FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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

         For the quarterly period ended     December 29, 2000
                                            -----------------

[  ]     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 0-23832

                             PSS WORLD MEDICAL, INC.
             (Exact name of registrant as specified in its charter)



                  Florida                                        59-2280364
                  -------                                        ----------
       (State or other jurisdiction                             (IRS employer
            of incorporation)                             Identification number)

           4345 Southpoint Blvd.
           Jacksonville, Florida                                    32216
           ---------------------                                    -----
 (Address of principal executive offices)                        (Zip code)


       Registrant's telephone number                           (904) 332-3000

         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 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.

                                 [X] Yes [ ] No

         As of February 9, 2001 a total of  71,077,236  shares of common  stock,
par value $.01 per share, of the registrant were outstanding.





                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                                December 31, 2000


                                      INDEX




                                                                                                       
                                                                                                       PAGE NUMBER
PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements
         Condensed Consolidated Balance Sheets - December 31, 2000 and March 31, 2000                       3
         Condensed Consolidated Statements of Operations -
              For the Three and Nine months Ended December 31, 2000 and 1999                                4
         Condensed Consolidated Statements of Cash Flows -
              For the Nine months Ended December 31, 2000 and 1999                                          5
         Notes to Condensed Consolidated Financial Statements - December 31, 2000 and 1999                  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                                        28

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings                                                                                 29
Item 2 - Change in Securities and Use of Proceeds                                                          29
Item 3 - Defaults Upon Senior Securities                                                                   29
Item 4 - Submission of Matters to a Vote of Security Holders                                               30
Item 5 - Other Information                                                                                 30
Item 6 - Exhibits and Reports on Form 8-K                                                                  30

SIGNATURES                                                                                                 33



All statements  contained herein that are not historical facts,  including,  but
not limited  to,  statements  regarding  anticipated  growth in  revenue,  gross
margins and  earnings,  statements  regarding  the  Company's  current  business
strategy,  the Company's  projected  sources and uses of cash, and the Company's
plans  for  future   development   and   operations,   are  based  upon  current
expectations.  These  statements  are  forward-looking  in nature and  involve a
number of risks and uncertainties.  Actual results may differ materially.  Among
the factors that could cause results to differ materially are the following: the
availability  of sufficient  capital to finance the Company's  business plans on
terms  satisfactory  to the  Company;  competitive  factors;  the ability of the
Company to adequately defend or reach a settlement of outstanding litigation and
investigations  involving  the  Company  or its  management;  changes  in labor,
equipment  and capital  costs;  changes in  regulations  affecting the Company's
business;  future acquisitions or strategic  partnerships;  general business and
economic  conditions;  and  other  factors  described  from  time to time in the
Company's reports filed with the Securities and Exchange Commission. The Company
wishes  to  caution   readers   not  to  place   undue   reliance  on  any  such
forward-looking  statements,  which  statements are made pursuant to the Private
Securities Litigation Reform Act of 1995 and, as such, speak only as of the date
made.


                                       2




                         PART I - FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    (Dollars in Thousands, Except Share Data)



                                                                                             December 31,          March 31,
                                                                                                 2000                 2000
                                                                                           ------------------   -----------------
                                                                                              (Unaudited)              *
                                               ASSETS
          Current Assets:
                                                                                                                   
             Cash and cash equivalents                                                     $     36,935          $    60,414
             Marketable securities                                                                  215                4,328
             Accounts receivable, net                                                           250,824              284,441
             Inventories, net                                                                   185,255              178,038
             Employee advances                                                                    3,657                  973
             Prepaid expenses and other                                                          55,979               57,515
                                                                                           ------------------   -----------------
                     Total current assets                                                       532,865              585,709

          Property and equipment, net                                                            72,578               65,783
          Other Assets:
             Intangibles, net                                                                   186,557              202,242
             Other                                                                               25,230               19,683
                                                                                           ------------------   -----------------
                     Total assets                                                            $  817,230           $  873,417
                                                                                           ==================   =================

                      LIABILITIES AND SHAREHOLDERS' EQUITY
          Current Liabilities:
             Accounts payable                                                                $  126,500           $  124,448
             Accrued expenses                                                                    34,774               35,434
             Current maturities of long-term debt and capital lease obligations                   2,225                4,274
             Other                                                                               11,405                7,482
                                                                                           ------------------   -----------------
                     Total current liabilities                                                  174,904              171,638
          Long-term debt and capital lease obligations, net of current portion                  217,639              254,959
          Other                                                                                   6,731                7,193
                                                                                           ------------------   -----------------
                     Total liabilities                                                          399,274              433,790
                                                                                           ------------------   -----------------

          Shareholders' Equity:
             Preferred stock, $.01 par value; 1,000,000 shares authorized, no shares
                 issued and outstanding                                                              --                   --
             Common stock, $.01 par value; 150,000,000 shares authorized, 71,077,236
                 shares issued and outstanding at December 31, 2000 and March 31, 2000              711                  711
             Additional paid-in capital                                                         348,701              349,186
             Retained earnings                                                                   69,331               90,951
             Cumulative other comprehensive income                                                 (787)                (390)
                                                                                           ------------------   -----------------
                                                                                                417,956              440,458
             Unearned ESOP shares                                                                    --                 (831)
                                                                                           ------------------   -----------------
                     Total shareholders' equity                                                 417,956              439,627
                                                                                           ------------------   -----------------
                     Total liabilities and shareholders' equity                              $  817,230           $  873,417
                                                                                           ==================   =================

                                            * Condensed from audited financial statements.
                        The accompanying notes are an integral part of these condensed consolidated statements.





                                       3




                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)







                                                        Three Months Ended                         Nine Months Ended
                                              ----------------------------------------  ----------------------------------------
                                              December 31, 2000    December 31, 1999    December 31, 2000    December 31, 1999
                                              -------------------  -------------------  -------------------  -------------------


                                                                                                        
Net sales                                     $    447,326         $    462,101          $ 1,362,456          $ 1,350,103
Cost of goods sold                                 343,672              347,277            1,041,304            1,014,237
                                              -------------------  -------------------  -------------------  -------------------
      Gross profit                                 103,654              114,824              321,152              335,866

General and administrative expenses                 94,747               61,807              231,147              186,458
Selling expenses                                    28,479               30,084               86,850               85,643
International business exit charge                  14,917                   --               14,917                   --
                                              -------------------  -------------------  -------------------  -------------------
      (Loss) income from operations                (34,489)              22,933              (11,762)              63,765
                                              -------------------  -------------------  -------------------  -------------------

Other income (expense):
      Interest expense                              (4,673)              (4,074)             (14,396)             (10,450)
      Interest and investment income                   547                  391                1,808                1,322
      Other income                                     567                1,551                2,094                9,904
                                              -------------------  -------------------  -------------------  -------------------
                                                    (3,559)              (2,132)             (10,494)                 776
                                              -------------------  -------------------  -------------------  -------------------

(Loss) income before provision for income
   taxes and cumulative effect of accounting       (38,048)              20,801              (22,256)              64,541
   change
Provision (benefit) for income taxes                (8,307)               8,881                 (636)              26,636
                                              -------------------  -------------------  -------------------  -------------------
Income before cumulative effect of                 (29,741)              11,920              (21,620)              37,905
accounting change
Cumulative effect of accounting change                  --                   --                   --               (1,444)
                                              -------------------  -------------------  -------------------  -------------------
Net (loss) income                             $     (29,741)       $     11,920         $    (21,620)        $     36,461
                                              ===================  ===================  ===================  ===================

Earnings per share - Basic:
   (Loss) income before cumulative effect of
   accounting change                          $       (0.42)       $       0.17         $      (0.30)        $       0.53
   Cumulative effect of accounting change                                    --                   --                (0.02)
                                              -------------------  -------------------  -------------------  -------------------
   Net (loss) income                          $       (0.42)       $       0.17         $      (0.30)        $       0.51
                                              ===================  ===================  ===================  ===================

Earnings per share - Diluted:
   (Loss) income before cumulative effect of
   accounting change                          $       (0.42)       $       0.17         $      (0.30)        $       0.53
   Cumulative effect of accounting change                --                  --                   --                (0.02)
                                              ------------------- -------------------  -------------------  -------------------
   Net (loss) income                          $       (0.42)       $       0.17         $      (0.30)        $       0.51
                                              ===================  ===================  ===================  ===================





 The accompanying notes are an integral part of these condensed consolidated statements.





                                       4




                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in Thousands)



                                                                                           Nine Months Ended
                                                                                  ------------------------------------
                                                                                   December 31,         December 31,
                                                                                       2000                 1999
                                                                                  ------------------ -----------------

                                                                                                      
Cash Flows From Operating Activities:
   Net income                                                                       $  (21,620)          $  36,461
    Adjustments to reconcile net income to net cash provided by operating
    activities:
       Cumulative effect of accounting change                                               --               1,444
       Depreciation and amortization                                                    18,693              14,427
       Amortization of debt issuance costs                                                 608                 550
       Provision for doubtful accounts                                                  23,164               2,897
       International business exit charge                                               14,917                  --
       Gain (loss) on sale of fixed assets                                                   1                (296)
       Deferred compensation                                                                --                 198
       ESOP amortization                                                                   345                 435
       Changes in operating assets and liabilities, net of effects from business
       acquisitions:
          Accounts receivable, net                                                      11,621             (39,944)
          Inventories                                                                   (7,217)            (27,334)
          Prepaid expenses and other                                                    (6,587)            (14,357)
          Other assets                                                                  (5,314)             (7,019)
          Accounts payable, accrued expenses and other liabilities                       6,287              24,689
                                                                                  ------------------ -----------------
              Net cash  provided by (used in)  operating activities                     34,898              (7,849)
                                                                                  ------------------ -----------------

Cash Flows From Investing Activities:
    Purchases of marketable securities                                                      --             (10,665)
    Proceeds from sales and maturities of marketable securities                              3                  --
    Capital expenditures                                                               (16,494)            (17,893)
    Proceeds from sales of fixed assets                                                    365               2,003
    Purchases of businesses, net of cash acquired                                         (658)            (45,975)
    Payments on non-compete agreements                                                  (1,140)             (5,081)
                                                                                  ------------------ -----------------
              Net cash used in investing activities                                    (17,924)            (77,611)
                                                                                  ------------------ -----------------

Cash Flows From Financing Activities:
    Proceeds from borrowings                                                            80,000              79,487
    Repayment of borrowings                                                           (119,302)             (3,489)
    Principal payments under capital lease obligations                                     (66)               (245)
    Proceeds from issuance of common stock                                                  --                  60
    Other                                                                               (1,085)                (65)
              Net cash  (used in) provided by financing activities                     (40,453)             75,748
                                                                                  ------------------ -----------------
Net decrease in cash and cash equivalents                                              (23,479)             (9,712)

Cash and cash equivalents, beginning of period                                          60,414              41,106
                                                                                  ------------------ -----------------
Cash and cash equivalents, end of period                                             $  36,935           $  31,394
                                                                                  ================== =================


 The accompanying notes are an integral part of these condensed consolidated statements.





                                       5



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
         FOR THE THREE AND NINE MONTHS ENDED DECEMBER 31, 2000 AND 1999
                                   (Unaudited)
      (Dollars in Thousands, Except Per Share Data, Unless Otherwise Noted)




NOTE 1 - BASIS OF PRESENTATION

     PSS World Medical,  Inc. (the  "Company" or "PSS") is a specialty  marketer
     and distributor of medical products to physicians,  alternate-site  imaging
     centers,  long-term  care  providers,  home care  providers,  and hospitals
     through 101 service centers to customers in all 50 states and four European
     countries.

