UNITED STATES
  
  SECURITIES AND EXCHANGE COMMISSION
  
                   WASHINGTON, D.C.  20549
  
                          FORM 10-Q
  (Mark One)
  [X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
        OF THE SECURITIES EXCHANGE ACT OF 1934
  
  For the quarterly period ended   March  31, 1997
                                                   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              1-9810                  
                                               
  
                    OWENS & MINOR, INC.
                             
  (Exact name of Registrant as specified in its charter)
                             
  Virginia                              54-1701843 
  (State or other jurisdiction of       (I.R.S. Employer
  incorporation or organization)        Identification No.)
  
  4800 Cox Road, Glen Allen, Virginia                  23060
  (Address of principal executive offices)              (Zip
Code)
  
  Post Office Box 27626, Richmond, Virginia           23261-7626
  (Mailing address of principal executive offices)      (Zip
Code)
  
  Registrant's telephone number, including area code  
(804)747-9794 
  
  (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 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  _____ 
  
   The number of shares of Owens & Minor, Inc.'s common
  stock outstanding as of April 29, 1997 was 31,992,349 shares.
     

           Owens & Minor, Inc. and Subsidiaries
                             Index
  
                                                                
Page 
  
  Part I.    Financial Information
  
    Consolidated Balance Sheets - March 31, 1997 and  
    December 31, 1996                                  3
  
    Consolidated Statements of Income - Three Months 
    Ended March 31, 1997 and 1996                      4
  
    Consolidated Statements of Cash Flows - Three Months
    Ended March 31, 1997 and 1996                      5
  
    Notes to Consolidated Financial Statements        6-7
  
    Management's Discussion and Analysis of Financial 
    Condition and Results of Operations              8-10
  
  Part II.   Other Information                      11-12
  
                                 2


  Part I.  Financial Information
  
  Item 1.  Financial Statements
                      Owens & Minor, Inc. and Subsidiaries
                          Consolidated Balance Sheets
  
  
  (In thousands, except per share data)           
                                    March 31,   December 31,
                                       1997       1996  
   
  Assets                           
  Current assets
    Cash and cash equivalents       $     596   $     743
    Accounts and notes receivable,
      net                             154,658     147,243
    Merchandise inventories           268,292     281,839
    Other current assets               25,949      25,675
    Total current assets              449,495     455,500
  Property and equipment, net          27,637      29,231
  Excess of purchase price over
    net assets acquired, net          166,230     167,366
  Other assets, net                    26,354      27,404
     Total assets                   $ 669,716   $ 679,501
  
  Liabilities and shareholders'
    equity
  Current liabilities
    Accounts payable                $ 208,548   $ 224,037
    Accrued payroll and related
      liabilities                       5,982       5,001
    Other accrued liabilities          37,506      33,472
    Total current liabilities         252,036     262,510
  Long-term debt                      165,320     167,549
  Accrued pension and retirement
    plans                               7,186       7,042
    Total liabilities                 424,542     437,101
  Shareholders' equity
    Preferred stock, 
      par value $100 per share;          
      authorized - 10,000 shares
      Series A; Participating
        Cumulative Preferred
        Stock; none issued                -             - 
      Series B; Cumulative Preferred
        Stock; 4.5%, convertible;
          issued and outstanding - 
          1,150 shares                115,000     115,000
    Common stock, par value $2
      per share; authorized -
      200,000 shares; issued and 
      outstanding - 31,933 shares 
      at March 31, 1997 and 31,907 
      shares at December 31, 1996      63,866      63,814
    Paid-in capital                     5,549       5,086
    Retained earnings                  60,759      58,500
      Total shareholders' equity      245,174     242,400
        Total liabilities and 
          shareholders' equity      $ 669,716   $ 679,501


     See accompanying notes to consolidated financial
                       statements.

