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     June 29, 2001
                                            -------------

[  ]     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 August 10, 2001 a total of 71,071,025 shares of common stock, par
value $.01 per share, of the registrant were outstanding.





                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                                  June 29, 2001


                                TABLE OF CONTENTS





                                                                                                             PAGE
<s>                                                                                                            <c>
ITEM

       Information Regarding Forward-Looking Statements..............................................          3

                                      PART I - FINANCIAL INFORMATION

1. Financial Statements
       Condensed Consolidated Balance Sheets - June 29, 2001 and March 30, 2001......................          4
       Condensed Consolidated Income Statements for the Three Months Ended June 29, 2001 and June 30, 2000     5
       Condensed Consolidated Statements of Cash Flows for the Three Months Ended June 29, 2001 and June       6
           30, 2000..................................................................................
       Notes to Condensed Consolidated Financial Statements - June 29, 2001 and June 30, 2000........          7
2. Management's Discussion and Analysis of Financial Condition and Results of Operations.............         17
3. Quantitative and Qualitative Disclosures About Market Risk........................................         24

                                       PART II - OTHER INFORMATION

1. Legal Proceedings.................................................................................         25
2. Change in Securities and Use of Proceeds..........................................................         25
3. Defaults Upon Senior Securities...................................................................         25
4. Submission of Matters to a Vote of Security Holders...............................................         25
5. Other Information.................................................................................         25
6. Exhibits and Reports on Form 8-K..................................................................         25

SIGNATURES...........................................................................................         28






                                       2




                              CAUTIONARY STATEMENTS
   Forward-Looking Statements

This Form 10-Q includes forward-looking statements within the meaning of Section
27A of the Securities Act of 1933, as amended (the "Securities Act"), and
Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"). All statements regarding the Company's and its subsidiaries' expected
future financial position, results of operations, cash flows, funds from
operations, dividends and dividend plans, financing plans, business strategy,
budgets, projected costs, capital expenditures, competitive positions, growth
opportunities, plans and objectives of management for future operations and
statements that include words such as "anticipate," "believe," "plan,"
"estimate," "expect," "intend," "may," "could," and other similar expressions
are forward-looking statements. Such forward-looking statements are inherently
uncertain, and stockholders must recognize that actual results may differ from
the Company's expectations.

Actual future results and trends for the Company may differ materially depending
on a variety of factors discussed in the Company's Annual Report on Form 10-K
and in this Form 10-Q and elsewhere in the Company's filings with the Securities
and Exchange Commission (the "Commission"). Factors that may affect the plans or
results of the Company include (a) the ability of the Company to successfully
implement its business plan; (b) the availability of sufficient capital to
finance the Company's business plans on terms satisfactory to the Company; (c)
competitive factors; (d) the ability of the Company to adequately defend or
reach a settlement of outstanding litigations and investigations involving the
Company or its management; (d) changes in labor, equipment and capital costs;
(e) changes in regulations affecting the Company's business; (f) future
acquisitions or strategic partnerships; and (g) general business and economic
conditions. Many of these factors are outside the control of the Company and its
management. The Company wishes to caution readers not to place undue reliance on
any such forward-looking statements, which are made pursuant to the private
Securities Litigation Reform Act of 1995 and, as such, speak only as of the date
made. The Company undertakes no duty to update such forward-looking statements.





                                       3



                         PART I - FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                  (Dollars in Thousands, Except Per Share Data)



                                                                                               June 29,            March 30,
                                                                                                 2001                 2001
                                                                                           ------------------   -----------------
                                                                                              (Unaudited)
                                               ASSETS
                                                                                                                 
          Current Assets:
             Cash and cash equivalents..................................................    $    28,336          $    34,374
             Marketable securities......................................................            264                  314
             Accounts receivable, net...................................................        229,598              236,846
             Inventories, net...........................................................        162,376              154,725
             Employee advances..........................................................            359                  478
             Prepaid expenses and other.................................................         51,443               60,633
                                                                                           ------------------   -----------------
                     Total current assets...............................................        472,376              487,370

          Property and equipment, net...................................................         78,141               76,247
          Other Assets:
             Goodwill ..................................................................        163,879              163,879
             Intangibles................................................................         18,317               19,573
             Employee advances..........................................................            527                  524
             Other......................................................................         16,780               25,041
                                                                                           ------------------   -----------------
                     Total assets.......................................................     $  750,020           $  772,634
                                                                                           ==================   =================

                      LIABILITIES AND SHAREHOLDERS' EQUITY
          Current Liabilities:
             Accounts payable...........................................................     $  146,944           $  119,238
             Accrued expenses...........................................................         31,354               39,234
             Current maturities of long-term debt and capital lease obligations.........            124                1,752
             Other......................................................................          9,188               10,855
                                                                                           ------------------   -----------------
                     Total current liabilities..........................................        187,610              171,079
          Long-term debt and capital lease obligations, net of current portion..........        147,379              190,040
          Other.........................................................................          8,117                7,213
                                                                                           ------------------   -----------------
                     Total liabilities..................................................        343,106              368,332
                                                                                           ------------------   -----------------

          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, 71,071,025 and
                 71,077,236 shares issued and outstanding at June 29, 2001 and March 30,
                 2001, respectively.....................................................            711                  711
             Additional paid-in capital.................................................        348,623              348,701
             Retained earnings..........................................................         57,580               54,890
                     Total shareholders' equity.........................................        406,914              404,302
                                                                                           ------------------   -----------------
                     Total liabilities and shareholders' equity.........................     $  750,020           $  772,634
                                                                                           ==================   =================

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



                                       4



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                    CONDENSED CONSOLIDATED INCOME STATEMENTS
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)







                                                       Three Months Ended
                                              ----------------------------------------
                                                  June 29, 2001       June 30, 2000
                                              -------------------  -------------------


                                                                   
Net sales..................................   $    446,740         $    471,648
Cost of goods sold.........................        344,996              357,362
                                              -------------------  -------------------
      Gross profit.........................        101,744              114,286

General and administrative expenses........         68,461               72,640
Selling expenses...........................         26,499               29,378
International business exit charge reversal           (514)                  --
                                              -------------------  -------------------
      Income from operations...............          7,298               12,268
                                              -------------------  -------------------

Other income (expense):
      Interest expense.....................         (4,251)              (5,035)
      Interest and investment income.......            238                  700
      Other income.........................            946                  812
                                              -------------------  -------------------
                                                    (3,067)              (3,523)
                                              -------------------  -------------------


Income before provision for income taxes...          4,231                8,745
Provision for income taxes.................          1,541                4,125
                                              -------------------  -------------------
Net income.................................   $      2,690         $      4,620
                                              ===================  ===================

