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

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

For the quarterly period ended            March 31, 2007
                               -------------------------------------------------

                                       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                      001-15103
                       ---------------------------------------------------------

                              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)                              (Zip Code)

                                 (440) 329-6000

              (Registrant's telephone number, including area code)
--------------------------------------------------------------------------------
  (Former name, former address and former fiscal year, if changed since last
   report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities  Exchange Act of 1934 (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 whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule  12b-2 of the  Exchange  Act (Check
One). Large accelerated filer   X  Accelerated filer      Non-accelerated filer
                              -----                  -----

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).    Yes                        No  X
                                       -----                     -----

As of May 7, 2007, the company had 30,864,771 Common Shares and 1,111,565 Class
B Common Shares outstanding.

                              INVACARE CORPORATION

                                      INDEX


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

Item 1. Financial Statements (Unaudited)

         Condensed Consolidated Balance Sheets -

                  March 31, 2007 and December 31, 2006.........................3

         Condensed Consolidated Statement of Earnings -

                  Three Months Ended March 31, 2007 and 2006...................4

         Condensed Consolidated Statement of Cash Flows -

                  Three Months Ended March 31, 2007 and 2006...................5

         Notes to Condensed Consolidated Financial

                  Statements - March 31, 2007..................................6

Item 2.  Management's Discussion and Analysis of

                  Financial Condition and Results of Operations...............21

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........32

Item 4.  Controls and Procedures..............................................32

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

Item 1A. Risk Factors.........................................................32

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds..........32

Item 6.  Exhibits.............................................................33

SIGNATURES....................................................................33

                                       2

Part I.  FINANCIAL INFORMATION
Item 1...         Financial Statements.


                                     INVACARE CORPORATION AND SUBSIDIARIES
                                     Condensed Consolidated Balance Sheets
                                                                       March 31,                  December 31,
                                                                            2007                          2006
                                                                            ----                          ----
                                                                                                     
                                                                     (unaudited)
ASSETS                                                                              (In thousands)
------
CURRENT ASSETS
..........Cash and cash equivalents                                      $ 56,904                       $82,203
..........Marketable securities                                               270                           190
..........Trade receivables, net                                          248,000                       261,606
..........Installment receivables, net                                      8,451                         7,097
..........Inventories, net                                                206,555                       201,756
..........Deferred income taxes                                            13,616                        13,512
..........Other current assets                                             76,493                        89,394
                                                                         -------                       -------
..........         TOTAL CURRENT ASSETS                                   610,289                       655,758

OTHER ASSETS                                                              85,871                        67,443
OTHER INTANGIBLES                                                        100,476                       102,876
PROPERTY AND EQUIPMENT, NET                                              168,835                       173,945
GOODWILL                                                                 493,226                       490,429
                                                                         -------                       -------
..........         TOTAL ASSETS                                        $1,458,697                    $1,490,451
                                                                       =========                     =========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
..........Accounts payable                                               $147,418                      $163,041
..........Accrued expenses                                                119,907                       147,776
..........Accrued income taxes                                              3,312                        12,916
..........Short-term debt and current maturities of
         long-term obligations                                             5,158                       124,243
                                                                         -------                       -------
..........         TOTAL CURRENT LIABILITIES                              275,795                       447,976

LONG-TERM DEBT                                                           596,741                       448,883

OTHER LONG-TERM OBLIGATIONS                                              114,461                       108,228

SHAREHOLDERS' EQUITY
..........Preferred shares                                                      -                             -
..........Common shares                                                     8,013                         8,013
..........Class B common shares                                               278                           278
..........Additional paid-in-capital                                      144,324                       143,714
..........Retained earnings                                               258,845                       276,750
..........Accumulated other comprehensive earnings                        102,819                        99,188
..........Treasury shares                                                 (42,579)                      (42,579)
                                                                         -------                       -------
..........         TOTAL SHAREHOLDERS' EQUITY                             471,700                       485,364
                                                                         -------                       -------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                            $1,458,697                    $1,490,451
                                                                       =========                     =========

See notes to condensed consolidated financial statements.

                                       3



                                   INVACARE CORPORATION AND SUBSIDIARIES
                          Condensed Consolidated Statement of Earnings - (unaudited)


                                                                                   Three Months Ended
(In thousands except per share data)                                                    March 31,
                                                                            2007                          2006
                                                                         -------                       -------
                                                                                                     
Net sales                                                               $374,905                      $361,704
Cost of products sold                                                    275,849                       260,408
                                                                         -------                       -------
    Gross profit                                                          99,056                       101,296
Selling, general and administrative expense                               87,766                        83,607
Charge related to restructuring activities                                 3,152                         3,157
Charges, interest and fees associated with debt refinancing               13,373                             -
Interest expense                                                          10,343                         7,695
Interest income                                                             (474)                         (600)
                                                                         -------                       -------
    Earnings (loss) before Income Taxes                                  (15,104)                        7,437
Income taxes                                                               2,400                         2,230
                                                                         -------                       -------

    NET EARNINGS (LOSS)                                                $ (17,504)                      $ 5,207
                                                                         =======                       =======
    DIVIDENDS DECLARED PER
       COMMON SHARE                                                       0.0125                        0.0125
                                                                         =======                       =======

Net Earnings (loss) per Share - Basic                                    $ (0.55)                       $ 0.16
                                                                         =======                       =======
Weighted Average Shares Outstanding - Basic                               31,827                        31,731
                                                                         =======                       =======
Net Earnings (loss) per Share - Assuming Dilution                        $ (0.55)                       $ 0.16
                                                                         =======                       =======
Weighted Average Shares Outstanding -
   Assuming Dilution                                                      31,827                        32,190
                                                                         =======                       =======


See notes to condensed consolidated financial statements.

                                       4



                                  INVACARE CORPORATION AND SUBSIDIARIES
                        Condensed Consolidated Statement of Cash Flows - (unaudited)
                                                                                        Three Months Ended
                                                                                             March 31,
                                                                                   2007                       2006
                                                                                -------                    -------
                                                                                                         
OPERATING ACTIVITIES                                                                     (In  thousands)
         Net earnings (loss)                                                  $ (17,504)                    $5,207
         Adjustments to reconcile net earnings (loss) to
              net cash provided by operating activities:
              Debt finance charges, interest and fees associated with debt
                 refinancing                                                     13,373                          -
              Depreciation and amortization                                      11,074                      9,813
              Provision for losses on trade and installment receivables           1,799                      1,794
              Provision for other deferred liabilities                              919                      1,222
              Provision for deferred income taxes                                   581                        667
              Gain on disposals of property and equipment                            30                        269
         Changes in operating assets and liabilities:
              Trade receivables                                                  12,511                      2,440
              Installment sales contracts, net                                   (3,916)                      (253)
              Inventories                                                        (4,423)                    (4,985)
              Other current assets                                               15,074                      4,201
              Accounts payable                                                  (15,493)                    (2,091)
              Accrued expenses                                                  (29,894)                    (9,854)
              Other deferred liabilities                                         (2,474)                        99
                                                                                -------                    -------
                  NET CASH (USED) PROVIDED BY OPERATING ACTIVITIES              (18,343)                     8,529

INVESTING ACTIVITIES
         Purchases of property and equipment                                     (3,750)                    (5,009)
         Proceeds from sale of property and equipment                               423                         33
         Other long term assets                                                   1,080                       (523)
         Other                                                                   (1,214)                      (159)
                                                                                -------                    -------
                  NET CASH USED FOR INVESTING ACTIVITIES                         (3,461)                    (5,658)


FINANCING ACTIVITIES
         Proceeds from revolving lines of credit, securitization facility and
               long-term borrowings                                             510,316                    145,155
         Payments on revolving lines of credit, securitization facility and
               long-term debt and capital lease obligations                    (494,419)                  (162,007)
         Proceeds from exercise of stock options                                      -                      1,343
         Payment of Financing Costs                                             (19,784)                         -
         Payment of dividends                                                      (399)                      (397)
                                                                                -------                    -------
                  NET CASH USED BY FINANCING ACTIVITIES                          (4,286)                   (15,906)
Effect of exchange rate changes on cash                                             791                     (1,177)
                                                                                -------                    -------
Decrease in cash and cash equivalents                                           (25,299)                   (14,212)
Cash and cash equivalents at beginning of period                                 82,203                     25,624
                                                                                -------                    -------
Cash and cash equivalents at end of period                                   $   56,904                   $ 11,412
                                                                                =======                    =======

See notes to condensed consolidated financial statements.

                                       5



                      INVACARE CORPORATION AND SUBSIDIARIES
                         Notes to Condensed Consolidated
                              Financial Statements
                                   (Unaudited)
                                 March 31, 2007

Nature of Operations - Invacare  Corporation is the world's leading manufacturer
and distributor in the $8.0 billion  worldwide market for medical equipment used
in the home based upon our  distribution  channels,  breadth of product line and
net sales. The company  designs,  manufactures and distributes an extensive line
of health care products for the non-acute care  environment,  including the home
health care, retail and extended care markets.

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.  Certain  foreign
subsidiaries,  represented by the European  segment,  are  consolidated  using a
February  28  quarter  end in  order  to  meet  filing  deadlines.  No  material
subsequent  events have occurred  related to the European  segment,  which would
require  disclosure or adjustment to the  company's  financial  statements.  All
significant intercompany transactions are eliminated.

Reclassifications - Certain reclassifications have been made to the prior years'
consolidated  financial  statements to conform to the presentation  used for the
period ended March 31, 2007.

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  operates in five  primary  business  segments:
North  America / Home  Medical  Equipment  ("NA/HME"),  Invacare  Supply  Group,
Institutional  Products  Group,  Europe and  Asia/Pacific.  The five  reportable
segments  represent   operating  groups,   which  offer  products  to  different
geographic regions.