     The accompanying unaudited Condensed Consolidated Financial Statements have
     been  prepared in  accordance  with the rules and  regulations  of the U.S.
     Securities  and  Exchange  Commission  (the  "SEC").  Accordingly,  certain
     information  and  footnote   disclosures  normally  included  in  financial
     statements  prepared in accordance  with  accounting  principles  generally
     accepted in the United  States have been omitted  pursuant to the SEC rules
     and regulations.  The condensed  consolidated financial statements reflect,
     in the opinion of management,  all adjustments  necessary to present fairly
     the financial position and results of operations for the periods indicated.

     The  Condensed  Consolidated  Balance  Sheet as of March 31, 2000 has been
     derived from the Company's audited  consolidated  financial  statements for
     the year ended March 31, 2000.  The financial  statements and related notes
     included in this Report  should be read in  conjunction  with the Company's
     Annual Report on Form 10-K for the year ended March 31, 2000.

     Financial  statements  for the  Company's  subsidiaries  outside the United
     States are translated  into U.S.  dollars at period-end  exchange rates for
     assets and liabilities and weighted  average  exchange rates for income and
     expenses.  The resulting translation  adjustments are recorded in the other
     comprehensive income component of shareholders'  equity. During the quarter
     ending  December 31, 2000,  the Company  recorded a $3.2 million  charge as
     part of an International Business exit charge to recognize prior cumulative
     foreign currency translation adjustments through the income statement.

     The Company  operates on a thirteen  week quarter  which ends on the Friday
     closest to each  calendar  quarter end. For  purposes of  presentation  and
     clarity,  calendar  quarter dates will be used for discussion and tables in
     this filing.

     The results of operations  for the interim  periods  covered by this report
     may not necessarily be indicative of operating  results for the full fiscal
     year.

     Certain  fiscal 2000  amounts have been  reclassified  to conform to fiscal
     2001 presentation.


NOTE 2 - BUSINESS ACQUISITIONS

     Purchase Acquisitions

     There were no acquisitions during the three months ended December 31, 2000.

     During the three months  ended  December  31,  1999,  the Company  acquired
     certain assets and assumed  certain  liabilities of four imaging supply and
     equipment distributors. The following is a summary of the transactions:




                                       6


                                                          December 31, 1999
                                                          -----------------
     Number of acquisitions........................                4
     Total consideration...........................           $  16,884
     Cash paid, net of cash acquired...............              12,007
     Goodwill recorded.............................               9,670
     Value of Noncompete Agreements................                 820


     The  operations  of  the  acquired  companies  have  been  included  in the
     Company's  results of operations  subsequent  to the dates of  acquisition.
     Supplemental pro forma  information,  assuming these  acquisitions had been
     made at the beginning of the year,  is not  provided,  as the results would
     not  be  materially  different  from  the  Company's  reported  results  of
     operations.

     These  acquisitions  were  accounted  for  under  the  purchase  method  of
     accounting, and accordingly, the assets of the acquired companies have been
     recorded at their  estimated fair values at the dates of the  acquisitions.
     The excess of the purchase  price over the estimated  fair value of the net
     assets  acquired has been recorded as goodwill and is amortized  over 15 to
     30 years. The accompanying  consolidated  financial  statements reflect the
     final allocation of the purchase price for acquisitions accounted for under
     the purchase method of accounting.

     The terms of certain of the Company's recent acquisition agreements provide
     for additional  consideration to be paid (earnout payments) if the acquired
     entity's results of operations  exceed certain  targeted  levels.  Targeted
     levels are  generally set above the  historical  experience of the acquired
     entity at the time of acquisition.  Such additional  consideration is to be
     paid in cash and is recorded when earned as additional  purchase price. The
     maximum amount of remaining contingent  consideration is approximately $8.4
     million (payable through fiscal 2003).

     During the three  months ended  December  31,  2000,  there were no earnout
     payments.


NOTE 3 - CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE EXPENSES

     Charges Included In General and Administrative Expenses

     In addition to normal  general and  administrative  expenses,  this caption
     includes charges related to merger activity,  restructuring  activity,  and
     other special items. The following table  summarizes  charges included as a
     component  of  general  and  administrative  expenses  in the  accompanying
     consolidated statements of operations:



                                                 Three Months Ended                 Nine months Ended
                                            -----------------------------     -----------------------------
                                            December 31,     December 31,     December 31,     December 31,
                                                2000             1999             2000             1999
                                            ------------    -------------     ------------    -------------

                                                                                         
Merger costs and expenses                    $    1,527     $        (14)      $    4,686     $      (260)
Restructuring costs and expenses                  5,333            1,589            7,586           9,808
Acceleration of depreciation                      1,504               --            1,504              --
Long-Term Care Business bad debt charge          19,991               --           19,991              --
Other                                               170           (1,221)           2,590          (1,221)
                                            ------------    -------------     ------------    -------------
     Total                                    $  28,525      $       354        $  36,357      $    8,327
                                            ============    =============     ============    =============


     Merger Costs and Expenses

     The  Company's  policy  is to  accrue  merger  costs  and  expenses  at the
     commitment date of an integration plan if certain criteria under EITF 94-3,
     Liability  Recognition for Certain Employee  Termination Benefits and Other
     Costs to Exit an  Activity  ("EITF  94-3") or EITF  95-14,  Recognition  of
     Liabilities in Anticipation of a Business  Combination ("EITF 95-14"),  are
     met.  Merger costs and expenses  recorded at the commitment  date primarily
     include  charges  for  involuntary   employee   termination  costs,  branch
     shut-down costs, lease termination costs, and other exit costs.


                                       7


     If the  criteria  described  in EITF 94-3 or EITF  95-14  are not met,  the
     Company  records  merger  costs and  expenses  as  incurred.  Merger  costs
     expensed as  incurred  include  the  following:  (1) costs to pack and move
     inventory  from  one  facility  to  another  or  within  a  facility  in  a
     consolidation  of  facilities,  (2)  relocation  costs paid to employees in
     relation to an  acquisition  accounted  for under the  pooling-of-interests
     method of accounting, (3) systems or training costs to convert the acquired
     companies  to the Company's existing information  system,  and (4) training
     costs related to conforming the acquired companies' operational policies to
     that of the Company's operational  policies. In addition,  amounts incurred
     in  excess  of the  original  amount  accrued  at the  commitment  date are
     expensed as incurred.

     Effective February 1, 2000, the Board of Directors approved and adopted the
     PSS World  Medical,  Inc.  Officer  Retention  Bonus Plan and the PSS World
     Medical,  Inc. Corporate Office Employee Retention Bonus Plan (collectively
     the "Retention  Plans").  As part of the Company's  strategic  alternatives
     process,  management adopted these plans to retain certain officers and key
     employees during the strategic alternatives transition period. Accordingly,
     during the three and nine  months  ended  December  31,  2000,  the Company
     expensed $1,271 and $3,813, respectively, related to the Retention Plans.

     In  addition,  the Company has  recorded  merger  costs and  expenses  that
     primarily related to branch shutdown and lease  termination  costs. For the
     three months ended  December 31, 2000 and 1999,  the Company  recorded $264
     and $399,  respectively,  of merger charges  expensed as incurred.  For the
     nine months ended December 31, 2000 and 1999, the Company recorded $881 and
     $1,175, respectively,of merger charges and expenses as incurred. At the end
     of each  quarter,  management  reevaluates  its plans and adjusts  previous
     estimates.  For the three  months  ended  December  31, 2000 and 1999,  the
     Company reversed $8 and $413,  respectively,  of merger costs and expenses,
     and for the nine  months  ended  December  31,  2000 and 1999,  the Company
     reversed $8 and $1,435, respectively, of merger costs and expenses
     previously  established under prior plans. Refer to Note 4, Accrued Merger
     and Restructuring  Costs and Expenses, for further discussion regarding
     merger plans.

     Restructuring Costs and Expenses

     The Company has recorded restructuring costs and expenses primarily related
     to  other  exit  costs as  incurred, which  include  costs to pack and move
     inventory,  costs to set up new facilities,  employee relocation costs, and
     other related  facility  closure costs. For the three months ended December
     31, 2000 and 1999, the Company recorded $543 and $2,590,  respectively,  of
     restructuring  costs as incurred.  For the nine months  ended  December 31,
     2000 and 1999, the Company  recorded  $2,796 and $6,056,  respectively,  of
     restructuring  costs as incurred.  At the end of each  quarter,  management
     reevaluates its plans and adjusts previous estimates.  For the three months
     ended  December 31, 2000 and 1999,  the Company  reversed  $269 and $1,001,
     respectively,  of  restructuring  costs,  and for  the  nine  months  ended
     December  31,  2000  and  1999,  the  Company  reversed  $269  and  $1,215,
     respectively,  of restructuring  costs previously  established  under prior
     plans due to  overaccruals  for  lease  termination,  involuntary  employee
     termination, and branch shutdown costs.

     During the three months ended  December 31, 2000,  management  approved and
     adopted a formal plan to restructure  certain  leadership  positions within
     the Company  ("Plan E"). This plan includes  costs related to the severance
     of certain  members of senior  management  including the  Company's  former
     Chairman and Chief Executive  Officer.  Accordingly,  the Company  recorded
     restructuring  costs and expenses of $5,059 at the  commitment  date of the
     restructuring  plan  adopted by  management.  During the three months ended
     September  30,  1999,  management  approved  and  adopted a formal  plan to
     restructure  the company  ("Plan  C").  Accordingly,  the Company  recorded
     restructuring  costs and expenses of $4,967 at the  commitment  date of the
     restructuring  plan adopted by management.  Refer to Note 4, Accrued Merger
     and Restructuring  Costs and Expenses,  for an update of the current status
     of restructuring plans.



                                       8



     Acceleration of Depreciation

     During the quarter ended December 31, 2000, the Company  identified certain
     assets for replacement due to the implementation of its Enterprise Resource
     Planning  (ERP)  system.  Pursuant  to SFAS  No.  121,  Accounting  for the
     Impairment  of Long-Lived  Assets to Be Disposed Of, the Company  evaluated
     the  recoverability  of the assets.  Based on the Company's  analysis,  the
     impairment  did not  exist on the  division  level;  therefore,  management
     reviewed  the   depreciation   estimates  in  accordance   with  Accounting
     Principles  Board  No.  20,  Accounting  Changes,  and  recorded  $1,504 of
     accelerated depreciation.

     Long-Term Care Business Bad Debt Charge

     During  the  quarter  ended  December  31,  2000,   the  Company   recorded
     approximately  $20  million in bad debt  expense to increase  the  accounts
     receivable  reserves  at its Gulf  South  Medical  Supply  subsidiary.  The
     increase to the  reserve  balance was  primarily  attributed  to changes in
     assumptions   concerning   customers   currently  in  bankruptcy  based  on
     information  acquired  during  the  quarter,  including  the fact  that the
     Company did not receive critical vendor  designation for certain  customers
     as it had received for other  bankrupt  customers in the past. In addition,
     the increase was also  attributed to i) changes in reserve  assumptions for
     non-performing  customers  based on the  change  in  assumptions  discussed
     above, ii) changes in management's credit policies and procedures, and iii)
     changes  in  credit  and  collection   department   management.   Based  on
     information  currently  available,  management  believes  the  Company  has
     recorded appropriate reserves for uncollectible receivables.

     Other

     During the three and nine  months  ended  December  31,  2000,  the Company
     incurred  $170 and $2,590,  respectively,  primarily  relating to legal and
     professional  fees and other  costs  pursuant  to the  Company's  strategic
     alternative  process.  During the three and nine months ended  December 31,
     1999, the Company performed an analysis and reversed $1,221 of a previously
     recorded operating tax charge reserve.


NOTE 4 - ACCRUED MERGER AND RESTRUCTURING COSTS AND EXPENSES

     Summary of Accrued Merger Costs and Expenses

     In connection with the  consummation of business  combinations,  management
     often  develops  formal  plans to exit  certain  activities,  involuntarily
     terminate   employees,   and  relocate  employees  of  acquired  companies.
     Management's  plans to exit an activity  often  include  identification  of
     duplicate  facilities  for closure and  identification  of  facilities  for
     consolidation into other facilities.