                                3 

  
            Owens & Minor, Inc. and Subsidiaries
            Consolidated Statements of Income
                                   
  
                                                        

  (In thousands, except per share data)
                                 Three Months  Three Months
                                    Ended         Ended  
                                 March 31,     March 31,
                                  1997         1996
                           
  Net sales                      $749,623      $771,312
  Cost of goods sold              674,521       697,133
  
  Gross margin                     75,102        74,179 
  
  Selling, general and
    administrative expenses        56,437        61,040
  Depreciation and 
    amortization                    4,205         3,930
  Interest expense, net             3,947         5,800
  Discount on accounts 
    receivable securitization       1,866           744
  Total expenses                   66,455        71,514
  
  Income before income taxes        8,647         2,665
  Income tax provision              3,653         1,146
  
  Net income                        4,994         1,519
  
  Dividends on preferred stock      1,294         1,294
  
  Net income attributable
    to common stock             $   3,700      $    225
  
  Net income per common share   $    0.12      $   0.01
  
  
  Cash dividends per
    common share                $   0.045      $  0.045
  
  
  Weighted average common
    shares and common share
    equivalents                    32,000        31,140
  
  
  
      See accompanying notes to consolidated financial
                         statements.
             
                             4
  
  
             Owens & Minor, Inc. and Subsidiaries
           Consolidated Statements of Cash Flows
  
  
  
  (In thousands) 
                                Three Months   Three Months
                                Ended          Ended
                                March 31,      March 31,
                                1997           1996       
   
  Operating Activities
  Net income                    $   4,994      $   1,519 
  Adjustments to reconcile
    net income to cash      
    provided by operating
    activities
      Depreciation and
        amortization                4,205          3,930 
      Provision for LIFO
        reserve                     1,300          2,748 
      Changes in operating 
        assets and
        liabilities
        Accounts and notes
          receivable              (7,306)         (4,669)
        Merchandise
          inventories             12,247           7,302 
        Accounts payable          (4,514)         (2,464)
        Net change in other
          current assets
          and current
          liabilities              5,157           2,423 
      Other, net                     942           1,830 
  Cash provided by operating
    activities                    17,025          12,619 
  
  Investing Activities
  Additions to property
    and equipment                (1,845)         (1,249)
  Additions to computer
    software                       (894)         (2,483)
  Proceeds from sale of
    property and equipment        1,588              27 
  Cash used for investing
    activities                   (1,151)         (3,705)
  
  Financing Activities
  Reductions of long-term
    debt                         (2,500)        (10,362)
  Other short-term 
    financing, net              (10,975)          4,094 
  Cash dividends paid            (2,735)         (2,683)
  Exercise of stock options         189             117 
  Cash used for financing
    activities                  (16,021)         (8,834)
  
  Net increase (decrease)
   in cash and cash
   equivalents                    (147)              80 
  Cash and cash equivalents
    at beginning of year           743              215 
  Cash and cash equivalents
    at end of period         $     596        $     295 
  
  
   See accompanying notes to consolidated financial
       statements.
                            
                              5
 

                 Owens & Minor, Inc. and Subsidiaries
               Notes to Consolidated Financial Statements
  
  1.    Accounting Policies
  
  In the opinion of management, the accompanying unaudited
  consolidated financial statements contain all adjustments
  (which are comprised only of normal recurring accruals and
  the use of estimates) necessary to present fairly the
  consolidated financial position of Owens & Minor, Inc. and
  its wholly owned subsidiaries (the Company) as of March 31,
  1997 and the consolidated results of operations and cash
  flows for the three month periods ended March 31, 1997 and
  1996.
  
  2.    Interim Results of Operations
  
  The results of operations for interim periods are not
  necessarily indicative of the results to be expected for the
  full year.
  
  3.    Interim Gross Margin Reporting
  
  In general, the Company uses estimated gross margin rates to
  determine the cost of goods sold during interim periods.  To
  improve the accuracy of its estimated gross margins for
  interim reporting purposes, the Company takes physical
  inventories at selected distribution centers. Reported
  results of operations for the three month periods ended March
  31, 1997 and 1996 reflect the results of such inventories, if
  materially different. Management will continue a program of
  interim physical inventories at selected distribution centers
  to the extent it deems appropriate to ensure the accuracy of
  interim reporting and to minimize year-end adjustments.
  
