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     September 28, 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 November 8, 2001 a total of 71,161,414 shares of common stock,
par value $.01 per share, of the registrant were outstanding.





                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                               September 28, 2001


                                TABLE OF CONTENTS





                                                                                                            [PAGE]
ITEM

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

                                      PART I - FINANCIAL INFORMATION

1. Financial Statements
       Condensed Consolidated Balance Sheets - September 28, 2001 and March 30, 2001.....................      4
       Condensed Consolidated Statements of Operations - for the Three and Six Months Ended September 28,      5
           2001 and September 29, 2000...................................................................
       Condensed Consolidated Statements of Cash Flows - for the Six Months Ended September 28, 2001 and       6
           September 29, 2000............................................................................
       Notes to Condensed Consolidated Financial Statements - September 28, 2001 and September 29, 2000        7
2. Management's Discussion and Analysis of Financial Condition and Results of Operations.................     18
3. Quantitative and Qualitative Disclosures About Market Risk............................................     28

                                       PART II - OTHER INFORMATION
Other Information........................................................................................     29
Signatures...............................................................................................     33








                                       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 "SEC"). 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)



                                                                                             September 28,         March 30,
                                                                                                 2001                 2001
                                                                                           ------------------   -----------------
                                                                                              (Unaudited)
                                               ASSETS
          Current Assets:
                                                                                                                 
             Cash and cash equivalents..................................................      $  24,228            $  34,374
             Marketable securities......................................................            200                  314
             Accounts receivable, net...................................................        235,468              236,846
             Inventories, net...........................................................        161,469              154,725
             Employee advances..........................................................            675                  478
             Prepaid expenses and other.................................................         41,799               60,633
                                                                                           ------------------   -----------------
                     Total current assets...............................................        463,839              487,370

          Property and equipment, net...................................................         80,840               76,247
          Other Assets:
             Goodwill ..................................................................         60,644              163,879
             Intangibles, net...........................................................         17,036               19,573
             Employee advances..........................................................            534                  524
             Other......................................................................         28,880               25,041
                                                                                           ------------------   -----------------
                     Total assets.......................................................       $651,773             $772,634
                                                                                           ==================   =================

                      LIABILITIES AND SHAREHOLDERS' EQUITY
          Current Liabilities:
             Bank revolver..............................................................      $  10,805         $         --
             Accounts payable...........................................................        142,950              119,238
             Accrued expenses...........................................................         34,556               39,234
             Current maturities of long-term debt and capital lease obligations.........             98                1,752
             Other......................................................................          9,311               10,855
                                                                                           ------------------   -----------------
                     Total current liabilities..........................................        197,720              171,079
          Long-term debt and capital lease obligations, net of current portion..........        125,000              190,040
          Other.........................................................................          8,094                7,213
                                                                                           ------------------   -----------------
                     Total liabilities..................................................        330,814              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, 71,161,086 and
                 71,077,236 shares issued and outstanding at September 28, 2001 and March
                 30, 2001, respectively.................................................            712                  711
             Additional paid-in capital.................................................        349,311              348,701
             (Accumulated deficit) retained earnings....................................        (29,064)              54,890
                                                                                           ------------------   -----------------
                     Total shareholders' equity.........................................        320,959              404,302
                                                                                           ------------------   -----------------
                     Total liabilities and shareholders' equity.........................       $651,773             $772,634
                                                                                           ==================   =================

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




                                       4



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







                                                        Three Months Ended                         Six Months Ended
                                              ----------------------------------------  ----------------------------------------
                                              September 28, 2001   September 29, 2000   September 28, 2001   September 29, 2000
                                              -------------------  -------------------  -------------------  -------------------


                                                                                                     
Net sales                                         $448,370             $446,150             $895,110             $917,798
Cost of goods sold                                 343,898              344,625              688,895              701,987
                                              -------------------  -------------------  -------------------  -------------------
      Gross profit                                 104,472              101,525              206,215              215,811

General and administrative expenses                 69,411               69,726              137,872              142,366
Selling expenses                                    27,139               28,648               53,638               58,026
International business exit charge reversal             --                   --                 (514)                  --
                                              -------------------  -------------------  -------------------  -------------------
      Income from operations                         7,922                3,151               15,219               15,419
                                              -------------------  -------------------  -------------------  -------------------

Other income (expense):
      Interest expense                              (2,942)              (4,687)              (7,193)              (9,722)
      Interest and investment income                    40                  561                  278                1,261
      Other income                                     462                  715                1,408                1,527
                                              -------------------  -------------------  -------------------  -------------------
                                                    (2,440)              (3,411)              (5,507)              (6,934)
                                              -------------------  -------------------  -------------------  -------------------

Income (loss) before provision for income
   taxes and cumulative effect of accounting
   change                                            5,482                 (260)               9,712                8,485

Provision for income taxes                           2,080                  704                3,621                4,829
                                              -------------------  -------------------  -------------------  -------------------
Income (loss) before cumulative effect of            3,402                 (964)               6,091                3,656
   accounting change
Cumulative effect of accounting change (net
   of income taxes of $14,444)                          --                   --              (90,045)                  --
                                              -------------------  -------------------  -------------------  -------------------
Net income (loss)                               $    3,402          $      (964)            $(83,954)           $   3,656
                                              ===================  ===================  ===================  ===================

Earnings per share - Basic:
   Income (loss) before cumulative effect of
     accounting change                          $      0.05         $      (0.01)         $      0.09          $      0.05
   Cumulative effect of accounting change               --                   --                 (1.27)               --
                                              -------------------  -------------------  -------------------  -------------------
   Net income (loss)                            $      0.05         $      (0.01)         $     (1.18)         $      0.05
                                              ===================  ===================  ===================  ===================

Earnings per share - Diluted:
   Income (loss) before cumulative effect of
     accounting change                          $      0.05         $      (0.01)         $      0.09          $      0.05
   Cumulative effect of accounting change               --                   --                 (1.26)               --
                                              -------------------  -------------------  -------------------  -------------------
   Net income (loss)                            $      0.05         $      (0.01)         $     (1.17)         $      0.05
                                              ===================  ===================  ===================  ===================


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)



                                                                                            Six Months Ended
                                                                                  --------------------------------------
                                                                                    September 28,       September 29,
                                                                                        2001                2000
                                                                                  ------------------  ------------------

                                                                                                         
Cash Flows From Operating Activities:
   Net (loss) income..........................................................     $    (83,954)        $    3,656
    Adjustments to reconcile net income to net cash provided by operating
    activities:
       Cumulative effect of accounting change.................................           90,045                 --
       Depreciation...........................................................            5,843              4,950
       Amortization of goodwill and intangible assets.........................            2,957              6,185
       Amortization of debt issuance costs....................................              993                403
       Provision for doubtful accounts........................................            3,118              2,137
       International Business exit charge reversal............................             (514)                --
       ESOP amortization......................................................               --                345
       Loss on marketable securities..........................................              114                 --
       Gain on sale of fixed assets...........................................               21                  7
       Changes in operating assets and liabilities:
          Accounts receivable.................................................           (4,359)             1,594
          Inventories, net....................................................           (9,587)             9,278
          Prepaid expenses and other current assets...........................           18,523              2,965
          Other assets........................................................            7,324             (8,326)
          Accounts payable, accrued expenses, and other liabilities...........           26,063            (10,205)
                                                                                  ------------------ -------------------
              Net cash provided by operating activities.......................           56,587             12,989
                                                                                  ------------------ -------------------