     Generally,  completion of the integration  plans will occur within one year
     from the date in which the plans are  formalized and adopted by management.
     However, intervening events occurring prior to completion of the plan, such
     as subsequent  acquisitions or system conversion  issues, can significantly
     impact a previously  established  plan. Such  intervening  events may cause
     modifications to the plans and are accounted for on a prospective basis. At
     the end of each quarter,  management  reevaluates its integration plans and
     adjusts previous estimates.


                                       9




     As part of the integration plans,  certain costs are recognized at the date
     in which a plan is formalized and adopted by management  (commitment date).
     These costs are generally related to employee  terminations and relocation,
     lease  terminations,  and branch shutdown.  In addition,  there are certain
     costs that do not meet the criteria for accrual at the commitment  date and
     are expensed as the plan is implemented  (refer to Note 3, Charges Included
     in General and Administrative  Expenses).  Involuntary employee termination
     costs  are  employee  severance  costs  and  termination  benefits.   Lease
     termination  costs  are lease  cancellation  fees and  forfeited  deposits.
     Branch  shutdown  costs include costs  related to facility  closure  costs.
     Employee  relocation  costs are moving  costs of  employees  of an acquired
     company  in  transactions  accounted  for  under  the  purchase  method  of
     accounting.

     Accrued  merger costs and expenses,  classified as accrued  expenses in the
     accompanying  consolidated  balance sheet,  were $492 at December 31, 2000.
     The  discussion  and  rollforward  of the accrued merger costs and expenses
     below  summarize  the  significant  and  nonsignificant  integration  plans
     adopted by  management  for business  combinations  accounted for under the
     purchase   method  of  accounting   and   pooling-of-interests   method  of
     accounting.  Integration  plans are  considered  to be  significant  if the
     charge recorded to establish the accrual is in excess of 5% of consolidated
     pretax income.

     Significant Pooling-of-Interests Business Combination Plan

     The Company  formalized and adopted an integration plan in December 1997 to
     integrate the operations of S&W X-Ray, Inc. with the Imaging  Business.  As
     of December 31, 2000, all of the employees have been  terminated and all of
     the  seven  identified   distribution   facilities  have  been  shut  down.
     Therefore,  all costs  related  to the  merger  plan had been  incurred  at
     December 31, 2000,  except for lease termination costs for one location for
     which payment will extend  through May 2001.  During the three months ended
     December 31,  2000,  $22 of lease  expense was charged  against the accrual
     leaving a remaining accrual of $37.

     Nonsignificant Pooling-of-Interests Business Combination Plans

     The Imaging  Business  acquired  TriStar Imaging  Systems,  Inc. in October
     1998,  and management  formalized  and adopted an integration  plan in late
     fiscal 1999 to integrate the operations of the acquired company.  All costs
     related to the merger plan had been  incurred at December 31, 2000,  except
     for lease  termination  costs for which payments will extend through fiscal
     2004.  During the three  months  ended  December  31,  2000,  $336 of lease
     expense was charged  against  the  accrual  leaving a remaining  accrual of
     $148.

     Nonsignificant Purchase Business Combination Plans

     The Imaging Business acquired South Jersey X-Ray, Inc. in October 1998, and
     management  formalized  and  adopted an  integration  plan during the three
     months  ended June 30, 1999 to  integrate  the  operations  of the acquired
     company. All costs related to the merger plan had been incurred at December
     31, 2000, except for lease termination costs for which payments will extend
     through  fiscal 2004.  During the three months ended December 31, 2000, $22
     of lease  expense  was  charged  against  the  accrual  leaving a remaining
     accrual of $307.

     Summary of Accrued Restructuring Costs and Expenses

     Primarily  as a result of the impact of the merger with Gulf South  Medical
     Supply,  in order to improve  customer  service,  reduce costs, and improve
     productivity  and asset  utilization,  the  Company  decided to realign and
     consolidate  its  operations.   Accordingly,   the  Company  implemented  a
     restructuring  plan during the fourth  quarter of fiscal 1998 that impacted
     all  divisions  ("Plan  A").  The  accruals  related  to Plan A were  fully
     utilized at December 31, 2000.  Subsequently,  the Company adopted a second
     restructuring  plan during the first  quarter of fiscal 1999 related to the
     Gulf South Medical Supply  division  ("Plan B") to further  consolidate its
     operations.


                                       10


     During  the  second  quarter  of  fiscal  2000,  management  evaluated  the
     Company's  overall cost structure and implemented  cost reductions in order
     to meet internal profitability targets. In addition,  management decided to
     improve its  distribution  model and relocate the corporate  office for the
     Gulf South  Medical  Supply  division to  Jacksonville,  Florida  where the
     corporate offices for the Diagnostic Imaging and Physician Supply divisions
     are located.  The Company  implemented  the  restructuring  plan during the
     second  quarter of fiscal 2000 that impacted all divisions  ("Plan C"). The
     total number of employees to be terminated was 272.

     During the fourth quarter of fiscal 2000, the Imaging Business'  management
     made a discretionary  decision to change its business  strategy and the way
     it  operates  to  improve   future   operations.   These  changes   include
     restructuring the Imaging Business sales force,  terminating  approximately
     50 service engineers,  and closure of two distribution  centers ("Plan D").
     The accruals related to Plan D were fully utilized at December 31, 2000.

     During the third quarter of fiscal 2001,  the Company's  Board of Directors
     along with senior management evaluated the Company's operating performance.
     During  this  process,  the Board and  management  decided to  implement  a
     long-range action plan that would stabilize the workforce and business.  As
     part of the new strategic plan, the Company  planned to reorganize  several
     senior  management  positions and make  permanently  idle two  distribution
     centers - one in the Diagnostic  Imaging  division and one in the Physician
     Supply  division.  The total number of employees to be terminated in Plan E
     is 29. As of December 31, 2000, 15 employees had been terminated.

     Accrued restructuring costs and expenses related to Plans A, B, C, D and E,
     classified as accrued  expenses in the  accompanying  consolidated  balance
     sheets,  totaled $4,411 at December 31, 2000. The following is a summary of
     the  restructuring  plan  activity for the three months ended  December 31,
     2000:



                                 Involuntary
                                   Employee        Lease         Branch
                                 Termination    Termination     Shutdown
                                    Costs          Costs          Costs          Total
                                 ------------- -------------- -------------- --------------
                                                                         
Balance at September 30, 2000      $       35       $   607        $   241      $     883
     Adjustments                          (30)           --           (239)          (269)
     Additions                          4,887            --             --          4,887
     Utilized                            (951)         (137)            (2)        (1,090)
                                 ------------- -------------- -------------- --------------
Balance at December 31, 2000          $  3,941       $   470      $       0       $  4,411
                                 ============= ============== ============== ==============


     Plan B

     As of December 31, 1999,  all of the six  locations  had been shut down and
     all employees were terminated as a result of the plan. Approximately $80 of
     lease  termination  payments  remain accrued at December 31, 2000 for which
     payments will extend through fiscal 2002.

     Plan C

     All employees have been terminated at March 31, 2000. Accrued restructuring
     costs  and   expenses   related  to  Plan  C  at  December  31,  2000  were
     approximately  $390,  which relates to lease  terminations.  After revising
     prior estimates,  the Company reversed $30 related to involuntary  employee
     terminations   and  $239   related  to  branch   shutdown   costs   against
     restructuring  costs and expenses  for the three months ended  December 31,
     2000.

     Plan E

     Accrued  restructuring costs and expenses related to Plan E at December 31,
     2000  were  approximately  $3,941,  all of  which  relates  to  involuntary
     employee terminations.




                                       11


Note 5 - INTERNATIONAL BUSINESS EXIT CHARGE

     During the quarter ended  December 31, 2000,  management  adopted,  and the
     Board of Directors  approved,  a plan for divesting the Company's  European
     operations.  Management's primary  consideration for this decision was that
     the  European  operations  are  outside  the core  United  States  business
     segments, making effective management difficult and resulting in lower than
     expected  operating  performance  for the past  several  years.  Management
     expects to complete  this plan prior to June 30, 2001.  The net assets held
     for disposal  consist of the  operating  assets of the European  operations
     less outstanding liabilities, and are valued at the lower of aggregate fair
     value less expected costs to be incurred for sale. Accordingly, the Company
     recorded $14.9 million as an International  Business exit charge during the
     quarter ended December 31, 2000.

     During the  quarter  ended  December  31,  2000,  the  European  operations
     reported the following results:



                                                Three Months Ended                   Nine Months Ended
                                        -----------------------------------  ----------------------------------
                                          December 31,       December 31,      December 31,      December 31,
                                              2000               1999              2000              1999
                                        -----------------   ---------------  -----------------  ---------------

                                                                                           
Net sales                                 $      7,265       $     7,607      $    15,420        $    23,282
Cost of goods sold                               5,405             5,571           10,908             16,459
                                        -----------------   ---------------  -----------------  ---------------
      Gross profit                               1,860             2,036            4,512              6,823

Selling, General and administrative              1,559             1,750            4,484              6,189
expenses
International Business exit charge              14,917                --           14,917                 --
                                        -----------------   ---------------  -----------------  ---------------
      Operating income                         (14,616)              286          (14,889)               634

Interest expense (external)                       (201)               84             (466)               (69)
Interest expense (intercompany)                   (300)             (300)            (900)              (903)
                                        -----------------   ---------------  -----------------  ---------------
                                                  (501)             (216)          (1,366)              (972)
                                        -----------------   ---------------  -----------------  ---------------

Income before provision for income             (15,117)               70          (16,255)              (338)
taxes
Provision for income taxes                          --                --               --                 --
                                        -----------------   ---------------  -----------------  ---------------
      Net income                           $   (15,117)     $         70      $   (16,255)       $      (338)
                                        =================   ===============  =================  ===============


NOTE 6 - COMPREHENSIVE INCOME

     Comprehensive  income is defined as net income plus direct  adjustments  to
     shareholders' equity. The following details the components of comprehensive
     income for the periods presented:



                                                       Three Months Ended                Nine months Ended
                                                  ----------------------------     ---------------------------
                                                  December 31,    December 31,     December 31,   December 31,
                                                      2000            1999            2000           1999
                                                  ------------   -------------     ------------   ------------

                                                                                             
Net (loss) income........................         $  (29,741)    $  11,920         $  (21,620)      $  36,461

Other comprehensive (expense) income, net of tax:
    Foreign currency translation adjustment.....          --          (106)             2,113             (65)
    Unrealized loss on available for sale
    security............................                (469)           --             (2,512)             --
                                                  ------------   -------------     ------------   ------------
Comprehensive income....................          $  (30,210)    $  11,814         $  (22,019)      $  36,396
                                                  ============   =============     ============   ============



                                       12





NOTE 7 - EARNINGS PER SHARE

     In accordance  with SFAS No. 128,  Earnings Per Share,  the  calculation of
     basic net earnings  per common share and diluted  earnings per common share
     is presented below (share amounts in thousands, except per share data):



                                                   Three Months Ended              Nine months Ended
                                               ----------------------------   ----------------------------
                                               December 31,    December 31,   December 31,    December 31,
                                                   2000            1999          2000             1999
                                               -------------   ------------   ------------    ------------
                                                                                  
Net income...............................      $  (29,741)     $  11,920      $  (21,620)     $  36,461

 Earnings per share - Basic:
   (Loss) income before cumulative effect of
      accounting change..................      $    (0.42)     $    0.17      $    (0.30)     $    0.53
   Cumulative effect.....................              --             --             --           (0.02)
                                               -------------   ------------   ------------    ------------
   Net (loss) income.....................      $    (0.42)     $    0.17      $    (0.30)     $    0.51
                                               =============   ============   ============    ============
 Earnings per share - Dilutive:
   (Loss) income before cumulative effect of
      accounting change..................      $    (0.42)     $    0.17      $    (0.30)     $    0.53
   Cumulative effect.....................              --             --             --           (0.02)
                                               -------------   ------------   ------------    ------------
   Net (loss) income.....................      $    (0.42)     $    0.17      $    (0.30)     $    0.51
                                               =============   ============   ============    ============

Weighted average shares outstanding:
   Common shares.........................          71,077           71,075      71,077          71,006
   Assumed exercise of stock options.....             183              175         194             251
                                               -------------   ------------   ------------    ------------
   Diluted shares outstanding............          71,260           71,250      71,271          71,257
                                               =============   ============   ============    ============


NOTE 8 - SEGMENT INFORMATION

     SFAS No.  131,  Disclosure  About  Segments  of an  Enterprise  and Related
     Information,  requires segment reporting in interim periods and disclosures
     regarding products and services, geographic areas, and major customers.

