UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

For the quarterly period ended     March 31, 1999
                                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

      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 30, 1999, was 32,684,682 shares.





                      Owens & Minor, Inc. and Subsidiaries
                                      Index

                                                                      Page

Part I. Financial Information

        Item 1.  Financial Statements
                 Consolidated Statements of Income - Three
                 Months Ended March 31, 1999 and 1998                  3

                 Consolidated Balance Sheets -  March 31, 1999
                 and December 31, 1998                                 4

                 Consolidated Statements of Cash Flows - Three Months
                 Ended March 31, 1999 and 1998                         5

                 Notes to Consolidated Financial Statements            6

        Item 2.  Management's Discussion and Analysis of Financial
                 Condition and Results of Operations                  13

        Item 3.  Quantitative and Qualitative Disclosures About
                 Market Risk                                          17

Part II.    Other Information

        Item 1.  Legal Proceedings                                    17

        Item 6.  Exhibits and Reports on Form 8-K                     17







Part I.  Financial Information

Item 1.  Financial Statements

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

      (In thousands, except per share data)
     (Unaudited)                                  Three Months Ended
                                                       March 31,
                                              ----------------------------
                                                   1999           1998
                                              -------------  -------------

     Net sales                                $     741,084  $    797,950
     Cost of goods sold                             662,355       715,863
                                                 ----------    -----------

     Gross margin                                    78,729        82,087
                                                 ----------    -----------

     Selling, general and administrative expenses    58,598        60,942
     Depreciation and amortization                    4,461         4,468
     Interest expense, net                            3,096         3,613
     Discount on accounts receivable securitization     995         1,609
     Distributions on mandatorily redeemable
        preferred securities                          1,774             -
                                                 ----------    -----------
     Total expenses                                  68,924        70,632
                                                 ----------    -----------

     Income before income taxes                       9,805        11,455
     Income tax provision                             4,314         4,696
                                                 ----------    -----------

     Net income                                       5,491         6,759

     Dividends on preferred stock                         -         1,294
                                                 ----------    -----------

     Net income attributable to common stock  $       5,491  $      5,465
                                                 ==========    ===========


     Net income per common share - basic      $        0.17  $       0.17
                                                 ==========    ===========

     Net income per common share - diluted    $        0.17  $       0.17
                                                 ==========    ===========

     Cash dividends per common share          $        0.05  $       0.05
                                                 ==========    ===========


          See accompanying notes to consolidated financial statements.

                                       3




                      Owens & Minor, Inc. and Subsidiaries
                           Consolidated Balance Sheets

(In thousands, except per share data)         March 31,     December 31,
                                                1999            1998
                                             ---------------------------------
Assets                                        (Unaudited)

Current assets
   Cash and cash equivalents                  $     730        $     546
   Accounts and notes receivable, net
     of allowance of $6,393 and $6,273          231,742          213,765
   Merchandise inventories                      301,257          275,094
   Other current assets                           8,818           14,816
                                              ----------       ----------
   Total current assets                         542,547          504,221
Property and equipment, net of accumulated
   depreciation of $48,001 and $45,812           25,543           25,608
Goodwill, net of accumulated
   amortization of $23,980 and $22,843          157,139          158,276
Other assets, net                                29,700           29,663
                                              ----------       ----------
     Total assets                             $ 754,929        $ 717,768
                                              ===========      ==========

Liabilities and shareholders' equity
Current liabilities
   Accounts payable                           $ 241,793        $ 206,251
   Accrued payroll and related liabilities        6,258            8,974
   Other accrued liabilities                     53,859           53,749
                                              -----------      ----------
   Total current liabilities                    301,910          268,974
Long-term debt                                  150,000          150,000
Accrued pension and retirement plans              5,809            5,668
                                              -----------      ----------
   Total liabilities                            457,719          424,642
                                              -----------      ----------
Company-obligated mandatorily redeemable
     preferred securities of subsidiary
     trust, holding solely convertible
     debentures of Owens & Minor, Inc.          132,000          132,000
                                              -----------      ----------
Shareholders' equity
   Preferred stock, par value $100 per share;
     authorized - 10,000 shares
        Series A; Participating Cumulative
        Preferred Stock; none issued                  -                -
   Common stock, par value $2 per share;
     authorized - 200,000 shares; issued and
     outstanding  - 32,686  shares and 32,618
     shares                                      65,372           65,236
   Paid-in capital                               12,371           12,280
   Retained earnings                             87,467           83,610
                                              -----------      ----------
   Total shareholders' equity                   165,210          161,126
                                              -----------      ----------
   Total liabilities and shareholders' equity $ 754,929        $ 717,768
                                              ===========      ==========

          See accompanying notes to consolidated financial statements.