Earnings per share - Basic:
   Net income..............................   $       0.04         $       0.06
                                              ===================  ===================

Earnings per share - Diluted:
   Net income..............................   $       0.04         $       0.06
                                              ===================  ===================




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




                                       5



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in Thousands)



                                                                                          Three Months Ended
                                                                                  ------------------------------------
                                                                                    June 29, 2001      June 30, 2000
                                                                                  ------------------  ----------------

                                                                                                  
Cash Flows From Operating Activities:
   Net income.................................................................       $    2,690         $    4,620
    Adjustments to reconcile net income to net cash provided by operating
    activities:
       Depreciation...........................................................            2,836              2,390
       Amortization of intangible assets......................................            1,455              3,084
       Amortization of debt issuance costs....................................              689                201
       Provision for doubtful accounts........................................            1,590              1,484
       International Business exit charge reversal............................             (514)                --
       Gain on sale of fixed assets...........................................               13                  7
       Changes in operating assets and liabilities, net of effects from business
       acquisitions:
          Accounts receivable.................................................            3,039             (1,529)
          Inventories, net....................................................          (10,494)            12,377
          Prepaid expenses and other current assets...........................            9,051             (3,142)
          Other assets........................................................            7,370             (3,469)
          Accounts payable, accrued expenses, and other liabilities...........           25,410             (3,135)
                                                                                  ------------------ -----------------
              Net cash provided by operating activities.......................           43,135             12,888
                                                                                  ------------------ -----------------

Cash Flows From Investing Activities:
    Proceeds from sales and maturities of marketable securities...............               50                 --
    Proceeds from sales of property and equipment.............................               46                  8
    Capital expenditures......................................................           (6,108)            (4,407)
    Proceeds from sale of International Business..............................              222                 --
    Payments on noncompete agreements.........................................             (729)              (168)
                                                                                  ------------------ -----------------
              Net cash used in investing activities...........................           (6,519)            (4,567)
                                                                                  ------------------ -----------------

Cash Flows From Financing Activities:
    Proceeds from borrowings..................................................           25,052                 43
    Repayment of borrowings...................................................          (67,702)           (27,074)
    Other.....................................................................               (4)               126
              Net cash used in financing activities...........................          (42,654)           (26,905)
                                                                                  ------------------ -----------------

Net decrease in cash and cash equivalents.....................................           (6,038)           (18,584)

Cash and cash equivalents, beginning of period................................           34,374             60,414
                                                                                  ------------------ -----------------
Cash and cash equivalents, end of period......................................        $  28,336          $  41,830
                                                                                  ================== =================


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




                                       6



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           FOR THE THREE MONTHS ENDED JUNE 29, 2001 AND JUNE 30, 2000
                                   (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 94 service centers to customers in all 50 states.

     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 30, 2001 has been
     derived from the Company's audited consolidated financial statements for
     the year ended March 30, 2001. 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 30, 2001.

     The Company  operates on a thirteen  week quarter  which ends on the Friday
     closest to each calendar quarter end.

     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.

     Recent Accounting Pronouncements

     In July 2001, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards No. 141, Business Combinations
     ("SFAS 141"). SFAS 141 requires the purchase method of accounting for
     business combinations initiated after June 30, 2001 and eliminates the
     poolings-of-interests method. The Company will apply the provisions of SFAS
     141 to future acquisitions.

     In July 2001, the FASB also issued SFAS No. 142, Goodwill and Other
     Intangibles ("SFAS 142"). SFAS 142 requires, among other things, the
     discontinuance of goodwill amortization and includes provisions for
     reassessment of the useful lives of existing intangibles and the
     identification of reporting units for purposes of assessing potential
     future impairments of goodwill. SFAS 142 also requires the Company to
     complete a two-step transitional goodwill impairment test. The first step
     of the impairment test must be completed six months from the date of
     adoption and the second step must be completed as soon as possible, but no
     later than the end of the year of initial application. The Company is
     currently in the process of performing the first step of the transitional
     goodwill impairment test, which will be completed during the second
     quarter. Therefore, the Company is currently assessing but has not yet
     determined the impact of SFAS 142 on its financial position and results of
     operations. Refer to Note 5, Intangibles for further discussion relating to
     the adoption of the Statement.


NOTE 2 - 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 unusual charges


                                       7


     included as components of general and administrative expenses in the
     accompanying consolidated income statements:

                                                 Three Months Ended
                                           -------------------------------
                                           June 29, 2001    June 30, 2000
                                           --------------  ---------------

Merger costs and expenses............       $       541    $       1,575
Restructuring costs and expenses.....               494            1,240
Operational tax charge...............              (451)              --
Other................................                 8              786
                                           --------------  ---------------
                                            $       592    $       3,601
                                           ==============  ===============

     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.

     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 months ended June 29, 2001 and June 30, 2000, the Company
     expensed $776 and $1,271 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 June 29, 2001 and June 30,  2000,  the Company  recorded
     $36 and $304, 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 June 29, 2001, the Company  reversed
     $271 of  merger  costs  and  expenses,  which  primarily  related  to lease
     termination expenses not incurred as previously expected.  Refer to Note 3,
     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 June 29,
     2001 and June 30, 2000, the Company recorded $505 and $1,240, 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 June 29, 2001, the Company reversed $11 of restructuring costs.

     Operational Tax Charge

     During the three months ended June 29, 2001, the Company performed an
     analysis and reversed $451 of a previously recorded operating tax charge
     reserve.

                                       8


     Other

     During the three months ended June 29, 2001 and June 30, 2000, the Company
     incurred $8 and $692, respectively, primarily relating to legal and
     professional fees and other costs pursuant to the Company's strategic
     alternatives process and severance costs. In addition, during the three
     months ended June 30, 2000, the Imaging Business incurred $94 of
     professional fees for acquisitions not consummated.


NOTE 3 - 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 plan that had been previously established. 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.

     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 2, 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 condensed consolidated balance sheets, were $29 and $294 at
     June 29, 2001 and March 30, 2001, respectively. The discussion 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 Diagnostic Imaging, Inc.
     ("DI" or the "Imaging Business"). As of June 29, 2001, all of the employees
     have been terminated and all of the seven identified distribution
     facilities have been shut down, and all costs related to the merger plan
     had been incurred. During the three months ended June 29, 2001, $16 of
     lease expense was charged against the accrual leaving no remaining accrual.

     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 March
     30, 2001. During the three months ended June 29, 2001, $10 of lease expense
     was charged against the accrual and the Company reversed approximately $235


                                       9


     of merger costs and expenses previously established under prior plans, all
     of which related to lease termination costs.