The NA/HME segment sells each of three primary  product lines,  which  includes:
standard,  rehab and respiratory  products.  Invacare Supply Group sells branded
medical supplies including ostomy,  incontinence,  diabetic, wound care, urology
and  miscellaneous  home medical product as well as home medical  equipment aids
for daily living. The Institutional Products Group sells health care furnishings
including beds, case goods and patient handling equipment for the long-term care
market as well as  accessory  products.  Europe and  Asia/Pacific  sell the same
product lines with the exception of distributed products.  Each business segment
may sell 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  described  in the
summary  of  significant  accounting  policies  for the  company's  consolidated
financial statements. Intersegment sales and transfers are based on the costs to
manufacture plus a reasonable profit element. Therefore,  intercompany profit or

                                       6

loss on intersegment sales and transfers is not considered in evaluating segment
performance.

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


                                                                                         Three Months Ended
                                                                                              March 31,
                                                                                    2007                      2006
                                                                                 -------                   -------
                                                                                                         
   Revenues from external customers
        North America / HME                                                     $161,532                  $171,694
        Invacare Supply Group                                                     61,676                    55,085
        Institutional Products Group                                              23,724                    23,196
        Europe                                                                   107,030                    95,546
        Asia/Pacific                                                              20,943                    16,183
                                                                                 -------                   -------
        Consolidated                                                            $374,905                  $361,704
                                                                                ========                  ========

   Intersegment Revenues
        North America                                                            $11,291                   $13,608
        Invacare Supply Group                                                         86                        13
        Institutional Products Group                                                   -                       464
        Europe                                                                     2,408                     2,769
        Asia/Pacific                                                               6,089                     8,026
                                                                                 -------                   -------
        Consolidated                                                             $19,874                   $24,880
                                                                                ========                  ========

   Restructuring charges before income taxes
        North America / HME                                                       $2,430                    $2,806
        Invacare Supply Group                                                         43                         -
        Institutional Products Group                                                   4                        25
        Europe                                                                       786                       338
        Asia/Pacific                                                                   6                       284
                                                                                 -------                   -------
        Consolidated                                                              $3,269                   $ 3,453
                                                                                ========                  ========

   Charges, interest and fees associated with debt
      refinancing before income taxes
        All Other                                                                $13,373                   $     -
                                                                                ========                  ========

   Earnings (loss) before income taxes
        North America / HME                                                     $ (2,908)                   $6,278
        Invacare Supply Group                                                      1,055                     1,339
        Institutional Products Group                                                 595                     1,553
        Europe                                                                     3,924                     3,692
        Asia/Pacific                                                              (1,110)                   (1,398)
        All Other                                                                (16,660)                   (4,027)
                                                                                 -------                   -------
        Consolidated                                                            $(15,104)                  $ 7,437
                                                                                ========                  ========


                                       7

     "All  Other"  consists  of  unallocated  corporate  selling,   general  and
     administrative  costs  and  intercompany  profits,  which  do not  meet the
     quantitative criteria for determining reportable segments. In addition, the
     "All Other"  earnings (loss) before income taxes for the first quarter 2007
     includes  debt  finance  charges,  interest and fees  associated  with debt
     refinancing.

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


                                                                                         Three Months Ended
                                                                                              March 31,
                                                                                    2007                      2006
                                                                                 -------                   -------
                                                                                                         
Basic
   Average common shares outstanding                                              31,827                    31,731

   Net earnings (loss)                                                          $(17,504)                   $5,207

   Net earnings (loss) per common share                                          $  (.55)                   $  .16

Diluted
   Average common shares outstanding                                              31,827                    31,731
   Stock options and awards                                                            -                       459
                                                                                 -------                   -------
   Average common shares assuming dilution                                        31,827                    32,190

   Net earnings (loss)                                                          $(17,504)                  $ 5,207

   Net earnings (loss) per common share                                          $  (.55)                   $  .16

At March 31, 2007,  all of the company's  shares  associated  with stock options
were  anti-dilutive  because of the company's net loss in the quarter.  At March
31, 2006, 2,336,431 shares were excluded from the average common shares assuming
dilution as they were anti-dilutive.  For the three months ended March 31, 2006,
the  majority of the  anti-dilutive  shares were  granted at exercise  prices of
$41.87 which was higher than the average fair market value prices of $32.13.

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
($42,358,000 at March 31, 2007) to DLL for events of default under the contracts
(total  balance   outstanding  of   $107,558,000   at  March  31,  2007).   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  within  accrued  expenses.   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 SFAS No. 5,
Accounting  for  Contingencies.  Credit losses are provided for in the financial
statements.

                                       8

Substantially all of the company's receivables are due from health care, medical
equipment  dealers and long term care facilities  located  throughout the United
States,  Australia,  Canada,  New Zealand and Europe.  A significant  portion of
products  sold to dealers,  both  foreign and  domestic,  is  ultimately  funded
through  government  reimbursement  programs such as Medicare and  Medicaid.  In
addition,  the company has also seen a  significant  shift in  reimbursement  to
customers  from  managed  care  entities.  As a  consequence,  changes  in these
programs can have an adverse impact on dealer  liquidity and  profitability.  In
addition,  reimbursement  guidelines  in the home  health care  industry  have a
substantial impact on the nature and type of equipment an end user can obtain as
well as the timing of reimbursement  and, thus,  affect the product mix, pricing
and payment patterns of the company's customers.

Goodwill and Other Intangibles - The change in goodwill reflected on the balance
sheet  from  December  31,  2006 to March 31,  2007 was  entirely  the result of
currency translation.

All of the  company's  other  intangible  assets  have  definite  lives  and are
amortized over their useful lives, except for $33,051,000 related to trademarks,
which have indefinite lives.

As of March 31, 2007 and December 31, 2006, other intangibles consisted of the
following (in thousands):


                                          March 31, 2007                      December 31, 2006
                                          --------------                      -----------------
                                                                                        
                                   Historical        Accumulated          Historical        Accumulated
                                         Cost       Amortization                Cost       Amortization

  Customer lists                      $71,137            $16,036             $71,106            $14,373
  Trademarks                           33,051                  -              33,034                 --
  License agreements                    4,533              4,202               4,489              3,821
  Developed technology                  6,814              1,058               6,819                940
  Patents                               6,652              3,982               6,631              3,869
  Other                                 8,013              4,446               8,005              4,205
                                      -------            -------             -------            -------
                                     $130,200            $29,724            $130,084            $27,208
                                      =======            =======            ========            =======

Amortization  expense  related to other  intangibles was $2,178,000 in the first
quarter of 2007 and is estimated to be $8,343,000  in 2008,  $8,040,000 in 2009,
$7,874,000 in 2010, $7,459,000 in 2011 and $7,087,000 in 2012.

Investment in Affiliated Company - FASB Interpretation No. 46,  Consolidation of
Variable  Interest  Entities  (FIN 46),  which was  revised  in  December  2003,
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 consolidates  NeuroControl whose product is focused on the treatment
of  post-stroke  shoulder  pain in the United  States.  Certain of the company's
officers  and  directors  (or  their  affiliates)  have  small  minority  equity
ownership  positions in NeuroControl.  Based on the provisions of FIN 46 and the
company's  analysis,  the company determined that it was the primary beneficiary
of this VIE as of  January  1,  2005 due to the  company's  board of  directors'
approval  of  additional   funding  in  2005.   Accordingly,   the  company  has
consolidated  this  investment on a prospective  basis since January 1, 2005 and
recorded an intangible  asset for patented  technology of $7,003,000.  The other
beneficial interest holders have no recourse against the company.

                                       9

In the fourth quarter of 2006, the company's  board of directors made a decision
to no longer  fund the cash needs of  NeuroControl,  to  commence a  liquidation
process and cease  operations as it was decided that the  additional  investment
necessary to  commercialize  the  business  was not in the best  interest of the
company. Therefore, funding of this investment ceased on December 31, 2006. As a
result of this decision,  the company established a valuation reserve related to
the  NeuroControl  intangible  asset of $5,601,000 to fully reserve  against the
patented technology intangible as it was deemed to be impaired.

Accounting for Stock-Based Compensation - Effective January 1, 2006, the company
adopted SFAS No. 123R using the modified  prospective  application method. Under
the modified prospective method, compensation cost was recognized for the twelve
months  ended  December  31,  2006  for:  1) all  stock-based  payments  granted
subsequent to January 1, 2006 based upon the grant-date fair value calculated in
accordance with SFAS No. 123R, and 2) all stock-based payments granted prior to,
but not  vested as of,  January  1, 2006  based  upon  grant-date  fair value as
calculated for previously presented pro forma footnote disclosures in accordance
with the  original  provisions  of SFAS No.  123,  Accounting  for  Stock  Based
Compensation. The amounts of stock-based compensation expense recognized were as
follows (in thousands):


                                                                                        Three Months Ended
                                                                                             March 31,
                                                                                    2007                     2006
                                                                                 -------                  -------
                                                                                                        
  Stock-based compensation expense recognized as part of Selling,
     general and administrative expense                                            $ 610                    $ 268


The 2007  and  2006  amounts  above  reflect  compensation  expense  related  to
restricted  stock awards and  nonqualified  stock options awarded under the 2003
Performance  Plan.  Stock-based  compensation  is not  allocated to the business
segments,  but is  reported  as part of All  Other  as  shown  in the  company's
Business Segment Note to the Consolidated Financial Statements.

Stock Incentive Plans - The 2003  Performance  Plan (the "2003 Plan") allows the
Compensation,  Management  Development and Corporate Governance Committee of the
Board of Directors (the  "Committee") to grant up to 3,800,000  Common Shares in
connection  with incentive  stock options,  non-qualified  stock options,  stock
appreciation  rights and stock awards  (including the use of restricted  stock).
The Committee has the authority to determine  which employees and directors will
receive  awards,  the amount of the awards and the other terms and conditions of
the awards.  During the first three months of 2007, the Committee  granted 5,500
non-qualified  stock options for a term of ten years at the fair market value of
the company's Common Shares on the date of grant under the 2003 Plan.