                                       4




                      Owens & Minor, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows


(In thousands)                                           Three Months Ended
(Unaudited)                                                   March 31,
                                                       ------------------------
                                                         1999          1998
                                                       ----------   -----------
Operating activities
Net income                                             $  5,491     $  6,759
Adjustments to reconcile net income to cash
   provided by operating activities:
     Depreciation and amortization                        4,461        4,468
     Provision for LIFO reserve                             610        2,617
     Provision for losses on accounts and notes
       receivable                                           240           84
     Changes in operating assets and liabilities:
       Accounts and notes receivable                    (18,217)      11,269
       Merchandise inventories                          (26,773)     (24,484)
       Accounts payable                                  68,307       48,551
       Net change in other current assets
         and current liabilities                          3,393        5,092
     Other                                                  428       (1,039)
                                                       ----------   -----------
Cash provided by operating activities                    37,940       53,317
                                                       ----------   -----------

Investing activities
Additions to property and equipment                      (2,124)      (1,098)
Additions to computer software                             (134)        (815)
Other, net                                               (1,179)          26
                                                       ----------   -----------
Cash used for investing activities                       (3,437)      (1,887)
                                                       ----------   -----------

Financing activities
Reduction of long-term debt                                   -      (32,550)
Other short-term financing, net                         (32,765)     (18,986)
Cash dividends paid                                      (1,634)      (2,916)
Proceeds from exercise of stock options                      80        2,689
                                                       ----------   -----------
Cash used for financing activities                      (34,319)     (51,763)
                                                       ----------   -----------

Net increase (decrease) in cash and cash equivalents        184         (333)

Cash and cash equivalents at beginning of year              546          583
                                                       ---------    -----------

Cash and cash equivalents at end of period             $    730     $    250
                                                       ==========   ===========

          See accompanying notes to consolidated financial statements.

                                       5




                      Owens & Minor, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

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  (O&M or the company) as of March 31, 1999 and the
   consolidated results of operations and cash flows for the three month periods
   ended March 31, 1999 and 1998.

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
   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 inventory
   counts at selected distribution  centers.  Reported results of operations for
   the three month  periods ended March 31, 1999 and 1998 reflect the results of
   such counts, to the extent that they are materially  different from estimated
   amounts.  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. Restructuring Reserve
   As a result of the Columbia/HCA  Healthcare  Corporation contract termination
   in  the  second  quarter  of  1998,  the  company   recorded  a  nonrecurring
   restructuring charge to downsize  operations.  The following table sets forth
   the activity in the restructuring reserve during the three month period ended
   March 31, 1999:


      (In thousands)
                                     Balance at                Balance at
                                December 31, 1998  Charges   March 31, 1999
      -----------------------------------------------------------------------
      Losses under lease commitments  $ 3,621       $  360      $ 3,261
      Asset write-offs                  3,463           29        3,434
      Employee separations              1,649          261        1,388
      Other                               508           22          486
      -----------------------------------------------------------------------
         Total                        $ 9,241       $  672      $ 8,569
      =======================================================================

   Approximately   20  employees   were   terminated  in  connection   with  the
   restructuring plan during the three month period ended March 31, 1999.

                                       6




5. Net Income per Common Share
   The following sets forth the  computation of basic and diluted net income per
   common share:



    (In thousands, except per share data)             Three Months Ended
                                                           March 31,
    --------------------------------------------------------------------------
                                                        1999          1998
    --------------------------------------------------------------------------
    Numerator:
      Net income                                    $  5,491      $  6,759
      Preferred stock dividends                            -         1,294
    --------------------------------------------------------------------------
    Numerator for basic net income per common
       share - net income attributable to common
       stock                                        $  5,491         5,465
      Distributions on convertible mandatorily
       redeemable preferred securities, net of
       income taxes                                      993             -
    --------------------------------------------------------------------------
    Numerator for diluted net income per common
       share - net income attributable to common
       stock after assumed conversions              $  6,484      $  5,465
    --------------------------------------------------------------------------

    Denominator:
      Denominator for basic net income per
       common share - weighted average shares        32,556         32,337
      Effect of dilutive securities:
       Conversion of mandatorily redeemable
         preferred securities                         6,400              -
       Stock options and restricted stock               129            169
    --------------------------------------------------------------------------
    Denominator for diluted net income per
         common share - adjusted weighted
         average shares and assumed
         conversions                                 39,085         32,506
    --------------------------------------------------------------------------
    Net income per common share - basic             $  0.17       $   0.17
    Net income per common share - diluted           $  0.17       $   0.17
    ==========================================================================

6. Condensed Consolidating Financial Information
   The following tables present condensed  consolidating  financial  information
   for:  Owens & Minor,  Inc.; on a combined  basis,  the  guarantors of Owens &
   Minor,  Inc.'s 10 7/8% Senior  Subordinated  10-year Notes  (Notes);  and the
   non-guarantor subsidiaries 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 information is more meaningful
   in understanding the financial position, results of operations and cash flows
   of the guarantor subsidiaries.

