FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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

         For the quarterly period ended     December 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 February 11, 2002 a total of 71,217,195 shares of common stock,
par value $.01 per share, of the registrant were outstanding.





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


                                TABLE OF CONTENTS





                                                                                                       
                                                                                                             PAGE
ITEM

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

                                      PART I - FINANCIAL INFORMATION

1. Financial Statements
       Condensed Consolidated Balance Sheets - December 28, 2001 and March 30, 2001......................      4
       Condensed Consolidated Statements of Operations - for the Three and Nine Months Ended December 28,
           2001 and December 29, 2000....................................................................      5
       Condensed Consolidated Statements of Cash Flows - for the Nine Months Ended December 28, 2001 and.
           December 29, 2000.............................................................................      6
       Notes to Condensed Consolidated Financial Statements - December 28, 2001 and December 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
Item 1 - Legal Proceedings...............................................................................     29
Item 2 - Change in Securities and Use of Proceeds........................................................     29
Item 3 - Defaults Upon Senior Securities.................................................................     29
Item 4 - Submissions of Matters to a Vote of Security Holders............................................     29
Item 5 - Other Information...............................................................................     29
Item 6 - Exhibits and Reports on Form 8-K................................................................     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, 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,
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)



                                                                                             December 28,          March 30,
                                                                                                 2001                 2001
                                                                                           ------------------   -----------------
                                                                                              (Unaudited)
                                               ASSETS
                                                                                                             
          Current Assets:
             Cash and cash equivalents..................................................       $ 39,453             $ 34,374
             Marketable securities......................................................            753                  314
             Accounts receivable, net...................................................        226,473              236,846
             Inventories, net...........................................................        171,381              154,725
             Employee advances..........................................................            452                  478
             Prepaid expenses and other.................................................         41,978               60,633
                                                                                           ------------------   -----------------
                     Total current assets...............................................        480,490              487,370

          Property and equipment, net...................................................         82,017               76,247
          Other Assets:
             Goodwill ..................................................................         60,644              163,879
             Intangibles, net...........................................................         16,478               19,573
             Employee advances..........................................................            541                  524
             Other......................................................................         30,020               25,041
                                                                                           ------------------   -----------------
                     Total assets.......................................................       $670,190             $772,634
                                                                                           ==================   =================

                      LIABILITIES AND SHAREHOLDERS' EQUITY

          Current Liabilities:
             Accounts payable...........................................................       $148,376             $119,238
             Accrued expenses...........................................................         37,752               39,234
             Current maturities of long-term debt and capital lease obligations.........             --                1,752
             Other......................................................................         24,931               10,855
                                                                                           ------------------   -----------------
                     Total current liabilities..........................................        211,059              171,079
          Long-term debt and capital lease obligations, net of current portion..........        125,000              190,040
          Other.........................................................................          9,353                7,213
                                                                                           ------------------   -----------------
                     Total liabilities..................................................        345,412              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, 71,180,440 and
                 71,077,236 shares issued and outstanding at December 28, 2001 and March
                 30, 2001, respectively.................................................            712                  711
             Additional paid-in capital.................................................        349,378              348,701
             (Accumulated deficit) retained earnings....................................        (25,650)              54,890
             Cumulative other comprehensive income......................................            338                   --
                                                                                           ------------------   -----------------
                     Total shareholders' equity.........................................        324,778              404,302
                                                                                           ------------------   -----------------
                     Total liabilities and shareholders' equity.........................       $670,190             $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                         Nine Months Ended
                                              ----------------------------------------  ----------------------------------------
                                              December 28, 2001    December 29, 2000    December 28, 2001    December 29, 2000
                                              -------------------  -------------------  -------------------  -------------------


                                                                                                   
Net sales                                       $  455,312           $  449,394           $1,350,422           $1,367,192
Cost of goods sold                                 349,477              344,505            1,038,372            1,046,492
                                              -------------------  -------------------  -------------------  -------------------
      Gross profit                                 105,835              104,889              312,050              320,700

General and administrative expenses                 71,196               96,487              209,068              238,853
Selling expenses                                    27,671               28,479               81,309               86,505
International business exit charge                       -               14,917                 (514)              14,917
                                              -------------------  -------------------  -------------------  -------------------
      Income (loss) from operations                  6,968              (34,994)              22,187              (19,575)
                                              -------------------  -------------------  -------------------  -------------------

Other income (expense):
      Interest expense                              (2,566)              (4,673)              (9,759)             (14,395)
      Interest and investment income                    48                  547                  326                1,808
      Other income                                     572                  567                1,980                2,094
                                              -------------------  -------------------  -------------------  -------------------
                                                    (1,946)              (3,559)              (7,453)             (10,493)
                                              -------------------  -------------------  -------------------  -------------------

Income (loss) before provision for income
   taxes and cumulative effect of accounting         5,022              (38,553)              14,734              (30,068)
   change
Provision (benefit) for income taxes                 1,608               (8,504)               5,229               (3,675)
                                              -------------------  -------------------  -------------------  -------------------
Income (loss) before cumulative effect of            3,414              (30,049)               9,505              (26,393)
   accounting change
Cumulative effect of accounting change (net
   of income taxes of  $14,444)                         --                   --              (90,045)                  --
                                              -------------------  -------------------  -------------------  -------------------
Net income (loss)                               $    3,414           $  (30,049)          $  (80,540)          $  (26,393)
                                              ===================  ===================  ===================  ===================

Earnings per share - Basic:
   Income (loss) before cumulative effect of
     accounting change                                $0.05               $(0.42)              $ 0.13               $(0.37)
   Cumulative effect of accounting change               --                   --                 (1.26)                  --
                                              -------------------  -------------------  -------------------  -------------------
   Net income (loss)                                  $0.05               $(0.42)              $(1.13)              $(0.37)
                                              ===================  ===================  ===================  ===================

Earnings per share - Diluted:
   Income (loss) before cumulative effect of          $0.05
     accounting change                                                    $(0.42)              $ 0.13               $(0.37)
   Cumulative effect of accounting change               --                   --                 (1.25)               --
                                              -------------------  -------------------  -------------------  -------------------
   Net income (loss)                                  $0.05               $(0.42)              $(1.12)              $(0.37)
                                              ===================  ===================  ===================  ===================





 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)



                                                                                            Nine Months Ended
                                                                                  --------------------------------------
                                                                                  December 28, 2001   December 29, 2000
                                                                                  ------------------  ------------------

Cash Flows From Operating Activities:
                                                                                                  
