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            September 30, 2006
                               -------------------------------------------------

                                       or

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

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

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

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

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

      One Invacare Way, P.O. Box 4028, Elyria, Ohio              44036
--------------------------------------------------------------------------------
       (Address of principal executive offices)                (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 October 31, 2006, the Company had  30,778,125  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 -

              September 30, 2006 and December 31, 2005........................3

         Condensed Consolidated Statement of Earnings -

              Three Months and Nine Months Ended September 30, 2006 and 2005..4

         Condensed Consolidated Statement of Cash Flows -

              Nine Months Ended September 30, 2006 and 2005...................5

         Notes to Condensed Consolidated Financial

              Statements - September 30, 2006.................................6

Item 2.  Management's Discussion and Analysis of

              Financial Condition and Results of Operations..................17

Item 3.  Quantitative and Qualitative Disclosures About Market Risk..........30

Item 4.  Controls and Procedures.............................................30

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

Item 1A.  Risk Factors.......................................................30

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.........31

Item 6.  Exhibits............................................................32

SIGNATURES...................................................................32

                                       2



Part I.  FINANCIAL INFORMATION
Item 1.         Financial Statements.


                      INVACARE CORPORATION AND SUBSIDIARIES
                      Condensed Consolidated Balance Sheets

                                                                                    September 30,           December 31,
                                                                                             2006                   2005
                                                                                          -------                -------
                                                                                                               
                                                                                      (unaudited)
ASSETS                                                                                          (In thousands)
------
CURRENT ASSETS
..........Cash and cash equivalents                                                        $ 9,311                $25,624
..........Marketable securities                                                                192                    252
..........Trade receivables, net                                                           281,885                287,955
..........Installment receivables, net                                                       6,096                 12,935
..........Inventories, net                                                                 200,394                176,925
..........Deferred income taxes                                                             27,250                 27,446
..........Other current assets                                                              66,525                 63,329
                                                                                          -------                -------
..........         TOTAL CURRENT ASSETS                                                    591,653                594,466

OTHER ASSETS                                                                               67,209                 47,110
OTHER INTANGIBLES                                                                         108,588                108,117
PROPERTY AND EQUIPMENT, NET                                                               174,124                176,206
GOODWILL                                                                                  758,702                720,873
                                                                                          -------                -------
..........         TOTAL ASSETS                                                         $1,700,276             $1,646,772
                                                                                        =========              =========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
..........Accounts payable                                                                $172,983               $133,106
..........Accrued expenses                                                                 141,388                130,033
..........Accrued income taxes                                                               4,994                 13,340
..........Short-term debt and current maturities of long-term obligations                   78,685                 80,228
                                                                                          -------                -------
..........         TOTAL CURRENT LIABILITIES                                               398,050                356,707

LONG-TERM DEBT                                                                            392,909                457,753

OTHER LONG-TERM OBLIGATIONS                                                                89,780                 79,624

SHAREHOLDERS' EQUITY
..........Preferred shares                                                                       -                      -
..........Common shares                                                                      7,989                  7,925
..........Class B common shares                                                                278                    278
..........Additional paid-in-capital                                                       144,634                137,245
..........Retained earnings                                                                616,686                598,025
..........Accumulated other comprehensive earnings                                          92,521                 47,480
..........Treasury shares                                                                  (42,571)               (38,265)
..........         TOTAL SHAREHOLDERS' EQUITY                                              819,537                752,688
                                                                                          -------                -------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                             $1,700,276             $1,646,772
                                                                                       ==========             ==========

See notes to condensed consolidated financial statements.

                                       3



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


                                                                   Three Months Ended                  Nine Months Ended
(In thousands except per share data)                                  September 30,                       September 30,
                                                                   2006          2005                  2006          2005
                                                                -------       -------               -------       -------
                                                                                                          
Net sales                                                      $379,462      $395,270            $1,112,930    $1,162,481
Cost of products sold                                           267,925       276,583               793,554       820,666
                                                                -------       -------               -------       -------
    Gross profit                                                111,537       118,687               319,376       341,815
Selling, general and administrative expense                      88,844        86,631               261,798       260,086
Charge related to restructuring activities                        2,356         2,760                 8,353         2,760
Interest expense                                                  8,829         7,523                24,748        20,153
Interest income                                                    (685)         (719)               (2,001)       (2,524)
                                                                -------       -------               -------       -------
    Earnings before Income Taxes                                 12,193        22,492                26,478        61,340
Income taxes                                                      2,500         7,175                 6,625        19,570
                                                                -------       -------               -------       -------
    NET EARNINGS                                                $ 9,693      $ 15,317              $ 19,853      $ 41,770
                                                                =======       =======               =======       =======
    DIVIDENDS DECLARED PER
       COMMON SHARE                                               .0125         .0125                 .0250         .0375
                                                                =======       =======               =======       =======

Net Earnings per Share - Basic                                   $ 0.31        $ 0.48                $ 0.63        $ 1.33
                                                                =======       =======               =======       =======
Weighted Average Shares Outstanding - Basic                      31,813        31,632                31,778        31,515
                                                                =======       =======               =======       =======
Net Earnings per Share - Assuming Dilution                       $ 0.30        $ 0.47                $ 0.62        $ 1.29
                                                                =======       =======               =======       =======
Weighted Average Shares Outstanding -
   Assuming Dilution                                             31,890        32,450                32,083        32,505
                                                                =======       =======               =======       =======



See notes to condensed consolidated financial statements.

                                       4



                      INVACARE CORPORATION AND SUBSIDIARIES
          Condensed Consolidated Statement of Cash Flows - (unaudited)
                                                                                                        Nine Months Ended
                                                                                                          September 30,
                                                                                                       2006           2005
                                                                                                    -------        -------
                                                                                                                  
OPERATING ACTIVITIES                                                                                     (In thousands)
         Net earnings                                                                              $ 19,853        $41,770
         Adjustments to reconcile net earnings to
              net cash provided by operating activities:
              Depreciation and amortization                                                          28,996         30,698
              Provision for losses on trade and installment receivables                               7,659          9,910
              Provision for other deferred liabilities                                                5,906          2,078
              Provision for deferred income taxes                                                     1,839          5,731
              Loss on disposals of property and equipment                                             1,035            610
         Changes in operating assets and liabilities:
              Trade receivables                                                                      (2,913)        (4,885)
              Installment sales contracts, net                                                       (3,466)        (4,233)
              Inventories                                                                           (19,811)       (27,868)
              Other current assets                                                                   (2,714)        (2,872)
              Accounts payable                                                                          567         11,650
              Accrued expenses                                                                        1,186         (1,161)
              Other deferred liabilities                                                               (856)         1,695
                                                                                                    -------        -------
                  NET CASH PROVIDED BY OPERATING
                     ACTIVITIES                                                                      37,281         63,123

INVESTING ACTIVITIES
         Purchases of property and equipment                                                        (15,600)       (24,407)
         Proceeds from sale of property and equipment                                                   111          4,994
         Other long term assets                                                                        (857)          (872)
         Business acquisitions, net of cash acquired                                                      -        (58,216)
         Other                                                                                         (619)        (2,577)
                                                                                                    -------        -------
                  NET CASH USED FOR INVESTING ACTIVITIES                                            (16,965)       (81,078)


FINANCING ACTIVITIES
         Proceeds from revolving lines of credit, securitization facility and
               long-term borrowings                                                                 613,052        539,045
         Payments on revolving lines of credit, securitization facility and
               long-term debt and capital lease obligations                                        (649,923)      (552,330)
         Proceeds from exercise of stock options                                                      2,220          2,552
         Payment of dividends                                                                        (1,192)        (1,185)
                                                                                                    -------        -------
                  NET CASH REQUIRED BY FINANCING
                  ACTIVITIES                                                                        (35,843)       (11,918)
Effect of exchange rate changes on cash                                                                (786)         2,470
                                                                                                    -------        -------
Decrease in cash and cash equivalents                                                               (16,313)       (27,403)
Cash and cash equivalents at beginning of period                                                     25,624         32,567
                                                                                                    -------        -------
Cash and cash equivalents at end of period                                                      $     9,311       $  5,164
                                                                                                    =======        =======

See notes to condensed consolidated financial statements.