There were no restricted  stock awards granted in the first three months of 2007
without cost to the recipients.  Under the terms of the restricted stock awards,
all of the shares granted vest ratably over the four years after the award date.
Compensation  expense of $353,000  was  recognized  in the first three months of
2007 and as of March 31, 2007, restricted stock awards totaling 147,085 were not
yet vested.

                                       10

Stock  option  activity  during the three  months  ended  March 31,  2007 was as
follows:


                                                                        Weighted Average
                                                           2007           Exercise Price
                                                      ---------         ----------------
                                                                               
  Options outstanding at January 1                    4,724,651                   $30.68
  Granted                                                 5,500                    21.99
  Exercised                                                   -                        -
  Canceled                                             (329,382)                   28.31
                                                        -------                   ------
  Options outstanding at March 31                     4,400,769                   $30.85
                                                      =========                   ======

  Options price range at March 31                                    $16.03 to
                                                                        $47.80
  Options exercisable at March 31                                    3,910,742
  Options available for grant at March 31*                           1,837,008

*    Options  available for grant as of March 31, 2007 reduced by net restricted
     stock award activity of 241,649.

The following table summarizes  information  about stock options  outstanding at
March 31, 2007:


                                             Options Outstanding                                Options Exercisable
                          -----------------------------------------------------------  --------------------------------------
                                                   Weighted
                          Number Outstanding   Average Remaining     Weighted Average   Number Exercisable   Weighted Average
        Exercise Prices       At 3/31/07       Contractual Life       Exercise Price        At 3/31/07        Exercise Price
        ---------------       ----------       ----------------      ---------------     ---------------      --------------
                                                                                                      
        $16.03 - $23.69        1,768,828          4.0 years               $22.20            1,340,001             $22.10
        $24.43 - $36.40        1,222,476             4.9                  $30.99            1,161,276             $30.98
        $37.70 - $47.80        1,409,465             7.5                  $41.59            1,409,465             $41.59
                               ---------             ---                  ------            ---------             ------
             Total             4,400,769             5.5                  $30.85            3,910,742             $31.76
                               =========                                                    =========

The stock options  awarded  provided a four-year  vesting period whereby options
vest equally in each year. Options granted with graded vesting are accounted for
as single options.

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the   following   weighted-average
assumptions:

                                                                   2007
                                                                  -----
                Expected dividend yield                           2.47%
                Expected stock price volatility                   28.7%
                Risk-free interest rate                           4.70%
                Expected life (years)                               3.9

The assumed expected life used is based on the company's  historical analysis of
option history.  The expected volatility used is also based on actual historical
volatility, and expected dividend yield used is based on historical dividends as
the company has no current intention of changing its dividend policy.

                                       11

The weighted-average fair value of options granted during the first three months
of 2007 was $6.18.  The 2003 Plan  provides  that shares  granted  come from the
company's authorized but unissued Common Shares or treasury shares. In addition,
the company's  stock-based  compensation  plans allow  participants  to exchange
shares for withholding  taxes,  which results in the company acquiring  treasury
shares.

As of March 31, 2007, there was $16,558,000 of total  unrecognized  compensation
cost from  stock-based  compensation  arrangements  granted  under the company's
plans, which is related to non-vested shares, and includes $3,306,000 related to
restricted  stock awards.  The company  expects the  compensation  expense to be
recognized over a weighted-average period of approximately 2 years.

Warranty  Costs - Generally,  the  company's  products are covered by warranties
against defects in material and workmanship for periods up to six years from the
date of sale to the customer.  Certain components carry a lifetime  warranty.  A
provision for estimated warranty cost is recorded at the time of sale based upon
actual experience. The company continuously assesses the adequacy of its product
warranty  accrual  and makes  adjustments  as  needed.  Historical  analysis  is
primarily used to determine the company's warranty  reserves.  Claims history is
reviewed  and  provisions  are  adjusted as needed.  However,  the company  does
consider other events, such as a product recall,  which could warrant additional
warranty reserve  provision.  No material  adjustments to warranty reserves were
necessary in the first quarter of 2007.

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

   Balance as of January 1, 2007                                       $ 15,165
   Warranties provided during the period                                  3,062
   Settlements made during the period                                    (2,917)
   Changes in liability for pre-existing warranties during
       the period, including expirations                                    220
                                                                        -------
   Balance as of March 31, 2007                                        $ 15,530
                                                                        =======

Charge Related to Restructuring  Activities - Previously,  the company announced
multi-year  cost  reductions and profit  improvement  actions,  which  included:
reducing  global  headcount,  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.

The  restructuring was necessitated by the continued decline in reimbursement by
the U.S.  government  as well as  similar  reimbursement  pressures  abroad  and
continued  pricing  pressures faced by the company as a result of outsourcing by
competitors to lower cost locations.

To  date,  the  company  has  made  substantial  progress  on its  restructuring
activities,  including exiting four facilities and eliminating approximately 650
positions through March 31, 2007, including 50 positions in the first quarter of
2007.  Restructuring  charges of $3,269,000 and $3,453,000  were incurred in the
first quarters of 2007 and 2006,  respectively,  of which $117,000 and $296,000,
respectively,  were recorded in cost of products sold as it relates to inventory
markdowns and the remaining  charge amount is included on the Charge  Related to
Restructuring  Activities in the Condensed Consolidated Statement of Earnings as
part of  operations.  There have been no  material  changes in accrued  balances

                                       12

related to the charge, either as a result of revisions in the plan or changes in
estimates,  and the company  expects to utilize the  accruals  recorded  through
March 31, 2007 during 2007.

A  progression  of  the  accruals  by  segment  recorded  as  a  result  of  the
restructuring is as follows (in thousands):


                                          Balance at                                                            Balance at
                                            12/31/06              Accruals                Payments                3/31/07
                                            --------              --------                --------                -------
                                                                                                           
North America/HME
  Severance                                  $ 1,359               $ 2,430                $ (1,888)               $  1,901
  Contract terminations                          557                  (111)                    (52)                    394
  Product line discontinuance                  2,037                   111                  (2,148)                      -
                                             -------               -------                 -------                 -------
     Total                                   $ 3,953               $ 2,430                $ (4,088)               $  2,295
                                             =======               =======                 =======                 =======
Invacare Supply Group
  Severance                                  $   166               $    43                $   (115)               $     94
                                             =======               =======                 =======                 =======
Institutional Products Group
  Severance                                  $     -               $     4                $      -                $      4
                                             =======               =======                 =======                 =======
Europe
  Severance                                  $ 3,734               $   210                $ (1,296)               $  2,648
  Product line discontinuance                      -                     6                      (6)                      -
  Other                                            -                   570                    (570)                      -
                                             -------               -------                 -------                 -------
     Total                                   $ 3,734               $   786                $ (1,872)                 $2,648
                                             =======               =======                 =======                 =======
Asia/Pacific
  Contract terminations                      $   122               $     6                $     (5)                $   123
                                             =======               =======                 =======                 =======
Consolidated
  Severance                                  $ 5,259               $ 2,687                $ (3,299)                $ 4,647
  Contract terminations                          679                  (105)                    (57)                    517
  Product line discontinuance                  2,037                   117                  (2,154)                      -
  Other                                            -                   570                    (570)                      -
                                             -------               -------                 -------                 -------
     Total                                   $ 7,975               $ 3,269                $ (6,080)                $ 5,164
                                             =======               =======                 =======                 =======

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


                                                                               Three Months Ended
                                                                                   March 31,
                                                                           2007                   2006
                                                                           ----                   ----
                                                                                             
Net earnings (loss)                                                   $ (17,504)               $ 5,207
Foreign currency translation gain (loss)                                  3,858                  (788)
Unrealized gain on available for sale securities                             51                     22
SERP/DBO amortization of prior service costs and unrecognized losses        943                      -
Current period unrealized gain (loss) on cash flow hedges                (1,221)                 1,083
                                                                         -------                 -----
Total comprehensive earnings (loss)                                   $ (13,873)                $5,524
                                                                         ======                  =====



                                       13

Inventories - Inventories determined under the first in, first out method
consist of the following components (in thousands):

                                     March 31,                    December 31,
                                          2007                            2006
                                       -------                         -------
Raw materials                         $ 65,933                         $66,718
Work in process                         19,302                          16,715
Finished goods                         121,320                         118,323
                                       -------                         -------
                                      $206,555                        $201,756
                                       =======                         =======

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

                                     March 31,                   December 31,
                                         2007                           2006
                                      -------                         -------

Machinery and equipment              $276,903                        $276,062
Land, buildings and improvements       87,045                          86,544
Furniture and fixtures                 27,344                          29,609
Leasehold improvements                 15,848                          15,943
                                      -------                         -------
                                      407,140                         408,158
Less allowance for depreciation      (238,305)                       (234,213)
                                      -------                         -------
                                     $168,835                        $173,945
                                      =======                         =======

Financing Arrangements - As previously disclosed,  the company completed certain
refinancing  transactions  in February 2007.  The company  entered into a Credit
Agreement  which  provides for a $400 million  senior  secured  credit  facility
consisting  of a 6-year $250  million term loan  facility  and a five-year  $150
million  revolving  credit  facility  with  interest  at LIBOR plus  2.25%.  The
company's  obligations  under the Credit  Agreement are secured by substantially
all of the company's assets,  subject to certain exceptions,  and are guaranteed
by our material domestic subsidiaries,  with certain obligations also guaranteed
by our material foreign subsidiaries.  The Credit Agreement contains a number of
customary  restrictive  covenants,  affirmative covenants and events of default,
and financial  covenants that require the company to maintain a maximum leverage
ratio, a minimum  interest  coverage ratio,  and a minimum fixed charge coverage
ratio.