     The  Company's  reportable  segments are  strategic  businesses  that offer
     different  products and  services to different  segments of the health care
     industry,  and are  based  upon  how  management  regularly  evaluates  the
     Company.  These  segments  are  managed  separately  because  of  different
     customers  and  products.  These  segments  include the  Physician  Sales &
     Service division (the "Physician  Supply  Business"),  Diagnostic  Imaging,
     Inc.  ("DI" or the "Imaging  Business"),  Gulf South Medical  Supply,  Inc.
     ("GSMS" or the  "Long-Term  Care  Business"),  and the Other  segment  that
     combines WorldMed International, Inc. ("WorldMed Int'l") with corporate and
     back office operations.

     The  Physician  Supply  Business  is a  distributor  of  medical  supplies,
     equipment, and  pharmaceuticals  to  office-based  physicians in the United
     States.  DI  is a  distributor  of  medical  diagnostic  imaging  supplies,
     chemicals,  equipment,  and service to the acute and alternate-care markets
     in the United States. GSMS is a distributor of medical supplies and related
     products to the long-term care market in the United States.  WorldMed Int'l
     along with  WorldMed,  Inc.  manages and  develops  PSS'  European  medical
     equipment and supply distribution market.

     The Company primarily  evaluates the operating  performance of its segments
     based on net sales and income from operations. The following table presents
     financial information about the Company's business segments:




                                       13




                                                              Three Months Ended              Nine Months Ended
                                                         -----------------------------   ----------------------------
                                                         December 31,     December 31,    December 31,   December 31,
                                                            2000             1999            2000           1999
                                                         ------------    -------------    ------------  -------------
                                                                                                 
NET SALES:
   Physician Supply Business                             $   168,584     $   178,012      $   516,375   $    531,245
   Imaging Business                                          179,855         183,901          559,036        518,704
   Long-Term Care Business                                    91,622          92,580          271,625        276,872
   Other (a)                                                   7,265           7,608           15,420         23,282
                                                         ------------    -------------    ------------  -------------
       Total net sales                                   $   447,326     $   462,101      $ 1,362,456   $  1,350,103
                                                         ============    =============    ============  =============
CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE EXPENSES:
   Physician Supply Business                             $     1,585     $       360      $     1,755   $      1,590
   Imaging Business                                              591             447            2,745          2,261
   Long-Term Care Business                                    19,869            (481)          20,494          3,507
   Other (a)                                                   6,480              28           11,363            969
                                                         ------------    -------------    ------------  -------------
       Total charges included in general and
               administrative expenses                   $    28,525     $       354      $    36,357   $      8,327
                                                         ============    =============    ============  =============

(LOSS) INCOME FROM OPERATIONS:
   Physician Supply Business                             $     5,579     $    11,597      $    24,205   $     34,814
   Imaging Business                                             (125)          7,789            5,368         21,193
   Long-Term Care Business                                   (19,867)          3,672          (16,282)         7,763
   Other (a)                                                 (20,076)           (125)         (25,053)           (5)
                                                         ------------    -------------    ------------  -------------
       Total(loss) income from operations                $   (34,489)    $    22,933      $   (11,762)  $     63,765
                                                         ============    =============    ============  =============


DEPRECIATION:
   Physician Supply Business                             $     2,771     $     1,065      $     4,898   $      3,046
   Imaging Business                                              902             839            2,583          2,390
   Long-Term Care Business                                       477             337            1,401          1,148
   Other (a)                                                     207              67              426            167
                                                         ------------    -------------    ------------  -------------
       Total depreciation                                $     4,357     $     2,308      $     9,308   $      6,751
                                                         ============    =============    ============  =============

AMORTIZATION OF INTANGIBLE AND OTHER ASSETS:
   Physician Supply Business                             $       440     $       417      $     1,299   $      1,480
   Imaging Business                                            2,061           1,538            6,081          4,235
   Long-Term Care Business                                       610             604            1,736          1,765
   Other (a)                                                     294             283              877            746
                                                         ------------    -------------    ------------  -------------
       Total amortization of intangible and other assets $     3,405     $     2,842      $     9,993   $      8,226
                                                         ============    =============    ============  =============

PROVISION FOR DOUBTFUL ACCOUNTS:
   Physician Supply Business                             $       389     $       434      $       592   $        700
   Imaging Business                                               47             597              187            840
   Long-Term Care Business                                    20,591             500           22,385          1,357
   Other                                                          --              (8)              --             --
                                                         ------------    -------------    ------------  -------------
       Total provision for doubtful accounts             $    21,027     $     1,523      $    23,164   $      2,897
                                                         ============    =============    ============  =============

CAPITAL EXPENDITURES:
   Physician Supply Business                             $     4,838     $     2,914      $    11,284   $      8,882
   Imaging Business                                            1,188           1,267            3,729          4,947
   Long-Term Care Business                                        87           1,226              477          3,078
   Other (a)                                                     575             453            1,004            986
                                                         ------------    -------------    ------------  -------------
       Total capital expenditures                        $     6,688     $     5,860      $    16,494   $      7,893
                                                         ============    =============    ============  =============

                                                                      December 31, 2000   March 31, 2000
                                                                      -----------------   --------------
                ASSETS:
                Physician Supply Business                               $   246,975        $   243,020
                Imaging Business                                            335,917            346,073
                Long-Term Care Business                                     173,782            182,024
                Other (a)                                                    60,556            102,300
                                                                      -----------------   --------------
                        Total assets                                    $   817,230        $   873,417
                                                                      =================   ==============

(a) Other includes the corporat office and the International subsidiaries.




                                       14


NOTE 9 - COMMITMENTS AND CONTINGENCIES

     The Company has employment agreements with certain executive officers which
     provide  that in the  event  of their  termination  or  resignation,  under
     certain conditions, the Company may be required to continue salary payments
     and provide  insurance  for a period  ranging  from 12 to 36 months for the
     Chief Executive Officer and from 3 to 12 months for other executives and to
     repurchase  a portion  or all of the  shares of  common  stock  held by the
     executives  upon  their  demand  at the  fair  market  value at the time of
     repurchase.  The period of salary and insurance  continuation and the level
     of stock  repurchases  are based on the  conditions of the  termination  or
     resignation.  During the three months ended  December 31, 2000,  management
     approved  and  adopted  a formal  plan to  restructure  certain  leadership
     positions  within the  Company.  This plan  includes  costs  related to the
     severance of certain members of senior  management  including the Company's
     former  Chairman  and Chief  Executive  Officer.  Accordingly,  the Company
     recorded  restructuring costs and expenses of $5,059 at the commitment date
     of the restructuring plan adopted by management

     During  fiscal 2000,  the Board of  Directors  approved and adopted the PSS
     World Medical, Inc. Officer Retention Bonus Plan and the PSS World Medical,
     Inc.  Corporate  Office  Employee  Retention  Bonus Plan.  Refer to Note 3,
     Charges  included  in  General  and  Administrative  Expenses  for  further
     discussion.

     PSS and  certain  of its  current  officers  and  directors  were  named as
     defendants in a purported  securities class action lawsuit originally filed
     on or about May 28, 1998. The  allegations  are based upon a decline in the
     PSS stock price  following  announcements  by PSS in May 1998 regarding the
     merger with GSMS that resulted in earnings  below  analyst's  expectations.
     The defendants'  motion to dismiss the complaint was granted by order dated
     February 9, 2000.  Plaintiffs filed an amended complaint on March 15, 2000.
     Defendants'  motion to dismiss,  filed May 1, 2000, is still  pending.  The
     Company  believes  that the  allegations  contained in the  complaints  are
     without merit and intends to defend vigorously against the claims. However,
     the lawsuit is in the earliest stages,  and there can be no assurances that
     this  litigation will ultimately be resolved on terms that are favorable to
     the Company.

     Although the Company does not  manufacture  products,  the  distribution of
     medical supplies and equipment entails inherent risks of product liability.
     The Company has not experienced any significant  product  liability  claims
     and  maintains  product  liability  insurance  coverage.  In addition,  the
     Company is party to various legal and administrative proceedings and claims
     arising in the normal course of business.  While any litigation contains an
     element  of  uncertainty,  management  believes  that  the  outcome  of any
     proceedings or claims which are pending or known to be threatened  will not
     have a material  adverse  effect on the  Company's  consolidated  financial
     position, liquidity, or results of operations.

     On  December  31,  1999,  DI  entered  into a  three  year  distributorship
     agreement  with an imaging supply vendor.  The agreement  stipulates  that,
     among other things,  in the event of  termination of the agreement due to a
     change in control of DI, the  Company  will pay  liquidated  damages to the
     vendor in the amount of $250,000 times the number of months remaining under
     the agreement.

     The Company's trade receivables are subject to pre-petition bankruptcy risk
     relating to certain GSMS customers that resulted from  receivable  balances
     outstanding  prior to  notification  by these  customers of their intent to
     seek Chapter 11 bankruptcy protection.  In addition, the Company is subject
     to credit risk  through the  continued  servicing  of these  customers on a
     post-petition basis with payments remitted under negotiated terms. As these
     customers are in the process of reorganization,  the Company is not able to
     estimate the final collectability of the accounts. As of December 31, 2000,
     the balances subject to pre-petition  bankruptcy risk totaled approximately
     $9.9 million and the total outstanding  balances related to these customers
     totaled  approximately  $18.0  million.   Based  on  information  currently
     available,  management  believes  the Company has  recorded an  appropriate
     reserve for these outstanding  receivables.  However,  should circumstances
     change  that  would  cause  these  balances  to become  uncollectible,  the
     resulting bad debt charge would be material to the financial statements.




                                       15


NOTE 10 - INDEBTEDNESS

     On December 28, 2000, the Company amended and restated its credit agreement
     (the "Credit  Agreement").  Pursuant to the terms of the Credit  Agreement,
     the Company can make  revolving  credit  borrowings  in an amount up to the
     lesser of (a) the  Revolving  Committed  Amount,  which  initially  is $120
     million,  reducing to $110 million on March 31,  2002,  and $100 million on
     March 31, 2003, or (b) a Borrowing Base based on eligible  receivables  and
     inventory.  Borrowings  under the Credit  Agreement bear  interest,  at the
     Company's  option, at either the "Base Rate" plus a margin of between 0.35%
     and 2.75%,  based on the Company's leverage ratio, or the "Eurodollar Rate"
     plus a margin of between 1.375% and 3.75%,  based on the Company's leverage
     ratio.  As of  December  31,  2000,  there was $87  million  of  borrowings
     outstanding  under the Credit  Agreement,  with a weighted average interest
     rate of 8.22% per  annum.  Borrowings  under the Credit  Agreement  must be
     repaid on or prior to February  11,  2004.  In  addition,  under the Credit
     Agreement  the  leverage and fixed  charge  covenants  were amended for the
     quarter ended  December 31, 2000, and will adjust over time as specified in
     the Credit Agreement.