                                       5




                      INVACARE CORPORATION AND SUBSIDIARIES
                         Notes to Condensed Consolidated
                              Financial Statements
                                   (Unaudited)
                               September 30, 2006

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

Principles of Consolidation - The consolidated  financial statements include the
accounts of the Company, its majority owned subsidiaries and a variable interest
entity  for which  the  Company  is the  primary  beneficiary  and  include  all
adjustments,  which  were of a normal  recurring  nature,  necessary  to present
fairly the  financial  position of the Company as of  September  30,  2006,  the
results of its operations  for the three months and nine months ended  September
30,  2006 and 2005,  respectively,  and  changes  in its cash flows for the nine
months  ended  September  30,  2006  and  2005,  respectively.  Certain  foreign
subsidiaries,  represented by the European  segment,  are consolidated  using an
August 31 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.  The results of
operations  for the three and nine months  ended  September  30,  2006,  are not
necessarily  indicative  of the  results to be expected  for the full year.  All
significant intercompany transactions are eliminated.

Reclassifications - Certain reclassifications have been made to the prior years'
consolidated  financial  statements to conform to the presentation  used for the
period ended September 30, 2006.

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

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

The North  America  segment  sells each of the  Company's  five primary  product
lines, which include: standard, rehab, distributed,  respiratory, and continuing
care products.  Europe and  Asia/Pacific  sell the same product lines,  with the
exception of  distributed  products.  Each  business  segment  sells to the home
health care, retail and extended care markets.

                                       6

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
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                  Nine Months Ended
                                                                      September 30,                       September 30,
                                                                   2006          2005                  2006          2005
                                                                -------       -------               -------       -------
                                                                                                          
   Revenues from external customers
        North America                                          $248,294      $260,448              $748,375      $774,716
        Europe                                                  113,908       111,909               314,141       324,331
        Asia/Pacific                                             17,260        22,913                50,414        63,434
                                                                -------       -------               -------       -------
        Consolidated                                           $379,462      $395,270            $1,112,930    $1,162,481
                                                                =======       =======             =========     =========
   Intersegment Revenues
        North America                                           $12,087       $11,786               $37,976       $35,920
        Europe                                                    3,600         1,810                 9,275         8,859
        Asia/Pacific                                             12,122        10,286                29,404        28,535
                                                                -------       -------               -------       -------
        Consolidated                                            $27,809       $23,882               $76,655       $73,314
                                                                =======       =======               =======       =======
   Charge related to restructuring before income
   taxes
        North America                                           $ 1,914       $ 2,211               $ 6,779       $ 2,211
        Europe                                                      848           252                 2,286           252
        Asia/Pacific                                                166           297                   932           297
                                                                -------       -------               -------       -------
        Consolidated                                            $ 2,928       $ 2,760               $ 9,997       $ 2,760
                                                                =======       =======               =======       =======
   Earnings (loss) before income taxes
        North America                                           $ 5,798       $17,042               $23,557       $57,546
        Europe                                                   11,433        10,548                21,066        21,789
        Asia/Pacific                                             (2,061)         (815)               (5,426)       (4,346)
        All Other *                                              (2,977)       (4,283)              (12,719)      (13,649)
                                                                -------       -------               -------       -------
        Consolidated                                            $12,193       $22,492               $26,478       $61,340
                                                                =======       =======               =======       =======

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

                                       7

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                  Nine Months Ended
                                                                      September 30,                       September 30,
                                                                   2006          2005                  2006          2005
                                                                -------       -------               -------       -------
                                                                                                          
                                                                           (In thousands, except per share data)
Basic
   Average common shares outstanding                             31,813        31,632                31,778        31,515

   Net earnings                                                  $9,693       $15,317               $19,853       $41,770

   Net earnings per common share                                 $  .31        $  .48                $  .63       $  1.33

Diluted
   Average common shares outstanding                             31,813        31,632                31,778        31,515
   Stock options and awards                                          77           818                   305           990
                                                                -------       -------               -------       -------
   Average common shares assuming dilution                       31,890        32,450                32,083        32,505

   Net earnings                                                  $9,693       $15,317               $19,853       $41,770

   Net earnings per common share                                 $  .30        $  .47                $  .62       $  1.29

At September 30, 2006,  3,988,371  and  2,463,255  shares were excluded from the
average  common  shares  assuming  dilution  for the three and nine months ended
September 30, 2006, respectively, as they were anti-dilutive.  For the three and
nine months ended September 30, 2006, the majority of the  anti-dilutive  shares
were granted at an exercise prices of $25.13 and $41.87, respectively, which was
higher  than the  average  fair  market  value  prices  of  $23.18  and  $28.04,
respectively.  At September 30, 2005,  782,466 and 632,218  shares were excluded
from the average common shares  assuming  dilution for the three and nine months
ended  September 30, 2005,  respectively,  as they were  anti-dilutive.  For the
three  and  nine  months  ended   September  30,  2005,   the  majority  of  the
anti-dilutive  shares  were  granted at  exercise  prices of $41.87 and  $44.30,
respectively,  which was higher than the average  fair  market  value  prices of
$40.66 and $43.57, respectively.

Concentration of Credit Risk - The Company  manufactures and distributes durable
medical equipment and supplies to the home health care, retail and extended care
markets.  The Company  performs credit  evaluations of its customers'  financial
condition.  De Lage Landen Inc (DLL), a third party financing company,  provides
the  majority of the lease  financing to  Invacare's  customers.  The  Company's
agreement  with DLL  provides  for direct  leasing  between DLL and the Invacare
customer.  The Company  retains a limited  recourse  obligation  ($44,483,000 at
September  30,  2006) to DLL for events of default  under the  contracts  (total
balance outstanding of $111,203,000 at September 30, 2006). Financial Accounting
Standards  Board  (FASB)  Interpretation  No.  45,  Guarantor's  Accounting  and
Disclosure  Requirements  for  Guarantees,   Including  Indirect  Guarantees  of
Indebtedness of Others,  requires the Company to record a guarantee liability as
it relates to the limited recourse obligation. As such, the Company has recorded
a liability for this guarantee obligation.  The Company monitors the collections
status of these contracts and has provided  amounts for estimated  losses in its
allowances  for  doubtful  accounts in  accordance  with FASB  Statement  No. 5,
Accounting  for  Contingencies.  Credit losses are provided for in the financial
statements.

                                       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 also has seen a  significant  shift in  reimbursement  to
customers  from  managed  care  entities.  As a  consequence,  changes  in these
programs can have an adverse impact on dealer  liquidity and  profitability.  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.

The Medicare  reimbursement changes for power wheelchairs resulting in a 35%-40%
reduction in reimbursement  for providers,  effective  November 15, 2006, are so
dramatic  that, if they are  implemented  in their  current form,  there will be
customers who will not be able to change their infrastructure  quickly enough to
survive. As the industry's largest creditor,  the Company would likely encounter
increased  bankruptcies  in  its  customer  base  if  there  are  no  meaningful
adjustments  to  these  Medicare  changes.  Invacare  intends  to  monitor  this
situation carefully, and if the new fee schedule is implemented in substantially
its current  form,  the Company will assess the adequacy of its reserves for bad
debt based upon its judgment as to how  effectively  providers will adapt to the
changing  reimbursement  climate.  While the Company  believes its allowance for
doubtful accounts is appropriately stated as of September 30, 2006, based on the
current  reimbursement  levels,  there  is  no  way  to  predict  the  potential
consequences to our provider customers if the new fee schedule is implemented in
its present form. In the short-term,  this  uncertainty has caused  providers to
reduce their purchases and lower their inventory levels.

Goodwill and Other Intangibles - The change in goodwill reflected on the balance
sheet from  December 31, 2005 to  September  30, 2006 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 $32,617,000 related to trademarks,
which have indefinite lives.

As of September 30, 2006 and December 31, 2005, other  intangibles  consisted of
the following (in thousands):


                                                 September 30, 2006                    December 31, 2005
                                                 ------------------                    -----------------

                                            Historical        Accumulated         Historical        Accumulated
                                                  Cost       Amortization               Cost       Amortization
                                            ----------       ------------         ----------       ------------
                                                                                                 
  Customer lists                               $67,914            $12,744            $64,218             $8,270
  Trademarks                                    32,617                  -             30,246                  -
  License agreements                             8,126              6,249              7,564              5,821
  Developed technology                           6,658                825              6,260                487
  Patents                                       12,719              3,572             12,414              2,690
  Other                                          7,906              3,962              7,876              3,193
                                               -------            -------            -------            -------
                                              $135,940            $27,352           $128,578            $20,461
                                              ========            =======           ========            =======

Amortization  expense  related to other  intangibles was $6,892,000 in the first
nine months of 2006 and is estimated to be  $8,912,000  in 2007,  $8,487,000  in
2008, $8,272,000 in 2009, $7,859,000 in 2010 and $7,650,000 in 2011.