The company also  consummated  the  issuance and sale of $135 million  aggregate
principal amount of convertible subordinated debentures (the "debentures").  The
net proceeds to the company from the offering, after deducting the initial gross
spread payable by the company, were approximately $132.3 million. The debentures
are unsecured  senior  subordinated  obligations  of the company,  guaranteed by
substantially  all of the company's  domestic  subsidiaries  and pay interest at
4.125% per annum on each February 1 and August 1. The debentures are convertible
into common shares of the company under certain conditions.

In addition,  the company also consummated the issuance and sale of $175 million
aggregate principal amount of 9 3/4% Senior Notes due 2015 (the "senior notes").
The company's net proceeds  from the offering of senior notes,  after  deducting
the initial  note  purchasers'  discount  and the  estimated  offering  expenses
payable by the company,  were approximately  $167 million.  The senior notes are
unsecured senior obligations of the company,  guaranteed by substantially all of
our domestic subsidiaries.

                                       14

The company used the net proceeds from the offerings of the senior notes and the
debentures, together with initial borrowings under the Credit Agreement to repay
outstanding  indebtedness and related  expenses and repayment costs  aggregating
$568  million.  In addition,  as a result of the  refinancing,  during the first
quarter the company  incurred $33.1 million in costs comprised of: debt issuance
costs related to the new debt structure of $19.7 million,  which the company has
capitalized  over  the  respective  lives  of  the  debt  instruments;  one-time
make-whole  payments to the holders of previously  outstanding  senior notes and
incremental  interest totaling $10.9 million;  and write-off of costs previously
capitalized related to the old debt structure of $2.5 million.

The  company  estimates  that  the  weighted  average  interest  rate of the new
facilities and  securities  combined is  approximately  7.3% versus the year-end
2006 weighted average interest rate of approximately 5.9%.

In connection  with the issuance of the  debentures  and the senior  notes,  the
company  agreed  to use  commercially  reasonable  efforts  to 1) file a  resale
registration  statement  with respect to the  debentures  and an exchange  offer
registration  statement  with  respect to the senior notes within 90 days of the
closing of each agreement,  2) to cause the resale registration  statement to be
declared  effective  within 210 days of the issuance of the debentures and cause
the exchange offer  registration  statement to be declared  effective within 180
days of the  issuance of the senior  notes and  consummate  the  exchange  offer
within 210 days of the issuance of the notes, and 3) maintain the  effectiveness
of the resale registration  statement until the debentures have been disposed of
in accordance  with the  registration  statement,  are transferred in compliance
with Rule 144 under the  Securities  Act or are  transferable  pursuant  to Rule
144(k)  under the  Securities  Act,  cease to be  outstanding  or are  otherwise
disposed  of  or  transferred   and  new  securities  not  subject  to  transfer
restrictions under the Securities Act have been delivered by the company.

If the company does not comply with its registration obligations with respect to
the debentures,  the company will be obligated to pay additional annual interest
of .25% of the principal  amount of the debentures to and including the 90th day
following the default and, thereafter,  additional annual interest of .50% until
such time as the default is cured.  Similarly,  if the  company  does not comply
with its registration  obligations with respect to the senior notes, the company
will be obligated to pay  additional  annual  interest of .25% of the  principal
amount of the senior notes to and  including  the 90th day following the default
and,  thereafter,  an  additional  .25% of annual  interest for each  subsequent
90-day period during which the registration  default continues,  up to a maximum
of 1.0% annually.

On April 23, 2007,  the company  filed its S-3 and S-4  registration  statements
within the 90 days of the issue dates of the  convertible  debentures and senior
notes and fully expects to meet the registration requirements.

Acquisitions  - In  the  first  three  months  of  2007,  the  company  made  no
acquisitions. On September 9, 2004 the company acquired 100% of the shares of WP
Domus GmbH (Domus), a European-based  holding company that manufactures  several
complementary product lines to Invacare's product lines,  including power add-on
products,  bath  lifts and  walking  aids,  from WP Domus  LLC.  Domus has three
divisions: Alber, Aquatec and Dolomite.

In accordance with EITF Issue No. 95-3, Recognition of Liabilities in Connection
with a Purchase Business  Combination,  the company previously recorded accruals
for severance and exit costs for facility closures and contract terminations.

                                       15

A progression of the accruals  recorded in the purchase  price  allocation is as
follows (in thousands):


                                                 Exit of        Sales Agency
                                Severance     Product Lines     Terminations
                                ---------     -------------     ------------
                                                                 
Balance at 1/1/05                 $   561           $     -          $     -
  Additional accruals               4,445               897              612
  Payments                         (1,957)                -             (612)
                                  -------           -------          -------
Balance at 12/31/05                 3,049               897                -
  Adjustments                      (1,285)             (897)               -
  Payments                           (566)               -                 -
                                  -------           -------          -------
Balance at 12/31/06                 1,198                -                 -
  Adjustments                          (1)               -                 -
  Payments                              -                -                 -
                                  -------           -------          -------
Balance at 3/31/07                $ 1,197           $    -           $     -
                                  =======           =======          =======

The  adjustments  for the quarter  ended March 31, 2007  represent the impact of
currency  translation.  The company anticipates all of the remaining reserves to
be utilized in 2007 with any amounts not utilized adjusted to goodwill.

Income  Taxes - The company had an  effective  tax rate of (15.9%) for the three
month period ended March 31, 2007 compared with 30.0% for the same period a year
ago. The company's  effective tax rate differs from the U.S.  federal  statutory
rate primarily due to losses with no corresponding  tax benefits and a valuation
reserve recorded against domestic deferred tax assets reduced by tax credits and
earnings abroad being taxed at rates lower than the U.S. federal statutory rate.
The change in the effective rate for the three-month period ended March 31, 2007
compared to the  three-month  period  ended March 31, 2006 is  primarily  due to
domestic losses without benefit as a result of valuation reserves.

In June 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued FASB
Interpretation   No.  48,   Accounting  for  Uncertainty  in  Income  Taxes,  an
interpretation  of  FASB  Statement  No.  109  ("FIN  48").  FIN  48  prescribes
recognition and measurement of a tax position taken or expected to be taken in a
tax return as well as guidance regarding derecognition, classification, interest
and penalties, accounting in interim periods, disclosure, and transition.

The company  adopted the provisions of FIN 48 on January 1, 2007. As a result of
the  implementation the company did not recognize an adjustment in the liability
for  unrecognized  income tax benefits.  As of the adoption date the company had
$8.8  million  of  unrecognized  tax  benefits,  all of which  would  affect our
effective tax rate if recognized.

The company  continues to recognize  interest and penalties related to uncertain
tax positions in income tax expense.  As of the adoption date the company had $2
million of accrued interest related to uncertain tax positions.

The company files tax returns in numerous  jurisdictions  around the world. Most
tax  returns  for  years  after  2002 are open for  examination,  including  the
domestic return, and in certain circumstances selective returns in earlier years
are also open for examination.

                                       16

SUPPLEMENTAL GUARANTOR INFORMATION

Effective February 12, 2007, substantially all of the domestic subsidiaries (the
"Guarantor  Subsidiaries")  of the company became guarantors of the indebtedness
of  Invacare  Corporation  under its 9 3/4% Senior  Notes due 2015 (the  "Senior
Notes") with an aggregate  principal amount of $175,000,000 and under its 4.125%
Convertible Senior  Subordinated  Debentures due 2027 (the "Debentures") with an
aggregate  principal  amount of  $135,000,000.  The  majority  of the  company's
subsidiaries  are not  guaranteeing  the  indebtedness  of the  Senior  Notes or
Debentures   (the   "Non-Guarantor   Subsidiaries").   Each  of  the   Guarantor
Subsidiaries has fully and  unconditionally  guaranteed,  on a joint and several
basis, to pay principal,  premium,  and interest related to the Senior Notes and
to the  Debentures  and  each of the  Guarantor  Subsidiaries  are  directly  or
indirectly wholly-owned subsidiaries of the company.

Presented below are the consolidating condensed financial statements of Invacare
Corporation   (Parent),   its  combined  Guarantor   Subsidiaries  and  combined
Non-Guarantor  Subsidiaries with their investments in subsidiaries accounted for
using the equity  method.  The company does not believe that separate  financial
statements  of  the  Guarantor   Subsidiaries  are  material  to  investors  and
accordingly,  separate financial statements and other disclosures related to the
Guarantor Subsidiaries are not presented.