   Net loss...................................................................       $  (80,540)        $  (26,393)
    Adjustments to reconcile net loss to net cash provided by operating
    activities:
       Cumulative effect of accounting change.................................           90,045                 --
       Depreciation...........................................................            9,352              7,803
       Amortization of goodwill and intangible assets.........................            4,449              9,386
       Amortization of debt issuance costs....................................            1,294                608
       Provision for doubtful accounts........................................            4,080             23,164
       International Business exit charge ....................................             (514)            14,917
       ESOP amortization......................................................               --                345
       Loss on marketable securities..........................................              114                 --
       Deferred compensation expense..........................................              580                 --
       Gain on sale of fixed assets...........................................               33                  1
       Changes in operating assets and liabilities:
          Accounts receivable.................................................            3,674             15,632
          Inventories, net....................................................          (19,499)            (3,416)
          Prepaid expenses and other current assets...........................           18,426             (6,588)
          Other assets........................................................            7,499             (8,352)
          Accounts payable, accrued expenses, and other liabilities...........           49,775              7,791
                                                                                  ------------------ -------------------
              Net cash provided by operating activities.......................           88,768             34,898
                                                                                  ------------------ -------------------

Cash Flows From Investing Activities:
    Proceeds from sales of property and equipment.............................               69                365
    Proceeds from sales and maturities of marketable securities...............               --                  3
    Capital expenditures......................................................          (16,546)           (16,494)
    Proceeds from sale of International Business..............................              221                 --
    Purchases of businesses, net of cash acquired.............................           (1,254)              (658)
    Payments on noncompete agreements.........................................           (1,120)            (1,140)
                                                                                  ------------------ -------------------
              Net cash used in investing activities...........................          (18,630)           (17,924)
                                                                                  ------------------ -------------------

Cash Flows From Financing Activities:
    Proceeds from borrowings..................................................           90,725             80,000
    Repayment of borrowings...................................................         (155,790)          (119,302)
    Principal payments under capital lease obligations........................              (92)               (66)
    Other.....................................................................               98             (1,085)
                                                                                  ------------------ -------------------
              Net cash used in financing activities...........................          (65,059)           (40,453)
                                                                                  ------------------ -------------------

Net increase (decrease) in cash and cash equivalents..........................            5,079            (23,479)

Cash and cash equivalents, beginning of period................................           34,374             60,414
                                                                                  ------------------ -------------------
Cash and cash equivalents, end of period......................................       $   39,453         $   36,935
                                                                                  ================== ===================

 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 AND NINE MONTHS ENDED DECEMBER 28, 2001 AND DECEMBER 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 87 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 pooling-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,  the first day
     of fiscal year 2002.  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,  the first  day of fiscal  2003.  The
     Company is in the process of  evaluating  the impact  that the  adoption of
     SFAS 144 will have 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 statements of
     operations:



                                           Three Months Ended                 Nine Months Ended
                                      ----------------------------       -----------------------------
                                       December 28,   December 29,        December 28,    December 29,
                                          2001            2000               2001           2000
                                      -------------   ------------       -------------    ------------

                                                                                   
Merger costs and expenses..........   $      802      $    1,527          $    2,099       $   4,686
Restructuring costs and expenses...          354           5,333               1,444           7,586
Operational tax charge reversal....         (379)           (269)             (1,838)           (269)
Acceleration of depreciation.......           --           1,504                  --           1,504
Long-Term Care business bad debt
    charge.........................           --          19,991                  --          19,991
Other..............................          426             170                 437           2,590
                                      -------------   ------------       -------------    ------------
                                      $    1,203      $   28,256          $    2,142       $  36,088
                                      =============   ============       =============    ============


     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 December
     28, 2001 and December 29, 2000, the Company recorded $26 and $264,
     respectively, of merger charges expensed as incurred. For the nine months
     ended December 28, 2001 and December 29, 2000, the Company recorded $42 and
     $881, respectively, of merger charges expensed as incurred. At the end of
     each quarter, management reevaluates its plans and adjusts previous
     estimates. For the three months ended December 29, 2000, the Company
     reversed $8 of merger costs and expenses. For the nine months ended


                                       8


     December 28, 2001 and December 29, 2000, the Company reversed $271 and $8,
     respectively, of merger costs and expenses, primarily related to lease
     termination expenses that were 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 December 28, 2001 and
     December 29, 2000, the Company expensed $776 and $1,271, respectively,
     related to the Retention Plans. During the nine months ended December 28,
     2001 and December 29, 2000, the Company expensed $2,328 and $3,813,
     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 December 28,
     2001 and December 29, 2000, the Company recorded $354 and $543,
     respectively, of restructuring costs as incurred. The costs for the three
     months ended December 28, 2001, resulted from the involuntary termination
     of 11 employees, branch shutdown costs and lease termination costs for the
     merger into existing locations of four distribution centers in the
     Company's Diagnostic Imaging, Inc. subsidiary. For the nine months ended
     December 28, 2001 and December 29, 2000, the Company recorded $1,525 and
     $2,796, respectively, of restructuring costs as incurred. The costs for the
     nine months ended December 28, 2001, resulted from the involuntary
     termination of 63 employees, branch shutdown costs and lease termination
     costs for the merger into existing locations of three distribution centers
     in the Company's Physician Sales & Service division and seven distribution
     centers in the Company's Diagnostic Imaging, Inc. subsidiary. At the end of
     each quarter, management reevaluates its plans and adjusts previous
     estimates. For the three months ended December 29, 2000, the Company
     reversed $269 of restructuring costs. For the nine months ended December
     28, 2001 and December 29, 2000, the Company reversed $81 and $269,
     respectively, of restructuring costs relating to lease termination, branch
     shutdown, and severance costs.

     During the three months ended December 29, 2000, management approved and
     adopted a formal plan to restructure certain leadership positions within
     the Company ("Plan E"). This plan includes costs related to the severance
     of certain members of senior management including the Company's former
     Chairman and Chief Executive Officer and costs to make permanently idle two
     distribution centers - one in the Company's subsidiary, Diagnostic Imaging,
     Inc., and one in the Company's Physician Sales & Service division.
     Accordingly, the Company recorded restructuring costs and expenses of
     $5,059 at the commitment date of the restructuring plan adopted by
     management.

     Operational Tax Charge

     The Company performed an analysis of previously recorded operating tax
     charge reserves and reversed $379 and $1,838 during the three and nine
     months ended December 28, 2001, respectively. For the three and nine months
     ended December 29, 2000, the Company reversed $269 of a previously recorded
     operating tax charge reserve.