  4.    Condensed Consolidating Financial Information
  
  The following table presents condensed consolidating
  financial information for: Owens & Minor, Inc.; on a combined
  basis, the guarantors of Owens & Minor, Inc.'s Senior
  Subordinated 10-year Notes (all of the wholly owned
  subsidiaries of Owens & Minor, Inc. except for O&M Funding
  Corp. (OMF)); and OMF, Owens & Minor, Inc.'s only non-
  guarantor subsidiary of the Notes. Separate financial
  statements of the guarantor subsidiaries are not presented
  because the guarantors are jointly, severally and
  unconditionally liable under the guarantees and the Company
  believes the condensed consolidating financial statements are
  more meaningful in understanding the financial position of
  the guarantor subsidiaries.
  
  
                         6

  
  
  
  (In thousands)
  As of and for
  the three          Owens
  months ended      & Minor,    Guarantor
  March 31, 1997      Inc.     Subsidiaries     OMF   
Eliminations Consolidated
    
  Current assets    $157,917    $ 430,884   $  79,897  
$(219,203)  $ 449,495   
  Noncurrent assets  306,530      228,550          -    
(314,859)    220,221
  Total assets      $464,447    $ 659,434   $  79,897
$(534,062)  $ 669,716
  
  Current
   liabilities      $  6,087    $ 403,114   $  63,238
$(220,403)  $ 252,036
  Noncurrent
    liabilities      154,000       18,506         -  
      -      172,506
  Shareholders'
    equity           304,360      237,814      16,659   
(313,659)    245,174
  Total
   liabilities and
   shareholders'
   equity          $464,447     $ 659,434   $  79,897 
$(534,062)  $ 669,716
  
  Net sales        $  4,138     $ 749,623   $   3,722 
$(7,860)  $ 749,623
  Expenses            4,452       745,570       3,117     
(8,510)    744,629
  Net income
    (loss)         $   (314)    $   4,053   $     605  
$   650  $   4,994
  
  
  
                                          7

   
  
  
  
  Item 2.
               Owens & Minor, Inc. and Subsidiaries
           Management's Discussion and Analysis of Financial 
            Condition and Results of Operations
                        
  Results of Operations
  First quarter of 1997 compared with first quarter of 1996
  
  Net sales.  Net sales decreased 2.8% to $749.6 million in the
  first quarter of 1997 from $771.3 million in the first
  quarter of 1996. The sales decline was a result of the
  Company's late 1995 and early 1996 price increase initiative
  and its continuing efforts to reduce unprofitable sales and
  therefore increase the overall profitability of the Company.
  The Company is committed to profitable sales growth and has
  recently signed several new agreements that will provide an
  opportunity for such future growth, although, such growth
  cannot be assured.
  
  Gross margin.  Gross margin as a percentage of net sales
  increased to 10.0% in the first quarter of 1997 from 9.6% in
  the first quarter of 1996. The improvement has been a result
  of the price increases discussed above, the standardization
  of suppliers and products and the increased utilization of an
  activity-based management system designed to identify costs
  associated with certain delivery and management services.
  During the first quarter of 1997, the Company's LIFO (last-
  in, first-out) provision declined to $1.3 million as compared
  to $2.7 million in the first quarter of 1996. The decrease
  was due primarily to lower price increases from manufacturers
  and lower inventory levels. The Company will continue to
  focus on maintaining this margin level through the continued
  utilization of the activity-based management system and
  continued standardization of suppliers and products.
  