                                       9

Investment in Affiliated Company - FASB Interpretation No. 46,  Consolidation of
Variable Interest Entities (FIN 46), 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 is 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,  a development stage company,  which is
currently  pursuing FDA approval to market a product focused on the treatment of
post-stroke  shoulder pain in the United States.  The Company owns a substantial
minority equity interest in NeuroControl and is  NeuroControl's  largest secured
lender.  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
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.

Accounting for  Stock-Based  Compensation  - Prior to the Company's  adoption of
Statement of Financial  Accounting  Standard No. 123 (Revised 2004), Share Based
Payment ("SFAS 123R"),  the Company  accounted for options under its stock-based
compensation  plans using the  intrinsic  value method  proscribed in Accounting
Principles  Board  Opinion  (APBO)  No.  25,  Accounting  for  Stock  Issued  to
Employees,  and  related  Interpretations.  Only  compensation  cost  related to
restricted stock awards granted without cost was reflected in net income, as all
other options  awarded were granted at exercise prices equal to the market value
of the underlying stock on the date of grant.

Effective  January 1, 2006,  the Company  adopted  SFAS 123R using the  modified
prospective   application  method.   Under  the  modified   prospective  method,
compensation  cost was recognized  for the nine months ended  September 30, 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 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                Nine Months Ended
                                                                         September 30,                     September 30,
                                                                      2006          2005                2006          2005
                                                                      ----          ----                ----          ----
                                                                                                           
  Stock-based compensation expense recognized as part of
  selling, general and administrative expense                        $ 404         $ 223               $ 940         $ 658

The 2006 amounts above reflect  compensation expense related to restricted stock
awards and nonqualified  stock options awarded under the 2003 Performance  Plan.
The 2005 amounts reflect  compensation  expense  recognized for restricted stock
awards  only,  before SFAS 123R was  adopted.  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.

                                       10

Pursuant to the modified  prospective  application  method,  results for periods
prior to  January  1, 2006 have not been  restated  to  reflect  the  effects of
adopting SFAS 123R. The pro forma information below is presented for comparative
purposes, as required by SFAS No. 148, Accounting for Stock-Based Compensation -
Transition and Disclosure, an amendment of FASB Statement No. 123, to illustrate
the pro forma  effect on net  earnings  and related  earnings  per share for the
periods  ended  September 30, 2005, as if the Company had applied the fair value
recognition  provisions  of SFAS No. 123 to  stock-based  compensation  for that
period (in thousands):


                                                                                        Three Months        Nine Months
                                                                                           Ended               Ended
                                                                                        September 30,       September 30,
                                                                                           2005                 2005
                                                                                         ---------            ---------
                                                                                                            
  Net earnings, as reported                                                             $  15,317            $ 41,770
  Add:  Stock-based compensation expense included in reported income, net of
  tax  ($78 and $230, respectively)                                                           145                 428
  Deduct:  Total stock-based compensation expense determined under fair
  value-based method for all awards, net of tax ($609 and $1,946, respectively)            (1,131)             (3,615)
                                                                                        ---------            ---------
  Adjusted net earnings                                                                  $ 14,331            $ 38,583

  Net earnings per share:
    Basic - as reported                                                                    $ 0.48              $ 1.33
    Basic - as adjusted for stock-based compensation expense                               $ 0.45              $ 1.22

    Diluted - as reported                                                                  $ 0.47              $ 1.29
    Diluted - as adjusted for stock-based compensation expense                             $ 0.44              $ 1.19

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 nine months of 2006 and 2005, the Committee granted
496,475 and 586,475  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.

Restricted  stock awards of 115,932 and 21,304  shares were granted in the first
nine  months of 2006 and 2005,  respectively,  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.  Unearned  restricted  stock
compensation  of $2,879,188  for the shares  granted in the first nine months of
2006 and  $1,016,200  for the shares  granted in the first nine  months of 2005,
determined  as the  market  value of the  shares at the date of grant,  is being
amortized on a straight-line basis over the vesting period. Compensation expense
of $716,000  and $658,000  was  recognized  in the first nine months of 2006 and
2005, respectively, related to restricted stock awards granted since 2001. As of
September  30,  2006,  restricted  stock  awards  totaling  150,535 were not yet
vested.

                                       11

On December 21, 2005, the Board of Directors of Invacare  Corporation,  based on
the recommendation of the Committee, approved the acceleration of the vesting of
all of the Company's  unvested stock options,  which were then  underwater.  The
Board of Directors  decided to approve the  acceleration of the vesting of these
stock options primarily to partially offset certain reductions in other benefits
made by the  Company  and to provide  additional  incentive  to those  employees
critical to the Company's cost reduction efforts.

The  decision,  which was  effective as of December 21,  2005,  accelerated  the
vesting  for a total  of  1,368,307  options  on the  Company's  common  shares;
including  646,100  shares  underlying  options  held  by  the  Company's  named
executive  officers.  The  stock  options  accelerated  equated  to  29%  of the
Company's total outstanding  stock options.  Vesting was not accelerated for the
restricted awards granted under the Company's stock-based compensation plans and
no other  modifications  were  made to the  awards  that were  accelerated.  The
exercise prices of the accelerated options,  all of which were underwater,  were
unchanged by the acceleration of the vesting schedules.

All of the  Company's  outstanding  unvested  options  under  plans  which  were
accelerated,  had  exercise  prices  ranging  from  $30.91 to $47.80  which were
greater than the Company's stock market price of $30.75 as of the effective date
of the acceleration.

Stock option  activity  during the nine months ended  September  30, 2006 was as
follows:

                                                                Weighted Average
                                                                  Exercise Price
                                                                    --------
  Options outstanding at January 1, 2006               4,776,162     $31.57
  Granted                                                496,475      24.04
  Exercised                                             (219,448)     24.93
  Canceled                                              (246,025)     36.47
                                                       ---------      -----
  Options outstanding at September 30, 2006            4,807,164     $30.72
                                                       =========     ======

  Options price range at September 30, 2006            $16.03 to $47.80

  Options exercisable at September 30, 2006            4,283,250
  Options available for grant at September 30, 2006*   1,766,635

*    Options  available  for  grant as of  September  30,  2006  reduced  by net
     restricted stock award activity of 245,949.

The following table summarizes  information  about stock options  outstanding at
September 30, 2006:


                                           Options Outstanding                                Options Exercisable
                                           -------------------                                -------------------
                              Number        Weighted Average                                Number
                           Outstanding         Remaining         Weighted Average         Exercisable       Weighted Average
    Exercise Prices        At 9/30/06       Contractual Life       Exercise Price         At 9/30/06         Exercise Price
    ---------------        ----------       ----------------       --------------         ----------         --------------
                                                                                                      
    $16.03 - $19.50           394,505             2.9 years            $18.53                394,505             $18.53
    $20.06 - $24.75         1,387,971             4.9                  $23.27                946,509             $23.52
    $25.13 - $29.85           667,083             2.7                  $25.35                660,183             $25.31
    $30.02 - $34.54           614,130             6.0                  $32.67                543,180             $32.81
    $36.10 - $39.67           675,712             6.5                  $37.25                675,712             $37.25
    $40.07 - $47.80         1,063,170             8.4                  $43.18              1,063,170             $43.18
                            ---------             ---                  ------              ---------             ------
         Total              4,807,164             5.6                  $30.72              4,283,250             $31.56
                            =========                                                      =========


                                       12

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:

                                                            2006          2005
                                                            ----          ----
                Expected dividend yield                     1.24%         .67%
                Expected stock price volatility             28.7%        26.7%
                Risk-free interest rate                     4.80%        4.38%
                Expected life (years)                        5.6          5.6

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.

The weighted-average  fair value of options granted during the first nine months
of 2006 and 2005 was $9.11 and  $12.41,  respectively.  The plans  provide  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. The  weighted-average  remaining  contractual
life of options  outstanding  at  September  30, 2006 and 2005 was 5.6 years for
both periods, respectively. The total instrinsic value of stock awards exercised
during the nine months ended  September  30, 2006 and 2005 were  $1,732,000  and
$7,223,000,  respectively. As of September 30, 2006, all options outstanding and
all options  exercisable  had no intrinsic  value as all options had exercisable
prices greater than the Company's  closing stock price as of September 30, 2006.
The exercise of stock awards in the first nine months of 2006 and 2005  resulted
in cash received by the Company  totaling  $2,220,000  and  $2,552,000  for each
period, respectively and tax benefits of $926,000 and $4,475,000, respectively.