     Acceleration of Depreciation

     During the quarter ended December 29, 2000, the Company identified certain
     assets to be replaced due to the implementation of its Enterprise Resource
     Planning ("ERP") system. Pursuant to SFAS No. 121, Accounting for the
     Impairment of Long-Lived Assets to Be Disposed Of, the Company evaluated
     the recoverability of the assets. Based on the Company's analysis, the
     impairment did not exist on the division level; therefore, management
     reviewed the depreciation estimates in accordance with Accounting
     Principles Board No. 20, Accounting Changes, and recorded $1,504 of
     accelerated depreciation.

                                       9


     Long-Term Care Business Bad Debt Charge

     During the quarter ended December 29, 2000, the Company recorded $19,991 of
     bad debt expense to increase the accounts receivable reserves at the
     Company's subsidiary, Gulf South Medical Supply, Inc. The increase to the
     reserve balance was primarily attributed to changes in assumptions
     concerning customers currently in bankruptcy based on information acquired
     during the quarter, including the fact that the Company did not receive
     critical vendor designation for certain customers as it had received for
     other bankrupt customers in the past. In addition, the increase was also
     attributed to (1) changes in reserve assumptions for non-performing
     customers based on the change in assumptions discussed above, (2) changes
     in management's credit policies and procedures, and (3) changes in credit
     and collection department management. Based on information currently
     available, the Company believes it has recorded appropriate reserves for
     uncollectible receivables.

     Other

     During the three and nine months ended December 28, 2001 the Company
     incurred $426 and $437, respectively, related to certain lease termination
     costs for locations that were previously vacated in connection with prior
     restructuring plans. During the three and nine months ended December 29,
     2000 the Company incurred $170 and $2,590, respectively, primarily relating
     to legal and professional fees and other costs pursuant to the Company's
     consideration of strategic alternatives and severance costs.


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 $19 and $294 at
     December 28, 2001 and March 30, 2001, respectively. The remaining accruals
     at December 28, 2001 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
     (the "Board") along with senior management evaluated the Company's
     operating performance. During this process, the Board and management
     decided to implement a long-range action plan that would stabilize the
     workforce and business. As part of the new strategic plan, the Company
     planned to reorganize several senior management positions and make
     permanently idle two distribution centers - one in the 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  two  previously
     announced  restructuring  plans  (Plans B and C) and Plan E  classified  as
     accrued  expenses in the accompanying  consolidated  balance sheets totaled
     $1,930 and $3,715 at December  28, 2001 and March 30,  2001,  respectively.
     The following is a summary of the restructuring plan activity for the three
     months ended December 28, 2001:



                                                         Involuntary
                                                          Employee          Lease
                                                         Termination     Termination
                                                            Costs           Costs           Total
                                                     ---------------- --------------- ---------------
                                                                                     
Balance at March 30, 2001...................          $       3,336       $     379    $     3,715
     Adjustments............................                    (21)            (61)           (82)
     Utilized...............................                 (1,493)           (210)        (1,703)
                                                     ----------------- -------------- ---------------
Balance at December 28, 2001................          $       1,822       $     108    $     1,930
                                                     ================= ============== ===============


                                       10


     Plans B and C

     The $108 in remaining lease termination accruals at December 28, 2001
     relate 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 certain Gulf South Medical Supply, Inc. facilities in fiscal
     years 1999 and 2000.

     Plan E

     Accrued restructuring costs and expenses related to Plan E at December 28,
     2001 were approximately $1,822, 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 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 $221 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 as of December 28, 2001 are as follows:




                                          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                       --           1,254               --         1,254
     consideration................
  Impairment loss.................               --        (104,489)              --      (104,489)
                                        -------------    -----------     -------------  -----------
  Balance as of December 28, 2001.       $    9,788      $    1,254       $    49,602   $   60,644
                                        =============    ===========     =============  ===========






                                       11



     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 Business 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: (1) market multiple
     approach; (2) discounted cash flow approach; and (3) 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.  The  majority  of  transactions   involving   companies
     comparable   to  the   reporting   units  were  not   publicly   disclosed.
     Consequently,  the  Company  could  not  identify  an  adequate  number  of
     comparable  transactions  prior  to the  valuation  date  to  yield  useful
     acquisition values and relevant pricing evidence.

     Because the carrying amount of the Imaging Business exceeded its fair
     value, step two of the goodwill impairment test was completed. Under step
     two 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.

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



                                                 Three Months Ended               Nine Months Ended
                                             ----------------------------    -----------------------------
                                             December 28,    December 29,    December 28,     December 29,
                                                 2001            2000            2001             2000
                                             ------------    ------------    ------------     ------------

                                                                                       
 Income   (loss)   before   cumulative        $    3,414     $   (30,049)     $  9,505         $  (26,393)
    effect of  accounting  change,  as
    reported..........................
 Cumulative   effect   of   accounting                --              --       (90,045)                --
    change............................
                                             ------------    ------------    ------------     ------------
 Net income (loss), as reported.......        $    3,414     $   (30,049)     $(80,540)        $  (26,393)
 Goodwill amortization, net of tax....              --             1,416            --              4,144
                                             ------------    ------------    ------------     ------------
 Net income (loss), adjusted..........        $    3,414     $   (28,633)     $(80,540)        $  (22,249)
                                             ============    ============    ============     ============




                                       12






                                                 Three Months Ended               Nine Months Ended
                                             ----------------------------    -----------------------------
                                             December 28,    December 29,    December 28,     December 29,
                                                 2001            2000            2001             2000
                                             ------------    ------------    ------------     ------------

                                                                                      
 Earnings per share - Basic:
    Income (loss) before cumulative
       effect of accounting change,
       as reported......................          $0.05          $(0.42)         $ 0.13           $(0.37)
    Cumulative effect of accounting
       change...........................            --            --              (1.26)             --
                                             ------------    ------------    ------------     ------------
    Net income (loss), as reported......          $0.05          $(0.42)         $(1.13)          $(0.37)
    Goodwill amortization, net of tax...            --             0.02             --              0.06
                                             ------------    ------------    ------------     ------------
 Basic earnings per share, adjusted.....          $0.05          $(0.40)         $(1.13)          $(0.31)
                                             ============    ============    ============     ============

Earnings per share - Diluted:
   Income (loss) before cumulative
      effect of accounting change, as
      reported..........................          $0.05          $(0.42)         $ 0.13           $(0.37)
   Cumulative effect of accounting
      change ...........................            --            --              (1.25)             --
                                             ------------    ------------    ------------     ------------
   Net income (loss), as reported.......          $0.05          $(0.42)         $(1.12)          $(0.37)
   Goodwill amortization, net of tax....            --             0.02             --              0.06
                                             ------------    ------------    ------------     ------------
Diluted earnings per share, adjusted....          $0.05          $(0.40)         $(1.12)          $(0.31)
                                             ============    ============    ============     ============