Cash Flows From Investing Activities:
    Proceeds from sales of property and equipment.............................               59                 11
    Capital expenditures......................................................          (11,835)            (9,806)
    Proceeds from sale of International Business..............................              222                 --
    Payments on noncompete agreements.........................................             (925)              (657)
                                                                                  ------------------ -------------------
              Net cash used in investing activities...........................          (12,479)           (10,452)
                                                                                  ------------------ -------------------

Cash Flows From Financing Activities:
    Proceeds from borrowings..................................................           67,995             60,000
    Repayment of borrowings...................................................         (122,226)           (80,408)
    Principal payments under capital lease obligations........................              (23)               (49)
    Other.....................................................................               --               (343)
              Net cash used in financing activities...........................          (54,254)           (20,800)
                                                                                  ------------------ -------------------

Net decrease in cash and cash equivalents.....................................          (10,146)           (18,263)

Cash and cash equivalents, beginning of period................................           34,374             60,414
                                                                                  ------------------ -------------------
Cash and cash equivalents, end of period......................................        $  24,228          $  42,151
                                                                                  ================== ===================


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 SEPTEMBER 28, 2001 AND SEPTEMBER 29, 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 91 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 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 June 2001, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards ("SFAS") No. 141, Business
     Combinations ("SFAS 141"). SFAS 141 requires the purchase method of
     accounting for business combinations consummated after June 30, 2001 and
     eliminates the poolings-of-interests method. The Company will apply the
     provisions of SFAS 141 to acquisitions initiated after June 30, 2001.

     In June 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 the
     reassessment of the useful lives of existing intangibles and assessing
     potential impairments of goodwill. SFAS 142 also requires that the Company
     complete a two-step goodwill impairment test. The first step compares the
     fair value of each reporting unit to its carrying amount, including
     goodwill. If the fair value of a reporting unit exceeds its carrying
     amount, goodwill is not considered to be impaired and the second step is
     not required. SFAS 142 requires completion of this first step within the
     first six months of initial adoption and annually thereafter. If the
     carrying amount of a reporting unit exceeds its fair value, the second step
     is performed to measure the amount of impairment loss, if any. The second
     step compares the implied fair value of goodwill to the carrying value of a
     reporting unit's goodwill. The implied fair value of goodwill is determined
     in a manner similar to accounting for a business combination with the
     allocation of the assessed fair value determined in the first step to the
     assets and liabilities of the reporting unit. The excess of the fair value
     of the reporting unit over the amounts assigned to the assets and
     liabilities is the implied fair value of goodwill. This allocation process
     is only performed for purposes of evaluating goodwill impairment and does
     not result in an entry to adjust the value of any assets or liabilities. An
     impairment loss is recognized for any excess in the carrying value of
     goodwill over the implied fair value of goodwill. In the initial year of


                                       7


     adoption, any impairment loss identified is presented as a change in
     accounting principal and recorded as of the beginning of that fiscal year.
     In years subsequent to the initial year of adoption, any impairment loss
     recognized is recorded as a charge to income from operations.

     The Company elected to adopt SFAS 142 as of March 31, 2001. During the
     quarter ended September 28, 2001, the Company completed both steps of the
     transitional goodwill impairment tests which resulted in an impairment
     charge of $90,045, net of income taxes of $14,444. Refer to Note 5,
     Goodwill for further discussion of the impact of SFAS 142 on the Company's
     financial position and results of operations.

     In October 2001, the FASB issued SFAS No. 144, Accounting for the
     Impairment or Disposal of Long-Lived Assets ("SFAS 144"). SFAS 144
     addresses the financial accounting and reporting for the impairment or
     disposal of long-lived assets. The Company will apply the provisions of
     SFAS 144 beginning March 30, 2002. Management believes that the adoption of
     SFAS 144 will not have a material impact on its results of operations.


NOTE 2 - CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE EXPENSES

     General and administrative expenses may include charges related to merger
     activity, restructuring activity, and other special items. The following
     table summarizes unusual charges included as components of general and
     administrative expenses in the accompanying consolidated income statements:



                                          Three Months Ended                 Six Months Ended
                                    ------------------------------      --------------------------------
                                    September 28,    September 29,      September 28,     September 29,
                                        2001               2000              2001              2000
                                    --------------   -------------      --------------    --------------
                                                                                
Merger costs and expenses.......         $    757       $  1,584          $  1,297          $  3,159
Restructuring costs and expenses              596          1,013             1,090             2,253
Operational tax charge reversal.           (1,008)            --            (1,459)               --
Other.........................                  2          1,634                11             2,420
                                    --------------   -------------      --------------    --------------
Merger Costs and Expenses                $    347       $  4,231         $     939          $  7,832
                                    ==============   =============      ==============    ==============



     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.

     The Company has recorded merger costs and expenses related to branch
     shutdown and lease termination costs. For the three months ended September
     29, 2000, the Company recorded $313 of merger charges expensed as incurred.
     For the six months ended September 28, 2001 and September 29, 2000, the
     Company recorded $35 and $617, respectively, of merger charges expensed as
     incurred. At the end of each quarter, management reevaluates its plans and
     adjusts previous estimates. For the three and six months ended September
     28, 2001, the Company reversed $19 and $290, respectively, 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.

                                       8


     In addition, 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 September 28, 2001 and
     September 29, 2000, the Company expensed $776 and $1,271 respectively,
     related to the Retention Plans. During the six months ended September 28,
     2001 and September 29, 2000, the Company expensed $1,552 and $2,542
     respectively, related to the Retention Plans.

     Restructuring Costs and Expenses

     The Company has recorded restructuring costs and expenses 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 September 28,
     2001 and September 29, 2000, the Company recorded $667 and $1,013,
     respectively, of restructuring costs as incurred. The costs for the three
     months ended September 28, 2001, resulted from the involuntary termination
     of 14 employees, branch shutdown costs and lease termination costs for the
     merger of two Physician Supply Business and two Imaging Business
     distribution centers into existing locations. For six months ended
     September 28, 2001 and September 29, 2000, the Company recorded $1,172 and
     $2,253, respectively, of restructuring costs as incurred. The costs for the
     six month period ended September 28, 2001, resulted from the involuntary
     termination of 52 employees, branch shutdown costs and lease termination
     costs for the merger of three Physician Supply Business and three Imaging
     Business distribution centers into existing locations. At the end of each
     quarter, management reevaluates its plans and adjusts previous estimates.
     For the three and six months ended September 28, 2001, the Company
     reversed $71 and $82, respectively, of restructuring costs relating to
     lease termination and severance costs.