                                       16



ITEM 2.                 PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

GENERAL

     PSS World Medical,  Inc. (the  "Company" or "PSS") is a specialty  marketer
     and distributor of medical products to physicians,  alternate-site  imaging
     centers,  long-term  care  providers,  home care  providers,  and hospitals
     through 101 service centers to customers in all 50 states and four European
     countries.  Since its inception in 1983, the Company has become a leader in
     three of the market  segments it serves through a focused,  market-specific
     approach  to  customer  service,  a  consultative  sales  force,  strategic
     acquisitions,  strong arrangements with product  manufacturers,  innovative
     systems, and a unique culture of performance.

     The Company,  through its Physician Sales & Service division,  is a leading
     distributor  of  medical  supplies,   equipment  and   pharmaceuticals   to
     office-based  physicians in the United States based on revenues,  number of
     physician-office  customers,  number and quality of sales  representatives,
     number of service centers, and exclusively distributed products.  Physician
     Sales & Service currently operates 50 medical supply  distribution  service
     centers with  approximately 735 sales  representatives  ("Physician  Supply
     Business")  serving over 100,000  physician  offices in all 50 states.  The
     Physician  Supply  Business'  primary  market are  office-based  physicians
     throughout the United States.

     The Company,  through its wholly-owned  subsidiary Diagnostic Imaging, Inc.
     ("DI"), is a leading  distributor of medical  diagnostic  imaging supplies,
     chemicals,  equipment,  and  service to the acute  care and  alternate-care
     markets  in  the  United  States  based  on  revenues,  number  of  service
     specialists,   number  of  distribution   centers,   and  number  of  sales
     representatives.  DI  currently  operates 34 imaging  distribution  service
     centers  with   approximately   850  service   specialists  and  223  sales
     representatives  ("Imaging  Business") serving customer sites in 42 states.
     The Imaging  Business'  primary markets are acute-care  hospitals,  imaging
     centers, and private practice physicians, veterinarians and chiropractors.

     Through  its  wholly-owned  subsidiary  Gulf  South  Medical  Supply,  Inc.
     ("GSMS"), the Company is a leading national distributor of medical supplies
     and related  products to the  long-term  care industry in the United States
     based on revenues,  number of sales representatives,  and number of service
     centers.  GSMS  currently  operates 14  distribution  service  centers with
     approximately  119  sales  representatives   ("Long-Term  Care  Business"),
     serving  long-term  care  accounts  in all 50 states.  The  Long-Term  Care
     Business'  primary  market is comprised  of a large  number of  independent
     operators,  small to  mid-sized  local and  regional  chains,  and  several
     national chains.

     In addition to its  operations in the United States,  the Company,  through
     its wholly-owned  subsidiary  WorldMed  International,  Inc.  ("WorldMed"),
     operates two European service centers  distributing medical products to the
     physician  office and hospital  markets in Belgium,  France,  Germany,  and
     Luxembourg.


INDUSTRY

     According  to industry  estimates,  the United  States  medical  supply and
     equipment  segment of the health  care  industry  represents  a $34 billion
     market comprised of the distribution of medical products to hospitals, home
     health care agencies,  imaging centers,  physician offices, dental offices,
     and  long-term  care  facilities.   The  Company's  primary  focus  is  the
     distribution  to  physician  offices,  providers of imaging  services,  and
     long-term care facilities that comprise $14 billion,  or approximately 40%,
     of the overall market.

     Revenues of the medical  products  distribution  industry are  estimated to
     increase as a result of a growing and aging  population,  increased  health
     care  awareness,  proliferation  of medical  technology  and  testing,  and
     expanding third-party insurance coverage. In addition, the physician market
     is benefiting  from the shift of  procedures  and  diagnostic  testing from
     hospitals to alternate sites,  particularly  physician  offices,  despite a
     migration of significantly  lower hospital medical product pricing into the
     physician office market.


                                       17


     The health care  industry is subject to  extensive  government  regulation,
     licensure,  and operating procedures.  National health care reform has been
     the  subject  of  a  number  of   legislative   initiatives   by  Congress.
     Additionally,  government and private insurance programs fund the cost of a
     significant  portion of medical care in the United States. In recent years,
     government-imposed  limits on  reimbursement  to hospitals,  long-term care
     facilities,  and other health care providers have affected spending budgets
     in certain markets within the medical products industry. Recently, Congress
     has passed  radical  changes to  reimbursements  for nursing homes and home
     care  providers.  The industry  has  struggled  with these  changes and the
     ability  of  providers,  distributors,  and  manufacturers  to adopt to the
     changes is not yet determined. The Company estimates that approximately 19%
     of the beds of its clients in the long-term care industry are in homes that
     are managed by companies that have filed for bankruptcy protection.

     Over the past few years, the health care industry has undergone significant
     consolidation.  Physician provider groups,  long-term care facilities,  and
     other  alternate-site   providers,   along  with  hospitals,   continue  to
     consolidate,  creating new and larger customers.  However,  the majority of
     the market serviced by the Company remains small customers,  with no single
     customer exceeding 10% of the consolidated Company's revenues. However, the
     Long-Term Care Business  depends on a limited number of large customers for
     a significant  portion of its net sales, and approximately 36% of Long-Term
     Care  Business  revenues  for the three  months  ended  December  31,  2000
     represented  sales to its top  five  customers.  Three  of  these  top five
     customers are currently in Chapter 11 bankruptcy reorganization,  and sales
     to these customers  represent  approximately 23% of Long-Term Care Business
     revenues  for the three  months  ended  December  31,  2000.  Growth in the
     Long-Term  Care  Business,  as well as  consolidation  of the  health  care
     industry, may increase the Company's dependence on large customers.





                                       18






RESULTS OF OPERATIONS


THREE MONTHS ENDED DECEMBER 31, 2000 VERSUS THREE MONTHS ENDED DECEMBER 31, 1999

     Net Sales.  Net sales for the three months ended  December 31, 2000 totaled
     $447.3  million,  a decrease of $14.8 million,  or 3.2%,  from net sales of
     $462.1  million for the three months ended December 31, 1999. The net sales
     decrease over the prior year quarter was primarily  attributable  to i) the
     continued impact of certain  manufacturer  product recalls in the Physician
     Supply  division that started in the fourth quarter of fiscal 2000, ii) the
     absence of Year 2000 driven  incremental sales experienced during the prior
     year  comparable  period,  and  iii) the  continued  tightening  of  credit
     policies in the  Long-Term  Care  division.  These  factors were  partially
     offset by approximately  $7.0 million of net sales from imaging  businesses
     acquired during and subsequent to the December 31, 1999 quarter.

     Gross  Profit.  Gross profit for the three  months ended  December 31, 2000
     totaled $103.7  million,  a decrease of $11.1 million,  or 9.7%, from gross
     profit of $114.8  million for the three  months  ended  December  31, 1999.
     Gross profit as a percentage of net sales was 23.2% and 24.8% for the three
     months  ended  December 31, 2000 and 1999,  respectively.  The gross profit
     decrease over the prior year quarter was primarily  attributable  to i) the
     decrease in sales volume  described  above,  ii) the increased mix of lower
     margin products that replaced  higher margin  products  impacted by product
     recalls and vendor supply interruptions in the Physician Supply and Imaging
     divisions,  iii)  increased  fixed  service  costs  resulting  from Imaging
     division businesses acquired during and subsequent to the December 31, 1999
     quarter,  and iv) continued margin pressures in the Long-Term Care Business
     as a result  of its  large  chain  customers  renegotiating  prices  due to
     changes in the way such customers are reimbursed by the government.

     General and Administrative  Expenses.  General and administrative  expenses
     for the three months ended  December 31, 2000  totaled  $94.7  million,  an
     increase  of $32.9  million,  or 53.2%,  from  general  and  administrative
     expenses of $61.8  million for the three  months  ended  December 31, 1999.
     General and  administrative  expense as a percentage of net sales increased
     to 21.2% from 13.4% for the comparable three-month period. The variation in
     general and administrative expenses primarily resulted from charges related
     to merger activity, restructuring activity, and other special items.

     The following table  summarizes  charges included as a component of general
     and administrative expenses in the accompanying  consolidated statements of
     operations (in thousands):

                                                 Three Months Ended
                                            -----------------------------
                                            December 31,     December 31,
                                                2000             1999
                                            -------------   -------------

Merger costs and expenses                    $    1,527     $        (14)
Restructuring costs and expenses                  5,333            1,589
Acceleration of depreciation                      1,504               --
Long-Term Care Business bad debt charge          19,991               --
Other                                               170           (1,221)
                                            -------------   -------------
     Total                                    $  28,525      $       354
                                            =============   =============
     Merger Costs and Expenses

     Refer to Note 3, Charges Included in General and  Administrative  Expenses,
     for the Company's policy related to merger costs and expenses.


                                       19


     Effective February 1, 2000, the Board of Directors approved and adopted the
     PSS World  Medical,  Inc.  Officer  Retention  Bonus Plan and the PSS World
     Medical,  Inc. Corporate Office Employee Retention Bonus Plan (collectively
     the "Retention  Plans").  As part of the Company's  strategic  alternatives
     process,  management adopted these plans to retain certain officers and key
     employees during the strategic alternatives transition period. Accordingly,
     during the three months  ended  December  31,  2000,  the Company  expensed
     $1,271 related to the Retention Plans.

     In  addition,  the Company has  recorded  merger  costs and  expenses  that
     primarily related to branch shutdown and lease  termination  costs. For the
     three months ended  December 31, 2000 and 1999,  the Company  recorded $264
     and $399, respectively,  of merger charges expensed as incurred. At the end
     of each  quarter,  management  reevaluates  its plans and adjusts  previous
     estimates.  For the three  months  ended  December  31, 2000 and 1999,  the
     Company  reversed $8 and $413,  respectively,  of merger costs and expenses
     previously established under prior plans.

     Restructuring Costs and Expenses

     The Company has recorded restructuring costs and expenses primarily related
     to other  exit  costs as  incurred,  which  include  costs to pack and move
     inventory,  costs to set up new facilities,  employee relocation costs, and
     other related  facility  closure costs. For the three months ended December
     31, 2000 and 1999, the Company recorded $543 and $2,590,  respectively,  of
     restructuring  costs as incurred.  At the end of each  quarter,  management
     reevaluates its plans and adjusts previous  estimates.  For the nine months
     ended  December 31, 2000 and 1999,  the Company  reversed  $269 and $1,215,
     respectively,  of restructuring  costs previously  established  under prior
     plans due to  overaccruals  for  lease  termination,  involuntary  employee
     termination and branch shutdown costs.

     During the three months ended  December 31, 2000,  management  approved and
     adopted a formal plan to restructure  certain  leadership  positions within
     the Company  ("Plan E"). This plan includes  costs related to the severance
     of certain  members of senior  management  including the  Company's  former
     Chairman and Chief Executive  Officer.  Accordingly,  the Company  recorded
     restructuring  costs and expenses of $5,059 at the  commitment  date of the
     restructuring plan adopted by management.

     Acceleration of Depreciation

     During the quarter ended December 31, 2000, the Company  identified certain
     assets  for  replacement  due to the  implementation  of  its  ERP  system.
     Pursuant to SFAS No.  121,  Accounting  for the  Impairment  of  Long-Lived
     Assets to Be Disposed Of, the Company  evaluated the  recoverability of the
     assets.  Based on the Company's  analysis,  the impairment did not exist on
     the  division  level;  therefore,   management  reviewed  the  depreciation
     estimates in accordance with Accounting Principles Board No. 20, Accounting
     Changes, and recorded $1,504 of accelerated depreciation.