     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.  During the
     three months  December 28, 2001,  the Company paid $1.2 million  related to
     earnout  payments.  These payments have satisfied 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                   Nine Months Ended
                                               ----------------------------      ------------------------------
                                               December 28,    December 29,        December 28,    December 29,
                                                   2001            2000                2001            2000
                                               ------------    ------------      --------------    ------------

                                                                                        
Net income (loss).......................       $    3,414      $  (30,049)        $  (80,540)       $  (26,393)

Other comprehensive expense, net of tax:
    Foreign currency translation
    adjustment..........................               --             --                  --             2,113
    Unrealized gain (loss) on  available
    for sale security...................              338            (469)               338            (2,512)
                                               ------------    ------------      --------------    ------------
Other comprehensive income..............       $    3,752      $  (30,518)        $  (80,202)       $  (26,792)
                                               ============    ============      ==============    ============



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):



                                       13









                                                  Three Months Ended               Nine Months Ended
                                              ---------------------------     ----------------------------
                                              December 28,   December 29,     December 28,    December 29,
                                                  2001            2000            2001            2000
                                              ------------   ------------     ------------    ------------
                                                                                   
  Income (loss) before cumulative
     effect of accounting change........      $   3,414       $  (30,049)      $   9,505       $  (26,393)
  Cumulative effect of accounting
     change (net of income taxes of
     $14,444)...........................            --              --           (90,045)             --
                                              ------------   ------------     ------------    ------------
  Net income (loss).....................      $    3,414      $  (30,049)      $ (80,540)      $  (26,393)
                                              ============   ============     ============    ============

  Earnings per share - Basic:
     Income (loss) before cumulative
       effect of accounting change......          $0.05         $(0.42)          $ 0.13          $(0.37)
     Cumulative effect of accounting
     change.............................            --               --           (1.26)           --
                                              ------------   ------------     ------------    ------------
      Net income (loss).................          $0.05         $(0.42)          $(1.13)         $(0.37)
                                              ============   ============     ============    ============


  Earnings per share - Diluted:
     Income (loss) before cumulative
       effect of accounting change......          $0.05         $(0.42)          $ 0.13          $(0.37)
     Cumulative effect of accounting
     change.............................            --              --            (1.25)            --
                                              ------------   ------------     ------------    ------------
     Net income (loss)..............              $0.05         $(0.42)          $(1.12)         $(0.37)
                                              ============   ============     ============    ============

  Weighted average shares outstanding:
     Common shares......................         71,168            71,077        71,166            71,077
     Assumed exercise of stock options            1,033               183           667               194
                                              ------------   ------------     ------------    ------------
     Diluted shares outstanding.........         72,201            71,260        71,833            71,271
                                              ============   ============     ============    ============




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 for the other segments. During the
     quarter ended June 29, 2001, the Company sold its European operations.
     Therefore, the Other segment includes only 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.

     Amortization of Goodwill and Intangible Assets, as presented in the segment
     table,  decreased in fiscal 2002 primarily due to the adoption of SFAS 142,
     which discontinued the amortization of goodwill (Refer to Note 5 - Goodwill
     for further discussion).

     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:


                                       14





                                                              Three Months Ended              Nine Months Ended
                                                          ----------------------------   ----------------------------
                                                          December 28,    December 29,   December 28,    December 29,
                                                             2001            2000           2001            2000
                                                          ------------    ------------   ------------    ------------
                                                                                             
NET SALES:
   Physician Supply Business.......................        $  180,695      $  168,717    $   528,153     $   516,822
   Imaging Business................................           176,165         180,831        532,317         560,240
   Long-Term Care Business.........................            98,452          92,581        289,521         274,711
   Other...........................................                --           7,265            431          15,419
                                                          ------------    ------------   ------------    ------------
       Total net sales.............................        $  455,312      $  449,394    $ 1,350,422     $ 1,367,192
                                                          ============    ============   ============    ============

CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE
   EXPENSES:
   Physician Supply Business.......................        $      223      $    1,585    $       769     $     1,755
   Imaging Business................................               299             591            421           2,745
   Long-Term Care Business.........................               284          19,600            438          20,225
   Other...........................................               397           6,480            514          11,363
                                                          ------------    ------------   ------------    ------------
       Total charges included in general and
               administrative expenses.............        $    1,203      $   28,256    $     2,142     $    36,088
                                                          ============    ============   ============    ============

INCOME (LOSS) FROM OPERATIONS:
   Physician Supply Business.......................        $    6,172      $    5,131    $    18,305     $    18,360
   Imaging Business................................            (1,280)           (182)        (1,037)          3,400
   Long-Term Care Business.........................             3,554         (19,867)         7,582         (16,282)
   Other...........................................            (1,478)        (20,076)        (2,663)        (25,053)
                                                          ------------    ------------   ------------    ------------
       Total income (loss) from operations.........        $    6,968      $  (34,994)   $    22,187     $   (19,575)
                                                          ============    ============   ============    ============

DEPRECIATION:
   Physician Supply Business.......................        $    1,561      $    1,267    $     3,858     $     3,394
   Imaging Business................................             1,251             903          3,511           2,583
   Long-Term Care Business.........................               449             477          1,372           1,401
   Other...........................................               248             206            611             425
                                                          ------------    ------------   ------------    ------------
       Total depreciation..........................        $    3,509      $    2,853    $     9,352     $     7,803
                                                          ============    ============   ============    ============

AMORTIZATION OF GOODWILL AND INTANGIBLE ASSETS:
   Physician Supply Business.......................        $      323      $      440    $       835     $     1,299
   Imaging Business................................             1,065           2,061          3,303           6,081
   Long-Term Care Business.........................               104             610            311           1,736
   Other...........................................                --              90             --             270
                                                          ------------    ------------   ------------    ------------
       Total amortization of goodwill and intangible
               assets..............................        $    1,492      $    3,201    $     4,449     $     9,386
                                                          ============    ============   ============    ============

PROVISION FOR DOUBTFUL ACCOUNTS:
   Physician Supply Business.......................        $      413      $      389    $     1,022     $       592
   Imaging Business................................               255              47            868             187
   Long-Term Care Business.........................               294          20,591          2,190          22,385
   Other...........................................                --              --             --              --
                                                          ------------    ------------   ------------    ------------
       Total provision for doubtful accounts.......        $      962      $   21,027    $     4,080     $    23,164
                                                          ============    ============   ============    ============