  Selling, general and administrative expenses.  Selling,
  general and administrative (SG&A) expenses as a percentage of
  net sales decreased to 7.5% in the first quarter of 1997 from
  7.9% in the first quarter of 1996. The SG&A expense decline
  was a result of many cost-saving initiatives including the
  reduction of over 450 full-time equivalent (FTE) employees
  since March 31, 1996; the reduction in the cost of employee
  retirement plans; the more cost effective utilization of
  computer resources; the implementation of improved inventory
  management systems; the continuing automation of
  administrative functions through the utilization of
  electronic data interchange (EDI); and the refocus on best
  practices within the Company. The results of these
  initiatives have been and will be partially offset by costs
  associated with computer system changes required to
  accommodate the year 2000. Although the results of its
  efforts cannot be assured, the Company believes it will be
  able to maintain or reduce SG&A expense as a percentage of
  net sales by continuing its efforts on operational
  improvement. 
  
  Depreciation and amortization.  Depreciation and amortization
  increased by 7.0% in the first quarter of 1997 compared to
  the first quarter of 1996. This increase was due primarily to
  the Company's continued investment in information technology
  (I/T). The Company anticipates similar increases in
  depreciation and amortization for the remainder of 1997
  associated with additional capital investment in I/T.
  
                      8  

  Interest expense, net and discount on accounts receivable
  securitization (financing costs). Financing costs, net of
  finance charge income of $1.0 million and $1.2 million in the
  first quarter of 1997 and 1996, respectively, decreased to
  $5.8 million in the first quarter of 1997 from $6.5 million
  in the first quarter of 1996. The decline in financing costs
  has been a result of the Company s ability to reduce working
  capital requirements by substantially completing the
  implementation of its client/server-based inventory
  forecasting system and strengthening its accounts receivable
  collection procedures. Due to the reduction in working
  capital requirements, the Company has reduced outstanding
  financing by approximately $107.4 million since March 31,
  1996. Additionally, during 1996, the Company completed a
  refinancing plan that, in addition to the Company s improved
  financial performance, reduced the effective rate of its
  outstanding financing. The Company will continue to take
  action to reduce financing costs by continuing its working
  capital reduction initiatives, although, the results of these
  initiatives cannot be assured.
  
  Income taxes.  The Company had an income tax provision of
  $3.7 million in the first quarter of 1997 (representing an
  effective tax rate of 42.2%) compared with an income tax
  provision of $1.1 million (representing an effective tax rate
  of 43.0%) in the first quarter of 1996. The decline in the
  effective tax rate is due primarily to increased income
  before taxes reducing the impact of nondeductible goodwill
  amortization.
  
  Net income.  Net income increased $3.5 million in the first
  quarter of 1997 compared to the first quarter of 1996. The
  increase was primarily due to the initiatives previously
  discussed related to gross margin, SG&A expenses and
  financing costs. Although the trend has been favorable and
  the Company continues to pursue these and other initiatives,
  the future impact on net income cannot be assured.
  
  Financial Condition, Liquidity and Capital Resources
  
  Liquidity.  The Company's liquidity position improved
  significantly during the first quarter of 1997 compared to
  the first quarter of 1996. Outstanding financing was reduced
  $107.4 million from March 31, 1996 and $18.6 million from
  December 31, 1996. The capitalization ratio (excluding the
  impact of the off balance sheet accounts receivable
  securitization) decreased to 52.9% at March 31, 1997 from
  61.7% at March 31, 1996 and from 54.8% at December 31, 1996.
  The improvement was the result of reduced working capital
  requirements, increased earnings and the completion of the
  Company's refinancing plan in the second quarter of 1996.
  
  The Company expects that its available financing will be
  sufficient to fund its working capital needs and long-term
  strategic growth plans, although this cannot be assured. At
  March 31, 1997, the Company had approximately $221.0 million
  of unused credit under its revolving credit facility.
  
  Working Capital Management.  During the first quarter of
  1997, the Company's working capital management improved
  significantly compared to the first quarter of 1996.
  Inventory turnover for the quarter improved to 9.9 times in
  the first quarter of 1997 from 8.7 times in the first quarter
  of 1996 and from 9.4 times in the fourth quarter of 1996.
  This improvement was due to the implementation of the
  Company's client/server-based inventory forecasting system
  and the initiative to reduce the number of items from
  multiple manufacturers distributed by the Company.