CONSOLIDATING CONDENSED STATEMENTS OF OPERATIONS
                                                                      Combined          Combined
Three month period ended                          The Company        Guarantor     Non-Guarantor
March 31, 2007 (in thousands)                         (Parent)    Subsidiaries      Subsidiaries     Eliminations          Total
                                                  -----------     ------------      ------------     ------------          -----
                                                                                                              
Net sales                                            $ 75,452        $ 158,954         $ 154,380        $ (13,881)     $ 374,905
Cost of products sold                                  60,063          127,509           102,240          (13,963)       275,849
                                                      -------          -------           -------          -------        -------
  Gross Profit                                         15,389           31,445            52,140               82         99,056
Selling, general and administrative expenses           25,221           27,724            34,821                -         87,766
Charge related to restructuring activities              2,295               43               814                -          3,152
Debt finance charges, interest and fees associated
with debt refinancing                                  13,342                -                31                -         13,373
Income (loss) from equity investee                     14,734            3,623            (3,155)         (15,202)             -
Interest expense - net                                  6,639              424             2,806                -          9,869
                                                      -------          -------           -------          -------        -------
  Earnings (loss) before Income Taxes                 (17,374)           6,877            10,513          (15,120)       (15,104)
Income taxes                                              130              225             2,045                -          2,400
                                                      -------          -------           -------          -------        -------
  Net Earnings (loss)                               $ (17,504)         $ 6,652           $ 8,468        $ (15,120)     $ (17,504)
                                                      =======          =======           =======          =======        =======

Three month period ended
March 31, 2006 (in thousands)
Net sales                                            $ 85,521        $ 155,890         $ 138,910        $ (18,617)     $ 361,704
Cost of products sold                                  63,798          121,402            93,865          (18,657)       260,408
                                                      -------          -------           -------          -------        -------
  Gross Profit                                         21,723           34,488            45,045               40        101,296
Selling, general and administrative expenses           26,163           23,185            34,259                -         83,607
Charge related to restructuring activities              1,742               18             1,397                -          3,157
Income (loss) from equity investee                     13,247            3,870               257          (17,374)             -
Interest expense - net                                  3,144            2,540             1,411                -          7,095
                                                      -------          -------           -------          -------        -------
  Earnings (loss) before Income Taxes                   3,921           12,615             8,235          (17,334)         7,437
Income taxes (benefit)                                 (1,286)               -             3,516                -          2,230
                                                      -------          -------           -------          -------        -------
  Net Earnings (loss)                                 $ 5,207         $ 12,615           $ 4,719        $ (17,334)       $ 5,207
                                                      =======          =======           =======          =======        =======


                                       17



CONSOLIDATING CONDENSED BALANCE SHEETS
                                                     Combined         Combined          Combined
                                                  The Company        Guarantor     Non-Guarantor
March 31, 2007 (in thousands)                         (Parent)    Subsidiaries      Subsidiaries     Eliminations          Total
                                                  -----------     ------------      ------------     ------------          -----
                                                                                                              
                                Assets
Current Assets
  Cash and cash equivalents                          $ 22,596          $ 3,259          $ 31,049         $      -       $ 56,904
  Marketable securities                                   270                -                 -                -            270
  Trade receivables, net                               94,988           53,946           102,666           (3,600)       248,000
  Installment receivables, net                              -            6,461             1,990                -          8,451
  Inventories, net                                     77,414           35,917            94,683           (1,459)       206,555
  Deferred income taxes                                 4,313              394             8,909                -         13,616
  Other current assets                                 26,434           11,598            38,461                -         76,493
                                                      -------          -------           -------          -------        -------
  Total Current Assets                                226,015          111,575           277,758           (5,059)       610,289
Investment in subsidiaries                          1,256,803          599,764                 -       (1,856,567)             -
Intercompany advances, net                            361,881          798,776            39,927       (1,200,584)             -
Other Assets                                           49,725           17,232             1,927                -         68,884
Other Intangibles                                      17,701           12,680            87,082                -        117,463
Property and Equipment, net                            62,885           11,181            94,769                -        168,835
Goodwill                                                    -           23,541           469,685                -        493,226
                                                      -------          -------           -------          -------        -------
  Total Assets                                     $1,975,010      $ 1,574,749          $971,148      $(3,062,210)    $1,458,697
                                                    =========        =========         =========        =========      =========
                 Liabilities and Shareholders' Equity
Current Liabilities
  Accounts payable                                   $ 78,195         $ 13,992          $ 55,231          $     -      $ 147,418
  Accrued expenses                                     28,880           17,020            77,607           (3,600)       119,907
  Accrued income taxes                                  2,487               21               804                -          3,312
  Short-term debt and current maturities of
    long-term obligations                               4,273                -               885                -          5,158
                                                      -------          -------           -------          -------        -------
  Total Current Liabilities                           113,835           31,033           134,527           (3,600)       275,795
Long-Term Debt                                        554,775               49            41,917                -        596,741
Other Long-Term Obligations                            59,801            2,040            52,620                -        114,461
Intercompany advances, net                            774,899          339,873            85,812       (1,200,584)             -
  Total Shareholders' Equity                          471,700        1,201,754           656,272       (1,858,026)       471,700
                                                      -------          -------           -------          -------        -------
  Total Liabilities and Shareholders' Equity       $1,975,010       $1,574,749          $971,148      $(3,062,210)    $1,458,697
                                                    =========        =========         =========        =========      =========

                                       18




                                                     Combined         Combined          Combined
                                                  The Company        Guarantor     Non-Guarantor
December 31, 2006 (in thousands)                      (Parent)    Subsidiaries      Subsidiaries     Eliminations          Total
                                                  -----------     ------------      ------------     ------------          -----
                                                                                                              
                                Assets
Current Assets
  Cash and cash equivalents                          $ 35,918          $ 2,202           $44,083         $      -        $82,203
  Marketable securities                                   190                -                 -                -            190
  Trade receivables, net                                  651           15,888           248,667           (3,600)       261,606
  Installment receivables, net                              -            5,513             1,584                -          7,097
  Inventories, net                                     77,201           37,511            88,585           (1,541)       201,756
  Deferred income taxes                                 4,223              393             8,896                -         13,512
  Other current assets                                 26,353            8,764            55,477           (1,200)        89,394
                                                      -------          -------           -------          -------        -------
  Total Current Assets                                144,536           70,271           447,292           (6,341)       655,758
Investment in subsidiaries                          1,293,046          607,559                 -       (1,900,605)             -
Intercompany advances, net                            354,660          850,121           110,935       (1,315,716)             -
Other Assets                                           49,346           15,566             1,434                -         66,346
Other Intangibles                                       2,113           13,150            88,710                -        103,973
Property and Equipment, net                            65,016           11,550            97,379                -        173,945
Goodwill                                                    -           23,541           466,888                -        490,429
                                                      -------          -------           -------          -------        -------
  Total Assets                                      1,908,717       $1,591,758        $1,212,638      $(3,222,662)    $1,490,451
                                                    =========        =========         =========        =========      =========
                 Liabilities and Shareholders' Equity
Current Liabilities

  Accounts payable                                    $89,818          $12,095           $61,128         $      -      $ 163,041
  Accrued expenses                                     34,611           17,405           100,560           (4,800)       147,776
  Accrued income taxes                                 10,021               26             2,869                -         12,916
  Short-term debt and current maturities of long-term
    obligations                                        51,773                -            72,470                -        124,243
                                                      -------          -------           -------          -------        -------
  Total Current Liabilities                           186,223           29,526           237,027           (4,800)       447,976
Long-Term Debt                                        321,263               70           127,550                -        448,883
Other Long-Term Obligations                            53,044            2,040            53,144                -        108,228
Intercompany advances, net                            862,823          370,452            82,441       (1,315,716)             -
  Total Shareholders' Equity                          485,364        1,189,670           712,476       (1,902,146)       485,364
                                                      -------          -------           -------          -------        -------
  Total Liabilities and Shareholders' Equity       $1,908,717       $1,591,758         1,212,638      $(3,222,662)   $ 1,490,451
                                                    =========        =========         =========        =========      =========

                                       19



CONSOLIDATING CONDENSED STATEMENTS OF CASH FLOWS
                                                                      Combined          Combined
Three month period ended                          The Company        Guarantor     Non-Guarantor
March 31, 2007 (in thousands)                         (Parent)    Subsidiaries      Subsidiaries     Eliminations          Total
                                                  -----------     ------------      ------------     ------------          -----
                                                                                                              
Net Cash Provided by Operating Activities           $(162,862)          $1,366          $143,153          $     -       $(18,343)
Investing Activities
  Purchases of property and equipment                    (653)            (287)           (2,810)               -         (3,750)
  Proceeds from sale of property and equipment              -                -               423                -            423
  Increase in other long-term assets                    1,080                -                 -                -          1,080
  Other                                                (3,133)              (1)            1,920                -         (1,214)
                                                      -------          -------           -------          -------        -------
  Net Cash Used for Investing Activities               (2,706)            (288)             (467)               -         (3,461)
Financing Activities
  Proceeds from revolving lines of credit,
    securitization facility and long-term
    borrowings                                        580,569                -           (70,253)               -        510,316
  Payments on revolving lines of credit,
    securitization facility and
    long-term borrowings                             (408,140)             (21)          (86,258)               -       (494,419)
  Payment of dividends                                   (399)               -                 -                -           (399)
  Payment of financing costs                          (19,784)               -                 -                -        (19,784)
                                                      -------          -------           -------          -------        -------
  Net Cash Provided by Financing Activities           152,246              (21)         (156,511)               -         (4,286)
Effect of exchange rate changes on cash                     -                -               791                -            791
Increase (decrease) in cash and cash equivalents      (13,322)           1,057           (13,034)               -        (25,299)
Cash and cash equivalents at beginning of period       35,918            2,202            44,083                -         82,203
                                                      -------          -------           -------          -------        -------
Cash and cash equivalents at end of period            $22,596           $3,259           $31,049            $   -        $56,904
                                                    =========        =========         =========        =========      =========

Three month period ended
March 31, 2006 (in thousands)
Net Cash Provided by Operating Activities              $3,738           $1,863            $2,928         $      -         $8,529
Investing Activities
  Purchases of property and equipment                  (2,590)            (193)           (2,226)               -         (5,009)
  Proceeds from sale of property and equipment              -                -                33                -             33
  Increase (decrease) in other investments             (7,871)          (3,000)                -           10,856            (15)
  Increase in other long-term assets                     (523)               -                 -                -           (523)
  Other                                                  (180)               -                36                -           (144)
                                                      -------          -------           -------          -------        -------
  Net Cash Required for Investing Activities          (11,164)          (3,193)           (2,157)          10,856         (5,658)
Financing Activities
  Proceeds from revolving lines of credit,
    securitization facility and long-term
    borrowings                                        129,641                -            15,514                -        145,155
  Payments on revolving lines of credit,
    securitization facility and long-term
    borrowings                                       (124,794)             (76)          (37,137)               -       (162,007)
  Proceeds from exercise of stock options               1,343                -                 -                -          1,343
  Payment of dividends                                   (397)               -                 -                -           (397)
  Capital contributions                                     -            3,020             7,836          (10,856)             -
                                                      -------          -------           -------          -------        -------
  Net Cash Provided by Financing Activities             5,793            2,944           (13,787)         (10,856)       (15,906)
Effect of exchange rate changes on cash                     -                -            (1,177)               -         (1,177)
Increase (decrease) in cash and cash equivalents       (1,633)           1,614           (14,193)               -        (14,212)
Cash and cash equivalents at beginning of period        7,270            1,046            17,308                -         25,624
                                                      -------          -------           -------          -------        -------
Cash and cash equivalents at end of period             $5,637           $2,660            $3,115          $     -        $11,412
                                                     =========       =========         =========        =========      =========


                                       20

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 May 1, 2007.