INTEREST EXPENSE:
   Physician Supply Business.......................        $       19      $      420    $       486     $     1,432
   Imaging Business................................             2,408           2,416          7,449           7,268
   Long-Term Care Business.........................             1,208           1,321          3,853           3,971
   Other...........................................            (1,069)            516         (2,029)          1,724
                                                          ------------    ------------   ------------    ------------
       Total interest expense......................        $    2,566      $    4,673    $     9,759     $    14,395
                                                          ============    ============   ============    ============

INTEREST AND INVESTMENT INCOME:
   Physician Supply Business.......................        $        1      $       (5)   $         3     $       102
   Imaging Business................................                --              --              -              --
   Long-Term Care Business.........................                --               -              -              17
   Other...........................................                47             552            323           1,689
                                                          ------------    ------------   ------------    ------------
       Total interest and investment income........        $       48      $      547    $       326     $     1,808
                                                          ============    ============   ============    ============



                                       15




                                                              Three Months Ended                Nine Months Ended
                                                          ----------------------------    ---------------------------
                                                          December 28,    December 29,    December 28,   December 29,
                                                              2001            2000            2001           2000
                                                                                             
                                                          -------------   -------------   -------------   -----------
PROVISION (BENEFIT) FOR INCOME TAXES:
   Physician Supply Business.......................        $    2,502      $    2,207    $      7,596    $     7,436
   Imaging Business................................            (1,353)           (654)         (2,933)          (347)
   Long-Term Care Business.........................               905          (8,007)          1,587         (7,253)
   Other...........................................              (446)         (2,050)         (1,021)        (3,511)
                                                          ------------    ------------   ------------    ------------
       Total provision (benefit) for income taxes..        $    1,608      $   (8,504)   $      5,229    $    (3,675)
                                                          ============    ============   ============    ============

CAPITAL EXPENDITURES:
   Physician Supply Business.......................        $    2,842      $    4,838    $      8,356    $    11,284
   Imaging Business................................             1,106           1,188           2,677          3,729
   Long-Term Care Business.........................                67              87             287            477
   Other...........................................               696             575           5,226          1,004
                                                          ------------    ------------   ------------    ------------
       Total capital expenditures..................        $    4,711      $    6,688    $     16,546    $    16,494
                                                          ============    ============   ============    ============

                                                         December 28,      March 30,
                                                             2001            2001
                                                         ------------    ------------
ASSETS:
   Physician Supply Business.......................        $  235,650      $  225,080
   Imaging Business................................           226,001         324,830
   Long-Term Care Business.........................           158,923         156,581
   Other............................................           49,616          66,143
                                                         ------------    ------------
        Total assets................................       $  670,190      $  772,634
                                                         ============    ============



NOTE 9 - COMMITMENTS AND CONTINGENCIES

     The Company has employment agreements with certain executive officers which
     provide that in the event of their termination or resignation, under
     certain conditions, the Company may be required to continue salary payments
     and provide insurance for a period ranging from 3 to 12 months for certain
     executives and to repurchase a portion or all of the shares of common stock
     held by the executives upon their demand at the fair market value at the
     time of repurchase. The period of salary and insurance continuation and the
     level of stock repurchases are based on the conditions of the termination
     or resignation.

     During fiscal 2000, the Board of Directors approved and adopted the PSS
     World Medical, Inc. Officer Retention Bonus Plan and the PSS World Medical,
     Inc. Corporate Office Employee Retention Bonus Plan. Refer to Note 2,
     Charges included in General and Administrative Expenses for further
     discussion.

     The Company, through its Long-Term Care division, its 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
     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


                                       16


     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 December 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 December 13, 2001,  certain  plaintiffs filed a motion for consolidation
     of the  above  actions  and for  appointment  of lead  plaintiff  and  lead
     counsel.  That  motion was  granted on January  14,  2002.  Plaintiffs  are
     required to serve and file a  consolidated  amended  complaint by March 14,
     2002.  The Company and other  defendants  are  required to answer,  move or
     otherwise respond to the consolidated  amended complaint by April 29, 2002.
     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, the Company, 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 87 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
     the 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 706 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 27 imaging distribution
     service centers with approximately 825 service specialists and 180 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. ("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.   Gulf  South  currently  operates  13
     distribution  service centers and 1 satellite center with approximately 121
     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. 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
     $45 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 $20 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


                                       18


     the physician office market. Also, as the cosmetic surgery and elective
     surgery markets continue to grow, physicians are increasingly performing
     more procedures in-office.

     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 significant 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. The
     Long-Term Care Business depends on a limited number of large customers for
     a significant portion of its net sales, and approximately 34% of Long-Term
     Care Business' revenues for the three months ended December 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 December 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.


RESULTS OF OPERATIONS


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

     Net Sales. Net sales for the three months ended December 28, 2001 totaled
     $455.3 million, an increase of $5.9 million, or 1.3%, from net sales of
     $449.4 million for the three months ended December 29, 2000. Excluding $7.3
     million in sales from the Company's divested International Business
     recorded during the three months ended December 29, 2000, net sales
     increased 3.0% compared with the same period in the prior fiscal year.
     During this period, sales of consumable products grew by approximately $8
     million in the Physician Supply Business and approximately $6 million in
     the Long-Term Care Business. The launch of the Company's SRx and Answers
     sales initiatives, implemented during the last twelve months, provided the
     sales force with a solutions-based sales approach designed to meet customer
     needs and increase consumable product sales. These increases were offset by
     a decrease of approximately $7 million of consumable product sales in the
     Imaging Business. The Imaging Business is beginning to experience customer
     conversions from wet x-ray film handling to dry lasers that eliminate the
     need for certain consumable products such as film chemistry. However, over
     the long-term, the Company believes this trend will result in an increase
     in equipment sales during the conversion period, increases in associated
     service opportunities, and increases in dry film sales. Equipment sales in
     the Physician Supply Business grew by approximately $3 million compared to
     prior year period. In addition, equipment sales in the Imaging Business
     grew by approximately $3 million and reflects progress under the strategic
     business unit ("SBU") organization structure initiated in the fourth
     quarter of fiscal 2001, despite the elimination of an under-performing
     surgical SBU in the first quarter of fiscal 2002.

     Gross Profit. Gross profit for the three months ended December 28, 2001
     totaled $105.8 million, an increase of $0.9 million, or 0.9%, from gross
     profit of $104.9 million for the three months ended December 29, 2000.
     Excluding $1.9 million in gross profit from the Company's divested European
     operations during the three months ended December 29, 2000, gross profit
     increased 2.7% compared with the same period in the prior fiscal year.
     Gross profit as a percentage of net sales remained comparable at 23.2% and


                                       19


     23.3% for the three months ended December 28, 2001 and December 29, 2000,
     respectively. Within the operating segments, the Physician Supply Business
     gross profit grew primarily due to the factors discussed above, the Imaging
     Business gross profit decreased primarily due to the impact of changes in
     consumables mix discussed above and the elimination of the under-performing
     surgical SBU, and the Long-Term Care Business gross profit increased
     despite continuing large chain customer pricing pressure.