     Operational Tax Charge

     The Company performed an analysis of previously recorded operating tax
     charge reserves and reversed $1,008 and $1,459 during the three and six
     months ended September 28, 2001.

     Other

     During the three months ended September 28, 2001 and September 29, 2000,
     the Company incurred $2 and $1,634, respectively, primarily relating to
     legal and professional fees and other costs pursuant to the Company's
     strategic alternatives process and severance costs. During the six months
     ended September 28, 2001 and September 29, 2000, the Company incurred $11
     and $2,326, respectively, relating to the same. In addition, during the six
     months ended September 29, 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

     Accrued merger costs and expenses, classified as accrued expenses in the
     accompanying condensed consolidated balance sheets, were $23 and $294 at
     September 28, 2001 and March 30, 2001, respectively. The remaining accruals
     at September 28, 2001 primarily relate to lease termination costs and are
     scheduled to be paid through the end of fiscal year 2002.

     Summary of Accrued Restructuring Costs and Expenses

     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


                                       9


     centers - one in the Company's subsidiary, Diagnostic Imaging, Inc., and
     one in the Company's Physician Sales & Service 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 an accrued expense in the accompanying consolidated balance
     sheets totaled $2,095 and $3,715 at September 28, 2001 and March 30, 2001,
     respectively. The following is a summary of the restructuring plan activity
     for the three months ended September 28, 2001:



                                                        Involuntary
                                                         Employee          Lease
                                                        Termination     Termination
                                                           Costs           Costs           Total
                                                   ---------------- --------------- ---------------
                                                                                   
Balance at June 29, 2001....................      $       2,203          $   281     $    2,484
     Adjustments............................               (10)              (61)           (71)
     Utilized...............................              (241)              (77)          (318)
                                                  ----------------- -------------- ---------------
Balance at September 28, 2001...............      $       1,952          $   143     $    2,095
                                                  ================= ============== ===============


     Plans B and C

     Approximately $143 of lease termination payments remain accrued at
     September 28, 2001 related to Plans B and C, for which payments will extend
     through fiscal 2002. These amounts were originally accrued under
     restructuring plans for the closure of the Company's subsidiary, Gulf South
     Medical Supply, Inc. in fiscal years 1999 and 2000.

     Plan E

     Accrued restructuring costs and expenses related to Plan E at September 28,
     2001 were approximately $1,952, all of which relates to involuntary
     employee terminations. As of September 28, 2001, all 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 were outside the core United States business
     segments, making effective management difficult and resulting in lower than
     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 aggregate
     fair value less costs incurred for sale. During the quarter ended December
     29, 2000, the Company recorded $14,917 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 $514 of the previously established
     charge due to lower than expected costs to exit the operations. No further
     expenses relating to the disposal of the International Business were
     incurred subsequent to June 29, 2001.


NOTE 5 - GOODWILL

     The Company adopted SFAS 142, Goodwill and Other Intangibles, effective
     March 31, 2001. In connection with the adoption of SFAS 142, the Company
     discontinued amortizing goodwill. The changes in the carrying amount of
     goodwill for the six months ended September 28, 2001, are as follows:



                                       10




                                          Physician
                                           Supply          Imaging          Long-Term
                                          Business        Business        Care Business       Total
                                        -------------   ------------    ---------------  ---------------
                                                                                   
  Balance as of March 30, 2001....        $    9,788     $ 104,489         $  49,602       $ 163,879
  Settlement of contingent
     consideration................               --          1,254              --             1,254
 Impairment loss.................                --       (104,489)             --          (104,489)

                                        -------------   ------------    ---------------  ---------------
  Balance as of September 28, 2001        $    9,788     $   1,254         $  49,602       $  60,644
                                        =============   ============    ===============  ===============



     In accordance with SFAS 142, the Company performed transitional goodwill
     impairment tests at each of its operating segments - the Physician Sales &
     Service division (the "Physician Supply Business"), Diagnostic Imaging,
     Inc. ("DI" or the "Imaging Business"), and Gulf South Medical Supply,
     Inc.("Gulf South" or the "Long-Term Care Business"). These operating
     segments meet the reporting unit requirements as defined in SFAS 142. The
     Company engaged independent valuation consultants to assist with the
     transitional goodwill impairment tests. Based on the results of these
     tests, goodwill was deemed not to be impaired at the Physician Supply
     Business or the Long-Term Care Business as the fair value of each of these
     reporting units exceeded their carrying values. Therefore, the second step
     of the goodwill impairment test was not required to be performed. However,
     the carrying amount of the Imaging division exceeded its fair value,
     indicating a potential impairment of the respective goodwill. The Imaging
     Business' operating results have been impacted by a decline in actual and
     projected operating margins and these factors affect the fair value
     calculation, which were considered in calculating the enterprise value of
     the reporting unit.

     The fair value of each of the operating segments was calculated on an
     enterprise value basis using the following approaches: (i) market multiple
     approach; (ii) discounted cash flow approach; and (iii) comparable
     transaction approach.

o            Under the market multiple approach, market ratios and performance
             fundamentals relating to similar public companies' stock prices or
             enterprise values were applied to the reporting units to determine
             their enterprise value.

o            Under the discounted cash flow ("DCF") approach, the indicated
             enterprise value was determined using the present value of the
             projected future cash flows to be generated considering appropriate
             discount rates. The discount rates used in the calculation
             reflected all associated risks of realizing the projected future
             cash flows.

o            Under the comparable transaction approach, recent transactions
             between companies in the same or similar lines of business to the
             reporting units were examined to determine the indicated enterprise
             value. Acquisition values and pricing evidence were used in much
             the same manner as the Market Multiple Approach for the
             determination of the reporting units' enterprise value.

     The fair value conclusion of the operating segments reflects an equally
     blended value of the market multiple approach and the DCF approach
     discussed above.

     Because the carrying amount of the Imaging Business exceeded its fair
     value, step 2 of the goodwill impairment test was completed. Under step 2
     of the test, the implied fair value of the Imaging Business's goodwill was
     compared to its carrying amount of goodwill to measure the amount of
     impairment loss. As a result, a loss of $90,045 (net of taxes of $14,444)
     was recognized and recorded as a cumulative effect of accounting change in
     the accompanying consolidated statements of income.

