earnings
abroad being taxed at rates lower than the U.S. federal statutory rate.

LIQUIDITY AND CAPITAL RESOURCES

The Company's reported level of debt increased $4,431,000 from December 31, 2004
to  $554,467,000  as of June 30, 2005 as a result of  acquisitions.  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.

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.

As of June 30, 2005, the Company had approximately  $143,743,000 available under
its  lines of  credit,  excluding  debt  covenant  restrictions.  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 June 30, 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  $75,244,000  as of June
30, 2005.

CAPITAL EXPENDITURES

The  Company  had  no  individually  material  capital  expenditure  commitments
outstanding as of June 30, 2005. The Company estimates that capital  investments
for 2005 could approximate up to $35,000,000 as compared to $41,400,000 in 2004.
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 $29,191,000 for the first half
of 2005  compared  to  $44,629,000  in the first half of 2004.  The  decrease in
operating  cash flows for the first half of 2005  compared  to the same period a
year ago was largely due to lower earnings,  higher inventory levels and reduced
payables and accrued  expenses.  Inventory  levels  increased  primarily  due to
building  product  for  anticipated  increases  in  sales  growth  that  did not
materialize.  In  addition,  with  increased  shipments  from the Far East,  the
Company had more products in transit than in previous years.

                                       17
<page>
Cash used for investing  activities was  $72,007,000  for the first half of 2005
compared to $55,404,000 in the first half of 2004. The increase in cash used for
investing is attributable  to the higher level of  acquisitions  incurred in the
first half of 2005  compared to the first half of 2004.  In addition,  cash used
for  investing   activities   benefited  by  $4,633,000   from  the  sale  of  a
manufacturing facility no longer used by the Company.

Cash provided by financing activities was $16,296,000 for the first half of 2005
compared to cash  provided of  $1,247,000  in the first half of 2004.  Financing
activities  for the  first  half of 2005 were  impacted  by an  increase  in the
Company's net long-term  borrowings of $15,881,000  as a result of  acquisitions
and the 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  half of  2005,  the  Company  generated  free  cash  flow of
$18,754,000 compared to free cash flow of $26,296,000 in the first half of 2004.
The decrease was  primarily  attributable  to changes in inventory  and accounts
payable and lower  earnings  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):

                                                            Six Months Ended
                                                               June 30,
                                                          2005           2004
                                                       -------        -------
  Net cash provided by operating activities            $29,191        $44,629
  Less:  Purchases of property and equipment - net     (10,437)       (18,333)
                                                       -------        -------
  Free Cash Flow                                       $18,754       $ 26,296
                                                       =======        =======

DIVIDEND POLICY

On May 25, 2005,  the  Company's  Board of Directors  declared a quarterly  cash
dividend of $0.0125  per Common  Share to  shareholders  of record as of July 1,
2005,  which was paid on July 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.

                                       18
<page>
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
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.

                                       19
<page>
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
potential  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.

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 up to $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 a 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

                                       20
<page>
on a regular basis and can be impacted by actual loss awards or  settlements  on
claims.  While actuarial  analysis is used to help determine  adequate reserves,
the Company is  responsible  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 of 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,
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.

                                       21
<page>
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 in the  United  States a
product focused on the treatment of post-stroke shoulder pain. 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
(or their affiliates) 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.

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 June 30,
2005 debt levels,  a 1.0% change in interest rates would impact interest expense
by  approximately  $5,360,000  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.

                                       22
<page>
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,  and achieve ongoing savings
(including the recently  announced and  future-contemplated  restructurings  and
initiatives),  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 June 30, 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 procedures
were effective as of June 30, 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.

                                       23
<page>
Part II.  OTHER INFORMATION

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

(c) The following  table  presents  information  with respect to  repurchases of
common  shares made by the Company  during the three months ended June 30, 2005.
All of the repurchased  shares were  surrendered to the Company by employees for
tax withholding  purposes in conjunction  with the vesting of restricted  shares
held by the employees under the Company's 2003 Performance Plan.
<table>
<caption>

                                                             Total Number of Shares       Maximum Number
                                            Total Number of   Purchased as Part of     of Shares That May Yet
                                                Shares         Publicly Announced        Be Purchased Under
                                   Period      Purchased        Plans or Programs       the Plans or Programs
                                   ------   ---------------  ----------------------    -----------------------
<s>                                  <c>          <c>                 <c>                       <c>
  4/1/2005-4/30/05                    -           $ -                   -                       $ -

  5/1/2005-5/31/05 (1)             8,274      $ 41.63                   -                       $ -

  6/1/2005-6/30/05                    -           $ -                   -                       $ -

                                   ------   ---------------  ----------------------    -----------------------
  Total                            8,274      $ 41.63                   -                       $ -
</table>
     (1)  Represents   common  shares   surrendered   to  the  Company  for  tax
          withholding  purposes in  conjunction  with the vesting of  restricted
          shares under the Company's 2003 Performance Plan.