     Summary of Accrued Restructuring Costs and Expenses

     As a result of the impact of the merger  with Gulf  South  Medical  Supply,
     Inc.  ("Gulf  South"  or the  "Long-Term  Care  Business")  and to  improve
     customer  service,   reduce  costs,  and  improve  productivity  and  asset
     utilization, the Company decided to realign and consolidate its operations.
     Accordingly,  the  Company  adopted a  restructuring  plan during the first
     quarter of fiscal 1999 related to Gulf South ("Plan B").

     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 Gulf
     South to Jacksonville, Florida where the corporate offices for the Imaging
     and Physician Supply Businesses 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 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 ("Plan E"). The total number of employees to be terminated
     in Plan E is 29.

     Accrued restructuring costs and expenses related to Plans B, C, and E,
     classified as accrued expenses in the accompanying consolidated balance
     sheets, totaled $2,484 and $3,715 at June 29, 2001 and March 30, 2001,
     respectively. The following is a summary of the restructuring plan activity
     for the three months ended June 29, 2001:

                                     Involuntary
                                       Employee        Lease
                                     Termination    Termination
                                        Costs          Costs          Total
                                     ------------- -------------- --------------
Balance at March 30, 2001......      $                  $   379     $    3,715
                                            3,336
     Adjustments...............               (11)           --            (11)
     Utilized..................            (1,122)          (98)        (1,220)
                                     ------------- -------------- --------------
Balance at June 29, 2001.......      $      2,203       $   281     $    2,484
                                     ============= ============== ==============

     Plans B and C

     As of December 31, 1999, all of the six locations had been shut down and
     all employees were terminated as a result of Plan B. As of March 31, 2000,
     all employees scheduled to be terminated had been terminated as a result of
     Plan C. Approximately $54 and $227 of lease termination payments remain
     accrued at June 29, 2001 related to Plans B and C, respectively, for which
     payments will extend through fiscal 2002.

     Plan E

     Accrued restructuring costs and expenses related to Plan E at June 29, 2001
     were approximately $2,203, all of which relates to involuntary employee
     terminations. As of June 29, 2001, 28 employees had been terminated under
     the plan. Payments related to Plan E will extend through fiscal 2004.


Note 4 - International Business Exit Charge

     During the quarter ended December 29, 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


                                       10


     expected  operating  performance for the past several years. The net assets
     held  for  disposal  consisted  of the  operating  assets  of the  European
     operations less  outstanding  liabilities,  and were valued at the lower of
     aggregate fair value less costs incurred for sale. During the quarter ended
     December 29, 2000, the Company  recorded $14.9 million as an  International
     Business  exit  charge.  The  Company  consummated  the sale of the  German
     operations  on April 6, 2001 and the Belgium  operations  on May 20,  2001.
     Proceeds received  consisted of approximately $222 and a note receivable of
     $400 from the sale of the common stock of these  entities.  Upon completion
     of the transactions, the Company recorded a reversal of $0.5 million of the
     previously  established charge due to lower than expected costs to exit the
     operations.

     During the quarters ended June 29, 2001 and June 30, 2000, the European
     operations reported the following results through the date of sale:



                                                       Three Months Ended
                                                ------------------------------------
                                                   June 29, 2001      June 30, 2000
                                                -------------------  ---------------

                                                                  
Net sales..................................            $   431          $   5,051
Cost of goods sold.........................                295              3,355
                                                -------------------  ---------------
      Gross profit.........................                136              1,696

Selling, general and administrative expenses                66              1,858
International Business exit charge reversal               (514)                --
                                                -------------------  ---------------
      Operating income (loss)..............                584               (162)

Interest expense (external)................                (14)               179
Interest expense (intercompany)............                 --               (600)
                                                -------------------  ---------------
                                                           (14)              (421)
                                                -------------------  ---------------

Income before provision for income taxes...                570               (583)
Provision for income taxes.................                 --                 26
                                                -------------------  ---------------
      Net income (loss)....................            $   570          $    (609)
                                                ===================  ===============


NOTE 5 - INTANGIBLES

     The Company adopted SFAS 142, Goodwill and Other Intangibles, effective
     March 31, 2001. In connection with the adoption of SFAS 142, the Company
     has discontinued amortizing goodwill. During the quarter ended June 29,
     2001, there was no change in the carrying amount of goodwill.

     The following table summarizes, by business segment and major asset class,
     the gross carrying amount and accumulated amortization for existing
     intangible assets subject to amortization:



                                       11


                                                  As of March 30, 2001
                                        ----------------------------------------
                                            Gross
                                          Carrying      Accumulated
                                           Amount      Amortization     Net
                                        ------------   -------------   ---------

  Non-Competition Agreements:.....
     Physician Supply Business....        $    5,432   $  (3,953)      $  1,479
     Imaging Business.............            22,662      (8,615)        14,047
     Long-Term Care Business......             1,570        (685)           885
                                        ------------   -------------   ---------
                                              29,664     (13,253)        16,411
                                        ------------   -------------   ---------
  Signing Bonuses:
     Physician Supply Business....             1,210        (964)           246
     Imaging Business.............             3,325      (1,881)         1,444
     Long-Term Care Business......               221        (125)            96
                                        ------------   -------------   ---------
                                               4,756      (2,970)         1,786
                                        ------------   -------------   ---------
  Customer Lists:
     Physician Supply Business....             2,956      (1,580)         1,376
     Imaging Business.............                 -           -              -
     Long-Term Care Business......                 -           -              -
                                        ------------   -------------   ---------
                                               2,956      (1,580)         1,376
                                        ------------   -------------   ---------

         Total                             $  37,376   $  (17,803)     $ 19,573
                                        ============   =============   =========

     The Company has reassessed the useful lives of the existing intangible
     assets summarized above and determined that they are appropriate in
     determining amortization expense. Total amortization expense for the
     quarter ended June 29, 2001 and June 30, 2000 was $1,455 and $3,084,
     respectively. The estimated amortization expense for the next five fiscal
     years are as follows:


               Fiscal 2002..........................        $    5,294
               Fiscal 2003..........................             4,320
               Fiscal 2004..........................             3,430
               Fiscal 2005..........................             2,206
               Fiscal 2006..........................               853
                                                           -----------
                   Total............................        $   16,103
                                                           ===========

     The following table provides comparative  disclosure of adjusted net income
     excluding  goodwill  amortization  expense,  net of taxes,  for the periods
     presented.