     As required by SFAS 142, the impairment loss was recognized as of March 31,
     2001; therefore, the Company has restated its historical consolidated
     financial information for the three months ended June 29, 2001 as follows:



                                       11


                                                       Three Months
                                                           Ended
                                                       June 29, 2001
                                                      ----------------
                                                        (Restated)

Net sales..........................................       $   446,740
Cost of goods sold.................................           344,996
                                                      ----------------
      Gross profit.................................           101,744
General and administrative expenses................            68,461
Selling expenses...................................            26,499
International business exit charge reversal........              (514)
                                                      ----------------
      Income from operations.......................             7,298
                                                      ----------------
Other income (expense):
      Interest expense.............................            (4,251)
      Interest and investment income...............               238
      Other income.................................               946
                                                      ----------------
                                                               (3,067)
                                                      ----------------
Income before provision for income taxes and
   cumulative effect of accounting change..........             4,231
Provision for income taxes.........................             1,541
                                                      ----------------
Income before cumulative effect of accounting change            2,690
Cumulative effect of accounting change (net of taxes
of $14,444)........................................           (90,045)

                                                      ----------------
Net loss...........................................      $    (87,355)
                                                      ================
Earnings per share - Basic and Diluted:
   Income before cumulative effect of accounting         $       0.04
      change.......................................
   Cumulative effect of accounting change .........             (1.26)
                                                      ----------------
   Net loss........................................      $      (1.22)
                                                      ================

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



                                                 Three Months Ended                Six Months Ended
                                            -----------------------------    ------------------------------
                                            September 28,   September 29,    September 28,    September 29,
                                                 2001            2000            2001             2000
                                            -------------   -------------    -------------    -------------

                                                                                      
 Income   (loss)   before   cumulative
    effect of  accounting  change,  as
    reported..........................        $  3,402      $     (964)      $   6,091         $  3,656
 Cumulative   effect   of   accounting
    change............................              --              --         (90,045)              --
                                            -------------   -------------    -------------    -------------
 Net income (loss), as reported.......           3,402            (964)        (83,954)           3,656
 Goodwill amortization, net of tax....              --           1,269              --            2,729
                                            -------------   -------------    -------------    -------------
 Net income (loss), adjusted..........        $  3,402      $      305       $ (83,954)        $  6,385
                                            =============   =============    =============    =============
 Earnings per share - Basic:
    Income (loss) before cumulative
       effect of accounting change....           $0.05          $(0.01)           $ 0.09            $0.05
    Cumulative effect of accounting
       change.........................              --              --             (1.27)               --
                                            -------------   -------------    -------------    -------------
    Net income (loss), as reported....           $0.05           (0.01)           $(1.18)           $0.05
    Goodwill amortization, net of tax.              --            0.02             --                0.05
                                            -------------   -------------    -------------    -------------
 Basic earnings per share, adjusted...           $0.05          $ 0.01            $(1.18)           $0.10
                                            =============   =============    =============    =============




                                       12






                                                                                      
 Earnings per share - Basic:
    Income (loss) before cumulative
       effect of accounting change....           $0.05          $(0.01)           $ 0.09            $0.05
    Cumulative effect of accounting
       change.........................              --              --             (1.26)               --
                                            -------------   -------------    -------------    -------------
    Net income (loss), as reported....           $0.05           (0.01)           $(1.17)           $0.05
    Goodwill amortization, net of tax.              --            0.02             --                0.05
                                            -------------   -------------    -------------    -------------
 Basic earnings per share, adjusted...           $0.05          $ 0.01            $(1.17)           $0.10
                                            =============   =============    =============    =============


     The terms of certain of the Company's past acquisition agreements provided
     for additional consideration to be paid (earnout payments) if the acquired
     entity's results of operations exceed certain targeted levels. As of
     September 28, 2001, the Company accrued $1.2 million included in other
     current liabilities related to earnout payments and will pay them in the
     quarter ended December 28, 2001. These final payments will satisfy all
     remaining contingent earnout obligations.


NOTE 6 - COMPREHENSIVE INCOME

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



                                                   Three Months Ended           Six Months Ended
                                                -----------------------     -----------------------
                                                 September    September      September    September
                                                 28, 2001      29, 2000      28, 2001      29, 2000
                                                -----------   ---------      ----------   ---------
                                                                               
Net income (loss).........................       $  3,402      $  (964)       $(83,954)    $ 3,656

Other comprehensive expense, net of tax:
    Foreign currency translation
    adjustment................                        --          (504)           --          (343)
    Unrealized  loss on available for sale
    security..............................            --          (534)           --        (2,041)
                                                -----------   ---------      ----------   ---------
Comprehensive income......................       $  3,402      $(2,002)       $(83,954)    $ 1,272
                                                ===========   =========      ==========   =========



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                        Six Months Ended
                                              ----------------------------------------  ----------------------------------------
                                                 September 28,        September 29,      September 28,         September 29,
                                                      2001                2000                2001                  2000
                                              -------------------  -------------------  -------------------  -------------------

                                                                                                        
Income (loss) before cumulative effect of            3,402                 (964)               6,091                3,656
   accounting change
Cumulative effect of accounting change (net
   of income taxes of $14,444)                          --                   --              (90,045)                  --
                                              -------------------  -------------------  -------------------  -------------------
Net income (loss)                               $    3,402          $      (964)            $(83,954)           $   3,656
                                              ===================  ===================  ===================  ===================

Earnings per share - Basic:
   Income (loss) before cumulative effect of
     accounting change                          $      0.05         $      (0.01)         $      0.09          $      0.05
   Cumulative effect of accounting change               --                   --                 (1.27)               --
                                              -------------------  -------------------  -------------------  -------------------
   Net income (loss)                            $      0.05         $      (0.01)         $     (1.18)         $      0.05
                                              ===================  ===================  ===================  ===================

Earnings per share - Diluted:
   Income (loss) before cumulative effect of
     accounting change                          $      0.05         $      (0.01)         $      0.09          $      0.05
   Cumulative effect of accounting change               --                   --                 (1.26)               --
                                              -------------------  -------------------  -------------------  -------------------
   Net income (loss)                            $      0.05         $      (0.01)         $     (1.17)         $      0.05
                                              ===================  ===================  ===================  ===================


Weighted average shares outstanding:
      Common shares....................             71,165                71,187               71,165              71,187
      Assumed exercise of stock options                667                    --                  483                  71
                                              -------------------  -------------------  -------------------  -------------------
      Diluted shares outstanding....                71,832                71,187               71,648              71,258
                                              ===================  ===================  ===================  ===================


                                       13



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 Supply
     Business, the Imaging Business, the Long-Term Care Business, and the Other
     segment that combines WorldMed International, Inc. ("WorldMed Int'l") with
     corporate and back office operations. During the quarter ended June 29,
     2001, the Company sold its European operations. Therefore, the Other
     segment only includes corporate and back office activity subsequent to June
     29, 2001.

     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 managed and developed the Company's
     European medical equipment and supply distribution market.