                              9

  The Company has also reduced accounts receivable days sales
  outstanding (DSO) (excluding the impact of the off balance
  sheet accounts receivable securitization) to 32.3 days in the
  first quarter of 1997 from 39.0 days in the first quarter of
  1996 and from 33.9 days in the fourth quarter of 1996. This
  reduction has been achieved through strengthening the
  Company's methods of monitoring and enforcing contract
  payment terms and basing a portion of its sales force
  incentives on reducing days sales outstanding. The Company
  will focus on maintaining these working capital management
  measurements, although the results of its efforts cannot be
  assured.
  
  Capital Expenditures.  Capital expenditures were
  approximately $2.7 million in the first quarter of 1997, of
  which approximately $1.2 million was for computer systems.
  The Company expects to continue to invest in technology for
  the foreseeable future as the most cost effective method of
  reducing operating expenses. These capital expenditures are
  expected to be funded through cash flow from operations.
  
  Recent Accounting Pronouncements
  In February 1997, the Financial Accounting Standards Board
  ( FASB ) issued Statement of Financial Accounting Standards
  No. 128 ( SFAS 128 ), Earnings per Share. SFAS 128 prescribes
  the computation, presentation and disclosure requirements for
  earnings per share. This standard is effective for reporting
  periods ending after December 15, 1997. Management believes
  the adoption of this new standard will not have a material
  impact on the financial condition or results of operations of
  the Company.
  
  Forward-Looking Statements
  Certain statements in this discussion constitute  forward-
  looking statements  within the meaning of the Private
  Securities Litigation Reform Act of 1995. Such forward-
  looking statements involve known and unknown risks,
  including, but not limited to, general economic and business
  conditions, competition, changing trends in customer profiles
  and changes in government regulations. Although the Company
  believes that its expectations with respect to the forward-
  looking statements are based upon reasonable assumptions
  within the bounds of its knowledge of its business and
  operations, there can be no assurance that actual results,
  performance or achievements of the Company will not differ
  materially from any future results, performance or
  achievements expressed or implied by such forward-looking
  statements.
  
                     10


  Part II.  Other Information
  
  Item 1.  Legal Proceedings
  
  As of April 22, 1997, Stuart had been named as a defendant
  along with product manufacturers, distributors, healthcare
  providers, trade associations and others in approximately 290
  lawsuits, filed in various federal and state courts (the
  "Cases"). The Cases represent the claims of approximately 365
  plaintiffs claiming personal injuries and approximately 245
  spouses asserting claims for loss of consortium. The Cases
  seek damages for personal injuries allegedly attributable to
  spinal fixation devices. The great majority of the Cases seek
  compensatory and punitive damages in unspecified amounts.
  
  Prior to December 1992 and the Company's acquisition of
  Stuart in 1994, Stuart distributed spinal fixation devices
  manufactured by Sofamor SNC, a predecessor of Sofamor Danek
  Group, Inc. ("Sofamor Danek"). Approximately 30% of the Cases
  involve plaintiffs implanted with spinal fixation devices
  manufactured by Sofamor Danek. Such plaintiffs allege that
  Stuart is liable to them under applicable products liability
  law for injuries caused by such devices distributed and sold
  by Stuart. In addition, such plaintiffs allege that Stuart
  distributed and sold the spinal fixation devices through
  deceptive and misleading means and in violation of applicable
  law. In the remaining Cases, plaintiffs seek to hold Stuart
  liable for injuries caused by other manufacturers' devices
  that were neither distributed nor sold by Stuart. Such
  plaintiffs allege that Stuart engaged in a civil conspiracy
  and concerted action with manufacturers, distributors and
  others to promote the sale of spinal fixation devices through
  deceptive and misleading means and in violation of applicable
  law. Stuart never manufactured any spinal fixation devices.
  The Company believes that affirmative defenses are available
  to Stuart. All Cases filed against Stuart have been, and will
  continue to be, vigorously defended.
  