OUTLOOK

The  company  continues  to execute  the  numerous  cost  reduction  initiatives
previously  communicated  and as described  further below.  The company believes
that  the  implementation  of  these  initiatives  will  improve  the  company's
operating margin and result in approximately  $38 million of realized savings in
2007,  including  the $7 million  already  realized  in the first  quarter.  The
company anticipates  restructuring  charges of approximately $20 million in 2007
relating to these actions. Annualized savings from these initiatives implemented
by  the  end of  2007  should  approximate  $56  million  thereafter.  The  core
initiatives are as follows:

     o    Product line simplification. The company plans to simplify its product
          lines and  pricing  processes  to reduce  costs  and  improve  service
          levels.

     o    Improvement  of gross  margins and  reduction  of fixed costs  through
          further product and sub-assembly  outsourcing.  The company expects to
          accelerate its outsourcing of commodity  products and  sub-assemblies.
          Asian sourcing is planned to double over the next three years.

     o    Rationalization of facilities. Today, Invacare's primary manufacturing
          facilities consist of fourteen  integrated  fabrication plants and two
          assembly plants  worldwide.  Invacare will continue in its strategy to
          move from integrated  fabrication plants to assembly plants worldwide.
          The company is finalizing  plans to close and/or  consolidate  several
          locations worldwide beginning this year through 2009.

     o    Standardization of product  platforms.  To further simplify and reduce
          production  costs,  as well as to  leverage  development  and  tooling
          investment, the company has begun the process of standardizing some of
          its product platforms globally.

Cost  reduction  remains the  company's top priority.  The  competitive  pricing
conditions  driven by  reimbursement  changes in the U.S.  remain  and  Invacare
expects approximately $30 million in net sales reductions in 2007 from the lower
pricing. The company expects that the $38 million of cost reductions,  which are
heavily  weighted to the second half of the year,  will offset these impacts and
result in improved  profitability  in the second  half of the year.  The company
anticipates  second  quarter  earnings to be  sequentially  improved  from first
quarter  earnings  excluding   restructuring  charges  and  debt  finance  costs
associated with the company's debt  refinancing  which was completed  during the
quarter  ended March 31,  2007.  However,  the company also  anticipates  second
quarter earnings to be lower than second quarter  earnings last year,  excluding
restructuring  charges.  For fiscal year 2007, the company expects growth in net
sales of between 0% and 2%,  excluding  the impact of  acquisitions  and foreign
currency;  and  anticipates  operating cash flows of between $65 million and $75
million and net purchases of property,  plant and equipment of approximately $25
million.  The  full  year  earnings  are  expected  to be  consistent  with  the

                                       21

previously announced guidance by the company in a press release issued on May 1,
2007.

As previously communicated, Medicare officially announced earlier this month the
10  Metropolitan  Statistical  Area  test  sites for U.S.  competitive  bidding.
Implementation  has  already  begun  with  the  scheduled   effective  date  for
competitive bid pricing in April 2008.  Invacare has once again demonstrated its
industry  leadership by sponsorship of the Tanner Hobson bill  introduced in the
U.S.   House  of   Representatives.   This  bill  would  ensure  the   continued
participation of small providers in the supply chain of home medical products.

RESULTS OF OPERATIONS

NET SALES

Net sales for the three months ended March 31, 2007 were $374,905,000,  compared
to  $361,704,000  for the same period a year ago,  representing  a 4%  increase.
Foreign currency translation  increased net sales by two percentage points while
acquisitions increased net sales by one percentage point.

The  company  continued  to be  impacted  during the  quarter by the  previously
disclosed Medicare  reimbursement  changes in the U.S. related to power mobility
devices  which were  effective  in the fourth  quarter  of 2006.  These  changes
significantly  impacted  the  net  sales  of  the  company's  North  America/HME
Operation as further described below.

North American/HME Operations

North  American/HME   (NA/HME)  net  sales  decreased  6%  for  the  quarter  to
$161,532,000  as compared to  $171,694,000  for the same period a year ago while
foreign currency and acquisitions did not impact results for the quarter.  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)  and
Respiratory (oxygen concentrators,  HomeFillTM transfilling systems, sleep apnea
products, aerosol therapy and associated respiratory products). The decrease for
the quarter was  principally due to net sales decreases in Rehab and Respiratory
products.

Rehab  product  line net  sales  declined  by 9% due to  Medicare  reimbursement
changes which drove competitive price reductions and a continued shift away from
high-end  options that normally drive higher average selling prices and margins.
Standard  product  line net  sales  increased  less  than 1% and were  driven by
increased  volumes,   particularly  in  manual  wheelchairs  and  patient  aids,
partially  offset by  pricing  reductions.  Respiratory  product  line net sales
declined 13% due to lower  pricing and reduced  volumes on oxygen  concentrators
resulting from the loss of one customer and continued asset management  programs
by providers along with pricing declines in concentrators.  However,  HomeFillTM
II oxygen  system net sales  increased  for the quarter by 38% due to  increased
purchases from national and smaller providers. The company's HomeFill technology
was granted  increased  reimbursement  by Medicare  late in 2006 with the change
effective January 1, 2007. This improved  reimbursement has further enhanced the
cost advantage this technology offers our customers.  As previously announced, a
large national respiratory provider has launched a large-scale implementation in
the first quarter of 2007.

                                       22

Invacare Supply Group (ISG) Operations

ISG  net  sales  for  the  quarter  increased  12% to  $61,676,000  compared  to
$55,085,000  last year driven by volume  increases  primarily  in  diabetic  and
incontinence products lines.

Institutional Products Group (IPG) Operations

IPG net  sales  for the  quarter  increased  by 2% to  $23,724,000  compared  to
$23,196,000 last year due to increased  volumes in its core bed products,  along
with increases in other offerings such as seating products.

European Operations

European net sales  increased 12% for the quarter to $107,030,000 as compared to
$95,546,000 for the same period a year ago, with foreign currency accounting for
eight percentage  points of the net sales increase,  while  acquisitions did not
impact  results for the quarter.  There was strong sales  performance in most of
the regions.

Asia/Pacific Operations

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

Asia/Pacific  net  sales  increased  29%  in the  quarter  to  $20,943,000  from
$16,183,000  in the first  quarter  of 2006  with  acquisitions  accounting  for
twenty-five  percentage  points of the net sales  increase and foreign  currency
accounting for five percentage points of the net sales increase.  Performance in
this  region  continues  to  be  negatively   impacted  by  U.S.   reimbursement
uncertainty  in the consumer  power  wheelchair  market,  resulting in decreased
sales of microprocessor controllers by Invacare's New Zealand subsidiary.

GROSS PROFIT

Gross margin as a percentage of net sales for the first quarter was lower by 1.6
percentage  points  compared  to last  year's  first  quarter  primarily  due to
competitive  pricing pressures in the U.S. and an unfavorable  change in product
mix  away  from  high-  end  options  in  the  U.S.  Rehab  business.  Excluding
restructuring  charges,  the margin  percentage  also declined by 1.6 percentage
points.  As  compared  to the fourth  quarter of last year,  gross  margins as a
percentage  of sales  improved by .7 of a  percentage  point  driven by the cost
reduction  initiatives.  Excluding  restructuring charges, the margin percentage
improved by .2 of a percentage point.

Comparing  gross  margins as a percentage  of net sales in the first  quarter of
2007 to the first quarter of 2006,  NA/HME  margins  declined to 28.1%  compared
with 31.5%, principally due to reduced volumes of higher margin product, largely
as a result of  government  reimbursement  uncertainties  primarily in Rehab and

                                       23

Respiratory  products and to a lesser  extent by pricing  reductions in Standard
products.  ISG gross margins  decreased by .6 of a percentage point due to sales
increases  in lower  margin  products  (diabetic  and  incontinence).  IPG gross
margins  declined by .8 of a percentage  point  primarily  due to increased  new
product  development  investments,  higher  freight  and  reduced  manufacturing
absorption. The company has announced the closure of its case good manufacturing
facility in St. Louis with  consolidation of these activities into the company's
other existing manufacturing locations. European gross margin as a percentage of
net sales  decreased by .8 of a percentage  point due to pricing  reductions and
increased freight costs partially offset by continued cost reduction activities.
Asia/Pacific  gross margin  increased by 9.7 percentage  points,  largely due to
cost reductions initiatives in the region as well as higher than average margins
achieved by the businesses acquired in the fourth quarter of last year.

SELLING, GENERAL AND ADMINISTRATIVE

Selling,  general and  administrative  ("SG&A")  expense as a percentage  of net
sales for the three months ended March 31, 2007 was 23.4%  compared to 23.1% for
the same period a year ago. The dollar increase was $4,159,000,  or 5.0% for the
first  quarter  of the  year.  Acquisitions  increased  the first  three  months
expenses by  $1,402,000,  while foreign  currency  translation  increased  these
expenses by  $1,922,000  in the quarter  compared to the same period a year ago.
Excluding the impact of foreign currency translation and acquisitions,  selling,
general and  administrative  expense  increased 1.0% for the quarter compared to
the same period a year ago.