     General and Administrative Expenses. General and administrative expenses
     for the three months ended December 28, 2001 totaled $71.2 million, a
     decrease of $25.3 million, or 26.2%, from general and administrative
     expenses of $96.5 million for the three months ended December 29, 2000.
     Excluding $0.9 million in general and administrative expenses from the
     Company's divested European operations recorded in the third quarter of
     fiscal 2001, general and administrative expenses decreased 25.5% compared
     with the same period in the prior fiscal year. General and administrative
     expense as a percentage of net sales decreased to 15.6% from 21.5% for the
     comparable three-month period.

     During the three months ended December 29, 2000, the Company recorded a bad
     debt charge of $19.9 million at its Gulf South Medical Supply, Inc.
     subsidiary. In addition, general and administrative expenses 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:

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

Merger costs and expenses............        $      802       $   1,527
Restructuring costs and expenses.....               354           5,333
Operational tax charge reversal......              (379)           (269)
Acceleration of depreciation.........                --           1,504
Long-Term Care business bad debt
     charge..........................                --          19,991
Other................................               426             170
                                           -------------   --------------
                                             $    1,203       $  28,256
                                           =============   ==============


     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 December 29, 2000,
     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 December 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 (including 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.

     Refer to Note 2, Charges Included In General and Administrative Expenses in
     the accompanying condensed consolidated financial statements for further
     discussion.

     Selling Expenses. Selling expenses for the three months ended December 28,
     2001 totaled $27.7 million, a decrease of $0.8 million, or 2.8%, from
     selling expenses of $28.5 million for the three months ended December 29,
     2000. Selling expense as a percentage of net sales was approximately 6.1%
     and 6.3% for the three months ended December 28, 2001 and December 29,
     2000, respectively.

     International Business Exit Charge. During the quarter ended December 29,
     2000, the Company recorded $14.9 million as an International Business Exit
     Charge for its disposal of its International Business.

                                       20


     Income (Loss) from Operations. Operating income for the three months ended
     December 28, 2001 totaled $7.0 million, an increase of $42.0 million,
     compared with an operating loss of $35.0 million during the three months
     ended December 29, 2000.

     Interest Expense. Interest expense for the three months ended December 28,
     2001 totaled $2.6 million, a decrease of $2.1 million, or 44.7%, from
     interest expense of $4.7 million for the three months ended December 29,
     2000. The decrease is primarily attributable to lower outstanding debt
     balances under the Company's revolving credit facility 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 December 28, 2001 decreased by $0.5 million from
     interest and investment income of $0.5 million for the three months ended
     December 29, 2000. The decrease results from lower invested cash balances
     over the prior year period.

     Other Income. Other income for the three months ended December 28, 2001 and
     December 29, 2000 totaled $0.6 million. Other income primarily consists of
     finance charges on customer accounts.

     Provision for Income Taxes. Provision for income taxes was $1.6 million for
     the three months ended December 28, 2001, a change of $10.1 million from a
     benefit for income taxes of $8.5 million for the three months ended
     December 29, 2000. The effective income tax rate was approximately 32.0%
     for the three months ended December 28, 2001. The Company's effective tax
     rate has benefited in fiscal 2002 from nonrecurring favorable permanent
     items. In future fiscal years, the Company believes the effective rate will
     return to its historical statutory rate.

     Net Income. Net income for the three months ended December 28, 2001 totaled
     $3.4 million compared to a net loss of $30.0 million for the three months
     ended December 29, 2000, due to the factors discussed above.


NINE MONTHS ENDED DECEMBER 28, 2001 VERSUS NINE MONTHS ENDED DECEMBER 29, 2000

     Net Sales. Net sales for the nine months ended December 28, 2001 totaled
     $1,350.4 million, a decrease of $16.8 million, or 1.2%, from net sales of
     $1,367.2 million for the nine months ended December 29, 2000. Excluding
     $15.4 million in sales from the Company's divested International Business
     recorded during the nine months ended December 29, 2000, net sales were
     comparable with the same period in the prior fiscal year. During this
     period, sales of consumable products grew by approximately $19 million in
     the Physician Supply Business and approximately $15 million in the
     Long-Term Care Business. The launch of the Company's SRx and Answers sales
     initiatives, implemented during the last twelve months, provided the sales
     force with a solutions-based sales approach designed to meet customer needs
     and increase consumable product sales. These increases were offset by a
     decrease of approximately $18 million of consumable product sales in the
     Imaging Business. The Imaging Business is beginning to experience customer
     conversions from wet x-ray film handling to dry lasers that eliminate the
     need for certain consumable products such as film chemistry. However, over
     the long-term, the Company believes this trend will result in an increase
     in equipment sales during the conversion period, increases in associated
     service opportunities, and increases in dry film sales. Equipment sales in
     the Imaging Business decreased by approximately $3 million primarily due to
     the elimination of an under-performing surgical SBU in the first quarter of
     fiscal 2002. Furthermore, during the nine months ended December 29, 2000,
     reported sales for the Company's Physician Supply Business and Imaging
     Business each include approximately $7.0 million of equipment sales
     recorded in the first quarter of fiscal 2001 as a result of the adoption of
     Staff Accounting Bulletin No. 101, Revenue Recognition ("SAB 101") in the
     fourth quarter of fiscal 2000.

     Gross Profit. Gross profit for the nine months ended December 28, 2001
     totaled $312.1 million, a decrease of $8.6 million, or 2.7%, from gross
     profit of $320.7 million for the nine months ended December 29, 2000.
     Excluding $4.5 million in gross profit from the Company's divested
     International Business recorded during the nine months ended December 29,
     2000, gross profit decreased 1.3% compared with the same period in the
     prior fiscal year. Gross profit as a percentage of net sales was 23.1% and
     23.5% for the nine months ended December 28, 2001 and December 29, 2000,
     respectively. Within the operating segments, the Physician Supply Business


                                       21


     gross profit grew primarily due to the factors discussed above, the Imaging
     Business gross profit  decreased  primarily due to the impact of changes in
     consumables mix discussed above and the elimination of the under-performing
     surgical  SBU, and the Long-Term  Care Business  gross profit was unchanged
     despite  continuing  large chain customer  pricing  pressure.  Furthermore,
     during the nine months ended  December 29, 2000,  reported gross profit for
     the  Company  includes  approximately  $4.0  million  of  gross  profit  in
     equipment sales recorded in the first quarter of fiscal 2001 as a result of
     the  adoption of Staff  Accounting  Bulletin No. 101,  Revenue  Recognition
     ("SAB 101") in the fourth quarter of fiscal 2000.