As  of  September  30,  2006,   there  was  $8,136,000  of  total   unrecognized
compensation cost from stock-based  compensation  arrangements granted under the
plans, which is related to non-vested shares, and includes $3,856,000 related to
restricted  stock awards.  The Company  expects the  compensation  expense to be
recognized over a weighted-average period of approximately 2 years.

Prior to the  adoption  of SFAS 123R,  the  Company  presented  all tax  benefit
deductions  resulting  from the  exercise  of stock  options as a  component  of
operating cash flows in the Consolidated  Statement of Cash Flows. In accordance
with SFAS 123R,  tax benefits  resulting  from tax  deductions  in excess of the
compensation  expense  recognized for those options is classified as a component
of financing cash flows. The impact of this change was not material in the first
nine months of 2006.

                                       13


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 nine months of 2006.

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

   Balance as of January 1, 2006                                      $ 15,583
   Warranties provided during the period                                 6,316
   Settlements made during the period                                   (7,165)
   Changes in liability for pre-existing warranties during
       the period, including expirations                                   454
                                                                      --------
   Balance as of September 30, 2006                                   $ 15,188
                                                                      ========

Charge  Related to  Restructuring  Activities - In the second half of 2005,  the
Company  initiated  multi-year  cost  reduction  plans  which  include:   global
headcount   reductions,   transferring   production  to  the  Company's  Chinese
manufacturing facilities, increased sourcing of products and components in Asia,
shifting  resources  from product  development to  manufacturing  cost reduction
activities and product rationalization, and exiting 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 535
positions through September 30, 2006,  including 235 positions in the first nine
months of 2006.  Restructuring  charges of $9,997,000 were incurred in the first
nine months of 2006, of which  $1,644,000 is recorded in cost of products  sold,
since it relates to inventory  markdowns,  and the  remaining  charge  amount is
included in the Charge  Related to  Restructuring  Activities  in the  Condensed
Consolidated  Statement  of  Earnings.  There have been no  material  changes in
accrued balances  related to the charge,  either as a result of revisions in the
Company's  restructuring plans or changes in estimates,  and the Company expects
to utilize the  accruals  recorded  through  September  30, 2006 during the next
twelve months.

                                       14


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


                                                    Balance at                                           Balance at
                                                      12/31/05          Accruals        Payments           9/30/06
                                                       -------           -------         -------            -------
                                                                                                    
North America
  Severance                                            $ 2,242           $ 4,758        $ (5,749)           $ 1,251
  Contract terminations                                    165               801            (894)                72
  Product line discontinuance                                -             1,220            (658)               562
                                                       -------           -------         -------            -------
     Total                                             $ 2,407           $ 6,779        $ (7,301)           $ 1,885
                                                       =======           =======        =========           =======
Europe
------
  Severance                                              $ 799             $ 925        $ (1,615)             $ 109
  Product line discontinuance                                -               455            (455)                 -
  Other                                                      -               906            (906)                 -
                                                       -------           -------         -------            -------
     Total                                               $ 799           $ 2,286        $ (2,976)             $ 109
                                                       =======           =======         =======            =======
Asia/Pacific
------------
  Severance                                              $  63             $ 254          $ (317)              $  -
  Contract terminations                                      -               393            (344)                49
  Product line discontinuance                                -               279            (279)                 -
  Other                                                      -                 6              (6)                 -
                                                       -------           -------         -------            -------
     Total                                               $  63             $ 932          $ (946)             $  49
                                                       =======           =======         =======            =======
Consolidated
  Severance                                            $ 3,104           $ 5,937        $ (7,681)           $ 1,360
  Contract terminations                                    165             1,194          (1,238)               121
  Product line discontinuance                                -             1,954          (1,392)               562
  Other                                                      -               912            (912)                 -
                                                       -------           -------         -------            -------
     Total                                             $ 3,269           $ 9,997       $ (11,223)           $ 2,043
                                                       =======           =======         =======            =======

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


                                                                   Three Months Ended                  Nine Months Ended
                                                                      September 30,                       September 30,
                                                                   2006          2005                  2006          2005
                                                                -------       -------               -------       -------
                                                                                                          
Net earnings                                                   $  9,693      $ 15,317               $19,853       $41,770
Foreign currency translation gain (loss)                          3,945         7,457                43,715       (31,627)
Unrealized gain (loss) on available for sale securities              (2)           39                   (40)           49
Current period unrealized gain (loss) on cash flow hedges           272         2,105                 1,366        (2,232)
                                                                -------       -------               -------       -------
Total comprehensive earnings                                    $13,908       $24,918               $64,894        $7,960
                                                                =======       =======               =======       =======


                                       15


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

                                           September 30,           December 31,
                                                   2006                   2005
                                                -------                -------
Raw materials                                  $ 64,074                $59,888
Work in process                                  26,338                 16,700
Finished goods                                  109,982                100,337
                                                -------                -------
                                               $200,394               $176,925
                                                =======                =======

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


                                           September 30,           December 31,
                                                   2006                   2005
                                                -------                -------

       Machinery and equipment                 $268,480               $252,545
       Land, buildings and improvements          88,895                 84,031
       Furniture and fixtures                    27,959                 28,788
       Leasehold improvements                    15,394                 15,194
                                                -------                -------
                                                400,728                380,558
       Less allowance for depreciation         (226,604)              (204,352)
                                                -------                -------
                                               $174,124               $176,206
                                                =======                =======

Financing  Arrangements  - On  September  28,  2006,  the Company  extended  the
termination date of its Receivables Purchase Agreement until November 30, 2006.

Acquisitions  -  In  the  first  nine  months  of  2006,  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.  The  Company  recorded  accruals of
$5,954,000 in accordance with EITF Issue No. 95-3, Recognition of Liabilities in
Connection  with  a  Purchase  Business  Combination,  of  which  $3,833,000  is
outstanding as of September 30, 2006.

A progression  of the accruals  balances for the first nine months of 2006 is as
follows (in thousands):


                                       Balance at     Additional                                        Balance at
                                        12/31/05        Accruals        Adjustments       Payments         9/30/06
                                        --------        --------        -----------       --------         -------
                                                                                                
Severance                               $ 3,049         $     -            $   118          $  (268)       $ 2,899
Exit of product lines                       897               -                 37                -            934
                                        -------         -------            -------          -------        -------
     Total                              $ 3,946         $     -              $ 155          $  (268)       $ 3,833
                                        =======         =======            =======          =======        =======

The adjustments above represent the impact of currency translation.  The Company
anticipates all of the remaining reserves to be utilized or reversed in 2006.

                                       16

Income Taxes - The Company had an effective tax rate of 25.0% for the nine month
period ended  September  30, 2006 compared with 31.9% for the same period a year
ago. The  effective  tax rate declined due to a change in estimate in the mix of
earnings and permanent  deductions.  The  Company's  effective tax rate is lower
than the U.S.  federal  statutory rate primarily due to tax credits and earnings
abroad being taxed at rates lower than the U.S. federal statutory rate.

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

The following  discussion and analysis  should be read in  conjunction  with our
Condensed  Consolidated  Financial Statements and related notes thereto included
elsewhere  in this  Quarterly  Report on Form 10-Q and in our Current  Report on
Form 8-K as furnished to the Securities  and Exchange  Commission on October 26,
2006.

OUTLOOK

The domestic market for the Company's  products has become  seriously  disrupted
due to recently announced changes to Medicare  reimbursement  rules and policies
for power wheelchairs and oxygen.  Changes announced by the Centers for Medicare
and Medicaid Services (CMS),  effective November 15, 2006, impact Power Mobility
Devices (PMD), by stipulating that the maximum fees that Medicare will reimburse
suppliers  for these  products will be  approximately  35% to 40% less than what
they currently receive.  If these fees are implemented,  access to the medically
appropriate  PMD and  customized  mobility  solutions  designed for the mobility
needs of disabled consumers will be dramatically reduced.

On  November  1, 2006,  the CMS posted  the final rule to  implement  oxygen and
capped rental  provisions of the Deficit  Reduction Act of 2005.  The final rule
requires  medical  equipment  providers to transfer title of oxygen equipment to
the beneficiary after 36 months for equipment placed in service after January 2,
2006. CMS also  established a payment class for new technology  such as portable
oxygen transfilling equipment and portable oxygen concentrators.  The final rule
encourages the use of new oxygen technologies like the Invacare(R)  HomeFill(TM)
Oxygen System as it will receive higher  reimbursement than traditional portable
modalities.