                                       7







Condensed Consolidating Financial Information
(In thousands)
- -------------------------------------------------------------------------------------------------------------
Three months ended                     Owens &      Guarantor    Non-guarantor
March 31, 1999                        Minor, Inc.  Subsidiaries  Subsidiaries   Eliminations     Consolidated
- -------------------------------------------------------------------------------------------------------------
                                                                                  
Statements of Operations

Net sales                               $     -    $ 741,084      $     -        $     -          $ 741,084

Cost of goods sold                            -      662,355            -              -            662,355
- -------------------------------------------------------------------------------------------------------------
Gross margin                                  -       78,729            -              -             78,729
- -------------------------------------------------------------------------------------------------------------
Selling, general and administrative
   expenses                                   5       58,501           92              -             58,598
Depreciation and amortization                 -        4,461            -              -              4,461
Interest expense, net                     4,149       (1,053)           -              -              3,096
Intercompany interest expense, net       (1,696)       6,740       (3,924)        (1,120)                 -
Discount on accounts receivable
   securitization                             -            6          989              -                995
Distributions on mandatorily
   redeemable preferred securities            -            -        1,774              -              1,774
- -------------------------------------------------------------------------------------------------------------
Total expenses                            2,458       68,655       (1,069)        (1,120)            68,924
=============================================================================================================
Income (loss) before income taxes        (2,458)      10,074        1,069          1,120              9,805
Income tax provision (benefit)           (1,082)       4,441          462            493              4,314
- -------------------------------------------------------------------------------------------------------------
Net income (loss)                       $(1,376)   $   5,633      $   607        $   627          $   5,491
=============================================================================================================


Three months ended                     Owens &      Guarantor    Non-guarantor
March 31, 1999                        Minor, Inc.  Subsidiaries  Subsidiaries   Eliminations     Consolidated
- -------------------------------------------------------------------------------------------------------------
Statements of Operations

Net sales                               $     -   $  797,950      $     -        $     -          $ 797,950

Cost of goods sold                            -      715,863            -              -            715,863
- -------------------------------------------------------------------------------------------------------------
Gross margin                                  -       82,087            -              -             82,087
- -------------------------------------------------------------------------------------------------------------
Selling, general and administrative
   expenses                                   -       60,880           62              -             60,942
Depreciation and amortization                 -        4,468            -              -              4,468
Interest expense, net                     4,443         (830)           -              -              3,613
Intercompany interest expense, net       (3,883)       7,966       (2,900)        (1,183)                 -
Discount on accounts receivable
   securitization                             -           12        1,597              -              1,609
- -------------------------------------------------------------------------------------------------------------
Total expenses                              560       72,496       (1,241)        (1,183)            70,632
=============================================================================================================
Income (loss) before income taxes          (560)       9,591        1,241          1,183             11,455
Income tax provision (benefit)             (227)       3,922          504            497              4,696
- -------------------------------------------------------------------------------------------------------------
Net income (loss)                          (333)       5,669          737            686              6,759
Dividends on preferred stock              1,294            -            -              -              1,294
- -------------------------------------------------------------------------------------------------------------
Net income (loss) attributable to
   common stock                         $(1,627)  $    5,669      $   737        $   686          $   5,465
=============================================================================================================


                                       8





Condensed Consolidating Financial Information
(In thousands)




- -------------------------------------------------------------------------------------------------------------
                                       Owens &      Guarantor    Non-guarantor
March 31, 1999                        Minor, Inc.  Subsidiaries  Subsidiaries   Eliminations     Consolidated
- -------------------------------------------------------------------------------------------------------------
                                                                                  
Balance Sheets
Assets
Current assets
  Cash and cash equivalents          $    505     $    224        $      1      $       -        $    730
  Accounts and notes receivable, net        -       87,058         144,684              -         231,742
  Merchandise inventories                   -      301,257               -              -         301,257
  Intercompany advances, net          150,040      121,130           1,183       (272,353)              -
  Other current assets                      -        8,777              41              -           8,818
- -------------------------------------------------------------------------------------------------------------

  Total current assets                150,545      518,446         145,909       (272,353)        542,547
Property and equipment, net                 -       25,543               -              -          25,543
Goodwill, net                               -      157,139               -              -         157,139
Intercompany investments              303,941       15,001         136,083       (455,025)              -
Other assets, net                       9,522       18,658           1,520              -          29,700
- -------------------------------------------------------------------------------------------------------------

  Total assets                       $464,008     $734,787        $283,512      $(727,378)       $754,929
=============================================================================================================
Liabilities and shareholders' equity