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



                                       14




                                                              Three Months Ended              Six Months Ended
                                                         ----------------------------   -----------------------------
                                                         September 28,  September 29,   September 28,   September 29,
                                                             2001            2000           2001            2000
                                                         -------------  -------------   -------------   -------------
                                                                                                
NET SALES:
   Physician Supply Business.......................          $176,115        $170,167       $347,458        $348,104
   Imaging Business................................           176,544         182,983        356,152         379,409
   Long-Term Care Business.........................            95,711          89,896        191,069         182,130
   Other...........................................                --           3,104            431           8,155
                                                         -------------  -------------   -------------   -------------
       Total net sales.............................          $448,370        $446,150       $895,110        $917,798
                                                         =============  =============   =============   =============
CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE
   EXPENSES:
   Physician Supply Business.......................          $    401        $     95       $    546        $    170
   Imaging Business................................               109             984            122           2,154
   Long-Term Care Business.........................                65             238            154             625
   Other...........................................              (228)          2,914            117           4,883
                                                         -------------  -------------   -------------   -------------
       Total charges included in general and
               administrative expenses.............          $    347        $  4,231       $    939        $  7,832
                                                         =============  =============   =============   =============

INCOME (LOSS) FROM OPERATIONS:
   Physician Supply Business.......................          $  6,398        $  1,896       $ 12,133        $ 13,229
   Imaging Business................................               136           1,475            243           3,582
   Long-Term Care Business.........................             2,256           1,796          4,028           3,585
   Other...........................................              (868)         (2,016)        (1,185)         (4,977)
                                                         -------------  -------------   -------------   -------------
       Total income (loss) from operations.........          $  7,922        $  3,151       $ 15,219        $ 15,419
                                                         =============  =============   =============   =============

DEPRECIATION
   Physician Supply Business.......................          $  1,152        $  1,118       $  2,297        $  2,127
   Imaging Business................................             1,163             867          2,260           1,680
   Long-Term Care Business.........................               461             463            923             924
   Other...........................................               231             112            363             219
                                                         -------------  -------------   -------------   -------------
       Total depreciation..........................          $  3,007        $  2,560       $  5,843        $  4,950
                                                         =============  =============   =============   =============

AMORTIZATION OF gOODWILL AND INTANGIBLE ASSETS:
   Physician Supply Business.......................          $    278        $    431       $    512        $    859
   Imaging Business................................             1,121           2,015          2,238           4,020
   Long-Term Care Business.........................               103             566            207           1,126
   Other...........................................                --             289             --             180
                                                         -------------  -------------   -------------   -------------
       Total amortization of goodwill and intangible         $  1,502        $  3,301       $  2,957        $  6,185
               assets..............................
                                                         =============  =============   =============   =============

PROVISION FOR DOUBTFUL ACCOUNTS:
   Physician Supply Business.......................          $    289        $    280       $    609        $    203
   Imaging Business................................               288            (227)           613             140
   Long-Term Care Business.........................               951             600          1,896           1,794
   Other...........................................                --              --             --              --
                                                         -------------  -------------   -------------   -------------
       Total provision for doubtful accounts.......          $  1,528        $    653       $  3,118        $  2,137
                                                         =============  =============   =============   =============

INTEREST EXPENSE:
   Physician Supply Business.......................          $    189        $    491       $    467        $  1,012
   Imaging Business................................             2,449           2,425          5,041           4,852
   Long-Term Care Business.........................             1,268           1,322          2,645           2,650
   Other...........................................              (964)            449           (960)          1,208
                                                         -------------  -------------   -------------   -------------
       Total interest expense......................          $  2,942        $  4,687      $   7,193      $    9,722
                                                         =============  =============   =============   =============





                                       15





                                                              Three Months Ended              Six Months Ended
                                                         September 28,  September 29,   September 28,   September 28,
                                                             2001            2000           2001            2001
                                                         -------------  -------------   -------------   -------------
                                                                                                
INTEREST AND INVESTMENT INCOME:
   Physician Supply Business.......................          $      1        $     60       $      2        $    107
   Imaging Business................................                --              --             --              --
   Long-Term Care Business.........................                --               4             --              17
   Other...........................................                39             497            276           1,137
                                                         -------------  -------------   -------------   -------------
       Total interest and investment income........          $     40        $    561       $    278        $  1,261
                                                         =============  =============   =============   =============

PROVISION (BENEFIT) FOR INCOME TAXES:
   Physician Supply Business.......................          $  2,810        $    770       $  5,094        $  5,229
   Imaging Business................................              (740)            (29)        (1,580)            307
   Long-Term Care Business.........................               451             754            682             754
   Other...........................................              (441)           (791)          (575)         (1,461)
                                                         -------------  -------------   -------------   -------------
       Total provision (benefit) for income taxes..          $  2,080        $    704       $  3,621        $  4,829
                                                         =============  =============   =============   =============

CAPITAL EXPENDITURES:
   Physician Supply Business.......................          $  2,222        $  3,690       $  5,514        $  6,446
   Imaging Business................................               693           1,314          1,571           2,541
   Long-Term Care Business.........................                37             190            220             390
   Other...........................................             2,775             205          4,530             429
                                                         -------------  -------------   -------------   -------------
       Total capital expenditures..................          $  5,727        $  5,399       $ 11,835        $  9,806
                                                         =============  =============   =============   =============


                                                         September 28,     March 30,
                                                             2001            2001
                                                         -------------  -------------
ASSETS:
   Physician Supply Business.......................       $   235,836     $   225,080
   Imaging Business................................           234,110         324,830
   Long-Term Care Business.........................           153,925         156,581
   Other...........................................            27,902          66,143
                                                         -------------  -------------
        Total assets...............................       $   651,773     $   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 Gulf South, it's 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, 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; however, there can be
     no assurance that this litigation will be ultimately resolved on terms that
     are favorable to the Company.

     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



                                       16


     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.

     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.

     Subsequent to the quarter ended June 29, 2001, the Company was named in the
     following 10 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. ; (7) Rodighiero v. PSS World Medical, Inc.
     et al.;  (8) Foster v. PSS World  Medical,  Inc. et al.;  (9) Weiler v. PSS
     World Medical,  Inc. et al.; and (10) Adams 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. On September 13, 2001, certain plaintiffs filed a motion
     for consolidation of the above actions and for appointment of lead
     plaintiff and lead counsel. That motion remains pending. 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.

     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.




                                       17



         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 91 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 46 medical supply distribution service
     centers with approximately 701 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 857 service specialists and 196 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 13
     distribution service centers and 1 satellite center with approximately 107
     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
     surgery markets continue to grow, physicians are increasingly performing
     more procedures in-office.

                                       18


     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 September 28, 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 8% of Long-Term Care Business
     revenues, and less than 2% of the Company's consolidated sales, for the
     quarter ended September 28, 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.

                                       19


RESULTS OF OPERATIONS


THREE MONTHS ENDED SEPTEMBER 28, 2001 VERSUS THREE MONTHS ENDED SEPTEMBER 29,
2000

     Net Sales. Net sales for the three months ended September 28, 2001 totaled
     $448.4 million, an increase of $2.2 million, or 0.5%, from net sales of
     $446.2 million for the three months ended September 29, 2000. During this
     period, sales of consumable products grew by approximately $6 million in
     the Physician Supply Business and $6 million in the Long-Term Care
     Business. The launch of the SRx and Answers sales initiatives, implemented
     during the last nine months, provided our sales force with a solutions
     based sales approach designed to meet customer needs and increase
     consumable product sales. In addition, the Company's Imaging Business
     experienced growth of approximately $4 million in its Women's Health Care
     strategic business unit ("SBU") on a comparable prior period basis. This
     growth was offset by the loss of revenues associated with i) the
     elimination of low profitability business in the Imaging Business, ii) the
     elimination of the underperforming Surgical SBU under a revised Imaging
     Business SBU structure, iii) vendor supply interruptions affecting the
     Imaging Business, and iv) the elimination of $3.1 million of International
     Business revenues due to the sale of the European operations.