     Long-Term Care Business Bad Debt Charge

     During  the  quarter  ended  December  31,  2000,   the  Company   recorded
     approximately  $20  million in bad debt  expense to increase  the  accounts
     receivable  reserves  at its Gulf  South  Medical  Supply  subsidiary.  The
     increase to the  reserve  balance was  primarily  attributed  to changes in
     assumptions   concerning   customers   currently  in  bankruptcy  based  on
     information  acquired  during  the  quarter,  including  the fact  that the
     Company did not receive critical vendor  designation for certain  customers
     as it had received for other  bankrupt  customers in the past. In addition,
     the increase was also  attributed to i) changes in reserve  assumptions for
     non-performing  customers  based on the  change  in  assumptions  discussed
     above, ii) changes in management's credit policies and procedures, and iii)
     changes  in  credit  and  collection   department   management.   Based  on
     information  currently  available,  management  believes  the  Company  has
     recorded appropriate reserves for uncollectible receivables.




                                       20


     Other

     During the three months ended December 31, 2000, the Company  incurred $170
     in legal and  professional  fees and other costs  pursuant to the Company's
     strategic  alternative process.  During the three months ended December 31,
     1999, the Company performed an analysis and reversed $1,221 of a previously
     recorded operating tax charge reserve.

     Selling Expenses.  Selling expenses for the three months ended December 31,
     2000 totaled  $28.5  million,  a decrease of $1.6  million,  or 5.3%,  from
     selling  expenses of $30.1 million for the three months ended  December 31,
     1999.  Selling expense as a percentage of net sales was approximately  6.4%
     and  6.5%  for  the  three  months  ended   December  31,  2000  and  1999,
     respectively.  The Company utilizes a variable  commission plan, which pays
     commissions based on gross profit as a percentage of net sales.

     Operating  Income  (Loss).  The Company  incurred an operating loss for the
     three  months  ended  December  31,  2000 of $(34.5)  million  compared  to
     operating  income of $22.9 million for the three months ended  December 31,
     1999, primarily due to the impact of the factors described above.

     Interest Expense.  Interest expense for the three months ended December 31,
     2000 totaled $4.7  million,  an increase of $0.6  million,  or 14.6%,  from
     interest  expense of $4.1 million for the three  months ended  December 31,
     1999. The increase in interest expense is primarily  attributable to higher
     debt balances  under the  revolving  Credit  Agreement  over the prior year
     period primarily due to acquisitions completed during fiscal 2000.

     Interest and  Investment  Income.  Interest and  investment  income for the
     three months ended  December 31, 2000 totaled $0.5 million,  an increase of
     $0.1 million,  or 25%, from interest and investment  income of $0.4 million
     for the three months ended December 31, 1999.

     Other  Income.  Other income for the three  months ended  December 31, 2000
     totaled $0.6  million,  a decrease of $1.0  million,  or 62.5%,  from other
     income of $1.6 million for the three months ended December 31, 1999.  Other
     income  primarily  consists  of finance  charges on customer  accounts  and
     financing performance incentives. The decrease in other income is primarily
     due to asset disposal  gains  recognized in the prior year quarter that did
     not recur in the current quarter.

     Provision for Income Taxes. Benefit for income taxes was $(8.3) million for
     the three  months ended  December 31, 2000, a change of $17.2  million from
     the  provision  for income taxes of $8.9 million for the three months ended
     December 31, 1999. The effective  income tax rate was  approximately  21.8%
     and  42.8%  for  the  three  months  ended  December  31,  2000  and  1999,
     respectively.  Generally,  the  effective  tax  rate  is  higher  than  the
     Company's statutory rate. However,  for the three months ended December 31,
     2000,  the  Company  was  not  able  to  record  a tax  benefit  due to the
     non-deductible  nature of the  International  Business  exit  charge.  This
     negatively impacted the effective rate during this period.

     Net Income  (Loss).  The Company  incurred a net loss for the three  months
     ended December 31, 2000 of $(29.7) million  compared to net income of $11.9
     million for the three months ended December 31, 1999,  primarily due to the
     factors described above.


NINE MONTHS ENDED DECEMBER 31, 2000 VERSUS NINE MONTHS ENDED DECEMBER 31, 1999

     Net Sales.  Net sales for the nine months  ended  December 31, 2000 totaled
     $1,362.5 million,  an increase of $12.4 million, or 0.9%, from net sales of
     $1,350.1 million for the nine months ended December 31, 1999. The net sales
     increase  over the  prior  year  nine-month  period  was  primarily  due to
     approximately  $59.0 million of net sales from imaging businesses  acquired
     during and subsequent to the nine months ended December 31, 1999.  This was
     partially offset by i) the continued impact of certain manufacturer product
     recalls in the Physician Supply division that started in the fourth quarter
     of fiscal 2000, ii) the continued impact of vendor supply  interruptions in
     the imaging  division  that  started in the fourth  quarter of fiscal 2000,
     iii) the absence of Year 2000 driven  incremental sales experienced  during
     the prior year  comparable  period,  and iv) the  continued  tightening  of
     credit policies in the Long-Term Care division.


                                       21


     Gross  Profit.  Gross  profit for the nine months  ended  December 31, 2000
     totaled $321.2  million,  a decrease of $14.7 million,  or 4.4%, from gross
     profit of $335.9 million for the nine months ended December 31, 1999. Gross
     profit as a percentage of net sales was 23.6% and 24.9% for the nine months
     ended December 31, 2000 and 1999,  respectively.  The gross profit decrease
     over the prior year nine-month period was primarily  attributable to i) the
     increased mix of lower margin products that replaced higher margin products
     impacted  by  product  recalls  and  vendor  supply  interruptions  in  the
     Physician Supply and Imaging  divisions,  ii) increased fixed service costs
     resulting from Imaging division  businesses  acquired during and subsequent
     to the December  31, 1999  nine-month  period,  and iii)  continued  margin
     pressures  in the  Long-Term  Care  Business as a result of its large chain
     customers renegotiating prices due to changes in the way such customers are
     reimbursed by the government.  These decreases were offset by the increased
     sales volume described above.

     General and Administrative  Expenses.  General and administrative  expenses
     for the nine months  ended  December 31, 2000 totaled  $231.1  million,  an
     increase  of $44.6  million,  or 23.9%,  from  general  and  administrative
     expenses of $186.5  million for the nine months  ended  December  31, 1999.
     General and administrative  expenses as a percentage of net sales increased
     to 17.0% from 13.8% for the comparable  nine-month period. The variation in
     general and administrative expenses primarily resulted from charges related
     to merger activity, restructuring activity, and other special items.

     The following table  summarizes  charges included as a component of general
     and administrative expenses in the accompanying  consolidated statements of
     operations (in thousands):


                                                  Nine months Ended
                                            -----------------------------
                                            December 31,     December 31,
                                                2000             1999
                                            ------------    -------------
Merger costs and expenses                    $    4,686      $     (260)
Restructuring costs and expenses                  7,586           9,808
Acceleration of depreciation                      1,504              --
Long-Term Care Business bad debt charge          19,991              --
Other                                             2,590          (1,221)
                                            ------------    -------------
     Total                                   $   36,357      $    8,327
                                            ============    =============

     Merger Costs and Expenses

     Refer to Note 3, Charges Included in General and  Administrative  Expenses,
     for the Company's policy related to merger costs and expenses.

     Effective February 1, 2000, the Board of Directors approved and adopted the
     Retention Plans. As part of the Company's strategic  alternatives  process,
     management adopted these plans to retain certain officers and key employees
     during the strategic alternatives  transition period.  Accordingly,  during
     the nine months  ended  December  31,  2000,  the Company  expensed  $3,813
     related to the Retention Plans.

     In  addition,  the Company has  recorded  merger  costs and  expenses  that
     primarily related to branch shutdown and lease  termination  costs. For the
     nine months ended December 31, 2000 and 1999, the Company recorded $881 and
     $1,175, respectively of merger charges and expenses as incurred. At the end
     of each  quarter,  management  reevaluates  its plans and adjusts  previous
     estimates.  For the nine  months  ended  December  31,  2000 and 1999,  the
     Company  reversed  $8 and $1,435 of merger  costs and  expenses  previously
     established under prior plans.




                                       22


     Restructuring Costs and Expenses

     The Company has recorded restructuring costs and expenses primarily related
     to  other  exit  costs as  incurred  which  include  costs to pack and move
     inventory,  costs to set up new facilities,  employee relocation costs, and
     other related  facility  closure costs.  For the nine months ended December
     31, 2000 and 1999, the Company recorded $2,796 and $6,056, respectively, of
     restructuring  costs as incurred.  At the end of each  quarter,  management
     reevaluates its plans and adjusts previous  estimates.  For the nine months
     ended  December 31, 2000 and 1999,  the Company  reversed  $269 and $1,215,
     respectively,  of restructuring  costs previously  established  under prior
     plans due to  overaccruals  for  lease  termination,  involuntary  employee
     termination, and branch shutdown costs.

     During the three months ended  December 31, 2000,  management  approved and
     adopted  Plan E to  restructure  certain  leadership  positions  within the
     Company.  This plan  includes  costs  related to the  severance  of certain
     members of senior  management  including the Company's  former Chairman and
     Chief Executive Officer.  Accordingly,  the Company recorded  restructuring
     costs and expenses of $5,059 at the  commitment  date of the  restructuring
     plan adopted by management.

     During the three months ended September 30, 1999,  management  approved and
     adopted a formal plan to restructure  the company ("Plan C").  Accordingly,
     the  Company  recorded  restructuring  costs and  expenses of $4,967 at the
     commitment date of the restructuring plan adopted by management.

     Acceleration of Depreciation

     During the quarter ended December 31, 2000, the Company  identified certain
     assets  for  replacement  due to the  implementation  of  its  ERP  system.
     Pursuant to SFAS No.  121,  Accounting  for the  Impairment  of  Long-Lived
     Assets to Be Disposed Of, the Company  evaluated the  recoverability of the
     assets.  Based on the Company's  analysis,  the impairment did not exist on
     the  division  level;  therefore,   management  reviewed  the  depreciation
     estimates in accordance with Accounting Principles Board No. 20, Accounting
     Changes, and recorded $1,504 of accelerated depreciation.

     Long-Term Care Business Bad Debt Charge

     During  the  quarter  ended  December  31,  2000,   the  Company   recorded
     approximately  $20  million in bad debt  expense to increase  the  accounts
     receivable  reserves  at its Gulf  South  Medical  Supply  subsidiary.  The
     increase to the  reserve  balance was  primarily  attributed  to changes in
     assumptions   concerning   customers   currently  in  bankruptcy  based  on
     information  acquired  during  the  quarter,  including  the fact  that the
     Company did not receive critical vendor  designation for certain  customers
     as it had received for other  bankrupt  customers in the past. In addition,
     the increase was also  attributed to i) changes in reserve  assumptions for
     non-performing  customers  based on the  change  in  assumptions  discussed
     above, ii) changes in management's credit policies and procedures, and iii)
     changes  in  credit  and  collection   department   management.   Based  on
     information  currently  available,  management  believes  the  Company  has
     recorded appropriate reserves for uncollectible receivables.

     Other

     During the nine months ended December 31, 2000, the Company incurred $2,590
     primarily  relating to legal and professional fees and other costs pursuant
     to the  Company's  strategic  alternative  process.  During the nine months
     ended  December  31, 1999,  the Company  performed an analysis and reversed
     $1,221 of a previously recorded operating tax charge reserve.

     Selling  Expenses.  Selling expenses for the nine months ended December 31,
     2000 totaled  $86.9  million,  an increase of $1.3 million,  or 1.5%,  from
     selling  expenses of $85.6 million from the nine months ended  December 31,
     1999.  Selling expense as a percentage of net sales was approximately  6.4%
     and  6.3%  for  the  nine  months   ended   December  31,  2000  and  1999,
     respectively.  The Company utilizes a variable  commission plan, which pays
     commissions based on gross profit as a percentage of net sales.


                                       23


     Operating  Income  (Loss).  The Company  incurred an operating loss for the
     nine  months  ended  December  31,  2000 of  $(11.8)  million  compared  to
     operating  income of $63.8  million for the nine months ended  December 31,
     1999 primarily due to the impact of the factors described above.