Current liabilities
  Accounts payable                   $      -      241,793        $      -      $       -        $241,793
  Accrued payroll and related
    liabilities                             -        6,258               -              -           6,258
  Intercompany advances, net                -      148,305         124,675       (272,980)              -
  Other accrued liabilities             4,960       47,540           1,359              -          53,859
- -------------------------------------------------------------------------------------------------------------

  Total current liabilities             4,960      443,896         126,034       (272,980)        301,910
Long-term debt                        150,000            -               -              -         150,000
Intercompany long-term debt           136,083            -               -       (136,083)              -
Accrued pension and retirement plans        -        5,809               -              -           5,809
- -------------------------------------------------------------------------------------------------------------

  Total liabilities                   291,043      449,705         126,034       (409,063)        457,719
- -------------------------------------------------------------------------------------------------------------
Company-obligated mandatorily
  redeemable preferred securities of
  subsidiary trust, holding solely
  convertible debentures of
  Owens & Minor, Inc.                       -            -         132,000              -         132,000
- -------------------------------------------------------------------------------------------------------------
Shareholders' equity
  Common stock                         65,372            -           4,083         (4,083)         65,372
  Paid-in capital                      12,371      299,858          15,001       (314,859)         12,371
  Retained earnings (accumulated
    deficit)                           95,222      (14,776)          6,394            627          87,467
- -------------------------------------------------------------------------------------------------------------

  Total shareholders' equity          172,965      285,082          25,478       (318,315)        165,210
- -------------------------------------------------------------------------------------------------------------

  Total liabilities and
    shareholders' equity             $464,008     $734,787        $283,512      $(727,378)       $754,929
=============================================================================================================


                                       9





Condensed Consolidating Financial Information
(In thousands)




- -------------------------------------------------------------------------------------------------------------
                                       Owens &      Guarantor    Non-guarantor
December 31, 1998                     Minor, Inc.  Subsidiaries  Subsidiaries   Eliminations     Consolidated
- -------------------------------------------------------------------------------------------------------------
                                                                                  
Balance Sheets
Assets
Current assets

  Cash and cash equivalents         $     505     $      40      $       1      $        -       $      546

  Accounts and notes receivable, net                100,148        113,617               -          213,765

  Merchandise inventories                   -       275,094              -               -          275,094

  Intercompany advances, net          148,992        90,698          1,183        (240,873)               -

  Other current assets                      -        14,816              -               -           14,816
- -------------------------------------------------------------------------------------------------------------

  Total current assets                149,497       480,796        114,801        (240,873)         504,221

Property and equipment, net                 -        25,608              -               -           25,608

Goodwill, net                               -       158,276              -               -          158,276

Intercompany investments              303,941        15,001        136,083        (455,025)               -

Other assets, net                       9,784        19,879              -               -           29,663
- -------------------------------------------------------------------------------------------------------------

  Total assets                      $ 463,222     $ 699,560      $ 250,884      $ (695,898)      $  717,768
- -------------------------------------------------------------------------------------------------------------
Liabilities and shareholders' equity

Current liabilities

  Accounts payable                  $       -     $ 206,251      $      -       $        -       $  206,251

  Accrued payroll and related
    liabilities                             -         8,974             -                -            8,974

  Intercompany advances, net                -       148,992        92,509         (241,501)               -

  Other accrued liabilities             1,394        50,994         1,361                -           53,749
- -------------------------------------------------------------------------------------------------------------

  Total current liabilities             1,394       415,211        93,870         (241,501)         268,974

Long-term debt                        150,000             -             -                -          150,000

Intercompany long-term debt           136,083             -             -         (136,083)               -

Accrued pension and retirement plans        -         5,668             -                -            5,668
- --------------------------------------------------------------------------------------------------------------

  Total liabilities                   287,477       420,879        93,870         (377,584)         424,642
- --------------------------------------------------------------------------------------------------------------
Company-obligated mandatorily
   redeemable preferred securities of
   subsidiary trust, holding solely
   convertible debentures of
   Owens & Minor, Inc.                      -             -       132,000                -          132,000
- --------------------------------------------------------------------------------------------------------------
Shareholders' equity

  Common stock                         65,236             -         4,083           (4,083)          65,236

  Paid-in capital                      12,280       299,858        15,001         (314,859)          12,280

  Retained earnings (accumulated
    deficit)                           98,229       (21,177)        5,930              628           83,610
- --------------------------------------------------------------------------------------------------------------

  Total shareholders' equity          175,745       278,681        25,014         (318,314)         161,126
- --------------------------------------------------------------------------------------------------------------

  Total liabilities and
    shareholders' equity            $ 463,222     $ 699,560      $250,884      $  (695,898)      $  717,768
==============================================================================================================



                                       10





Condensed Consolidating Financial Statements
(In thousands)