     Gross Profit. Gross profit for the three months ended September 28, 2001
     totaled $104.5 million, an increase of $3.0 million, or 3.0%, from gross
     profit of $101.5 million for the three months ended September 29, 2000.
     Gross profit as a percentage of net sales was 23.3% and 22.8% for the three
     months ended September 28, 2001 and September 29, 2000, respectively. The
     overall gross profit increase over the prior year quarter was primarily
     attributable to the sales growth discussed above. Within the operating
     segments, the Physician Supply Business realized improved gross profit from
     increased sales of higher margin consumable products, the Imaging Business
     was impacted by the revenue decreases discussed above, and the Long-Term
     Care Business maintained gross profit while continuing to experience large
     chain customer pricing pressure.

     General and Administrative Expenses. General and administrative expenses
     for the three months ended September 28, 2001 totaled $69.4 million, a
     decrease of $0.3 million, or 0.4%, from general and administrative expenses
     of $69.7 million for the three months ended September 29, 2000. General and
     administrative expense as a percentage of net sales decreased to 15.5% from
     15.6% 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. During the three months ended September 28, 2001,
     general and administrative expenses included $1.6 million of goodwill
     amortization. Refer to Note 5, Goodwill in the accompanying condensed
     consolidated financial statements for further discussion.

     During the three months ended September 28, 2001, the Company recognized
     additional depreciation expense over the prior comparative period for
     completed phases of its Enterprise Resource Planning System, electronic
     commerce platforms (MyPSS.com and MyDIOnline.com), and supply chain
     integration. In addition, the Company incurred additional consulting fees
     for assistance in the validation of its strategic plan and other expenses
     for business process improvements. However, general and administrative
     expenses in the Company's Other Segment decreased over the prior year
     period by $0.3 million due to the sale of the European operations.

     General and administrative expenses may include 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:



                                       20





                                          Three Months Ended
                                     -----------------------------
                                     September 28,   September 29,
                                         2001             2000
                                     -------------   -------------

Merger costs and expenses.......          $    757        $  1,584
Restructuring costs and expenses               596           1,013

Operational tax charge..........            (1,008)             --
Other...........................                 2           1,634
                                     -------------   -------------
                                         $    347        $  4,231
                                     =============   =============

         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.

         The Company has recorded merger costs and expenses related to branch
         shutdown and lease termination costs. For the three months ended
         September 29, 2000, the Company recorded $0.3 million 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 September 28, 2001, the Company reversed $19,000 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.

         In addition, 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 September 28, 2001 and September 29, 2000, the Company expensed
         $0.8 million and $1.3 million respectively, related to the Retention
         Plans.

         Restructuring Costs and Expenses

         The Company has recorded restructuring costs and expenses 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
         September 28, 2001 and September 29, 2000, the Company recorded $0.7
         million and $1.0 million, respectively, of restructuring costs as
         incurred. These costs for the three months ended September 28, 2001,
         resulted from the involuntary termination of 14 employees and branch
         shutdown and lease termination costs incurred for the merger of two
         distribution centers into existing locations. At the end of each
         quarter, management reevaluates its plans and adjusts previous
         estimates. For the three months ended September 28, 2001, the Company
         reversed $71,000 of restructuring costs.

                                       21


         Operational Tax Charge

         The Company performed an analysis of previously recorded operating tax
         charge reserves and reversed $1.0 million during the three months ended
         September 28, 2001.

         Other

         During the three months ended September 28, 2001 and September 29,
         2000, the Company incurred $2,000 and $1.6 million, respectively,
         primarily relating to legal and professional fees and other costs
         pursuant to the Company's strategic alternatives process and severance
         costs.

     Selling Expenses. Selling expenses for the three months ended September 28,
     2001 totaled $27.1 million, a decrease of $1.5 million, or 5.2%, from
     selling expenses of $28.6 million for the three months ended September 29,
     2000. Selling expense as a percentage of net sales was approximately 6.1%
     and 6.4% for the three months ended September 28, 2001 and September 29,
     2000, respectively

     Operating Income. Operating income for the three months ended September 28,
     2001 totaled $7.9 million, an increase of $4.8 million, compared to the
     three months ended September 29, 2000 total of $3.1 million due to the
     factors discussed above.

     Interest Expense. Interest expense for the three months ended September 28,
     2001 totaled $3.0 million, a decrease of $1.7 million, or 36.2%, from
     interest expense of $4.7 million for the three months ended September 29,
     2000. The decrease is primarily attributable to lower outstanding debt
     balances under the revolving Credit Agreement over the prior year period
     and a general reduction in interest rates.

     Interest and Investment Income. Interest and investment income for the
     three months ended September 28, 2001 totaled $0.1 million, a decrease of
     $0.5 million, or 83.3%, from interest and investment income of $0.6 million
     for the three months ended September 29, 2000. The decrease results from
     lower invested cash balances over the prior year period.

     Other Income. Other income for the three months ended September 28, 2001
     totaled $0.5 million, a decrease of $0.2 million, or 28.6%, from other
     income of $0.7 million for the three months ended September 29, 2000. Other
     income primarily consists of finance charges on customer accounts.

     Provision for Income Taxes. Provision for income taxes was $2.1 million for
     the three months ended September 28, 2001, a change of $1.4 million from
     the provision for income taxes of $0.7 million for the three months ended
     September 29, 2000. The effective income tax rate was approximately 37.9%
     for the three months ended September 28, 2001. 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 September 28, 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 September 28, 2001
     totaled $3.4 million compared to net loss of $1.0 million for the three
     months ended September 29, 2000 due to the factors discussed above.


SIX MONTHS ENDED SEPTEMBER 28, 2001 VERSUS SIX MONTHS ENDED SEPTEMBER 29, 2000

     Net Sales. Net sales for the six months ended September 28, 2001 totaled
     $895.1 million, a decrease of $22.7 million, or 2.5%, from net sales of
     $917.8 million for the six months ended September 29, 2000. During this
     period, sales of consumable products grew by approximately $11 million in
     the Physician Supply Business and $9 million in the Long-Term Care
     Business. The launch of the SRx and Answers sales initiatives, implemented
     during the last nine months, provided our sales force with a solutions
     based sales approach designed to meet customer needs and increase
     consumable product sales. In addition, the Company's Imaging Business
     experienced growth of approximately $4 million in its Women's Health Care
     SBU on a comparable prior period basis. This growth was offset by the loss


                                       22


     of revenues associated with i) the elimination of low profitability
     business in the Imaging Business, ii) the elimination of the
     underperforming Surgical SBU under a revised Imaging Business SBU
     structure, iii) vendor supply interruptions affecting the Imaging Business,
     iv) the termination of certain equipment vendor relationships in the
     Physician Supply Business, and v) the elimination of $8 million of
     International Business revenues due to the sale of the European operations.