                                                       Three Months Ended
                                                ------------------------------------
                                                   June 29, 2001      June 30, 2000
                                                -------------------  ---------------

                                                                  
   Net income, as reported...................     $     2,690           $     4,620
   Goodwill amortization, net of tax.........              --                 1,460
                                                -------------------  ---------------
   Adjusted Net income.......................     $     2,690           $     6,080
                                                ===================  ===============

   Basic and Diluted EPS, as reported........           $0.04                 $0.06
   Goodwill amortization, net of tax.........              --                  0.03
                                                -------------------  ---------------
   Basic and Diluted EPS, adjusted...........           $0.04                 $0.09
                                                ===================  ===============



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:



                                       12


                                                     Three Months Ended
                                               -----------------------------
                                               June 29, 2001   June 30, 2000
                                               -------------   -------------

Net income..............................        $   2,690      $   4,620

Other comprehensive (expense) income, net of tax:
    Foreign      currency      translation             --            161
    adjustment................
    Unrealized loss on available for sale
    security                                           --         (1,507)
                                               -------------   -------------
Comprehensive income....................        $   2,690      $   3,274
                                               =============   =============


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
                                               -----------------------------
                                               June 29, 2001   June 30, 2000
                                               -------------   -------------


Net income...............................         $  2,690      $  4,620
                                               =============   =============

 Earnings per share - Basic:
   Net income............................            $0.04          $0.06
                                               =============   =============

 Earnings per share - Dilutive:
   Net income............................            $0.04          $0.06
                                               =============   =============

Weighted average shares outstanding:
   Common shares.........................          71,201           71,128
   Assumed exercise of stock options.....             300              123
                                               -------------   -------------
   Diluted shares outstanding............          71,501           71,251
                                               =============   =============


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., Gulf South Medical Supply, Inc., 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 primary care and other 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. Gulf South is a distributor of
     medical supplies and other related products to the long-term care market in
     the United States. WorldMed Int'l along with WorldMed, Inc. managed and
     developed PSS' European medical equipment and supply distribution market.
     During the quarter ended June 29, 2001, the Company sold its European
     operations.


     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 (in thousands):

                                       13





                                                              Three Months Ended
                                                        -----------------------------
                                                        June 29, 2001   June 30, 2000
                                                        -------------   -------------

                                                                   
NET SALES:
   Physician Supply Business.......................      $   171,343     $   177,937
   Imaging Business................................          179,608         196,426
   Long-Term Care Business.........................           95,358          92,234
   Other...........................................              431           5,051
                                                        -------------   -------------
       Total net sales.............................      $   446,740     $   471,648
                                                        -------------   -------------

CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE
   EXPENSES:
   Physician Supply Business.......................      $       145     $        75
   Imaging Business................................               13           1,170
   Long-Term Care Business.........................               89             387
   Other...........................................              345           1,969
                                                        -------------   -------------
       Total charges included in general and
               administrative expenses.............      $       592     $     3,601
                                                        -------------   -------------

INCOME (LOSS) FROM OPERATIONS:
   Physician Supply Business.......................      $     5,735     $    11,333
   Imaging Business................................              107           2,107
   Long-Term Care Business.........................            1,773           1,789
   Other...........................................             (317)         (2,961)
                                                        -------------   -------------
       Total income (loss) from operations.........      $     7,298     $    12,268
                                                        -------------   -------------

DEPRECIATION:
   Physician Supply Business.......................      $     1,145     $     1,009
   Imaging Business................................            1,097             813
   Long-Term Care Business.........................              462             461
   Other...........................................              132             107
                                                        -------------   -------------
       Total depreciation..........................      $     2,836     $     2,390
                                                        -------------   -------------

AMORTIZATION OF INTANGIBLE ASSETS:
   Physician Supply Business.......................      $       234     $       428
   Imaging Business................................            1,117           2,005
   Long-Term Care Business.........................              104             560
   Other...........................................               --              91
                                                        -------------   -------------
       Total amortization of intangible assets.....      $     1,455     $     3,084
                                                        -------------   -------------

PROVISION FOR DOUBTFUL ACCOUNTS:
   Physician Supply Business.......................      $       320     $       (77)
   Imaging Business................................              325             367
   Long-Term Care Business.........................              945           1,194
   Other...........................................               --              --
                                                        -------------   -------------
       Total provision for doubtful accounts.......      $     1,590     $     1,484
                                                        -------------   -------------

INTEREST EXPENSE:
   Physician Supply Business.......................      $       278     $       521
   Imaging Business................................            2,592           2,427
   Long-Term Care Business.........................            1,377           1,328
   Other...........................................                4             759
                                                        -------------   -------------
       Total interest expense......................      $     4,251     $     5,035
                                                        -------------   -------------

INTEREST AND INVESTMENT INCOME:
   Physician Supply Business.......................      $               $        47
                                        1
   Imaging Business................................               --              --
   Long-Term Care Business.........................               --              13
   Other...........................................              237             640
                                                        -------------   -------------
       Total interest and investment income........      $       238     $       700
                                                        -------------   -------------

PROVISION (BENEFIT) FOR INCOME TAXES:
   Physician Supply Business.......................      $     2,284     $     4,459
   Imaging Business................................             (840)            336
   Long-Term Care Business.........................              231              --
   Other...........................................             (134)           (670)
                                                        -------------   -------------
       Total provision (benefit) for income taxes..      $     1,541     $     4,125
                                                        -------------   -------------


                                       14





                                                              Three Months Ended
                                                        -----------------------------
                                                        June 29, 2001   June 30, 2000
                                                        -------------   -------------
                                                                   
CAPITAL EXPENDITURES:
   Physician Supply Business.......................    $       3,292   $       2,756
   Imaging Business................................              878           1,227
   Long-Term Care Business.........................              183             200
   Other...........................................            1,755             224
                                                        -------------   -------------
       Total capital expenditures..................    $       6,108   $       4,407
                                                        -------------   -------------


                                                        June 29, 2001   March 30, 2001
                                                        -------------   -------------
ASSETS:
   Physician Supply Business.......................       $   229,169    $   225,080
   Imaging Business................................           325,891        324,830
   Long-Term Care Business.........................           163,298        156,581
   Other...........................................            31,662         66,143
                                                        -------------   -------------
       Total assets                                       $   750,020    $   772,634
                                                        -------------   -------------




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 3 to 12 months for certain
     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 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 2,
     Charges included in General and Administrative Expenses for further
     discussion.

     The Company, through its Gulf South Medical Supply subsidiary, Physician
     Sales & Service division and/or predecessor companies, has been named as
     one of many defendants in latex glove product liability claims in various
     Federal and state courts. The defendants are primarily distributors of
     certain brands of latex gloves. Currently, state litigation exists in New
     Hampshire, Massachusetts and California, while Federal and/or Federal
     multi-district litigation is present in Washington, Georgia, Indiana, New
     Hampshire, Pennsylvania and Ohio. Defense costs are currently allocated by
     agreement between a consortium of insurers on a pro rata basis for each
     case depending upon policy years and alleged years of exposure. All of the
     insurance carriers are defending subject to a reservation of rights.
     Ultimately, the manufacturers from which the gloves were purchased may
     assume the defense and liability obligations. The Company intends to
     vigorously defend the proceedings.