- -------------------------------------------------------------------------------------------------------------
For the three months ended             Owens &      Guarantor    Non-guarantor
March 31, 1999                        Minor, Inc.  Subsidiaries  Subsidiaries   Eliminations     Consolidated
- -------------------------------------------------------------------------------------------------------------
                                                                                  
Statements of Cash Flows

Operating activities

Net income (loss)                    $  (1,376)    $   5,633     $    607        $    627         $    5,491

Adjustments to reconcile net income
  (loss) to cash  provided by
  (used for) operating activities:

  Depreciation and amortization              -         4,461            -               -              4,461

  Provision for LIFO reserve                 -           610            -               -                610

  Provision for losses on accounts
    and notes receivable                     -           184           56               -                240

  Changes in operating assets and
    liabilities:

     Accounts and notes receivable           -        12,906      (31,123)              -            (18,217)

     Merchandise inventories                 -       (26,773)           -               -            (26,773)

     Accounts payable                        -        68,307            -               -             68,307

     Net change in other current
       assets and current liabilities    3,566          (172)          (1)                             3,393

Other, net                                 412           644           (1)           (627)               428
- -------------------------------------------------------------------------------------------------------------
Cash provided by (used for)
  operating activities                   2,602        65,800      (30,462)              -             37,940
- -------------------------------------------------------------------------------------------------------------
Investing activities

Additions to property and equipment          -        (2,124)           -               -             (2,124)

Additions to computer software               -          (134)           -               -               (134)

Other, net                                   -            21       (1,200)              -             (1,179)
- -------------------------------------------------------------------------------------------------------------
Cash used for investing activities      (2,237)       (1,200)           -               -             (3,437)
- -------------------------------------------------------------------------------------------------------------

Financing activities

Change in intercompany advances         (1,048)      (30,614)      31,662               -                  -

Other short-term financing, net              -       (32,765)           -               -            (32,765)

Cash dividends paid                     (1,634)            -            -               -             (1,634)

Proceeds from exercise of stock
  options                                   80             -            -               -                 80
- -------------------------------------------------------------------------------------------------------------
Cash provided by (used for)
  financing activities                  (2,602)      (63,379)      31,662               -            (34,319)
- -------------------------------------------------------------------------------------------------------------
Net increase in cash and cash                -           184            -               -                184
  equivalents

Cash and cash equivalents at
  beginning of year                        505            40            1               -                546
- -------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of
  period                             $     505     $     224     $      1        $      -         $      730
=============================================================================================================


                                       11







Condensed Consolidating Financial
Statements
(In thousands)

- -------------------------------------------------------------------------------------------------------------
For the three months ended             Owens &      Guarantor    Non-guarantor
March 31, 1999                        Minor, Inc.  Subsidiaries  Subsidiaries   Eliminations     Consolidated
- -------------------------------------------------------------------------------------------------------------
                                                                                  
Statements of Cash Flows

Operating activities

Net income (loss)                     $   (333)     $   5,669     $   737       $    686          $ 6,759
Adjustments to reconcile net income
   (loss) to cash provided by (used for)
   operating activities:

   Depreciation and amortization             -          4,468           -              -            4,468

   Provision for LIFO reserve                -          2,617           -              -            2,617

   Provision for losses on accounts
     and notes receivable                                  29          55                              84

   Changes in operating assets and
   liabilities:

     Accounts and notes receivable           -         18,953      (7,684)             -           11,269

     Merchandise inventories                 -        (24,484)          -              -          (24,484)

     Accounts payable                        -         48,551           -              -           48,551

     Net change in other current
      assets and current liabilities     4,025          1,308        (241)             -            5,092

Other, net                                 282           (634)         (1)          (686)          (1,039)
- -------------------------------------------------------------------------------------------------------------
Cash provided by (used for)
  operating activities                   3,974         56,477      (7,134)             -           53,317
- -------------------------------------------------------------------------------------------------------------
Investing activities

Additions to property and equipment          -         (1,098)          -              -           (1,098)

Additions to computer software               -           (815)          -              -             (815)

Other, net                                   -             26           -              -               26
- -------------------------------------------------------------------------------------------------------------
Cash used for investing activities           -         (1,887)          -              -           (1,887)
- -------------------------------------------------------------------------------------------------------------
Financing activities

Reduction of long-term debt            (32,550)             -           -              -          (32,550)

Change in intercompany advances         28,503        (35,637)      7,134              -                -

Other short-term financing, net              -        (18,986)          -              -          (18,986)

Cash dividends paid                     (2,916)             -           -              -           (2,916)

Proceeds from exercise of stock
  options                                2,689              -           -              -            2,689
- -------------------------------------------------------------------------------------------------------------
Cash provided by (used for)
  financing activities                  (4,274)       (54,623)      7,134              -          (51,763)
- -------------------------------------------------------------------------------------------------------------
Net decrease in cash and cash
  equivalents                             (300)           (33)          -              -             (333)