  A majority of the Cases have been transferred to, and
  consolidated for pretrial proceedings, in the Eastern
  District of Pennsylvania in Philadelphia under the style MDL
  Docket No. 1014: In re Orthopedic Bone Screw Products
  Liability Litigation. Discovery proceedings, including the
  taking of depositions, have been ongoing in certain of the
  Cases that were first to be filed. Discovery in certain Cases
  filed later may begin in 1997. Because of the preliminary
  status of the Cases, the Company is unable at this time to
  determine with certainty whether or not Stuart may be held
  liable.
  
  In January 1997, the presiding judge entered an order
  preliminarily approving a settlement agreement between one
  manufacturer of spinal fixation devices, AcroMed Corporation
  ("AcroMed"), and the plaintiff's legal committee in the
  multi-district litigation. Under the proposed terms of the
  settlement, AcroMed would establish a settlement fund
  consisting of $100 million in cash and the proceeds of its
  product liability insurance coverage. Stuart did not
  distribute devices manufactured by AcroMed and is not a party
  to the AcroMed settlement. A final hearing will be held later
  in 1997 to approve the fairness, adequacy and reasonableness
  of the settlement. It is anticipated that nonsettling
  defendants, including other manufacturers and distributors,
  will object to the terms of the settlement and the proposed
  terms of the notice of the settlement.
  
                           11


  The Company believes that Stuart may be named as a defendant
  in additional similar cases in the future as a result of the
  pending AcroMed settlement or as statutes of limitations
  approach expiration.
  
  Based upon management's analysis of indemnification
  agreements between Stuart and Sofamor Danek, the manufacturer
  of the devices distributed by Stuart, the Company believes
  that Stuart is entitled to indemnification by Sofamor Danek
  at least with respect to claims brought by plaintiffs
  implanted with devices manufactured by Sofamor Danek. Such
  Cases are being defended by Stuart's insurance carriers.
  Regarding those Cases filed by plaintiffs implanted with
  other manufacturers' devices, one of Stuart's primary
  insurance carriers has notified a representative of the
  former shareholders of Stuart that it will withdraw its
  provision of defense of such Cases and another one of
  Stuart's primary insurance carriers has notified a
  representative of the former shareholders of Stuart that it
  has declined to provide a defense for such Cases, in both
  instances asserting that such Cases involve only conspiracy
  and concerted action claims. The former shareholders of
  Stuart are contesting the insurance companies' withdrawal and
  declination of the defense of such Cases. The Company and
  Stuart are also contractually entitled to indemnification by
  the former shareholders of Stuart for any liabilities and
  related expenses incurred by the Company or Stuart in
  connection with the foregoing litigation. The Company
  believes that Stuart's available insurance coverage together
  with the indemnification rights discussed above are adequate
  to cover any losses should they occur, and accordingly has
  accrued no liability therefor. Except as set forth above, the
  Company is not aware of any uncertainty as to the
  availability and adequacy of such insurance or
  indemnification, although there can be no assurance that
  Sofamor Danek and the former shareholders will have
  sufficient financial resources in the future to meet such
  obligations.
  
  The Company is party to various other legal actions that are
  ordinary and incidental to its business. While the outcome of
  legal actions cannot be predicted with certainty, management
  believes the outcome of these proceedings will not have a
  material adverse effect on the Company's financial condition
  or results of operations.
  
  Item 6.  Exhibits and Reports on Form 8-K
  
   (a)       Exhibits
      3(a)   Amended and Restated Bylaws of the
  Company.   
  
      27     Financial Data Schedule
  
   (b)       Reports on Form 8-K
      There were no reports on Form 8-K for the three months
  ended March 31, 1997.
  
                          12 
  
 
                          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.
  
  
  
                          Owens & Minor, Inc.                    

                          (Registrant)
  
  
  Date  May 12, 1997      /s/ Ann Greer Rector            
                          Ann Greer Rector
                          Senior Vice President & 
                          Chief Financial Officer