     The Company 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.
     3:98-cv-502-J-21TEM. 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 Exchange Act, and Rule 10b-5
     promulgated thereunder. The allegations are based upon a decline in the
     Company's stock price following announcement by the Company in May 1998
     regarding the Gulf South Merger which resulted in earnings below analyst's
     expectations. The plaintiff seeks indeterminate damages, including costs
     and expenses. The Company 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. The Company filed a motion to dismiss
     the second amended complaint on May 1, 2000, which is pending. The Company
     believes that the allegations contained in the 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 the Company.

                                       15


     Although the Company does not manufacture products, the distribution of
     medical supplies and equipment entails inherent risks of product liability,
     for which the Company maintains product liability insurance coverage. The
     Company is also a party to various other legal and administrative
     proceedings and claims arising in the normal course of business. While any
     litigation contains an element of uncertainty, management, after
     consultation with outside legal counsel, believes that the outcome of such
     other 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 September 30, 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 multiplied by the number of months
     remaining under the agreement.

     The Company's trade receivables are subject to pre-petition bankruptcy risk
     relating to certain Gulf South customers that resulted from receivable
     balances outstanding prior to the filing of these customers for relief
     under Chapter 11 of the Bankruptcy Code. 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 June 29,
     2001, Gulf South had one customer with balances subject to pre-petition
     bankruptcy risk, which totaled approximately $1.9 million and the total
     outstanding balances related to this customer was approximately $1.9
     million. Based on information currently available, management believes the
     Company has recorded an appropriate reserve for these outstanding
     receivables.

     The terms of certain of the Company's past 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 $2.4
     million (payable through fiscal 2003). During the three months ended June
     29, 2001 and June 30, 2000, there were no earnout payments.


NOTE 10 - SUBSEQUENT EVENTS

     Subsequent  to the end of the  fiscal  quarter  ended  June 29,  2001,  the
     Company was named in the  following  seven  class  action  complaints:  (1)
     Bordeaux v. PSS World Medical,  Inc. et al.; (2) Gold v. PSS World Medical,
     Inc., et al; (3) McIntosh v. PSS World Medical,  Inc. et al. ; (4) Rothbart
     v. PSS World  Medical,  Inc. et al.; (5)  Schaechter v. PSS World  Medical,
     Inc. et al.; (6) Van Den Haag v. PSS World  Medical,  Inc. et al. ; and (7)
     Rodighiero v. PSS World Medical, Inc. et al.

     Certain present and former directors and officers of the Company have also
     been named as defendants. The complaints have all been filed in the United
     States District Court for the Middle District of Florida. They were filed
     as purported class actions on behalf of persons who purchased or acquired
     the Company's common stock at various times during the period between
     October 26, 1999 and October 3, 2000.

     The complaints allege, among other things, violations of Sections 10(b) and
     20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated
     thereunder, and seek unspecified damages. The plaintiffs allege that the
     defendants issued false and misleading statements and failed to disclose
     material facts concerning, among other things, the Company's financial
     condition. The plaintiffs further allege that because of the issuance of
     false and misleading statements and/or failure to disclose material facts,
     the price of the Company's common stock was artificially inflated during
     the class period. The Company believes that the allegations contained in
     the complaints 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 favorable to the Company.




                                       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., a Florida corporation (the "Company", "PSS World
     Medical", 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 94 service centers to
     customers in all 50 states. Since its inception in 1983, the Company,
     through strategic acquisitions and internal growth, has become a leader in
     three market segments it serves. The company's strategic advantages include
     a focused and differentiated approach to customer service, a consultative
     sales force, unique arrangements with product manufacturers, innovative
     systems, and a culture of performance.

     The Company's 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 49 medical supply distribution service
     centers with approximately 715 sales representatives ("Physician Supply
     Business") serving physician offices in all 50 states. The Physician Supply
     Business' primary market is office-based physicians throughout the United
     States.

     The Company's 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, and number of
     sales representatives. DI currently operates 31 imaging distribution
     service centers with approximately 860 service specialists and 199 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.

     The Company's subsidiary Gulf South Medical Supply, Inc. ("GSMS", or "Gulf
     South") is a leading national distributor of medical supplies and related
     products to the long-term care industry in the United States based on
     revenues and number of sales representatives. GSMS currently operates 14
     distribution service centers with approximately 105 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.

     Previously, the Company's subsidiary WorldMed International, Inc.
     ("WorldMed") operated two European service centers ("International
     Business") distributing medical products to the physician office and
     hospital markets in Belgium and Germany. During the quarter ended June 29,
     2001, the Company sold its European operations.


INDUSTRY

     According to industry estimates, the United States medical supply and
     equipment segment of the health care industry represents approximately a
     $43 billion market comprised of 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 of medical products to physician offices, providers of
     imaging services, and long-term care facilities. Approximately 60% of
     products in this market come through the distributor channel, representing
     an approximate $25 billion market potential for the Company.

     Revenues of the medical products distribution industry are estimated to be
     growing 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
     continues to benefit 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. Also, as the cosmetic surgery and elective
     market continues to grow, physicians are increasingly performing more
     procedures in-office.

                                       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 of hospitals, long-term care
     facilities, and other health care providers have affected spending budgets
     in certain markets within the medical products industry. In 1997, the
     Balanced Budget Act passed by Congress made radical changes to
     reimbursements for nursing homes and home care providers. The healthcare
     industry has struggled with these changes and the ability of providers,
     distributors and manufacturers to adapt to the changes is not yet
     determined. These changes also affect some distributors who directly bill
     the government for these providers. The industry estimates that
     approximately 11% of Long-Term Care facilities have filed for bankruptcy
     protection. Over 100 of the Company's customers filed for bankruptcy in the
     last two years.

     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 35% of Long-Term
     Care Business' revenues for the three months ended June 29, 2001
     represented sales to its top five customers. One of these top five
     customers is currently in Chapter 11 bankruptcy reorganization, and sales
     to this customer represents approximately 9% of Long-Term Care Business
     revenues, and less than 2% of the Company's consolidated sales, for the
     quarter ended June 29, 2001. 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.