Cash and cash equivalents at
  beginning of year                        505             78           -              -              583
- -------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of
  period                              $    205      $      45     $     -       $      -          $   250
=============================================================================================================


                                       12







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

The following  management  discussion and analysis describes material changes in
the financial condition of Owens & Minor, Inc. and its wholly-owned subsidiaries
(O&M or the company)  since December 31, 1998.  Trends of a material  nature are
discussed to the extent known and considered relevant. This discussion should be
read in conjunction with the consolidated  financial  statements,  related notes
thereto and  management's  discussion  and analysis of financial  condition  and
results of operations  included in the company's 1998 Annual Report on Form 10-K
for the year ended December 31, 1998.

Financial Condition, Liquidity and Capital Resources
Liquidity.  The company's  liquidity  improved during the first quarter of 1999.
Combined   outstanding   debt  and  off  balance   sheet   accounts   receivable
securitization  borrowings  were reduced by $10.0  million to $215.0  million at
March 31, 1999,  from $225.0 million at December 31, 1998. The reduction was due
to the positive impact of cash flow from operations. The capitalization ratio at
March 31,  1999,  including  the  Mandatorily  Redeemable  Preferred  Securities
(Securities)  as equity  and  excluding  the effect of the  accounts  receivable
securitization,  was  42.0%  compared  to  43.4%  at  December  31,  1998.  This
improvement was primarily the result of the reduction in outstanding  borrowings
under the off balance sheet accounts receivable securitization.

In May 1998,  Owens & Minor,  Inc.  repurchased all of its outstanding  Series B
Cumulative Preferred Stock,  financing the repurchase with substantially all the
net proceeds of the $132.0 million of Securities issued by Owens & Minor Trust I
(Trust).  These  transactions  reduced the company's overall cost of capital for
the first quarter of 1999 compared to the first quarter in 1998.

The company expects that its available  financing will be sufficient to fund its
working capital needs and long-term  strategic  growth,  although this cannot be
assured.  At March 31,  1999,  the company had $225.0  million of unused  credit
under its revolving  credit facility and  approximately  $67.4 million under its
receivables financing facility.

Working  Capital  Management.  The company's  working  capital at March 31, 1999
increased  by  $30.9  million  from  March  31,  1998.  The  company's  accounts
receivable days sales outstanding (excluding the impact of the off balance sheet
accounts  receivable  securitization)  increased to 35.6 at March 31, 1999, from
33.0 at March 31, 1998,  and  inventory  turnover  decreased to 9.3 times in the
first quarter of 1999 from 9.8 times in the first quarter of 1998. These changes
were  driven in part by the  reduction  in the sales base due to the loss of the
Columbia/HCA Healthcare Corporation (Columbia/HCA) contract, partially offset by
sales to Tenet BuyPower, a new customer, beginning in February 1999.

Capital  Expenditures.  Capital  expenditures were approximately $2.3 million in
the first quarter of 1999, of which  approximately $1.5 million was for computer
hardware and software, including $0.5 million for system upgrades to prepare for
Year 2000. The company  expects to continue to invest in  technology,  including
system  upgrades,  as the  most  cost-effective  method  of  reducing  operating
expenses. These capital expenditures are expected to be funded through cash flow
from operations.


                                       13


Restructuring  reserve. As a result of the Columbia/HCA  contract termination in
the second  quarter of 1998, the company  recorded a nonrecurring  restructuring
charge to downsize operations.  In the first quarter of 1999, approximately $0.7
million was charged against this liability. At March 31, 1999, the restructuring
reserve had a balance of approximately $8.6 million.

Results of Operations
First quarter of 1999 compared with first quarter of 1998
Net sales.  Net sales  decreased  7.1% to $741.1 million in the first quarter of
1999 from  $798.0  million  in the  first  quarter  of 1998.  This  decrease  is
primarily due to the impact of the  cancellation  of the company's  distribution
contract with  Columbia/HCA.  The decrease in sales was partially offset by both
increased penetration of existing accounts and new customer contracts. Sales for
the  quarter  included  sales from Tenet  BuyPower,  the  company's  largest new
customer, beginning in February 1999.

Gross margin.  Gross margin as a percentage  of net sales  increased to 10.6% in
the  first  quarter  of 1999  from  10.3% in the  first  quarter  of 1998.  This
improvement   reflects  the  company's   continued   emphasis  on  supply  chain
initiatives with key suppliers as well as a lower sales base in 1999.