     Gross Profit. Gross profit for the six months ended September 28, 2001
     totaled $206.2 million, a decrease of $9.6 million, or 4.4%, from gross
     profit of $215.8 million for the six months ended September 29, 2000. Gross
     profit as a percentage of net sales was 23.0% and 23.5% for the six months
     ended September 28, 2001 and September 29, 2000, respectively. The overall
     gross profit decrease over the prior year quarter was primarily
     attributable to the sales decrease discussed above. Within the operating
     segments, the Physician Supply Business realized improved gross profit from
     increased sales of higher margin consumable products, the Imaging Business
     was impacted by the revenue decreases discussed above, and the Long-Term
     Care Business maintained gross profit while experiencing continued large
     chain customer pricing pressure.

     General and Administrative Expenses. General and administrative expenses
     for the six months ended September 28, 2001 totaled $137.9 million, a
     decrease of $4.5 million, or 3.2%, from general and administrative expenses
     of $142.4 million for the six months ended September 29, 2000. General and
     administrative expense as a percentage of net sales decreased to 15.4% from
     15.5% for the comparable six-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. During the six months ended September 28, 2001,
     general and administrative expenses included $3.2 million of goodwill
     amortization. Refer to Note 5, Goodwill in the accompanying condensed
     consolidated financial statements for further discussion.

     During the six months ended September 28, 2001, the Company recognized
     additional depreciation expense over the prior comparative period for
     completed phases of its Enterprise Resource Planning System, electronic
     commerce platforms (MyPSS.com and MyDIOnline.com), and supply chain
     integration. In addition, the Company incurred additional consulting fees
     for assistance in the validation of its strategic plan and other expenses
     for business process improvements. However, general and administrative
     expenses in the Company's Other Segment decreased over the prior year six
     month period by $1.7 million due to the sale of the European operations.

     General and administrative expenses may include charges related to merger
     activity, restructuring activity, and other special items. The following
     table summarizes unusual charges included as components of general and
     administrative expenses in the accompanying consolidated income statements:

                                            Six Months Ended
                                     ------------------------------
                                     September 28,    September 29,
                                         2001              2000
                                     -------------    -------------

Merger costs and expenses.......        $  1,297          $  3,159
Restructuring costs and expenses           1,090             2,253
Operational tax charge..........          (1,459)               --
Other...........................              11             2,420
                                     -------------    -------------
                                        $    939          $  7,832
                                     =============    =============

         Merger Costs and Expenses

         The Company has recorded merger costs and expenses related to branch
         shutdown and lease termination costs. For the six months ended
         September 28, 2001 and September 29, 2000, the Company recorded $35,000
         and $0.6 million, respectively, of merger charges expensed as incurred.
         At the end of each quarter, management reevaluates its plans and
         adjusts previous estimates. For the six months ended September 28,
         2001, the Company reversed $0.3 million 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.

                                       23


         In addition, 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. During the six months ended September
         28, 2001 and September 29, 2000, the Company expensed $1.6 million and
         $2.5 million respectively, related to the Retention Plans.

         Restructuring Costs and Expenses

         The Company has recorded restructuring costs and expenses 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 six months ended
         September 28, 2001 and September 29, 2000, the Company recorded $1.2
         million and $2.3 million, respectively, of restructuring costs as
         incurred. These costs for the six month period end September 28, 2001,
         resulted from the involuntary termination of 52 employees and branch
         shutdown and lease termination costs incurred for the merger of five
         distribution centers into existing locations. At the end of each
         quarter, management reevaluates its plans and adjusts previous
         estimates. For the six months ended September 28, 2001, the Company
         reversed $0.1 million of restructuring costs.

         Operational Tax Charge

         The Company performed an analysis of previously recorded operating tax
         charge reserves and reversed $1.5 million during the six months ended
         September 28, 2001.

         Other

         During the six months ended September 28, 2001 and September 29, 2000,
         the Company incurred $11,000 and $2.3 million, 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 six months ended September 29, 2000, the Imaging
         Business incurred $0.1 million of professional fees for acquisitions
         not consummated.

     Selling Expenses. Selling expenses for the six months ended September 28,
     2001 totaled $53.6 million, a decrease of $4.4 million, or 7.6%, from
     selling expenses of $58.0 million for the six months ended September 29,
     2000. Selling expense as a percentage of net sales was approximately 6.0%
     and 6.3% for the six months ended September 28, 2001 and September 29,
     2000, respectively.

     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 International
     Business exit charge due to lower than expected costs to exit the
     operations.

     Operating Income. Operating income for the six months ended September 28,
     2001 totaled $15.2 million, a decrease of $0.2 million, compared to the six
     months ended September 29, 2000 total of $15.4 million due to the factors
     discussed above.

     Interest Expense. Interest expense for the six months ended September 28,
     2001 totaled $7.2 million, a decrease of $2.5 million, or 25.8%, from
     interest expense of $9.7 million for the six months ended September 29,
     2000. The decrease is primarily attributable to lower outstanding debt
     balances under the revolving Credit Agreement over the prior year and a
     general reduction in interest rates, 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 six
     months ended September 28, 2001 totaled $0.3 million, a decrease of $1.0
     million, or 76.9%, from interest and investment income of $1.3 million for
     the six months ended September 29, 2000. The decrease results from lower
     invested cash balances over the prior year period.

                                       24


     Other Income. Other income for the six months ended September 28, 2001
     totaled $1.4 million, a decrease of $0.1 million, or 6.7%, from other
     income of $1.5 million for the six months ended September 29, 2000. Other
     income primarily consists of finance charges on customer accounts.

     Provision for Income Taxes. Provision for income taxes was $3.6 million for
     the six months ended September 28, 2001, a change of $1.2 million from the
     provision for income taxes of $4.8 million for the six months ended
     September 29, 2000. The effective income tax rate was approximately 37.3%
     for the six months ended September 28, 2001. 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 September 28, 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 (Loss). The Company incurred a net loss for the six months ended
     September 28, 2001 of $84.0 million compared to net income of $3.7 million
     for the six months ended September 29, 2000. The increase in the loss
     primarily relates to a goodwill impairment charge of $90.0 million, net of
     income taxes of $14.4 million, recorded as a cumulative effect of an
     accounting change due to the implementation of SFAS 142. Refer to Note 5,
     Goodwill for further discussion. Otherwise, variances are 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 $56.6  million and $13.0
     million for the six months ended September 28, 2001 and September 29, 2000,
     respectively.  During the six months ended  September 28, 2001, the Company
     reported  income before the  cumulative  effect of an accounting  change of
     $6.1 million. In addition,  to reconcile reported income to cash flows from
     operating  activities,  operating  cash flows were  positively  impacted by
     $12.9 million,  in aggregate,  of non-cash  items related to  depreciation,
     intangibles amortization,  debt issuance cost amortization,  and provisions
     for doubtful accounts.  Operating cash flows were also positively  impacted
     by the continued  implementation of working capital  reduction  initiatives
     that started in the last half of fiscal 2001 and  continued  into the first
     half of fiscal  2002.  During  the six months  ended  September  28,  2001,
     accounts  payable   increased  by  approximately   $27  million,   accounts
     receivable  increased  $5 million,  and  inventory  increased  $10 million,
     resulting in a net $12 million decrease in operating  working capital which
     positively impacted operating cash flows. In addition, other assets, net of
     other liabilities, decreased by $25.0 million and include the collection of
     a $7.0 million IRS refund receivable.