     General and Administrative Expenses. General and administrative expenses
     for the nine months ended December 28, 2001 totaled $209.1 million, a
     decrease of $29.8 million, or 12.5%, from general and administrative
     expenses of $238.9 million for the nine months ended December 29, 2000.
     Excluding $2.7 million in general and administrative expenses from the
     Company's divested International Business recorded in the third quarter of
     fiscal 2001, general and administrative expenses decreased 11.5% compared
     with the same period in the prior fiscal year. General and administrative
     expense as a percentage of net sales decreased to 15.5% from 17.5% for the
     comparable nine-month period.

     During the nine months ended December 29, 2000, the Company recorded a bad
     debt charge of $19.9 million at its Gulf South Medical Supply, Inc.
     subsidiary. In addition, general and administrative expenses 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:

                                                 Nine Months Ended
                                           -----------------------------
                                           December 28,    December 29,
                                               2001            2000
                                           -------------   -------------

Merger costs and expenses............       $     2,099      $    4,686
Restructuring costs and expenses.....             1,444           7,586
Operational tax charge reversal......            (1,838)           (269)
Acceleration of depreciation.........                --           1,504
Long-Term Care business bad debt
     charge..........................                --          19,991
Other................................               437           2,590
                                           -------------   -------------
                                            $     2,142      $   36,088
                                           =============   =============


     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 nine months ended December 29, 2000,
     general and administrative expenses included $4.6 million of goodwill
     amortization. Refer to Note 5, Goodwill in the accompanying condensed
     consolidated financial statements for further discussion.

     During the nine months ended December 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 (including 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.

     Refer to Note 2, Charges Included In General and Administrative Expenses in
     the accompanying condensed consolidated financial statements for further
     discussion.

     Selling Expenses. Selling expenses for the nine months ended December 28,
     2001 totaled $81.3 million, a decrease of $5.2 million, or 6.0%, from
     selling expenses of $86.5 million for the nine months ended December 29,
     2000. Selling expense as a percentage of net sales was approximately 6.0%
     and 6.3% for the nine months ended December 28, 2001 and December 29, 2000,
     respectively. The decrease is primarily attributable to the decrease in
     sales.

     International Business Exit Charge. During the quarter ended June 29, 2001,
     the Company completed the sale of its International Business 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.

                                       22


     Income (loss) from Operations . Operating income for the nine months ended
     December 28, 2001 totaled $22.2 million, an increase of $41.8 million,
     compared to the operating loss of $19.6 million during the nine months
     ended December 29, 2000. The increase is due to the factors described
     above.

     Interest Expense. Interest expense for the nine months ended December 28,
     2001 totaled $9.8 million, a decrease of $4.6 million, or 31.9%, from
     interest expense of $14.4 million for the nine months ended December 29,
     2000. The decrease is primarily attributable to lower outstanding debt
     balances under the Company's revolving credit facility over the prior year
     and a general reduction in interest rates, partially offset by the
     accelerated amortization of approximately $0.4 million of debt issuance
     costs as a result of refinancing the prior credit facility on May 24, 2001.

     Interest and Investment Income. Interest and investment income for the nine
     months ended December 28, 2001 totaled $0.3 million, a decrease of $1.5
     million, or 83.3%, from interest and investment income of $1.8 million for
     the nine months ended December 29, 2000. The decrease results from lower
     invested cash balances over the prior year period.

     Other Income. Other income for the nine months ended December 28, 2001 and
     December 29, 2000 totaled approximately $2.0 million. Other income
     primarily consists of finance charges on customer accounts.

     Provision (Benefit) for Income Taxes. Provision for income taxes was $5.2
     million for the nine months ended December 28, 2001, a change of $8.9
     million from a benefit for income taxes of $3.7 million for the nine months
     ended December 29, 2000. The effective income tax rate was approximately
     35.5% for the nine months ended December 28, 2001. The Company's effective
     tax rate has benefited in fiscal 2002 from nonrecurring favorable permanent
     items. In future fiscal years, the Company believes the effective rate will
     return to its historical statutory rate.

     Net Income (Loss). The Company incurred a net loss for the nine months
     ended December 28, 2001 of $80.5 million compared to net loss of $26.4
     million for the nine months ended December 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 $88.7 million and $34.9
     million for the nine months ended December 28, 2001 and December 29, 2000,
     respectively. During the nine months ended December 28, 2001, the Company
     reported income before the cumulative effect of an accounting change of
     $9.5 million. In addition, to reconcile reported income to cash flows from
     operating activities, operating cash flows were positively impacted by
     $19.2 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 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 nine months ended December 28, 2001, accounts
     payable increased by approximately $32 million, net accounts receivable
     decreased by $4 million, and inventory increased by $19 million, resulting
     in a net $17 million decrease in operating working capital which positively
     impacted operating cash flows. In addition, the change in other assets, net
     of other liabilities, provided $42 million in operating cash flow and
     includes the collection of approximately $20 million in IRS refunds.

                                       23


     Net cash used in investing activities was $18.6 million and $17.9 million
     for the nine months ended December 28, 2001 and December 29, 2000,
     respectively. During the nine months ended December 28, 2001, approximately
     $16.5 million was disbursed for capital expenditures primarily related to
     the continued development of the Company's Enterprise Resource Planning
     System, electronic commerce platforms, and supply chain integration. In
     addition, the Company disbursed approximately $1.3 million to satisfy a
     contingent earnout payment under a previously consummated business
     acquisition and $1.1 million under scheduled non-compete payments.

     Net cash used in financing activities was $65.1 million and $40.5 million
     for the nine months ended December 28, 2001 and December 29, 2000,
     respectively. During the nine months ended December 28, 2001, the Company
     repaid a net $65.1 million in bank debt primarily with cash flows from
     operating activities.

     Operating Trends

     The Company had working capital of $269.4 million and $316.3 million as of
     December 28, 2001 and March 30, 2001, respectively. Accounts receivable,
     net of allowances, were $226.5 million and $236.8 million at December 28,
     2001 and March 30, 2001, respectively. The average number of days sales in
     accounts receivable outstanding was approximately 45.7 and 51.7 days for
     the three months ended December 28, 2001 and the year ended March 30, 2001,
     respectively. For the three months ended December 28, 2001, the Company's
     Physician Supply, Imaging, and Long-Term Care Businesses had days sales in
     accounts receivable of approximately 45.7, 41.5, and 53.0 days,
     respectively.