The reimbursement  changes and  uncertainties  affecting the core North American
home medical  equipment  businesses  make  forecasting  the Company's  financial
results for the remainder of 2006  difficult.  Aside from the revenue  slowdown,
the Medicare  changes are so dramatic  that,  if they are  implemented  in their
current  form,  there  will be  customers  who will not be able to change  their
infrastructure  quickly enough to survive.  As the industry's  largest creditor,
the Company would likely encounter  increased  bankruptcies in its customer base
if there are no  meaningful  adjustments  to these  Medicare  changes.  Invacare
intends to monitor  this  situation  carefully,  and if the new fee  schedule is
implemented  in  substantially  its current  form,  the Company  will assess the
adequacy  of its  reserves  for bad  debt  based  upon  its  judgment  as to how
effectively providers will adapt to the changing  reimbursement  climate.  While
the Company believes its allowance for doubtful accounts is appropriately stated
as of September 30, 2006, based on the current reimbursement levels, there is no
way to predict the potential  consequences to our provider  customers if the new
fee  schedule  is  implemented  in its present  form.  In the  short-term,  this
uncertainty  has caused  providers  to reduce  their  purchases  and lower their
inventory levels.

                                       17

As a result of these conditions,  the Company has lowered its full year earnings
per share guidance to between $1.10 and $1.25, excluding  restructuring charges,
from its previous  guidance of $1.45 to $1.65. This guidance excludes the impact
of any one-time credit risks that arise resulting from the significant reduction
in PMD  reimbursement  levels.  In addition,  the Company  undertakes its annual
impairment  test of goodwill and intangible  assets in accordance  with SFAS No.
142,  Goodwill and Other Intangible  Assets, in the fourth quarter of each year.
As a result of the reduced earnings guidance and one-time credit risks, there is
the potential for an impairment charge related to these assets. The Company will
complete this analysis during the fourth  quarter.  The impact of this potential
impairment  charge is excluded from the  guidance.  The net sales change for the
year is expected to be between  negative 2% and  negative  4%. This new guidance
excludes any fourth quarter impact from foreign currency and acquisitions.

This  earnings  per share  range  includes  the  impact  from the  stock  option
accounting  Statement of Financial  Accounting Standards No. 123 (Revised 2004),
Share Based Payment ("SFAS 123R") issued by the Financial  Accounting  Standards
Board. The impact of SFAS 123R on earnings per share for 2006 is estimated to be
$0.03.

The  Company  anticipates  operating  cash flows of between  $57 million and $67
million and net purchases of property,  plant and equipment of approximately $22
million,  down from our  previous  guidance in which  operating  cash flows were
anticipated  to be between  $70 to $85 million and net  purchases  of  property,
plant and equipment was approximated to be $30 million.  This outlook is subject
to the potential  impact from the  previously  mentioned PMD fee  reductions and
related one-time credit risks.

In  light  of the  reimbursement  changes,  the  Company  has  already  begun to
aggressively  plan for further  adjustments  to our  manufacturing  strategy and
rationalization   of  our  product  offerings  and  will  undertake   additional
restructuring   initiatives  to  adjust  our  costs  and  expenses  and  product
assortments within the Medicare environment to mitigate the adverse consequences
from these changes. The following previously  communicated  initiatives continue
to be on track:

     >>   Shifting   substantial   resources   from   product   development   to
          manufacturing  cost  reduction  activities,  engineered  product  cost
          reductions and product rationalization;
     >>   Manufacturing   cost   reduction    activities   including   headcount
          reductions;
     >>   Transferring  additional  manufacturing  to China and  increasing  the
          Asian  sourcing  of  products.  We expect the total  cost of  products
          coming from Asia to exceed $200  million in 2006,  an increase of over
          40% compared to 2005; and
     >>   Continue to cost reduce the design and  engineering of our products to
          address the reimbursement and pricing realities.

As a result of the dramatic  reductions of 35%-40% in Medicare power  wheelchair
reimbursement,  the Company will  aggressively  initiate further cost reductions
and also work with providers to assist them in adjusting  their business  models
for success under the changing reimbursement environment. The industry has never
been more energized and coordinated to bring these reimbursement challenges to a
favorable conclusion for providers and consumers.

In  addition  to  these  actions,  the  Company  is  progressing  on its  global
manufacturing  and distribution  strategy to exit a number of manufacturing  and
distribution locations and reduce costs by $30 million annually by 2008.

                                       18

As a  result  of the  unstable  reimbursement  environment  created  by the U.S.
government,  external  sales  forecasting is  meaningless.  The Company will not
attempt to make a public  forecast for 2007 until 1) future oxygen and motorized
wheelchair reimbursement is further understood and 2) November elections results
are known and the new Congressional legislative agenda is communicated.

RESULTS OF OPERATIONS

NET SALES

Net sales for the three  months  ended  September  30,  2006 were  $379,462,000,
compared  to  $395,270,000  for the same  period a year ago,  representing  a 4%
decrease.  Foreign  currency  translation  increased net sales by one percentage
point.  For the nine months ended  September 30, 2006, net sales decreased 4% to
$1,112,930,000,  compared  to  $1,162,481,000  for the same  period a year  ago.
Acquisitions  contributed  one  percentage  point to net  sales,  while  foreign
currency translation resulted in a decrease of one percentage point.

Excluding the impact of foreign currency and acquisitions, the net sales decline
in the third quarter and first nine months was  negatively  impacted by Medicare
reimbursement policies,  which have been most disruptive to the power wheelchair
and oxygen markets,  including the most recent changes  impacting PMDs announced
by the CMS.

North American Operations

North  American  net sales  decreased  5% for the  quarter  to  $248,294,000  as
compared to  $260,448,000  for the same period a year ago with foreign  currency
accounting for an increase of less than one percentage point while  acquisitions
did not impact  results for the quarter.  For the first nine months of 2006, net
sales  decreased 3% to  $748,375,000  as compared to  $774,716,000  for the same
period a year ago, with foreign currency and acquisitions each contributing less
than one  percentage  point to net sales.  These sales  consist of Rehab  (power
wheelchairs,  custom  manual  wheelchairs,  personal  mobility  and  seating and
positioning),  Standard (manual wheelchairs,  personal care, home care beds, low
air loss therapy and patient  transport),  Continuing Care (beds and furniture),
Respiratory  (oxygen  concentrators,   aerosol  therapy,   sleep,  homefill  and
associated respiratory) and Distributed (ostomy,  incontinence,  diabetic, wound
care and other medical supplies) products.

The  decrease  for the quarter was  principally  due to net sales  decreases  in
Respiratory  products  (15%),  Rehab  products (9%) and Standard  products (4%),
which were partially  offset by net sales  increases in Continuing Care products
(7%) and Distributed products (3%).

The  Respiratory  products net sales  decline for the quarter was largely due to
slower  demand in the  HomeFillTM  oxygen system  product  line.  Sales to small
providers  and  independents  declined 34% in the quarter.  While the  Company's
proprietary technology continues to build share in the ambulatory oxygen market,
providers have slowed  purchases of HomeFillTM until they have a clearer view of
future oxygen  reimbursement  levels.  The Deficit  Reduction Act passed earlier
this year included the enactment of a 36-month  capped rental period as compared
to previously  uncapped oxygen payments.  In September,  the Office of Inspector
General issued a study suggesting $3.2 billion in savings over five years from a
further reduction to a 13-month capped rental period. The uncertainty created by

                                       19

these   announcements   continues  to  negatively   impact  the  oxygen  market,
particularly those providers considering changing to the HomeFill oxygen system.

The  decline  in net  sales of  Standard  products  for the  quarter  was due to
particular weakness in manual wheelchairs and patient aids (canes, walkers, bath
aids) due to low-cost Asian imports negatively  impacting volumes.  Unit volumes
compared  to prior year are stable to  improved  in many  categories,  excluding
patient  aids,  with sales  declines as a result of lower  average sales prices.
Standard  Products  revenues  improved  sequentially  over the first and  second
quarters,  by 5% and 2%  respectively,  as a result of pricing and product  line
adjustments,  which  have  been  facilitated  by the  acceleration  of our Asian
sourcing program.

Rehab  product net sales  decline was due  primarily to  continued  Medicare and
Medicaid related  reimbursement  pressures.  Sales of consumer power wheelchairs
were down 17% and custom  power  sales were down 12% and  continue to be acutely
impacted by these reimbursement issues.