North  American/HME  SG&A  cost  increased  $481,000,  or .9%,  for the  quarter
compared to the same  period a year ago.  Acquisitions  did not impact  spending
while foreign currency  translation  decreased costs by approximately  0.1%. The
increase in spending  was  primarily  attributable  to higher  distribution  and
commission  costs,  the  amortization of bank fees related to the company's debt
refinancing,  and  higher  stock  option  expense  in the first  quarter of 2007
compared  to the first  quarter  of 2006,  which had  lower  expense  due to the
acceleration of vesting for most stock options at the end of 2005.

Invacare Supply Group SG&A expense increased $511,000, or 9.2% for the quarter
compared to the same period a year ago due to higher spending incurred to drive
future growth.

Institutional Products Group SG&A expense increased $496,000, or 14.1%, for the
quarter compared to the same period a year ago due to an increase in sales and
marketing spending.

European SG&A expense increased $1,660,000, or 6.4%, for the quarter compared to
the same  period a year ago.  While  acquisitions  did not impact  the  results,
foreign currency translation increased SG&A by $1,769,000 or 6.8%.

Asia/Pacific  SG&A  expense  increased  $2,018,000,  or 55.3%,  for the  quarter
compared  to the same  period a year  ago.  For the  quarter,  foreign  currency
translation  increased  SG&A expense by $218,000,  or 6.0%,  while  acquisitions
contributed $1,403,000 or 38.5%. SG&A expense excluding acquisitions and foreign
currency translation increased $398,000 or 10.9%.

CHARGE RELATED TO RESTRUCTURING ACTIVITIES

Previously,   the  company  announced  multi-year  cost  reductions  and  profit
improvement  actions,  which included:  reducing global  headcount,  outsourcing
improvements  utilizing the company's China  manufacturing  capability and third
parties,   shifting   substantial   resources   from  product   development   to

                                       24

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.

The  restructuring was necessitated by the continued decline in reimbursement by
the U.S.  government  as well as  similar  reimbursement  pressures  abroad  and
continued  pricing  pressures faced by the company as a result of outsourcing by
competitors to lower cost locations.

To  date,  the  company  has  made  substantial  progress  on its  restructuring
activities,  including exiting four facilities and eliminating approximately 650
positions through March 31, 2007, including 50 positions in the first quarter of
2007.  Restructuring charges of $3,269,000 were incurred in the first quarter of
2007,  of which  $117,000 is recorded in cost of products  sold as it relates to
inventory  markdowns and the  remaining  charge amount is included on the Charge
Related to Restructuring  Activities in the Condensed  Consolidated Statement of
Earnings as part of operations.

The restructuring  charges included charges of $2,430,000 in North  America/HME,
$43,000 in the  Invacare  Supply  Group,  $4,000 in the  Institutional  Products
Group,  $786,000  in Europe  and  $6,000 in  Asia/Pacific.  Of the total  charge
incurred  to  date,  $5,164,000  remained  unpaid  as of  March  31,  2007  with
$2,295,000  unpaid  related to NA/HME;  $94,000  unpaid  related to ISG;  $4,000
unpaid related to IPG;  $2,648,000 unpaid related to Europe; and $123,000 unpaid
related to Asia Pacific. There have been no material changes in accrued balances
related to the charge, either as a result of revisions in the plan or changes in
estimates,  and the company  expects to utilize the  accruals  recorded  through
March 31, 2007 during 2007. With additional  actions to be undertaken during the
remainder of 2007, the company anticipates recognizing  restructuring charges of
approximately $20,000,000 for the year pre-tax.

CHARGES, INTEREST AND FEES ASSOCIATED WITH DEBT REFINANCING

As a result of the company's  refinancing  completed in the first  quarter,  the
company incurred  one-time make whole payments to the previous holders of senior
notes  and  incremental   interest  totaling   $10,900,00  and  wrote-off  costs
previously capitalized related to the old debt structure of $2,500,000.

INTEREST

Interest expense increased  $2,648,000 for the first quarter of 2007 compared to
the same period last year,  primarily  due to  increases  in interest  rates and
higher debt  levels.  Interest  income for the first  quarter of 2007  decreased
$126,000,  compared  to the same  period  last year,  primarily  due to extended
financing terms provided to our customers.

INCOME TAXES

The company had an  effective  tax rate of (15.9%)  for the  three-month  period
compared  with  30.0% for the same  period a year ago.  The  effective  tax rate
declined  due to a change  in  estimate  in the mix of  earnings  and  permanent
deductions.  The  company's  effective  tax rate differs  from the U.S.  federal
statutory rate primarily due to losses with no corresponding  tax benefits and a
valuation  reserve recorded against domestic  deferred tax assets reduced by tax
credits and  earnings  abroad  being taxed at rates lower than the U.S.  federal
statutory  rate.  The change in the effective  rate for the  three-month  period
ended March 31, 2007 compared to the three-month  period ended March 31, 2006 is
primarily  due to  domestic  losses  without  benefit  as a result of  valuation
reserves.

                                       25

LIQUIDITY AND CAPITAL RESOURCES

The company's  reported level of debt increased by $28,773,000 from December 31,
2006 to  $601,899,000  at March 31,  2007,  as the  company  completed  its debt
refinancing transactions in February 2007.

The company's borrowing  arrangements  contain covenants with respect to maximum
amount of debt, minimum loan commitments, interest coverage, net worth, dividend
payments, working capital, and funded debt to capitalization,  as defined in the
company's bank agreements and agreements with its note holders.  As of March 31,
2007, 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 $90,900,000 as of March 31, 2007.

CAPITAL EXPENDITURES

The  company  had  no  individually  material  capital  expenditure  commitments
outstanding as of March 31, 2007. The company estimates that capital investments
for 2007 will  approximate  $25,000,000  as compared to $21,789,000 in 2006. The
company believes that its balances of cash and cash  equivalents,  together with
funds  generated  from  operations  and existing  borrowing  facilities  will be
sufficient to meet its operating cash  requirements and to fund required capital
expenditures for the foreseeable future.

CASH FLOWS

Cash flows used by operating  activities  were  $18,343,000  for the first three
months of 2007 compared to cash provided of $8,529,000 in the first three months
of 2006. The decrease in operating cash flows for the first three months of 2007
compared  to the same  period  a year  ago was  primarily  the  result  of lower
earnings along with declines in payables and accrued expenses as the balances at
the end of 2006 were higher than normal due to the company's refinancing efforts
which were then in process. In addition, accelerated interest payments were made
in the  first  quarter  of  2007  as a  result  of the  debt  refinancing  which
negatively impacted operating cash flows.

Cash used for investing  activities was $3,461,000 for the first three months of
2007 compared to  $5,658,000 in the first three months of 2006.  The decrease in
cash used for investing  activities is primarily the result of a decrease in the
purchases  of  property,  plant and  equipment in the first three months of 2007
compared to the first three months of 2006.

Cash required by financing  activities was $4,286,000 for the first three months
of 2007  compared to  $15,906,000  in the first three months of 2006.  Financing
activities  for the first  three  months of 2007 were  impacted  by the new debt
recapitalization,  which increased debt levels, but also resulted in the payment
of associated financing costs.

During  the first  three  months  of 2007,  the  company  used free cash flow of
$17,299,000  compared to  generating  free cash flow of  $6,330,000 in the first
three months of 2006. The decrease was primarily  attributable to the same items
as noted above which impacted operating cash flows. Free cash flow is a non-GAAP
financial   measure  that  is  comprised  of  net  cash  provided  by  operating
activities,  excluding net cash impact related to restructuring activities, less
net purchases of property and equipment,  net of proceeds from sales of property
and  equipment.   Management  believes  that  this  financial  measure  provides

                                       26

meaningful  information for evaluating the overall financial  performance of the
company and its ability to repay debt or make future investments (including, for
example,  acquisitions).   However,  it  should  be  noted  that  the  company's
definition of free cash flow may not be comparable to similar measures disclosed
by other  companies  because not all companies  calculate  free cash flow in the
same manner.

The non-GAAP financial measure is reconciled to the GAAP measure as follows (in
thousands):

                                                          Three Months Ended
                                                               March 31,
                                                           2007          2006
                                                         ------         ------
Net cash (used) provided by operating activities       $(18,343)       $ 8,529
Net cash impact related to restructuring activities       4,371          2,777
Less:  Purchases of property and equipment - net         (3,327)        (4,976)
                                                        -------        -------
  Free Cash Flow                                       $(17,299)       $ 6,330
                                                        =======        =======

DIVIDEND POLICY

On February 9, 2007, the company's Board of Directors  declared a quarterly cash
dividend of $0.0125 per Common  Share to  shareholders  of record as of April 3,
2007,  which was paid on April 11, 2007. 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 included in this Quarterly Report on Form
10-Q includes  accounts of the company,  all  majority-owned  subsidiaries and a
variable interest entity for which the company is the primary  beneficiary.  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 the 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.

The  following  critical  accounting  policies,  among  others,  affect the more
significant  judgments  and  estimates  used  in  preparation  of the  company's
consolidated financial statements.

Revenue Recognition
Invacare's  revenues are  recognized  when products are shipped to  unaffiliated
customers.   The  SEC'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 (GAAP) to selected revenue recognition
issues.  The  company  has  concluded  that its  revenue  recognition  policy is
appropriate and in accordance with GAAP 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.

27

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
Emerging  Issues Task Force,  or "EITF" No. 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 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. As a consequence, changes in these programs can have an adverse impact
on dealer liquidity and profitability. The estimated allowance for uncollectible
amounts is based primarily on management's evaluation of the financial condition
of the  customer.  In  addition,  as a  result  of  the  third  party  financing
arrangement  with  DLL,  management  monitors  the  collection  status  of these
contracts in accordance  with the company's  limited  recourse  obligations  and
provides  amounts  necessary for estimated  losses in the allowance for doubtful
accounts.