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

On May 25, 2005, the Company held its 2005 Annual Meeting of Shareholders to act
on proposals to: 1) elect four directors to the class whose three-year term will
expire  in 2008,  2)  approve  and  adopt  the  Invacare  Corporation  Executive
Incentive  Bonus Plan, and 3) ratify the appointment of Ernst & Young LLP as the
Company's independent auditors for the 2005 fiscal year.

Michael F. Delaney,  C. Martin Harris,  M.D.,  Bernadine P. Healy,  M.D., and A.
Malachi Mixon, III were each re-elected for a three-year term of office expiring
in 2008 with 38,794,077, 38,928,502, 38,540,558 and 38,540,006 affirmative votes
and 556,132, 421,707, 809,651 and 810,203 votes withheld, respectively.

James C. Boland,  Whitney  Evans,  William M. Weber,  Gerald B. Blouch,  John R.
Kasich,  Dan T.  Moore,  III,  and  Joseph  B.  Richey,  II are  directors  with
continuing terms.

The proposal to approve and adopt the Invacare  Corporation  Executive Incentive
Bonus Plan received 37,345,183  affirmative votes,  1,280,691 negative votes and
724,335 abstained votes.

The  proposal to ratify the  appointment  of Ernst & Young LLP as the  Company's
independent  auditors for its 2005 fiscal year received  36,215,549  affirmative
votes, 3,054,431 negative votes and 80,229 abstained votes.

                                       24
<page>
Item 5. Other Information

(a) As stated above,  the Invacare  Corporation  Executive  Incentive Bonus Plan
(the "Executive  Bonus Plan") was approved by shareholders of the Company on May
25, 2005. A summary of the Executive  Bonus Plan appears  below. A more detailed
description,  as well as a copy of the Executive Bonus Plan, can be found in the
Company definitive Proxy Statement filed with the Securities Exchange Commission
on April 8, 2005. A copy of the Executive Bonus Plan is attached as Exhibit 10.1
to this Quarterly Report on Form 10-Q, and is incorporated herein by reference.

The  Executive  Bonus Plan is  intended  to reward  participants  based upon the
Company's  performance.  Specifically,  the Executive  Bonus Plan is intended to
provide  an  incentive  to the  Company's  executive  officers  to  improve  the
Company's operating results, and to enable the Company to recruit and retain key
officers by making the Company's overall  compensation  program competitive with
compensation  programs of other  companies  with which the Company  competes for
executive  talent.  The Executive  Bonus Plan is  administered  by the Company's
Compensation,  Management  Development and Corporate  Governance  Committee (the
"Compensation  Committee").  All  officers  of the  Company  are  eligible to be
selected to participate in the Executive Bonus Plan. The Compensation  Committee
has the  discretion  to  select  those  officers  who  will  participate  in the
Executive  Bonus  Plan in any  given  year.  For  each  calendar  year or  other
predetermined  performance  period, the Compensation  Committee will establish a
target bonus for each eligible officer,  payable if a specified performance goal
is  satisfied  for  such  performance  period.  The  performance  goal  for each
performance  period will provide for a targeted  level or levels of  performance
using one or more of the  predetermined  measurements  provided in the Executive
Bonus  Plan.  For 2005,  the bonus award will be based upon  satisfaction  of an
earnings per share target. The performance goal for a performance period will be
established  in writing by the  Compensation  Committee  on or before the latest
date  permissible  to enable the bonus  award to qualify as  "performance  based
compensation"  under Section 162(m) of the Internal  Revenue Code. As the amount
payable to an officer under the Executive Bonus Plan is subject to discretion as
to the target  amount,  the  performance  goals  selected and whether the amount
resulting  from  achievement of such goal will actually be paid, the amount that
will  be  paid  in  the  future  to  any  eligible   officer  is  not  presently
determinable.

Part II.  OTHER INFORMATION

Item 6. Exhibits.

           Exhibits:
           Official Exhibit No.
           --------------------
           10.1     Invacare Corporation Executive Incentive Bonus Plan (filed
                    herewith).
           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).

                                       25
<page>


                                   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:  August 8, 2005