Selling,   general   and   administrative   expenses.   Selling,   general   and
administrative  (SG&A)  expenses as a percentage of net sales  increased to 7.9%
for the first  quarter of 1999,  compared to 7.6% for the first quarter of 1998.
The increase, as a percentage of net sales, was the result of a lower sales base
as the actual  expense  decreased  $2.3  million  to $58.6  million in the first
quarter of 1999 from $60.9 million in the first quarter of 1998.  This reduction
was  the  result  of  cost-saving   initiatives,   including  the  reduction  of
approximately  300 full-time  equivalent  (FTE)  employees since March 31, 1998.
These cost savings were  partially  offset by increased  information  technology
spending,  including  $1.0 million of expenses to address Y2K  computer  issues,
compared with $0.8 million in the first quarter of 1998.

Depreciation  and  amortization.  Depreciation  and  amortization  for the first
quarter of 1999 was comparable to the first quarter of 1998.

Interest  expense,  net,  and  discount on accounts  receivable  securitization.
Interest  expense,  net,  and  discount  on accounts  receivable  securitization
decreased to $4.1 million in the first  quarter of 1999 from $5.2 million in the
first  quarter of 1998.  This  reduction has been a result of the lower level of
the combined  outstanding  debt and the off balance  sheet  accounts  receivable
securitization  for the first  quarter in 1999  compared  to the same  period in
1998.  The company  expects to continue to manage these costs by continuing  its
working capital reduction initiatives and management of interest rates, although
the future results of these initiatives cannot be assured.

Distributions on mandatorily  redeemable  preferred  securities and dividends on
preferred stock. In May 1998, the Trust issued $132.0 million of the Securities.
O&M  applied  substantially  all of the net  proceeds to  repurchase  all of its
outstanding  Series B Cumulative  Preferred  Stock.  As of March 31,  1999,  the
company had accrued $1.2 million of distributions related to these Securities.

Income  taxes.  The company had an income tax  provision  of $4.3 million in the
first  quarter of 1999  compared with $4.7 million in the first quarter of 1998.
The effective tax rate was 44.0%,  compared to 41.0% for the same period in 1998
as lower income before taxes increased the impact of nondeductible expenses.

                                       14



Net income.  Net income  decreased to $5.5 million in the first  quarter of 1999
from $6.8 million in the first quarter of 1998, principally as the result of the
issuance of the Securities  during second quarter 1998. Net income  attributable
to common stock of  approximately  $5.5 million in the first quarter of 1999 was
unchanged from the first quarter of 1998.  The positive  impact of the reduction
in SG&A  expenses,  lower  interest  expense,  net,  and  discount  on  accounts
receivable  securitization and the elimination of preferred dividends was offset
by  lower  sales  and  the  related  lower  gross  margin  dollars  as  well  as
distributions  on the  Securities.  Although  the  company  continues  to pursue
initiatives to improve profitability,  the future impact on net income cannot be
assured.

Readiness for Year 2000
The Year 2000 (Y2K) issue is the result of computer programs being written using
two-digit, rather than four-digit, year dates. O&M's computer hardware, software
and devices with embedded  technology  that are  time-sensitive  may recognize a
date code using "00" as the year 1900 rather than the year 2000.  This situation
could  result in a system  failure or  miscalculations  causing  disruptions  of
operations,  including,  among other  things,  a temporary  inability to process
transactions,  send invoices or engage in other normal business activities.  The
company has divided its Y2K efforts into three main areas:

o     computer hardware and software;
o     other systems and equipment, such as telephone equipment, scanning
      equipment and  alarm systems; and
o     suppliers and customers.

Computer  Hardware and Software.  In 1997,  O&M completed its  assessment of its
computer  hardware and software,  and developed a strategy of remediation.  This
strategy  includes  retirement of outdated software and replacement or repair of
the remaining  software and hardware.  The company began repair and  replacement
efforts in 1997,  and expects they will be  substantially  complete by mid-1999,
prior to any currently anticipated impact on its computer hardware and software.
Testing of repairs is expected to be substantially complete in the third quarter
of 1999, but will continue  through the end of the year. O&M estimates  that, as
of March 31, 1999,  it had  completed  approximately  98% of the repair,  60% of
replacement,  and 40% of the testing that it believes will be necessary to fully
address potential Y2K issues relating to its computer hardware and software.

Other  Systems and  Equipment.  The  company  has  completed  an  inventory  and
assessment  of  non-computer  related  systems and  equipment  at its  operating
divisions and a similar inventory and assessment at its corporate  offices.  O&M
believes  that the impact on  operations  of potential  noncompliance  for these
systems and equipment would be minimal. The company is continuing its program of
replacement and repair of non-compliant systems and equipment,  and expects this
effort to be complete by late 1999.