Inventories and Related Allowance for Obsolete and Excess Inventory
Inventories  are stated at the lower of cost or market with cost  determined  by
the first-in,  first-out  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

                                       28

basis. The company continues to increase its overseas sourcing efforts, increase
its emphasis on the development and  introduction of new products,  and decrease
the cycle time to bring new product  offerings to market.  These initiatives are
sources of inventory obsolescence for both raw material and finished goods.

Goodwill, Intangible and Other Long-Lived Assets
Property,  equipment,  intangibles  and  certain  other  long-lived  assets  are
amortized  over  their  useful  lives.  Useful  lives are based on  management's
estimates of the period that the assets will  generate  revenue.  Under SFAS No.
142, Goodwill and Other Intangible Assets, goodwill and intangible assets deemed
to have indefinite lives are subject to annual  impairment  tests.  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.  Interest rates have a significant  impact upon the
discounted  cash flow  methodology  utilized in its annual  impairment  testing.
Increasing interest rates decrease the fair value estimates used in our testing.

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 $13,000,000 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 $75,000,000 in
annual  aggregate  losses arising from  individual  claims anywhere in the world
that exceed the captive  insurance  company  policy  limits or the limits of the
company's per country foreign liability  limits, as applicable.  There can be no
assurance that Invacare's  current insurance levels will continue to be adequate
or available at affordable rates.

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

Warranty
Generally,  the  company's  products  are  covered  from the date of sale to the
customer by warranties  against  defects in material and workmanship for various
periods depending on the product.  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

                                       29

necessary  in the  current  year.  See Current  Liabilities  in the Notes to the
Consolidated  Financial  Statements included in this report for a reconciliation
of the changes in the warranty accrual.

Accounting for Stock-Based Compensation
Effective January 1, 2006, the company adopted Statement of Financial Accounting
Standard No. 123 (Revised  2004),  Share Based  Payment  ("SFAS 123R") using the
modified prospective  application method. Under the modified prospective method,
compensation  cost was  recognized  for: (1) all  stock-based  payments  granted
subsequent to January 1, 2006 based upon the grant-date fair value calculated in
accordance  with SFAS 123R, and (2) all stock-based  payments  granted prior to,
but not  vested  as of,  January  1,  2006  based  upon  grant-date  fair  value
previously calculated for previously presented pro forma footnote disclosures in
accordance  with the original  provisions of SFAS No. 123,  Accounting for Stock
Based Compensation.

Upon adoption of SFAS 123R, the company did not make any other  modifications to
the terms of any previously  granted options.  However,  the terms of new awards
granted  have  been  modified  so that the  vesting  periods  are  deemed  to be
substantive  for  those  who may be  retiree  eligible.  No  changes  were  made
regarding the valuation  methodologies or assumptions used to determine the fair
value of  options  granted  and the  company  continues  to use a  Black-Scholes
valuation  model.  As  of  March  31,  2007,  there  was  $16,558,000  of  total
unrecognized   compensation  cost  from  stock-based  compensation  arrangements
granted  under the plans,  which is related to non-vested  shares,  and includes
$3,306,000   related  to  restricted  stock  awards.  The  company  expects  the
compensation  expense  to  be  recognized  over  a  weighted-average  period  of
approximately two years.

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 and restricted
stock  awards  granted  without  cost  to  the  recipients  are  expensed  on  a
straight-line basis over the vesting periods.

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

The  company  does not  believe  that  there is a  substantial  likelihood  that
materially   different  amounts  would  be  reported  related  to  its  critical
accounting policies.

RECENTLY ADOPTED ACCOUNTING POLICIES

In June 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued FASB
Interpretation   No.  48,   Accounting  for  Uncertainty  in  Income  Taxes,  an
interpretation  of  FASB  Statement  No.  109  ("FIN  48").  FIN  48  prescribes
recognition and measurement of a tax position taken or expected to be taken in a
tax return as well as guidance regarding derecognition, classification, interest
and penalties, accounting in interim periods, disclosure, and transition.

                                       30

The company  adopted the provisions of FIN 48 on January 1, 2007. As a result of
the  implementation the company did not recognize an adjustment in the liability
for  unrecognized  income tax benefits.  As of the adoption date the company had
$8.8  million  of  unrecognized  tax  benefits,  all of which  would  affect our
effective tax rate if recognized.

The company  continues to recognize  interest and penalties related to uncertain
tax positions in income tax expense.  As of the adoption date the company had $2
million of accrued interest related to uncertain tax positions.

The company files tax returns in numerous  jurisdictions  around the world. Most
tax  returns  for  years  after  2002 are open for  examination,  including  the
domestic return, and in certain circumstances selective returns in earlier years
are also open for examination.

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 swap agreements to mitigate its exposure to interest rate fluctuations.
Based on March 31, 2007 debt levels,  a 1% change in interest rates would impact
interest expense by approximately $2,801,000. Additionally, the company operates
internationally  and, as a result, is exposed to foreign currency  fluctuations.
Specifically, the exposure results from intercompany loans and third party sales
or payments.  In an attempt to reduce this exposure,  foreign  currency  forward
contracts  are utilized.  The company does not believe that any  potential  loss
related to these financial  instruments  would have a material adverse effect on
the company's financial condition or results of operations.

FORWARD-LOOKING STATEMENTS

This Form 10-Q  contains  forward-looking  statements  within the meaning of the
"Safe Harbor"  provisions  of the Private  Securities  Litigation  Reform Act of
1995. Terms such as "will," "should," "plan,"  "intend,"  "expect,"  "continue,"
"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:  possible  adverse  effects of
being substantially leveraged,  which could impact our ability to raise capital,
limit our ability to react to changes in the  economy or our  industry or expose
us to interest rate risks;  changes in government  and other  third-party  payor
reimbursement  levels and practices;  consolidation of health care customers and
our competitors; ineffective cost reduction and restructuring efforts; inability
to design, manufacture, distribute and achieve market acceptance of new products
with higher functionality and lower costs;  extensive  government  regulation of
our products;  lower cost imports;  increased  freight costs;  failure to comply
with regulatory requirements or receive regulatory clearance or approval for our
products  or  operations  in the  United  States or  abroad;  potential  product
recalls;  uncollectible accounts receivable;  difficulties in implementing a new
Enterprise Resource Planning system; legal actions or regulatory proceedings and
governmental  investigations;  product liability claims;  inadequate  patents or
other  intellectual  property  protection;   incorrect  assumptions   concerning
demographic  trends that impact the market for our  products;  provisions in our
bank credit  agreements  or other debt  instruments  that may prevent or delay a
change in control; the loss of the services of our key management and personnel;
decreased  availability  or increased  costs of raw materials could increase our
costs of producing  our  products;  inability to acquire  strategic  acquisition
candidates because of limited financing alternatives; risks inherent in managing
and operating businesses in many different foreign jurisdictions;  exchange rate

                                       31

fluctuations,  as well as the risks  described  from time to time in  Invacare's
reports as filed with the  Securities  and  Exchange  Commission.  Except to the
extent  required  by law,  we do not  undertake  and  specifically  decline  any
obligation  to review or update any  forward-looking  statements  or to publicly
announce  the  results of any  revisions  to any of such  statements  to reflect
future events or developments or otherwise.

Item 3. Quantitative and Qualitative Disclosure of Market Risk.

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

Item 4. Controls and Procedures.

As of March 31, 2007, an evaluation was  performed,  under the  supervision  and
with  the  participation  of  the  company's  management,  including  the  Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design and operation of the company's  disclosure  controls and  procedures  (as
defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e)).   Based  on  that
evaluation, the company's management,  including the Chief Executive Officer and
Chief Financial Officer,  concluded that the company's  disclosure  controls and
procedures  were  effective as of March 31, 2007, in ensuring  that  information
required  to be  disclosed  by the  company in the  reports it files and submits
under the Exchange Act is (1)  recorded,  processed,  summarized  and  reported,
within the time periods  specified in the  Commission's  rules and forms and (2)
accumulated and  communicated to the company's  management,  including the Chief
Executive Officer and the Chief Financial  Officer,  as appropriate to allow for
timely decisions  regarding  required  disclosure.  There were no changes in the
company's  internal  control over financial  reporting that occurred  during the
company's  most recent  fiscal  quarter that have  materially  affected,  or are
reasonably  likely to materially  affect,  the company's  internal  control over
financial reporting.

Part II.  OTHER INFORMATION

Item 1A.  Risk Factors.
In  addition  to the other  information  set forth in this  report,  you  should
carefully consider the risk factors disclosed in Item 1A of the company's Annual
Report on Form 10-K for the fiscal year ended December 31, 2006.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
(c)  During the  quarter  ended  March 31,  2007,  there  were no common  shares
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.

On August 17, 2001, the Board of Directors authorized the company to purchase up
to 2,000,000  Common Shares.  To date, the company has purchased  637,100 shares
with  authorization  remaining to purchase  1,362,900  more shares.  The company
purchased no shares pursuant to this Board  authorized  program during the first
quarter of 2007.

                                       32


Item 6. Exhibits.

                    Exhibit   No.
                    -------------
                    31.1  Chief  Executive   Officer  Rule   13a-14(a)/15d-14(a)
                    Certification (filed herewith).

                    31.2  Chief  Financial   Officer  Rule   13a-14(a)/15d-14(a)
                    Certification (filed herewith).

                    32.1  Certification of the Chief Executive  Officer pursuant
                    to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section
                    906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).

                    32.2  Certification of the Chief Financial  Officer pursuant
                    to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section
                    906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).






                                   SIGNATURES

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


                                                            INVACARE CORPORATION


                           By: /s/ Gregory C. Thompson
                               -----------------------------------------
                               Gregory C. Thompson
                               Chief Financial Officer
                              (As Principal  Financial and  Accounting  Officer
                               and on behalf of the registrant)

Date:  May 9, 2007



                                       33