     Interest  Expense.  Interest expense for the nine months ended December 31,
     2000 totaled $14.4  million,  an increase of $3.9 million,  or 37.1%,  from
     interest  expense of $10.5  million for the nine months ended  December 31,
     1999. The increase in interest expense is primarily  attributable to higher
     debt balances  under the  revolving  Credit  Agreement  over the prior year
     period primarily due to acquisitions completed during fiscal 2000.

     Interest and Investment Income. Interest and investment income for the nine
     months ended  December 31, 2000 totaled $1.8  million,  an increase of $0.5
     million,  or 38.5%, from interest and investment income of $1.3 million for
     the nine months ended December 31, 1999.

     Other  Income.  Other  income for the nine months  ended  December 31, 2000
     totaled $2.1  million,  a decrease of $7.8  million,  or 78.8%,  from other
     income of $9.9 million for the nine months ended  December 31, 1999.  Other
     income  primarily  consists  of finance  charges on customer  accounts  and
     financing performance  incentives.  During the quarter ending September 30,
     1999,  the Company  received  $6.5 million  related to a favorable  medical
     x-ray film antitrust settlement claim.

     Provision for Income Taxes. Benefit for income taxes was $(0.6) million for
     the nine months ended December 31, 2000, a change of $27.2 million from the
     provision  for income  taxes of $26.6  million  for the nine  months  ended
     December 31, 1999. The effective  income tax rate was  approximately  28.6%
     and  41.1%  for  the  nine  months  ended   December  31,  2000  and  1999,
     respectively.  Generally,  the  effective  tax  rate  is  higher  than  the
     Company's statutory rate;  however,  for the nine months ended December 31,
     2000,  the  Company  was  not  able  to  record  a tax  benefit  due to the
     non-deductible  nature of the  International  Business  exit  charge.  This
     negatively impacted the effective rate during this period.

     Net Income  (Loss).  The  Company  incurred a net loss for the nine  months
     ended December 31, 2000 of $(21.6) million  compared to net income of $37.9
     million for the nine months ended  December 31, 1999,  primarily due to the
     factors described above.


LIQUIDITY AND CAPITAL RESOURCES

     Net cash provided by (used in) operating  activities  was $34.9 million and
     $(7.8)  million  for the nine  months  ended  December  31,  2000 and 1999,
     respectively.  For the  nine  months  ended  December  31,  2000,  net cash
     provided by operating  activities  primarily resulted from operating income
     adjusted to exclude non-cash charges of $14.9 million for the International
     Business exit charge and $19.9 million for the Long-Term  Care Business bad
     debt  charge.  During the nine months ended  December 31, 2000,  changes in
     individual  operating  assets  approximately  offset  changes in individual
     operating  liabilities.  Therefore,  these  changes  did not  significantly
     affect cash flows  provided by  operating  activities.  For the nine months
     ended  December  31,  1999,  the effect of  positive  operating  income was
     primarily  offset by an increase in inventory  carried by PSS, DI, and GSMS
     due to year 2000  build-up  and an increase in accounts  receivable  due to
     disruptions  caused  by the  transition  of  Gulf  South  Medical  Supply's
     administrative offices and function to Jacksonville, FL.

     Net cash used in investing  activities  was $17.9 million and $77.6 million
     for the nine months  ended  December 31, 2000 and 1999,  respectively.  The
     decrease in cash outflows from investing  activities primarily results from
     a reduction of purchase  business  combinations  over the prior  comparable
     period and a reduction in investments made in marketable securities.

     Net cash (used in) provided by financing activities was ($40.4) million and
     $75.8  million  for the nine  months  ended  December  31,  2000 and  1999,
     respectively. During the current fiscal year, the increase in cash outflows
     from  financing  activities  primarily  results from a approximate  net $39
     million  repayment on the revolving credit facility and other debt.  During
     the prior fiscal year, cash provided by financing  activities was primarily
     used to fund purchase business acquisitions.

     The Company had working  capital of $395.3 million and $414.1 million as of
     December 31, 2000 and March 31, 2000,  respectively.  Accounts  receivable,
     net of  allowances,  were $284.2 million and $284.4 million at December 31,
     2000 and March 31,  2000.  The  average  number of days  sales in  accounts
     receivable  outstanding was  approximately  53.0 and 55.8 days for the nine
     months ended  December 31, 2000  (annualized)  and the year ended March 31,
     2000,  respectively.  For the nine months  ended  December  31,  2000,  the
     Company's  Physician  Supply,  Imaging,  and Long-Term Care  Businesses had
     annualized days sales in accounts  receivable of approximately  50.6, 45.6,
     and 70.3 days, respectively.


                                       24


     Inventories  were $185.3 million and $178.0 million as of December 31, 2000
     and March 31, 2000,  respectively.  The Company had  inventory  turnover of
     7.6x and 8.0x for the nine months ended December 31, 2000  (annualized) and
     the year ended March 31,  2000,  respectively.  For the nine  months  ended
     December 31, 2000, the Company's Physician Supply,  Imaging,  and Long-Term
     Care Businesses had annualized  inventory turnover of 6.5x, 8.6x, and 8.5x,
     respectively.





                                       25


     The following  table presents EBITDA and other financial data for the three
     and nine months ended December 31, 2000 and 1999 (in thousands):





                                                               Three Months Ended             Nine months Ended
                                                           ----------------------------   ------------------------------
                                                           December 31,   December 31,      December 31,    December 31,
                                                               2000          1999              2000            1999
                                                           ------------  --------------   --------------   -------------
                                                                                                     
Other Financial Data:
   (Loss) income before provision for income taxes and
      cumulative effect of accounting change                 $ (38,048)    $  20,801      $  (22,256)      $  64,541
   Plus:  Interest Expense                                       4,673         4,074          14,396          10,450
                                                           ------------  --------------   --------------   -------------

   EBIT (a)                                                    (33,375)       24,875          (7,860)         74,991
   Plus:  Depreciation and amortization                          7,558         4,967          18,693          14,427
                                                           ------------  --------------   --------------   -------------
   EBITDA (b)                                                  (25,817)       29,842          10,833          89,418
   Unusual Charges Included in Continuing Operations            27,021           354          34,853           8,327
   International Business Exit Charge                           14,917            --          14,917              --
   Cash Paid For Unusual Charges Included in Continuing         (2,565)       (5,192)         (9,841)        (13,205)
      Operations
                                                           ------------  --------------   --------------   -------------
   Adjusted EBITDA (c)                                       $  13,556     $  25,004       $  50,762       $  84,540

   EBITDA Coverage (d)                                             N/A          7.3x           0.8x            8.6x
   EBITDA Margin (e)                                               N/A          6.5%           0.8%            6.6%
   Adjusted EBITDA Coverage (f)                                   2.9x          6.1x           3.5x            8.1x
   Adjusted EBITDA Margin (g)                                     3.0%          1.9%           3.7%            6.3%

   Cash provided by (used in) operating activities                                            $ 34.9       $    (7.8)
   Cash used in investing activities                                                           (17.9)          (77.6)
   Cash (used in) provided by financing activities                                             (40.4)           75.8



(a)      EBIT represents income before income taxes plus interest expense.

(b)      EBITDA represents EBIT plus depreciation and amortization. EBITDA is
         not a measure of performance or financial condition under generally
         accepted accounting principles ("GAAP").  EBITDA is not intended to
         represent cash flow from operations and should not be considered as an
         alternative measure to income from operations or net income computed in
         accordance with GAAP, as an indicator of the Company's operating
         performance, as an alternative to cash flow from operating activities,
         or as a measure of liquidity.  In addition, EBITDA does not provide
         information regarding cash flows from investing and financing
         activities which are integral to assessing the effects on the Company's
         financial position and liquidity as well as understanding the Company's
         historical growth.  The Company believes that EBITDA is a standard
         measure of liquidity commonly reported and widely used by analysts,
         investors, and other interested parties in the financial markets.
         However, not all companies calculate EBITDA using the same method and
         the EBITDA numbers set forth above may not be comparable to EBITDA
         reported by other companies.

(c)      Adjusted  EBITDA  represents  EBITDA plus unusual  charges  included in
         continuing  operations less cash paid for unusual  charges  included in
         continuing operations.

(d)      EBITDA coverage represents the ratio of EBITDA to interest expense.

(e)      EBITDA margin represents the ratio of EBITDA to net sales.

(f)      Adjusted EBITDA coverage represents the ratio of Adjusted EBITDA to
         interest expense.

(g)      Adjusted EBITDA margin represents the ratio of Adjusted EBITDA to net
         sales.



                                       26


     The Company has issued $125.0 million  aggregate  principal  amount of 8.5%
     senior  subordinated  notes  due in  2007  (the  "Notes").  The  Notes  are
     unconditionally  guaranteed  on a senior  subordinated  basis by all of the
     Company's  domestic  subsidiaries.  Interest on the Notes  accrues from the
     date of  original  issuance  and is  payable  semiannually  on  April 1 and
     October 1 of each year,  commencing on April 1, 1998, at a rate of 8.5% per
     annum. The semiannual  payments of approximately  $5.3 million are expected
     to be  funded  by the  operating  cash flow of the  Company.  No  principal
     payments  on the Notes are  required  over the next five  years.  The Notes
     contain certain restrictive  covenants that, among other things,  limit the
     Company's ability to incur additional indebtedness. Provided, however, that
     if no event of default exist,  additional  indebtedness  may be incurred if
     the Company  maintains a consolidated  fixed charge coverage  ratio,  after
     giving effect to such additional indebtedness, of greater than 2.0 to 1.0.

     On February 11, 1999,  the Company  entered  into a $140.0  million  senior
     revolving  credit  facility  (the  "Original  Credit   Agreement")  with  a
     syndicate of financial  institutions  with  NationsBank,  N.A. as principal
     agent.  Borrowings  under the credit  facility  are  available  for working
     capital,  capital  expenditures,  and acquisitions,  and are secured by the
     common stock and assets of the Company and its subsidiaries. On October 20,
     1999, the Company  amended the Original  Credit  Agreement to allow,  among
     other  things,  for  repurchases  of up to $50.0  million of the  Company's
     common  stock  through  October 31,  2000.  Effective  August 4, 2000,  the
     Company  obtained an amendment to the Original Credit  Agreement  modifying
     certain ratios contained therein. Effective September 30, 2000, the Company
     obtained a limited waiver to its the Original Credit  Agreement for failure
     to meet the criteria for the fixed charge  coverage  ratio and the leverage
     ratio for the fiscal quarter ended September 30, 2000.

     On December 28, 2000, the Company amended and restated its credit agreement
     (the "Credit  Agreement").  Pursuant to the terms of the Credit  Agreement,
     the Company can make  revolving  credit  borrowings  in an amount up to the
     lesser of (a) the  Revolving  Committed  Amount,  which  initially  is $120
     million,  reducing to $110 million on March 31,  2002,  and $100 million on
     March 31, 2003, or (b) a Borrowing Base based on eligible  receivables  and
     inventory.  Borrowings  under the Credit  Agreement bear  interest,  at the
     Company's  option, at either the "Base Rate" plus a margin of between 0.35%
     and 2.75%,  based on the Company's leverage ratio, or the "Eurodollar Rate"
     plus a margin of between 1.375% and 3.75%,  based on the Company's leverage
     ratio.  As of  December  31,  2000,  there was $87  million  of  borrowings
     outstanding  under the Credit  Agreement,  with a weighted average interest
     rate of 8.22% per  annum.  Borrowings  under the Credit  Agreement  must be
     repaid on or prior to February  11,  2004.  In  addition,  under the Credit
     Agreement  the  leverage and fixed  charge  covenants  were amended for the
     quarter ended  December 31, 2000, and will adjust over time as specified in
     the Credit Agreement.