RESULTS OF OPERATIONS


THREE MONTHS ENDED JUNE 29, 2001 VERSUS THREE MONTHS ENDED JUNE 30, 2000

     Net Sales. Net sales for the three months ended June 29, 2001 totaled
     $446.7 million, a decrease of $24.9 million, or 5.3%, from net sales of
     $471.6 million for the three months ended June 30, 2000. The net sales
     decrease over the prior year quarter was primarily attributable to i)
     approximately $14 million in reduced net sales due to vendor supply
     interruptions that began in fiscal year 2001, ii) the elimination of $4.7
     million of International Business revenues due to the sale of the European
     operations, iii) the reduction of $6.6 million of revenues related to the
     elimination of certain product lines that were not supported by the new
     Strategic Business Unit ("SBU") structure of the Imaging Business, and iv)
     the reduction of $2.2 million of revenues related the termination of
     certain vendor relationships in the Physician Supply Business. In addition,
     on a comparative basis, the Physician Supply Business and Long-term Care
     Business experienced moderate growth of approximately 3% to 4% in sales for
     the consumable product category.

     Gross Profit. Gross profit for the three months ended June 29, 2001 totaled
     $101.7 million, a decrease of $12.6 million, or 11.0%, from gross profit of
     $114.3 million for the three months ended June 30, 2000.  Gross profit as a
     percentage of net sales was 22.8% and 24.2% for the three months ended June
     29, 2001 and June 30, 2000,  respectively.  The gross profit  decrease over
     the prior year quarter was primarily  attributable to the factors discussed
     in the  change in net sales  discussed  above.  These  factors  include  i)
     approximately  $5.0 million in reduced  gross  profit due to vendor  supply
     interruptions  that began in fiscal year 2001, ii) the  elimination of $1.6
     million  of  International  Business  gross  profit  due to the sale of the
     European  operations,  iii) the  reduction  of $1.2 million of gross profit
     related to the elimination of certain product lines that were not supported
     by the new SBU structure of the Imaging Business, iv) the reduction of $0.5
     million  of  gross  profit  related  the   termination  of  certain  vendor
     relationships  in the  Physician  Business,  v)  increases  in  reserves of
     approximately $1.0 million for inventory  associated with the product lines
     eliminated  in  the  Imaging   Business  and  the   termination  of  vendor
     relationships in the Physician Supply Business,  and vi) a decrease of $3.6
     million due to changes in product  mix.  Gross  profit as a  percentage  of
     sales was unfavorably impacted by changes in product mix.

                                       18


     General and Administrative Expenses. General and administrative expenses
     for the three months ended June 29, 2001 totaled $68.5 million, a decrease
     of $4.1 million, or 5.6%, from general and administrative expenses of $72.6
     million for the three months ended June 30, 2000. General and
     administrative expense as a percentage of net sales decreased to 15.3% from
     15.4% for the comparable three-month period.

     On March 31, 2001, the Company elected to early adopt Statement of
     Financial Accounting Standards No. 142, Goodwill and Other Intangibles
     ("SFAS 142"). SFAS 142 requires, among other things, the discontinuance of
     goodwill amortization and includes provisions for reassessment of the
     useful lives of existing intangibles and the identification of reporting
     units for purposes of assessing potential future impairments of goodwill.
     SFAS 142 also requires the Company to complete a two-step transitional
     goodwill impairment test. The first step of the impairment test must be
     completed six months from the date of adoption and the second step must be
     completed as soon as possible, but no later than the end of the year of
     initial application. The Company is currently in the process of performing
     the first step of the transitional goodwill impairment test, which will be
     completed during the second quarter. Therefore, the Company is currently
     assessing but has not yet determined the impact of SFAS 142 on its
     financial position and results of operations. During the quarter ended June
     29, 2001, the adoption of these provisions eliminated approximately $1.5
     million of goodwill amortization that would be recorded under prior
     accounting pronouncements. In addition, the prior year comparable period
     included $1.6 million of goodwill amortization (refer to Note 5,
     Intangibles in the accompanying condensed consolidated financial statements
     for further discussion).

     General and administrative expenses in the Company's Other Segment
     decreased over the prior year period by $1.5 million due to the sale of the
     European operations.

     In addition to typical 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
                                           ------------------------------
                                           June 29, 2001    June 30, 2000
                                           -------------    -------------

Merger costs and expenses............         $     541      $     1,575
Restructuring costs and expenses.....               494            1,240
Operational tax charge...............              (451)              --
Other................................                 8              786
                                           -------------    -------------
                                              $     592      $     3,601
                                           =============    =============

        Merger Costs and Expenses

        Refer to Note 2, 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 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 June 29, 2001 and
        June 30, 2000, the Company expensed $776 and $1,271, 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 June 29, 2001 and June 30, 2000, the Company
        recorded $36 and $304, 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 June 29,
        2001, the Company reversed $271 of merger costs and expenses previously
        established under prior plans not incurred as previously expected.

                                       19


        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 June 29, 2001 and June 30, 2000, the Company recorded $505 and
        $1,240, 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 June 29, 2001, the Company
        reversed $11 of restructuring costs.

        Operational Tax Charge

        During the three months ended June 29, 2001, the Company performed an
        analysis and reversed $451 of a previously recorded operating tax charge
        reserve.

        Other

        During the three months ended June 29, 2001 and June 30, 2000, the
        Company incurred $8 and $692 in legal and professional fees and other
        costs pursuant to the Company's strategic alternative process and
        severance costs. In addition, during the three months ended June 30,
        2000, the Imaging Business incurred $94 of professional fees for
        acquisitions not consummated.

     Selling Expenses. Selling expenses for the three months ended June 29, 2001
     totaled $26.5 million,  a decrease of $2.9 million,  or 9.9%,  from selling
     expenses of $29.4 million for the three months ended June 30, 2000. Selling
     expense as a percentage  of net sales was  approximately  5.9% and 6.2% for
     the three months ended June 29, 2001 and June 30, 2000,  respectively.  The
     decrease in selling  expense as a percentage of net sales is a result of i)
     a reduction in sales  representatives  in the Long-Term  Care  Business,  a
     portion of which were  compensated  under fixed  commission  plans and ii)
     changes in the  compensation  programs in the Physician Supply Business and
     Long-Term Care Business.

     International Business Exit Charge. During the quarter ended December 29,
     2000, the Company adopted a plan for divesting the Company's European
     operations and recorded a $14.9 million charge as an International Business
     exit charge. During the quarter ended June 29, 2001, the Company completed
     the sale of its European operations and recorded a reversal of $0.5 million
     of the previously established charge due to lower than expected costs to
     exit the operations.

     Operating Income. Operating income for the three months ended June 29, 2001
     totaled $7.3 million, a decrease of $5.0 million, compared to the three
     months ended June 30, 2000 total of $12.3 million due to the factors
     discussed above.

     Interest Expense. Interest expense for the three months ended June 29, 2001
     totaled $4.3 million, a decrease of $0.7 million, or 14.0%, from interest
     expense of $5.0 million for the three months ended June 30, 2000. The
     decrease is primarily attributable to lower outstanding debt balances under
     the revolving Credit Agreement over the prior year partially offset by the
     accelerated amortization of approximately $400 of debt issuance costs upon
     refinancing the prior credit facility on May 24, 2001.