Distributed  product sales increase was primarily as a result of growth in sales
to the retail sector and continuing  increases in revenues from Invacare branded
product for the quarter.  Invacare  Continuing Care Group sales increased in the
quarter  due to  refinements  to the  channel  strategy  and  sales  investments
resulting  in  increased  unit  volumes  in its core  bed  products  along  with
increases in other  offerings such as bathing  products and an injury  reduction
program for long-term caregivers.

European Operations

European net sales  increased 2% for the quarter to  $113,908,000 as compared to
$111,909,000  for the same period a year ago, with foreign  currency  accounting
for four percentage points of the net sales decrease, while acquisitions did not
impact  results for the  quarter.  European  net sales for the first nine months
decreased 3% to $314,141,000  as compared to $324,331,000  for the same period a
year ago, with foreign currency  accounting for three  percentage  points of the
net sales decrease,  while acquisitions contributed one percentage point for the
nine-month  period.  Reimbursement  challenges  continue  to impact  our  German
business in the Invacare  wheelchair  product lines though these  pressures have
significantly moderated.

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  decreased  25%  in the  quarter  to  $17,260,000  from
$22,913,000  in the  third  quarter  of 2005 and  decreased  21% year to date to
$50,414,000  from  $63,434,000  for the same period a year ago. For the quarter,
foreign currency accounted for three percentage points of the net sales decline,
while  acquisitions  did not impact results for the quarter.  For the first nine
months of the year,  foreign  currency  translation  contributed five percentage
points to the decrease while  acquisitions  contributed less than one percentage
point.  Performance in this region  continues to be negatively  impacted by U.S.

                                       20

reimbursement  uncertainty in the consumer power wheelchair market, resulting in
decreased sales of  microprocessor  controllers by Invacare's  Dynamic  Controls
subsidiary.

GROSS PROFIT

Gross profit as a percentage of net sales for the three and  nine-month  periods
ended September 30, 2006 were 29.4% and 28.7%,  respectively,  compared to 30.0%
and 29.4%,  respectively,  in the same periods last year. However,  gross margin
improved by .9  percentage  points in the third  quarter  compared to the second
quarter of 2006 as a result of cost reduction  initiatives.  Margins continue to
be  negatively  impacted by lower  volumes,  high freight  costs and a change in
sales mix toward lower margin products.

For the first nine months,  North American  margins as a percentage of net sales
declined to 27.0%  compared with 29.0% in the same period last year  principally
due to  reduced  volumes  of  higher  margin  product,  largely  as a result  of
government  reimbursement  uncertainties  primarily  in  Rehab  and  Respiratory
products and to a lesser extent by pricing reductions in Standard  products.  In
Europe,  gross margin as a percentage of net sales  improved year to date by 2.0
percentage points due to continued cost reduction activities. Gross margin, as a
percentage of net sales in Asia/Pacific, decreased year to date by .9 percentage
points, largely due to a change in sales mix toward lower margin products.

SELLING, GENERAL AND ADMINISTRATIVE

Selling,  general and  administrative  ("SG&A")  expense as a percentage  of net
sales for the three  and nine  months  ended  September  30,  2006 was 23.4% and
23.5%,  respectively,  compared to 21.9% and 22.4%,  respectively,  for the same
periods a year ago. The dollar increases were $2,213,000 and $1,712,000, or 2.6%
and 0.7%,  respectively,  for the  quarter  and first  nine  months of the year.
Acquisitions  did not have an  impact  on these  expenses  for the  quarter  but
increased the first nine months expenses by $2,408,000,  while foreign  currency
translation  increased  these  expenses by $931,000 in the quarter and decreased
these  expenses  by  $3,690,000  in the first nine  months  compared to the same
periods a year ago.  Excluding the impact of foreign  currency  translation  and
acquisitions, selling, general and administrative expense increased 1.5% for the
quarter and 1.2% compared to the same period a year ago.

North  American SG&A cost  increased  $2,471,000,  or 4.5%,  for the quarter and
$6,922,000,  or 4.3%,  in the first nine months  compared to the same  periods a
year ago. Acquisitions did not impact the spending and accounted for 1.0% of the
increase  in  the  first  nine  months,  respectively,  while  foreign  currency
translation  accounted  for  approximately  0.6% of the increase in each period,
respectively.  The increase in spending is primarily  attributable  to increased
depreciation as a result of ERP implementation and higher distribution costs.

European SG&A expense increased $171,000, or 0.6%, for the quarter and decreased
$3,727,000 or 4.5% for the first nine months compared to the same periods a year
ago. For the quarter,  acquisitions  did not have an impact on the results,  and
foreign currency  translation  increased SG&A by $853,000 or 3.2%. For the first
nine months of 2006,  acquisitions  increased  SG&A expense by $594,000 or 0.7%,
and foreign currency translation decreased SG&A by $3,712,000 or 4.4%.

Asia/Pacific  SG&A  expense  decreased  $429,000,  or 8.7%,  for the quarter and
$1,483,000,  or 10.5%, in the first nine months of the year compared to the same
periods a year ago. For the quarter, foreign currency translation decreased SG&A
expense by $241,000,  or 4.9%, while  acquisitions had no impact.  For the first

                                       21

nine months of 2006,  acquisitions  increased SG&A expense by $158,000, or 1.1%,
and foreign currency translation decreased SG&A by $927,000, or 6.6%.

CHARGE RELATED TO RESTRUCTURING ACTIVITIES

On July 28, 2005, the Company  announced cost reductions and profit  improvement
actions,  which included:  reducing global headcount,  outsourcing  improvements
utilizing the Company's  Chinese  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,  reducing  general
expenses, 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 535
positions through September 30, 2006,  including 235 positions in the first nine
months of 2006. Restructuring charges of $2,928,000 and $9,997,000 were incurred
in the three and nine month periods ending September 30, 2006, of which $572,000
and $1,644,000, respectively, 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.  Restructuring  charges  of  $2,760,000  were
incurred in the quarter ending September 30, 2005, principally for severance, of
which  $2,211,000 was incurred in North America,  $297,000 in  Asia/Pacific  and
$252,000 in Europe.

The restructuring charge for the quarter included charges of $1,914,000 in North
America,  which were  incurred  principally  for  severance;  $848,000 in Europe
primarily related to product line  discontinuations and severance and other; and
$166,000  in  Asia/Pacific  mostly  related to exited  contracts.  Restructuring
charges  for the first  nine  months  included  charges of  $6,779,000  in North
America,  which were incurred  principally  for severance;  $2,286,000 in Europe
primarily related to severance; and $932,000 in Asia/Pacific related to contract
terminations.

With  additional  actions to be  undertaken  during the  remainder of 2006,  the
Company   anticipates   recognizing   restructuring   charges  of  approximately
$12,500,000  for the year pre-tax,  which  includes the incurrence of additional
charges,  primarily in Europe.  The Company is assessing further cost reductions
as a result  of the  dramatic  reduction  in  Medicare  reimbursement  for power
wheelchairs in the U.S. In addition, the Company continues to further refine its
global manufacturing and distribution  strategy,  which is expected to result in
additional annualized pre-tax savings of up to $30 million annually by 2008 once
all plans have been executed.

INTEREST

Interest expense  increased  $1,306,000 and $4,595,000 for the third quarter and
first nine months of 2006, respectively, compared to the same periods last year,
primarily due to higher average  borrowing rates.  Interest income for the third
quarter  and  first  nine  months  of  2006  decreased   $34,000  and  $523,000,
respectively,  compared to the same periods last year, primarily due to extended
financing terms provided to our customers.

                                       22


INCOME TAXES

The Company had an effective  tax rate of 20.5% for the  three-month  period and
25.0% for the nine-month  period ended  September 30, 2006,  compared with 31.9%
for each of the same periods a year ago. The  effective tax rate declined due to
a change in  estimate  in the mix of  earnings  and  permanent  deductions.  The
Company's  effective  tax rate is lower  than the U.S.  federal  statutory  rate
primarily due to tax credits and earnings abroad being taxed at rates lower than
the U.S. federal statutory rate.

LIQUIDITY AND CAPITAL RESOURCES

The Company's  reported level of debt decreased by $66,387,000 from December 31,
2005 to  $471,594,000  at September 30, 2006, as cash generated from  operations
and cash made available due to better cash management was used to pay down debt.