     Inventories were $171.4 million and $154.7 million as of December 28, 2001
     and March 30, 2001, respectively. The Company had inventory turnover of
     8.4x for the three months ended December 28, 2001 and the year ended March
     30, 2001, respectively. For the three months ended December 28, 2001, the
     Company's Physician Supply, Imaging, and Long-Term Care Businesses had
     inventory turnover of 8.7x, 7.6x, and 10.0x, respectively.


                                       24



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



                                                      Three Months Ended              Nine Months Ended
                                                  ---------------------------   ----------------------------
                                                  December 28,   December 29,   December 28,    December 29,
                                                      2001           2000           2001            2000
                                                  ------------   ------------   ------------    ------------
                                                                    (Dollars in thousands)
                                                                                          
 Other Financial Data:
 Income (loss) from operations...............      $   6,968      $  (34,994)     $  22,187      $  (19,575)
    Plus:  other income......................            572             567          1,980           2,094
    Plus:  depreciation and amortization.....          5,001           6,054         13,801          17,189
    Plus:  charges included in general and
             administrative expenses.........          1,203          28,256          2,142          36,088
    Plus:  International Business exit charge             --          14,917           (514)         14,917
                                                  ------------   ------------   ------------    ------------
    EBITDA (a)...............................      $  13,744      $   14,800      $  39,596      $   50,713
                                                  ------------   ------------   ------------    ------------

    Interest expense.........................      $   2,566      $    4,673      $   9,759      $   14,395
    Interest coverage (b)....................            5.4x            3.2x           4.1x            3.5x
    EBITDA margin (c)........................            3.0%            3.3%           2.9%            3.7%

    Cash provided by operating activities....                                     $  88,768      $   34,898
    Cash used in investing activities........                                       (18,630)        (17,924)
    Cash used in financing activities........                                       (65,059)        (40,453)




     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,   plus   amortization,   charges   included  in  general  and
     administrative  expenses (refer to Note 2 in the accompanying  consolidated
     financial  statements),  and  International  Business Exit Charge (Refer to
     Note 4 in the accompanying consolidated financial statements), and excludes
     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.





                                       25



     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.

     As of December 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.



                                       26



     In the normal course of business, the Company enters into obligations and
     commitments that require future contractual payments. The commitments
     primarily result from repayment obligations for borrowings under the Notes
     and Credit Facility, as well as, contractual lease payments for facility,
     vehicles and equipment leases. As of December 28, 2001, the Company had no
     borrowings outstanding under the credit facility. The following presents,
     in aggregate , scheduled payments under contractual obligations:





                            Fourth                      Fiscal Year
                           Quarter      --------------------------------------------------
                         Fiscal 2002        2003         2004          2005         2006      Thereafter      Total
                        ------------    ----------    ---------    ----------    ---------    ----------    ----------

                                                                                          
   Long-term debt          $      --     $     --     $      --    $      --     $     --      $125,000      $125,000
   Operating leases            6,963       23,405        18,065       11,512         6,529        8,868        75,342
                        ------------    ----------    ---------    ----------    ---------    ----------    ----------
     Total                 $   6,963    $  23,405     $  18,065    $  11,512     $   6,529     $  8,868      $200,342
                        ============    ==========    =========    ==========    =========    ==========    ==========




                                       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 December 28,
     2001, the Company had no amounts outstanding under the Credit Facility.  If
     borrowings  were  outstanding,  interest would be incurred 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 Company's investment portfolio consists of cash and cash equivalents
     including deposits in banks, government securities, money market funds, and
     short-term investments with maturities, when acquired, of 90 days or less.
     The Company seeks to maximize capital preservation by investing these funds
     in high-quality issuers.

     As of December 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

Not applicable.

ITEM 5.       OTHER INFORMATION

Not applicable.

ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K

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

Exhibit
 Number      Description



  3.1     Amended and Restated Articles of Incorporation,  dated as of March 15,
          1994.(15)  3.1a  Articles of Amendment  to Articles of  Incorporation,
          dated as of December 24, 2001 (14).


  3.1b    Articles  of  Amendment  to  Articles  of  Incorporation,  dated as of
          November 9, 2001 (14).

  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)

                                       29


  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.(16)

  4.4a    Amendment to Shareholder Protection Rights Agreement, dated as of June
          21,  2000,  between PSS World  Medical,  Inc.  and  Continental  Stock
          Transfer & Trust Company as Rights Agent.(11)

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

  10.2    Amended and Restated Directors Stock Plan.(8)

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

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

  10.5    1994 Employee Stock Purchase Plan.(2)

  10.6    1994 Amended Incentive Stock Option Plan.(1)

  10.7    PSS World Medical, Inc. 1999 Long-Term Incentive Plan.(10)

  10.8    Distributorship  Agreement  between Abbott  Laboratories and PSS World
          Medical, Inc. (Portions omitted pursuant to a request for confidential
          treatment - Separately filed with 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. (17)

  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.(18)

  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)

                                       30


  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)

  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   Employment Agreement,  dated as of January 7, 2002, by and between the
          Company and David Bronson.

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

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

  10.21   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 December 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  Quarterly  Report on Form
     10-Q for the quarterly period ended September 28, 2001.

     (15) Incorporated by Reference to the Company's Current Report on Form 8-K,
     filed April 8, 1998.

     (16) Incorporated by Reference to the Company's Current Report on Form 8-K,
     filed April 22, 1998.

     (17) Incorporated by Reference to the Company's Current Report on Form 8-K,
     filed June 5, 2001.

     (18) Incorporated by Reference to the Company's Current Report on Form 8-K,
     filed July 3, 2001.


                                       31


     (b) Reports on Form 8-K

     The  following  current  reports on Form 8-K were filed  during the quarter
     ended December 28, 2001:

        Date of Report     Items Reported
        ----------------   -----------------------------------------------------

        November 2, 2001   Announcing the early adoption of the provisions of
                           Statement of Financial Accounting Standards No. 142,
                           Goodwill and Other Intangible Assets and the results
                           of the required transitional impairment test.


                                       32



                                   SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
     Registrant has duly caused this report to be signed on its behalf by the
     undersigned, thereunto duly authorized, in the City of Jacksonville, State
     of Florida, on February 11, 2002.

                  PSS WORLD MEDICAL, INC.

                  By:                  /s/ David A. Smith
                           --------------------------------------------
                           David A. Smith,
                           Chief Executive Officer
                           (Duly Authorized Officer)



                  By:                  /s/ David Bronson
                           --------------------------------------------
                           David Bronson,
                           Chief Financial Officer

















                                       33