     Interest and Investment Income. Interest and investment income for the
     three months ended June 29, 2001 totaled $0.2 million, a decrease of $0.5
     million, or 71.4%, from interest and investment income of $0.7 million for
     the three months ended June 30, 2000. The decrease primarily results from
     lower invested cash balances over the prior year period.

     Other Income. Other income for the three months ended June 29, 2001 totaled
     $0.9 million, an increase of $0.1 million, or 12.5%, from other income of
     $0.8 million for the three months ended June 30, 2000. Other income
     primarily consists of finance charges on customer accounts.

     Provision for Income Taxes. Provision for income taxes was $1.5 million for
     the three months ended June 29, 2001, a change of $2.6 million from the
     provision for income taxes of $4.1 million for the three months ended June


                                       20


     30, 2000. The effective income tax rate was approximately 36.4% and 47.2%
     for the three months ended June 29, 2001 and June 30, 2000, respectively.
     Historically, the effective tax rate has been higher than the Company's
     statutory rate due to the non-deductibility of a portion of goodwill
     amortization expense resulting from the tax-free nature of certain
     acquisitions. The elimination of goodwill amortization during the quarter
     ended June 29, 2001 due to the adoption of SFAS 142 has resulted in
     increased pretax earnings with minimal incremental effect on the provision
     of income taxes.

     Net Income.  Net income for the three  months  ended June 29, 2001  totaled
     $2.7  million  compared to net income of $4.6  million for the three months
     ended June 30, 2000 due to the factors discussed above.


LIQUIDITY AND CAPITAL RESOURCES

     As the Company's business grows, its cash and working capital requirements
     will also continue to increase as a result of the anticipated growth of the
     Company's operations. This growth will be funded through a combination of
     cash flow from operations and revolving credit borrowings.

     Statement of Cash Flows Discussion

     Net cash provided by operating activities was $43.1 million and $12.9
     million for the three months ended June 29, 2001 and June 30, 2000,
     respectively. The increase in operating cash flows primarily resulted from
     the continued implementation of working capital reduction initiatives.
     During the three months ended June 29, 2001, operating cash flows were
     positively impacted by a $25 million increase in accounts payable and
     accrued liabilities, a $3 million decrease in accounts receivable, and a
     $16 million decrease in other assets, of which $7 million relates to an
     Internal Revenue Service tax refund. These items were negatively impacted
     by a $10 million increase in inventory.

     Net cash used in investing activities was $6.5 million and $4.6 million for
     the three  months  ended  June 29,  2001 and June 30,  2000,  respectively.
     During  the three  months  ended  June 29,  2001,  cash  used in  investing
     activities  resulted from approximately $6 million of capital  expenditures
     primarily related to the continued  development of the Company's Enterprise
     Resource   Planning   System,   E-Commerce   platforms   and  supply  chain
     integration.

     Net cash used in financing activities was $42.7 million and $26.9 million
     for the three months ended June 29, 2001 and June 30, 2000, respectively.
     During the three months ended June 29, 2001, the Company repaid a net $42
     million in bank debt. Sources of the repayment included approximately $7
     million from cash balances and $35 from cash flows from operating
     activities.

     Operating Trends

     The Company had working capital of $284.8 million and $316.3 million as of
     June 29, 2001 and March 30, 2001, respectively. Accounts receivable, net of
     allowances, were $229.6 million and $236.8 million at June 29, 2001 and
     March 30, 2001, respectively. The average number of days sales in accounts
     receivable outstanding was approximately 47.0 and 51.7 days for the three
     months ended June 29, 2001 (annualized) and the year ended March 30, 2001,
     respectively. For the three months ended June 29, 2001, the Company's
     Physician Supply, Imaging, and Long-Term Care Businesses had annualized
     days sales in accounts receivable of approximately 46.4, 40.8, and 58.7
     days, respectively.

     Inventories were $162.4 million and $154.7 million as of June 29, 2001 and
     March 30, 2001, respectively. The Company had inventory turnover of 8.7x
     and 8.4x for the three months ended June 29, 2001 (annualized) and the year
     ended March 30, 2001, respectively. For the three months ended June 29,
     2001, the Company's Physician Supply, Imaging, and Long-Term Care
     Businesses had annualized inventory turnover of 8.5x, 8.5x, and 10.0x,
     respectively.

     The following  table presents EBITDA and other financial data for the three
     months ended June 29, 2001 and June 30, 2000:

                                       21




                                                                             Three Months Ended
                                                                       ----------------------------
                                                                       June 29, 2001  June 30, 2000
                                                                       -------------  -------------
                                                                           (Dollars in thousands)

                                                                                   
Other Financial Data:
    Income from operations............................................    $  7,298      $ 12,268
    Plus:  other income...............................................         946           812
    Plus:  depreciation and amortization..............................       4,291         5,474
                                                                       -------------  -------------
    EBITDA (a)..........................................................  $ 12,535      $ 18,554
                                                                       -------------  -------------

    Interest expense..................................................   $   4,251     $   5,035
    Interest coverage (b).............................................         2.9x          3.7x
    EBITDA margin (c).................................................         2.8%          3.9%

    Cash provided by operating activities.............................   $  43,135     $  12,888
    Cash used in investing activities.................................   $  (6,519)    $  (4,567)
    Cash used in financing activities.................................   $ (42,654)    $ (26,905)


     Refer to the Liquidity and Capital Resources section above of Management's
     Discussion and Analysis of Financial Condition and Results of Operations
     for a discussion of cash flows from operating, investing and financing
     activities.

(a)  EBITDA represents income (loss) from operations, plus other income,
     plus depreciation and amortization, and excludes net interest expense and
     provision for income taxes. 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.

(b)  Interest coverage represents the Ratio of EBITDA to interest expense.

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


     Senior Subordinated Notes

     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. The Company may incur
     indebtedness up to certain specified levels and, provided that no event of
     default exists, 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.

     New Revolving Credit Agreement

     On May 24, 2001, the Company entered into a credit agreement (the "Credit
     Agreement"), by and among the Company, as borrower thereunder (the
     "Borrower"), the subsidiaries of the Borrower party thereto, the lenders


                                       22


     from time to time party thereto (the "Lenders"), Bank of America, N.A., as
     Agent for the Lenders (in such capacity, the "Agent", or the "Bank") and
     Banc of America Securities LLC, as Arranger.