As of September 30, 2006, the Company had approximately  $448,600,000  available
under its lines of credit,  excluding debt covenant restrictions.  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 September 30, 2006,
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 $4,659,000 as of September 30, 2006.

On  September  28,  2006,  the  Company  extended  the  termination  date of its
Receivables Purchase Agreement until November 30, 2006.

On  November 6, 2006,  the  Company  determined  that it was in  violation  of a
financial  covenant  contained  in three Note  Purchase  Agreements  between the
Company and various institutional lenders (the "Note Purchase Agreements").  The
Note Purchase Agreements relate to an aggregate principal amount of $330 million
in long-term  debt of the Company.  The financial  covenant  limits the ratio of
consolidated debt to consolidated  operating cash flow. The Company believes the
limits were exceeded as a result of borrowings by the Company in early  October,
2006 under its $500 million credit  facility dated January 14, 2005 with various
banks (the "Credit  Facility").  The  violation  of the covenant  under the Note
Purchase Agreements also may constitute a default under both the Credit Facility
and  the  Company's  separate  $100  million  trade  receivables  securitization
facility  (collectively,  all of these loan  facilities  are  referred to as the
"Loan Facilities").  The Company has commenced  discussions with its lenders and
is confident that it can obtain the necessary waivers of the covenants that have
been  violated.  However,  there can be no assurance  that these  waivers can be
secured,  in which  event  the  lenders  have the right to  prohibit  additional
borrowings  under the Credit  Facility,  accelerate  the Company's  indebtedness
under each of the Loan Facilities and take other actions as provided in the Loan
Facilities.  Any such action by the lenders would have a material adverse effect
on the Company's liquidity and/or its financial position

CAPITAL EXPENDITURES

The  Company  had  no  individually  material  capital  expenditure  commitments
outstanding  as of  September  30,  2006.  The Company  estimates  that  capital
investments for 2006 will approximate  $22,000,000 as compared to $31,517,000 in

                                       23

2005.  The Company  believes  that its  balances  of cash and cash  equivalents,
together with funds generated from operations and existing borrowing  facilities
will be sufficient to meet its operating cash  requirements and to fund required
capital expenditures for the foreseeable future.

CASH FLOWS

Cash flows provided by operating  activities were $37,281,000 for the first nine
months of 2006  compared to  $63,123,000  in the first nine months of 2005.  The
decrease in operating  cash flows for the first nine months of 2006  compared to
the  same  period  a year  ago  was  primarily  the  result  of  lower  earnings
principally offset by change in inventories, which were less of a drain on cash.

Cash used for investing  activities was $16,965,000 for the first nine months of
2006 compared to  $81,078,000  in the first nine months of 2005. The decrease in
cash used for investing is the result of no acquisitions  being completed in the
first nine months of 2006  compared to the first nine months of 2005 and reduced
purchases of property and equipment in the first nine months of 2006 compared to
the first nine months of 2005.

Cash required by financing  activities was $35,843,000 for the first nine months
of 2006  compared to  $11,918,000  in the first nine  months of 2005.  Financing
activities  for the first nine months of 2006 were impacted by a decrease in the
Company's net long-term borrowings as operating cash flows were used to decrease
borrowings compared to the same period a year ago.

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

During the first nine months of 2006,  the Company  generated  free cash flow of
$29,499,000  compared to free cash flow of  $44,045,000 in the first nine months
of 2005. The decrease was primarily  attributable  to lower  earnings  partially
offset by fewer  purchases of property,  plant & equipment  and lower  inventory
increases than in the prior year. 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  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).
The non-GAAP  financial measure is reconciled to the GAAP measure as follows (in
thousands):
                                                           Nine Months Ended
                                                              September 30,
                                                           2006           2005
                                                        -------        -------

  Net cash provided by operating activities            $ 37,281         $63,123
  Net cash impact related to restructuring activities     7,707             335
  Less:  Purchases of property and equipment - net      (15,489)        (19,413)
                                                        -------         -------
  Free Cash Flow                                       $ 29,499         $44,045
                                                        =======         =======

                                       24

DIVIDEND POLICY

On August 23, 2006, the Company's  Board of Directors  declared a quarterly cash
dividend of $0.0125 per Common Share to  shareholders of record as of October 2,
2006, which was paid on October 13, 2006. 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 the report include 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  these  financial
statements,  management  has made its best  estimates  and  judgments of certain
amounts  included  in the  financial  statements,  giving due  consideration  to
materiality.  However,  application of these  accounting  policies  involves the
exercise of judgment and use of assumptions as to future uncertainties and, as a
result, actual results could differ from these estimates.

Revenue Recognition
Invacare's  revenues are  recognized  when products are shipped to  unaffiliated
customers.   The  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.
Credit lines are  established  for new  customers  after an  evaluation of their
credit report and/or other relevant financial information. Existing credit lines
are regularly reviewed and adjusted with consideration  given to any outstanding
past due amounts.

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

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

Product sales that give rise to installment receivables are recorded at the time
of sale when the risks and rewards of ownership  are  transferred.  DLL, a third
party  financing  company,  provides  the  majority  of the 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

                                       25

accounts are accounted for using the same methodology, regardless of duration of
the installment agreements.

Allowance for Uncollectible Accounts Receivable
Accounts  receivable  are reduced by an  allowance  for amounts  that may become
uncollectible in the future.  Substantially all of the Company's receivables are
due from health care,  medical  equipment  dealers and long term care facilities
located throughout the United States, Australia, Canada, New Zealand and Europe.
A significant portion of products sold to dealers, both foreign and domestic, is
ultimately funded through government reimbursement programs such as Medicare and
Medicaid. In addition, the Company has seen a significant shift in reimbursement
to customers  from managed care  entities.  As a  consequence,  changes in these
programs can have an adverse impact on dealer liquidity and  profitability.  The
estimated allowance for uncollectible amounts is based primarily on management's
evaluation of the financial condition of the customer.  In addition, as a result
of the third party  financing  arrangement  with DLL,  management  monitors  the
collection  status of these contracts in accordance  with the Company's  limited
recourse  obligations and provides amounts necessary for estimated losses in the
allowance for doubtful accounts.

Inventories and Related Allowance for Obsolete and Excess Inventory
Inventories  are stated at the lower of cost or market with cost  determined for
manufacturing inventories by the first-in, first-out (FIFO) method.

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

In general,  we review  inventory  turns as an indicator of obsolescence or slow
moving product as well as the impact of new product introductions.  Depending on
the situation,  the  individual  item may be partially or fully reserved for. No
inventory  that was  reserved  for has been sold at prices  above their new cost
basis. The Company 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.  As a result of
the  adoption of SFAS No. 142,  Goodwill  and Other  Intangible  Assets in 2002,
goodwill and intangible  assets deemed to have  indefinite  lives are subject to
annual impairment tests.  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. The
results of these  analyses  indicated no  impairment  of goodwill  through 2005.
Interest  rates  have  a  significant  impact  upon  the  discounted  cash  flow
methodology utilized in our annual impairment testing. Increasing interest rates
decrease the fair value estimates used in our testing.

                                       26

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 a third-party
actuary.  Additional  reserves,  in  excess  of  the  specific  individual  case
reserves,  are  provided  for  incurred  but  not  reported  claims  based  upon
third-party  actuarial  valuations at the time such  valuations  are  conducted.
Historical claims experience and other assumptions are taken into  consideration
by the third-party actuary to estimate the ultimate reserves.  For example,  the

actuarial  analysis  assumes that  historical loss experience is an indicator of
future  experience,  the distribution of exposures by geographic area and nature
of  operations  for  ongoing  operations  is  expected  to be  very  similar  to
historical  operations with no dramatic changes and that the government  indices
used to trend losses and exposures are appropriate.  Estimates made are adjusted
on a regular basis and can be impacted by actual loss awards or  settlements  on
claims.  While actuarial  analysis is used to help determine  adequate reserves,
the Company is  responsible  for the  determination  and  recording  of adequate
reserves in accordance with accepted loss reserving standards and practices.

Warranty
Generally,  the  Company's  products  are  covered  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
necessary  in  the  current  year.  See  Warranty  Costs  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
Prior  to  January  1,  2006,  the  Company  accounted  for  options  under  its
stock-based  compensation  plans using the intrinsic value method  proscribed in
Accounting  Principles Board Opinion (APBO) No. 25,  Accounting for Stock Issued
to  Employees,  and  related  Interpretations.  Effective  January 1, 2006,  the
Company  adopted SFAS 123R using the modified  prospective  application  method.
Under the modified prospective method,  compensation cost was recognized for the
nine months ended  September 30, 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 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.  Results  for  periods  prior to  January  1,  2006  have not been
restated.