     Net cash used in investing activities was $12.5 million and $10.5 million
     for the six months ended September 28, 2001 and September 29, 2000,
     respectively. During the six months ended September 28, 2001, net cash used
     in investing activities resulted from approximately $11.8 million of
     capital expenditures primarily related to the continued development of the
     Company's Enterprise Resource Planning System, electronic commerce
     platforms, and supply chain integration.

     Net cash used in financing activities was $54.3 million and $20.8 million
     for the six months ended September 28, 2001 and September 29, 2000,
     respectively. During the six months ended September 28, 2001, the Company
     repaid a net $54 million in bank debt. Sources of the repayment included
     approximately $10 million of cash balances and $44 of cash flows from
     operating activities.

     Operating Trends

     The Company had working capital of $266.1 million and $316.3 million as of
     September 28, 2001 and March 30, 2001, respectively. Accounts receivable,
     net of allowances, were $235.5 million and $236.8 million at September 28,


                                       25


     2001 and March 30, 2001, respectively. The average number of days sales in
     accounts receivable outstanding was approximately 46.7 and 51.7 days for
     the three months ended September 28, 2001 and the year ended March 30,
     2001, respectively. For the three months ended September 28, 2001, the
     Company's Physician Supply, Imaging, and Long-Term Care Businesses had days
     sales in accounts receivable of approximately 46.2, 41.8, and 56.5 days,
     respectively.

     Inventories were $161.5 million and $154.7 million as of September 28, 2001
     and March 30, 2001, respectively. The Company had inventory turnover of
     8.5x and 8.4x for the three months ended September 28, 2001 and the year
     ended March 30, 2001, respectively. For the three months ended September
     28, 2001, the Company's Physician Supply, Imaging, and Long-Term Care
     Businesses had inventory turnover of 8.7x, 7.7x, and 10.2x, respectively.

     The following table presents EBITDA and other financial data for the three
     and six months ended September 28, 2001 and September 29, 2000:



                                                      Three Months Ended              Six Months Ended
                                                 ----------------------------   -----------------------------
                                                 September 28,  September 29,   September 28,   September 29,
                                                      2001           2000           2001            2000
                                                --------------  -------------   -------------   -------------
                                                                    (Dollars in thousands)

                                                                                       
 Other Financial Data:
    Income from operations...................      $  7,922      $  3,151       $  15,219          $  15,419
    Plus:  other income......................           462            71           1,408              1,527
    Plus:  depreciation and amortization.....         4,509         5,661           8,800             11,135
                                                --------------  -------------   -------------   -------------
    EBITDA (a)    ...........................      $ 12,893      $  9,527       $  25,427          $  28,081
                                                --------------  -------------   -------------   -------------

    Interest expense.........................      $  2,942      $  4,687       $   7,193          $   9,722
    Interest coverage (b)....................           4.4x          2.0x            3.6x               2.9x
    EBITDA margin (c)........................           2.9%          2.1%            2.8%               3.1%

    Cash provided by operating activities....                                   $  56,587          $  12,989
    Cash used in investing activities........                                   $ (12,479)         $ (10,452)
    Cash used in financing activities........                                   $ (54,254)         $ (20,800)


     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 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.


                                       26


     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.

     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
     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 to
     increase the maximum available borrowings under the Credit Agreement 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
     September 28, 2001.

     As of September 28, 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, borrowing availability 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.



                                       27



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


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

     Interest  Rates.  The  Company's  exposure  to market  risk for  changes in
     interest  rates  relates  primarily to the  Company's  Credit  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 September 28,
     2001, the Company had $11.0 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 6.25% as of September 28, 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 September 28, 2001, the Company did not hold any derivative financial
     or commodity instruments.



                                       28



                            PART II OTHER INFORMATION



ITEM 1.  LEGAL PROCEEDINGS

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

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

The Annual Meeting of Shareholders of the Company was held on August 23, 2001.
The following items were presented for the vote of the shareholders, with the
results indicated below:

1. The following directors were elected to serve a three-year term of office to
expire at the annual meeting in 2004 or until their successors have been elected
and qualified.




             Directors              Votes For       Votes Against       Abstentions       Broker Non-Votes
         ------------------        -------------   --------------      --------------    ----------------
                                                                                     
         Melvin L. Hecktman          64,087,163             --             1,545,667               --
         Delores P. Kesler           64,086,211             --             1,546,619               --
         David A. Smith              63,642,848             --             1,989,982               --



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

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



                                       29


2. The Company's Amended and Restated Directors' Stock Plan was amended to
increase the number of shares of the Company's common stock available under the
plan from 400,000 to 800,000 shares.


         Votes For        Votes Against       Abstentions       Broker Non-Votes
         ----------        -------------       -----------      ----------------
         42,170,260          23,205,223          257,347                --


3. The Company's 1999 Long-Term Incentive Plan was amended to (i) increase the
number of shares of the Company's common stock available under the plan from
2,270,000 to 4,370,000 shares, (ii) to expand the class of individuals eligible
to participate under the plan, and (iii) to limit the term of any option granted
under the plan to no more than ten years.

         Votes For        Votes Against       Abstentions       Broker Non-Votes
         ----------        -------------       -----------      ----------------
         58,813,347          6,665,817           153,666                --



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.(14)

3.1a Articles of Amendment to Articles of  Incorporation,  dated as of September
     24, 2001.

3.1b Articles of Amendment to Articles of  Incorporation,  dated as of November
     9, 2001].

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)

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.(15)

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)

                                       30





               
  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 the SEC).(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)
  10.15         Employment Agreement, dated as of April 1, 1998, by and between the Company and Douglas J.
                Harper.(13)
  10.15a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and
                Douglas J. Harper.(13)
  10.16         Employment Agreement, dated as of April 1, 1998, by and between the Company and Gary A.
                Corless.(13)



                                       31





                   
  10.16a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and Gary
                A. Corless.(13)
  10.17         Employment Agreement, dated as of April 1, 1998, by and between the Company and Kevin P.
                English.(13)
  10.17a        Amendment to Employment Agreement, dated as of April 17, 2000, by and between the Company and
                Kevin P. English.(13)
  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 Quarterly Report on Form 10-Q for the quarterly period ended June 29, 2001.
(14)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed April 8, 1998.
(15)     Incorporated by Reference to the Company's Current Report on Form 8-K, filed April 22, 1998.
(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 September 28, 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.
         ---------------- ------------------------------------------------------


                                       32



                                   SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
     Registrant has duly caused this report to be signed on its behalf by the
     undersigned, thereunto duly authorized, in the City of Jacksonville, State
     of Florida, on November 12, 2001.

                           PSS WORLD MEDICAL, INC.

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



                                       33