Suppliers  and  Customers.  O&M  has  contacted  its  significant  suppliers  to
determine  the  extent to which the  company  is  vulnerable  to the  suppliers'
failure to remediate their Y2K compliance issues. Of the suppliers  representing
approximately 90% of O&M's sales, 89% have responded,  and, of those responding,
94% have indicated that they have either  remedied their Y2K compliance  issues,
or plan to do so before the end of 1999.  The company will be  conducting  tests
with selected suppliers beginning in the second quarter of 1999.

                                       15


The company has also contacted its largest customers to determine their level of
Y2K readiness.  Many customers have not yet responded to these inquiries or have
not responded with sufficient  detail for O&M to determine  whether they will be
Y2K  compliant  on a timely  basis.  The  company is  continuing  its efforts to
ascertain the readiness of its  customers,  but since this  readiness  cannot be
assured,  O&M is in the process of developing  contingency  plans to address the
most likely risks of non-compliance.

The  company  estimates  the  cost of its Y2K  remediation  efforts  will  total
approximately  $9.7  million of  operating  expenses and $6.7 million of capital
expenditures.  These  expenditures  will be funded  from  operating  cash flows.
Through March 31, 1999, O&M had incurred  approximately $6.7 million of expenses
and $4.3 million of capital spending  related to its Y2K efforts,  of which $1.0
million and $0.5 million  were  incurred in the first  quarter of 1999.  For the
remainder of 1999, the company  expects to incur  approximately  $3.0 million of
expenses  and $2.4 million of capital  spending.  Other  information  technology
efforts have not been significantly delayed by Y2K initiatives.

O&M is working on, but has not yet  completed,  an  analysis of the  operational
problems  that  would be  reasonably  likely to result  from the  failure by the
company and certain third parties to complete  efforts  necessary to achieve Y2K
compliance  on a timely  basis.  The company is currently  determining  its most
reasonably likely worst-case  scenario and will be developing  contingency plans
to address this  scenario.  O&M plans to complete  its analysis and  contingency
planning by late 1999.

O&M believes the Y2K issue will not pose  significant  operational  problems for
the  company.  However,  if all Y2K issues  are not  properly  identified  or if
assessment,  remediation and testing are not completed on a timely basis,  there
can be no assurance  that the Y2K issue will not have a material  adverse impact
on the company's  results of operations  or adversely  affect its  relationships
with  customers,  suppliers or others.  Additionally,  there can be no assurance
that Y2K  non-compliance  by other  entities  will not have a  material  adverse
impact on the company's systems or results of operations.

The costs of O&M's Y2K efforts  and the dates on which the  company  believes it
will complete these efforts are based upon management's current estimates. These
estimates  used numerous  assumptions  regarding  future  events,  including the
continued  availability of certain resources,  third party remediation plans and
other factors.  There can be no assurance that these  estimates will prove to be
accurate,  and actual  results  could  differ  materially  from those  currently
anticipated.

Risks
The company is subject to risks associated with changes in the medical industry,
including  continued efforts to control costs, which place pressure on operating
margin,  and changes in the way medical and surgical  services are  delivered to
patients.

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,  outcome of outstanding  litigation,  readiness for
Year 2000 and changes in  government  regulations.  Although  O&M  believes  its
expectations  with  respect  to the  forward-looking  statements  are based upon
reasonable  assumptions  within the bounds of its  knowledge of its

                                       16


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.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The company believes there has been no material change in its exposure to market
risk from that discussed in Item 7A in the company's  Annual Report on Form 10-K
for the year ended December 31, 1998.

Part II.  Other Information

Item 1.  Legal Proceedings
Certain  legal  proceedings  pending  against the company are  described  in the
company's  Annual  Report on Form 10-K for the year  ended  December  31,  1998.
Through March 31, 1999,  there have been no material  developments  in any legal
proceedings reported in such Annual Report.

Item 6.  Exhibits and Reports on Form 8-K.
      (a)   Exhibits
            3 (ii)      Amended and Restated Bylaws of Owens & Minor, Inc.
            27          Financial Data Schedule

      (b)   Reports on Form 8-K
            The company filed a Current Report on Form 8-K dated March 11, 1999,
            Items 5 and 7,  with  respect  to the  issuance  of a press  release
            relating to the death of Ann Greer Rector, Senior Vice President and
            Chief Financial Officer of the company.


                                       17






                                   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 6, 1999                 /s/ Richard F. Bozard
      --------------                ------------------------------
                                    Richard F. Bozard
                                    Vice President & Treasurer
                                    Acting Chief Financial Officer



Date     May 6, 1999                 /s/ Olwen B. Cape
      ---------------               ------------------------------
                                    Olwen B. Cape
                                    Vice President & Controller
                                    Chief Accounting Officer







                             Exhibits Filed with SEC

Exhibit #
- ---------

3 (ii)    Amended and Restated Bylaws of Owens & Minor, Inc.
27        Financial Data Schedule