                                       27

On December 21, 2005, the Board of Directors of Invacare  Corporation,  based on
the  recommendation  of the Compensation,  Management  Development and Corporate
Governance Committee (the "Committee"), approved the acceleration of the vesting
for substantially all of the Company's  unvested stock options,  which were then
underwater.  The Board of Directors  decided to approve the  acceleration of the
vesting of these stock options primarily to partially offset certain  reductions
in other  benefits  made by the Company and to provide  additional  incentive to
those employees critical to the Company's cost reduction efforts.

The  decision,  which was  effective as of December 21,  2005,  accelerated  the
vesting  for a total  of  1,368,307  options  on the  Company's  common  shares,
including  646,100  shares  underlying  options  held  by  the  Company's  named
executive  officers.  The  stock  options  accelerated  equated  to  29%  of the
Company's total outstanding  stock options.  Vesting was not accelerated for the
restricted  stock awards  granted under the Company's  stock-based  compensation
plans and no other  modifications were made to the awards that were accelerated.
The exercise prices of the accelerated  options,  all of which were  underwater,
were unchanged by the acceleration of the vesting schedules.

All  of  the  Company's  outstanding  unvested  options  under  its  stock-based
compensation  plans which were  accelerated,  had exercise  prices  ranging from
$30.91 to $47.80  which were greater  than the  Company's  stock market price of
$30.75 as of the effective date of the acceleration.

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  September  30,  2006,  there was  $8,136,000  of total
unrecognized   compensation  cost  from  stock-based  compensation  arrangements
granted  under the plans,  which is related to non-vested  shares,  and includes
$3,856,000   related  to  restricted  stock  awards.  The  Company  expects  the
compensation  expense  to  be  recognized  over  a  weighted-average  period  of
approximately 2 years. The impact on earnings per share for 2006 is estimated to
be $0.03.

The majority of the options  awarded have been granted at exercise  prices equal
to the  market  value of the  underlying  stock on the date of grant;  thus,  no
compensation was reflected in the  Consolidated  Statement of Earnings for these
options  prior to January 1, 2006.  However,  restricted  stock  awards  granted
without  cost  to  the  recipients  were  and  continue  to  be  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.

                                       28

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 ISSUED ACCOUNTING PRONOUNCEMENTS

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. FIN 48
is effective for fiscal years beginning after December 15, 2006, thus January 1,
2007 for Invacare.  The Company will adopt the standard as of the effective date
and is currently  analyzing the  requirements and thus is unable to estimate the
impact to the Company's reported results at this time.

In September 2006, the FASB issued Statement of Financial  Accounting  Standards
No.  158,   Employers'   Accounting  for  Defined   Benefit  Pension  and  Other
Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106 and 132(R)
("FAS  148").  FAS 158,  among other  things,  requires the  recognition  of the
overfunded or underfunded status of a defined benefit  postretirement plan as an
asset  or a  liability  on  the  Condensed  Consolidated  Balance  Sheet  and to
recognize  changes in that funded  status in the year in which the changes occur
through  comprehensive  income.  The Company is required to adopt and will adopt
FAS 158  for  its  December  31,  2006  financial  statements  and is  currently
analyzing  the  requirements  and thus is unable to  estimate  the impact to the
Company's reported results at this time.

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company is exposed to market risk  through  various  financial  instruments,
including  fixed rate and  floating  rate debt  instruments.  The  Company  uses
interest  rate swap  agreements  to mitigate its current and future  exposure to
interest  rate  fluctuations.  Based on the  Company's  September  30, 2006 debt
levels,  a 1.0%  change in  interest  rates  would  impact  interest  expense by
approximately $1,787,000 over the next twelve months. Additionally,  the Company
operates  internationally  and  as a  result  is  exposed  to  foreign  currency
fluctuations.  Specifically,  the exposure includes intercompany loans and third
party sales or payments. In an attempt to reduce this exposure, foreign currency
forward contracts are utilized.  The Company does not believe that any potential
loss related to these financial instruments would have a material adverse effect
on the Company's financial condition or results of operations.

FORWARD-LOOKING STATEMENTS

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:  pricing pressures,  the success
of the Company's ongoing efforts to reduce costs, increasing raw material costs,
the  consolidations  of  health  care  customers  and  competitors,   government
budgetary  and  reimbursement  issues  at  both  the  federal  and  state  level
(including those that affect the sales of and margins on product, along with the
viability of customers),  provider credit risks and possible goodwill impairment
arising out of announced  reimbursement  changes, the ongoing  implementation of

                                       29

the Company's North American enterprise resource planning system, the ability to
develop and sell new products  with higher  functionality  and lower costs,  the
effect of  offering  customers  competitive  financing  terms,  the  ability  to
successfully identify,  acquire and integrate strategic acquisition  candidates,
the difficulties in managing and operating  businesses in many different foreign
jurisdictions,  the orderly completion of facility consolidations,  the vagaries
of any litigation or regulatory investigations that the Company may be or become
involved  in at any time,  the  difficulties  in  acquiring  and  maintaining  a
proprietary  intellectual  property  ownership  position,  the overall economic,
market and industry growth conditions, foreign currency and interest rate risks,
Invacare's  ability to improve  financing terms and reduce working  capital,  as
well as the risks  described  from time to time in  Invacare's  reports as filed
with the  Securities  and Exchange  Commission.  We undertake no  obligation  to
review or update these forward-looking statements or other information contained
herein.

Item 3. Quantitative and Qualitative Disclosure of Market Risk.

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

Item 4. Controls and Procedures.

As of September 30, 2006, 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 September 30, 2006, 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, 2005.

                                       30


Item 2.  Unregistered  Sales of Equity  Securities  and Use of Proceeds  (c) The
following  table  presents  information  with respect to  repurchases  of common
shares made by the Company during the three months ended September 30, 2006. All
of the repurchased  shares were  surrendered to the Company by employees for tax
withholding  purposes in conjunction with the vesting of restricted  shares held
by the employees under the Company's 2003 Performance Plan.




                             Total Number       Average              Total Number of Shares               Maximum Number
                                  of             Price                Purchased as Part of            of Shares That May Yet
                                Shares           Paid                  Publicly Announced               Be Purchased Under
 Period                       Purchased        Per Share               Plans or Programs               the Plans or Programs
 -------------------         ------------      ---------             ----------------------            ---------------------
                                                                                                    
  7/1/2006-7/31/2006              -                -                           -                                 -
  8/1/2006-8/31/2006 (1)        1,125          $ 22.13                         -                                 -
  9/1/2006-9/30/2006              -                -                           -                                 -
                                -----            -----                       -----                             -----
  Total                         1,125          $ 22.13                         -                              $  -
                                =====            =====                       =====                             =====

     (1)  Represents   common  shares   surrendered   to  the  Company  for  tax
          withholding  purposes in  conjunction  with the vesting of  restricted
          shares under the Company's 2003 Performance Plan.

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 third
quarter of 2006.

Item 5.   Other Information.

On  November 6, 2006,  the  Company  determined  that it was in  violation  of a
financial  covenant  contained  in three Note  Purchase  Agreements  between the
Company and various institutional lenders (the "Note Purchase Agreements").  The
Note Purchase Agreements relate to an aggregate principal amount of $330 million
in long-term  debt of the Company.  The financial  covenant  limits the ratio of
consolidated debt to consolidated  operating cash flow. The Company believes the
limits were exceeded as a result of borrowings by the Company in early  October,
2006 under its $500 million credit  facility dated January 14, 2005 with various
banks (the "Credit  Facility").  The  violation  of the covenant  under the Note
Purchase Agreements also may constitute a default under both the Credit Facility
and  the  Company's  separate  $100  million  trade  receivables  securitization
facility  (collectively,  all of these loan  facilities  are  referred to as the
"Loan Facilities").  The Company has commenced  discussions with its lenders and
is confident that it can obtain the necessary waivers of the covenants that have
been  violated.  However,  there can be no assurance  that these  waivers can be
secured,  in which  event  the  lenders  have the right to  prohibit  additional
borrowings  under the Credit  Facility,  accelerate  the Company's  indebtedness
under each of the Loan Facilities and take other actions as provided in the Loan
Facilities.  Any such action by the lenders would have a material adverse effect
on the Company's liquidity and/or its financial position.

                                       31

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:  November 9, 2006













                                       32