     The Credit Agreement provides for a four-year credit facility consisting of
     an aggregate $120 million revolving line of credit and letters of credit
     (the "Credit Facility"). Availability of borrowings under the Credit
     Facility depends upon (a) the amount of a borrowing base consisting of
     accounts receivable and, upon satisfaction of certain requirements,
     inventory and (b) compliance with certain debt incurrence tests under the
     Company's Indenture, dated as of October 7, 1997, relating to the Notes.
     The Credit Facility will bear interest at the Bank's prime rate plus a
     margin of between 0.25% and 1.00% based on the Company's ratio of funded
     debt to EBITDA (as defined in the Agreement) or at LIBOR plus a margin of
     between 1.75% and 3.50% based on the Company's ratio of funded debt to
     EBITDA. Under the Credit Agreement, the Company and its subsidiaries are
     subject to certain covenants, including but not limited to, limitations on
     (a) paying dividends and repurchasing stock, (b) repurchasing its Notes,
     (c) selling or transferring assets, (d) making certain investments
     (including acquisitions) and (e) incurring additional indebtedness and
     liens. Initial proceeds from the Credit Facility were used to refinance
     existing indebtedness outstanding under the Company's prior credit
     agreement, and future proceeds will be used to issue letters of credit,
     finance ongoing working capital requirements and general corporate purposes
     of the Company. The Credit Facility matures on May 24, 2005.

     On June 28, 2001, the Company  entered into a First Amendment to the Credit
     Agreement  (the  "Amendment"),  by  and  among  the  Company,  as  borrower
     thereunder,  the subsidiaries of the Company party thereto, the Lenders and
     the Agent for the Lenders. The Amendment amends the Credit Agreement.  As a
     result of the Amendment,  the maximum available borrowings under the Credit
     Agreement were  increased from $120 million to $150 million.  The Amendment
     also, among other things, increased the percentage of Lenders whose consent
     was required for an  amendment  of Credit  Agreement  from more than 50% to
     more  than  55% and  amended  certain  provisions  relating  to  protective
     advances,  limitations on issuances of letters of credit,  indemnification,
     and landlord consents. The conditions to the effectiveness of the Amendment
     were satisfied on June 29, 2001.

     As of June 29, 2001, 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
     facility, and capital markets are sufficient to meet the Company's
     anticipated future requirements for working capital, capital expenditures,
     and acquisitions for the foreseeable future.



                                       23



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  Facility 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  Facility.  As of June 29,
     2001, the Company had $22.4 million  outstanding  under the Credit Facility
     at variable  interest rates, at the Company's  option, at either the bank's
     prime  rate plus a margin  of  between  0.25% and 1.00% or at LIBOR  plus a
     margin of between 1.75% and 3.50%.  The  weighted-average  interest rate of
     borrowings under the Credit Agreement was 6.39% as of June 29, 2001.

     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 June 29, 2001, the Company did not hold any  derivative  financial or
     commodity instruments.




                                       24



                            PART II OTHER INFORMATION



ITEM 1.       LEGAL PROCEEDINGS

     See Notes 9 and 10 of this Form 10-Q and Item 3 of the Company's  Form 10-K
     for the fiscal year ended on March 30, 2001.

     The Company disputed the calculation of a supplemental premium charged by
     CIGNA upon the termination by the Company of the health insurance program
     administered by CIGNA. The Company has entered into a definitive settlement
     agreement with CIGNA, wherein the Company has agreed to pay CIGNA $2.85
     million.

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)      Not applicable.

     (b)      Not applicable.

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

     Not applicable.

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.(13)

  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. (12)

  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)




                                       25




                                                                   
  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.(14)

  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.(11)

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

  10.2          Amended and Restated Directors Stock Plan.(8)

  10.3          Amended and Restated 1994 Long-Term Incentive Plan.(8)

  10.4          Amended and Restated 1994 Long-Term Stock Plan.(8)

  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.(10)

  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.(9)

  10.10a        First  Amendment to the Physician  Sales and Service,  Inc.  Employee  Stock  Ownership and Savings
                Plan.(9)

  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)

  10.12         Credit Agreement, dated as of May 24, 2001, by and among the Company, each of the Company's
                subsidiaries therein named, the Lenders from time to time party thereto, Bank of America,, N.A.,
                as Agent, and Banc of America Securities LLC, as Arranger. (16)

  10.12a        Amendment No. 1 to Credit Agreement, dated as of June 28, 2001, by and among the Company, each of
                the Company's subsidiaries therein named, the Lenders from time to time party thereto, Bank of
                America,, N.A., as Agent, and Banc of America Securities LLC, as Arranger.(17)

  10.13         Employment Agreement, dated as of March 4, 1998, by and between the Company and David A. Smith.(7)

  10.13a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and
                David A. Smith.(7)

  10.14         Employment Agreement, dated as of April 1, 1998, by and between the Company and John F. Sasen,
                Sr.(7)

  10.14a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and John
                F. Sasen, Sr.(7)




                                       26




                                                     
  10.15         Employment Agreement, dated as of April 1, 1998, by and between the Company and Douglas J. Harper.

  10.15a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and
                Douglas J. Harper.

  10.16         Employment Agreement, dated as of April 1, 1998, by and between the Company and Gary A. Corless.

  10.16a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and Gary
                A. Corless.

  10.17         Employment Agreement, dated as of April 1, 1998, by and between the Company and Kevin P. English.

  10.17a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and
                Kevin P. English.

  10.18         Severance Agreement, dated as of October 11, 2000, by and between the Company and Frederick E.
                Dell.(7)

  10.19         Severance Agreement, dated as of February 1, 2001, by and between the Company and Kirk A.
                Zambetti.(7)

  10.20         Severance Agreement, dated as of March 21, 2001, by and between the Company and Patrick C.
                Kelly.(7)

  21.1          List of Subsidiaries of the Company.(7)

(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 year ended March 30, 1995.
(7)      Incorporated by Reference to the Company's Annual Report on Form 10-K for the year ended March 30, 2001.
(8)      Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1996.
(9)      Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1997.
(10)     Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999.
(11)     Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2000.
(12)     Incorporated by Reference to the Company's Quarterly Report on Form 10-Q for the quarterly period ended December 29, 2000.
(13)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed April 8, 1998.
(14)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed April 22, 1998.
(15)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed January 12, 2001.
(16)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed June 5, 2001.
(17)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed July 3, 2001.



     (b) Reports on Form 8-K

         The following current reports on Form 8-K were filed during the quarter
ended June 29, 2001:

         Date of Report  Items Reported
         --------------- -------------------------------------------------------
         July 3, 2001    Announcing the terms of an amendment, dated as of June
                         28, 2001, to the Company's Credit Agreement.
         --------------- -------------------------------------------------------



                                       27



                                   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 August 10, 2001.

                           PSS WORLD MEDICAL, INC.

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



                                       28