     As of December  31,  2000,  the Company has not entered  into any  material
     working capital commitments that require funding. The Company believes that
     the expected  cash flows from  operations,  available  borrowing  under the
     Credit Agreement,  and capital markets are sufficient to meet the Company's
     anticipated   future   requirements   for   working   capital  and  capital
     expenditures for the foreseeable future.



                                       27


ITEM 3.                 PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


     The following  assessment  of the  Company's  market risks does not include
     uncertainties  that are either  nonfinancial  or  nonquantifiable,  such as
     political, economic, tax and credit risks.

     Interest  Rates.  The  Company's  exposure  to market  risk for  changes in
     interest  rates  relates  primarily to the Company's  Credit  Agreement and
     investments.

     The Company's  long-term debt  obligations  are primarily  comprised of the
     $125.0 million senior  subordinated  notes,  which bear interest at a fixed
     rate of 8.5%, and borrowings under the Credit Agreement. As of December 31,
     2000, the Company had $87.0 million  outstanding under the Credit Agreement
     at variable interest rates, at the Company's option, at either the lender's
     "Base  Rate" plus a margin of 2.75%  (12.25% at December  31,  2000) or the
     "Eurodollar Rate" plus a margin of 3.75% The weighted-average interest rate
     under the Credit Agreement was 8.22% as December 31, 2000.

     The Company's  investment  portfolio  consists of cash and cash equivalents
     including deposits in banks, government securities, money market funds, and
     short-term investments with maturities,  when acquired, of 90 days or less.
     The Company seeks to maximize capital preservation by investing these funds
     in high-quality issuers.

     As of December 31, 2000, the Company did not hold any derivative  financial
     or commodity instruments.

     Foreign Currency.  The Company is subject to interest rate risk and certain
     foreign  currency risk relating to its operations in Europe;  however,  the
     Company does not consider its exposure in such areas to be material.






                                       28



                            PART II OTHER INFORMATION



ITEM 1.       LEGAL PROCEEDINGS

     PSS and  certain  of its  current  officers  and  directors  are  named  as
     defendants in a purported  securities  class action  lawsuit  entitled Jack
     Hirsch  v.  PSS  World   Medical,   Inc.,   et  al.,   Civil   Action   No.
     98-502-cv-J-20A.  The action,  which was filed on or about May 28, 1998, is
     pending in the United  States  District  Court for the Middle  District  of
     Florida,  Jacksonville Division. An amended complaint was filed on December
     11, 1998. The plaintiff  alleges,  for himself and for a purported class of
     similarly situated stockholders who allegedly purchased the Company's stock
     between  December 23, 1997 and May 8, 1998, that the defendants  engaged in
     violations of certain provisions of the Securities Exchange Act of 1934, as
     amended, and Rule 10b-5 promulgated  thereunder.  The allegations are based
     upon a decline in the PSS stock price following  announcement by PSS in May
     1998  regarding  the Gulf South  merger  which  resulted in earnings  below
     analysts'   expectations.   The  plaintiff  seeks  indeterminate   damages,
     including  costs and  expenses.  PSS filed a motion  to  dismiss  the first
     amended  complaint  on January  25,  1999.  The court  granted  that motion
     without  prejudice by order dated February 9, 2000.  Plaintiffs filed their
     second  amended  complaint on March 15, 2000. PSS filed a motion to dismiss
     the second amended complaint on May 1, 2000, which is pending. PSS believes
     that the allegations  contained in the second amended complaint are without
     merit and intends to defend vigorously against the claims.  There can be no
     assurance that this  litigation  will be ultimately  resolved on terms that
     are favorable to PSS.

     Although PSS does not  manufacture  products,  the  distribution of medical
     supplies and equipment entails inherent risks of product liability.  PSS is
     a party to various legal and  administrative  legal  proceedings and claims
     arising in the normal course of business.  However, PSS has not experienced
     any significant  product  liability claims and maintains  product liability
     insurance   coverage.   While  any   litigation   contains  an  element  of
     uncertainty,  management  believes that, other than as discussed above, the
     outcome  of any  proceedings  or claims  which are  pending  or known to be
     threatened  will  not  have a  material  adverse  effect  on the  Company's
     consolidated financial position, liquidity, or results of operations.

ITEM 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS

     (a)      Not applicable.

     (b)      Not applicable.

     (c)      Not applicable.

     (d)      Not applicable.

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

     (a)      The  Company  failed to  deliver  a  supplemental  indenture  (the
              "Supplemental  Indenture")  substantially in the form of Exhibit E
              to  that  certain  Indenture,   by  and  among  the  Company,  the
              Subsidiary  Guarantors  (as defined  therein)  and  SunTrust  Bank
              (formerly  known  as  SunTrust  Bank,  Central  Florida,  National
              Association)  as trustee (the  "Trustee"),  dated as of October 7,
              1997 (the "Indenture"), evidencing the guarantee by certain of the
              Company's  direct and indirect wholly owned domestic  subsidiaries
              of the  Company's  obligations  under  the  Notes as  required  by
              Section 4.20 of the  Indenture.  On February 15, 2001, the Company
              delivered  to the  Trustee  the  Supplemental  Indenture  and  has
              therefore cured the breach of Section 4.20 of the Indenture and is
              no longer in  Default  (as  defined  in the  Indenture)  under the
              Indenture.

     (b)      Not applicable.


                                       29


ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     The Annual  Meeting of  Stockholders  of PSS was held on December 11, 2000.
     The following items were presented to the  Stockholders  with the following
     results.

     Directors                       Votes For      Votes Against
     -----------------              ------------   ---------------
     Clark A. Johnson                64,204,157      1,238,640
     T. O'Neal Douglas               64,211,680      1,231,117

     Immediately  following  the meeting,  the directors of PSS consisted of the
     individuals:

     Clark A. Johnson
     T. O'Neal Douglas
     Melvin L. Hecktman
     Delores P. Kesler
     David A. Smith
     Hugh M. Brown
     Donna C.E. Williamson
     Charles R. Scott

ITEM 5.       OTHER INFORMATION

     Not applicable.

ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K

      (a)The following  exhibits are filed as a part of this Quarterly Report on
      Form 10-Q:




  Exhibit
  Number        Description
  ---------     -----------------------------------------------------------------------------------------------------------
                 
  3.1           Amended and Restated Articles of Incorporation, dated as of March 15, 1994, as amended.(11)

  3.2           Amended and Restated Bylaws, dated as of March 15, 1994.(3)

  4.1           Form of  Indenture,  dated  as of  October 7,  1997,  by and  among  the  Company,  the  Subsidiary
                Guarantors  named therein,  and SunTrust Bank,  Central Florida, National Association,  as Trustee.
                (4).

  4.1a          Supplemental Indenture, dated as of February 15, 2001, by and among the New Subsidiary Guarantors
                named  therein and  SunTrust  Bank  (formerly  known as SunTrust
                Bank, Central Florida, National Association), as Trustee.

  4.2           Registration  Rights  Agreement,  dated as of  October 7,  1997,  by and  among  the  Company,  the
                Subsidiary  Guarantors  named  therein,  BT Alex.  Brown  Incorporated,  Salomon  Brothers Inc. and
                NationsBanc Montgomery Securities, Inc.(4)

  4.3           Form of 81/2% Senior Subordinated Note due 2007, including Form of Guarantee (Exchange Notes).(4)

  4.4           Shareholder  Protection Rights Agreement,  dated as of April 20,  1998,  between PSS World Medical,
                Inc. and Continental Stock Transfer & Trust Company, as Rights Agent.(12)

  4.4a          Amendment to Shareholder Protection Rights Agreement,  dated as of June 21, 2000, between PSS World
                Medical, Inc. and Continental Stock Transfer & Trust Company as Rights Agent.(10)




                                       30




                       
 10.1           Incentive Stock Option Plan, dated as of May 14, 1986.(1)

 10.2           Amended and Restated Directors Stock Plan.(7)

 10.3           Amended and Restated 1994 Long-Term Incentive Plan.(7)

 10.4           Amended and Restated 1994 Long-Term Stock Plan.(7)

 10.5           1994 Employee Stock Purchase Plan.(2)

 10.6           1994 Amended Incentive Stock Option Plan.(1)

 10.7           PSS World Medical, Inc. 1999 Long-Term Incentive Plan.(9)

 10.8           Distributorship  Agreement  between  Abbott  Laboratories  and PSS World  Medical,  Inc.  (Portions
                omitted pursuant to a request for confidential treatment -- Separately filed with Commission).(6)

 10.9           Stock Purchase Agreement between Abbott Laboratories and Physician Sales & Service, Inc.(6)

 10.10          Amended and Restated  Physician  Sales and  Service,  Inc.  Employee  Stock  Ownership  and Savings
                Plan.(8)

 10.10a         First  Amendment to the Physician  Sales and Service,  Inc.  Employee  Stock  Ownership and Savings
                Plan.(8)

 10.11          Agreement and Plan of Merger,  dated as of December 14,  1997, by and among the Company, PSS Merger
                Corp. and Gulf South Medical Supply, Inc.(5)

 10.16          Amended and Restated Credit Agreement, dated as of December 28, 2000, among the Company, each of
                the Lenders therein named and Bank of America, N.A., as Agent and Issuing Lender.(13)

 10.17          Form of Revolving Note made in favor of each Bank of America, N.A., Cooperatieve Centrale
                Raiffeisen -Boerenleenbank B.A. "Rabobank of Nederland", New York Branch, N.A., Bankers Trust
                Company, SunTrust Bank and First Union National Bank.

 10.18          Joinder Agreement, dated as of December 28, 2000, by and among the Company, the New Subsidiaries
                named therein, and Bank of America, N.A. as Agent for the Lenders (as defined therein).

 10.19          Subsidiaries' Consent and Agreement, dated as of December 28, 2000, by and among the Subsidiaries
                named therein and Bank of America, N.A. as Agent and Issuing Lender for the Lenders (as defined
                therein).
 27             Financial Data Schedule (for SEC use only)

(1)      Incorporated by Reference to the Company's Registration Statement on Form S-1, Registration No. 33-76580.
(2)      Incorporated by Reference to the Company's Registration Statement on Form S-8, Registration No. 33-80657.
(3)      Incorporated by Reference to the Company's Registration Statement on Form S-3, Registration No. 33-97524.
(4)      Incorporated by Reference to the Company's Registration Statement on Form S-4, Registration No. 333-39679.
(5)      Incorporated by Reference from Annex A to the Company's Registration Statement on Form S-4, Registration No. 333-44323.
(6)      Incorporated by Reference to the Company's Annual Report on Form 10-K for the fiscal year ended March 30, 1995.
(7)      Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1996.
(8)      Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1997.
(9)      Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999.
(10)     Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2000.
(11)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed April 8, 1998.
(12)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed April 22, 1998.
(13)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed January 12, 2001.


     (b) Reports on Form 8-K


                                       31


         The following current reports on Form 8-K were filed during the quarter
         ended December 31, 2000:

         ---------------- ------------------------------------------------------
         Date of Report   Items Reported
         ---------------- ------------------------------------------------------
                          Announcing the resignation of Patrick C. Kelly as the
                          Company's Chairman and CEO, the appointment of Clark
                          A. Johnson as the Chairman, the election of David A.
         October 3, 2000  Smith as President, and the creation of an office of
                          the President
         ---------------- ------------------------------------------------------
         ---------------- ------------------------------------------------------
         January 12, 2001 Announcing the terms of the Amended and Restated
                          Credit Agreement, dated as of December 28, 2000
         ---------------- ------------------------------------------------------



                                       32



                                   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, in the City of Jacksonville, State
     of Florida, on February 16, 2001.

                                  PSS WORLD MEDICAL, INC.

                                  By:                  /s/ David A. Smith
                                           -------------------------------------
                                           David A. Smith,
                                           President and Chief Financial Officer




                                       33