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 31, 1998

[  ]     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 8, 1999 a total of  70,763,069  shares of common  stock,
par value $.01 per share, of the registrant were outstanding.




                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                                DECEMBER 31, 1998


                                      INDEX



                                                                                           PAGE NUMBER
                                                                                        --------------------
                                                                                     
PART I    FINANCIAL INFORMATION

          Item 1. Financial Statements

          Condensed Consolidated Balance Sheets -
              December 31, 1998 and April 3, 1998                                                3

          Condensed Consolidated Statements of Operations -
              Three and Nine Months Ended December 31, 1998 and 1997                             4

          Condensed Consolidated Statements of Cash Flows -
              Nine Months Ended December 31, 1998 and 1997                                       5

          Notes to Condensed Consolidated Financial Statements                                   6

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

PART II  OTHER INFORMATION

          Item 1. Legal Proceedings                                                             28

          Item 2. Changes in Securities and Use of Proceeds                                     29

          Item 6. Exhibits and Reports on Form 8-K                                              30

SIGNATURES                                                                                      32



                                       2


                          PART I FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS

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


                                                                           December 31,       April 3,
                                                                               1998             1998
                                                                          --------------   --------------
                                                                            (Unaudited)          *
                                                                                       
                                                 ASSETS
Current Assets:
   Cash and cash equivalents                                                 $   58,734      $   82,491
   Marketable securities                                                            476          81,550
   Accounts receivable, net                                                     264,649         210,042
   Inventories                                                                  136,541         122,502
   Prepaid expenses and other                                                    59,560          45,699
                                                                          --------------   -------------
         Total current assets                                                   519,960         542,284

Property and equipment, net                                                      40,721          24,871

Other Assets:
   Intangibles, net                                                             133,955          90,134
   Other                                                                         19,464          19,493
                                                                          --------------   --------------
         Total assets                                                        $  714,100      $  676,782
                                                                          ==============   =============

                                  LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
   Accounts payable                                                          $  107,176      $  105,642
   Accrued expenses                                                              47,788          42,657
   Current maturities of long-term debt and capital lease obligations             3,249           2,794
   Other                                                                         18,681           7,058
                                                                          --------------   -------------
         Total current liabilities                                              176,894         158,151

Long-term debt and capital lease obligations, net of current portion            125,853         128,113
Other                                                                             1,288           2,621
                                                                          --------------   -------------
         Total liabilities                                                      304,035         288,885
                                                                          --------------   -------------

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,
      70,707,166 and 69,563,937 shares issued and outstanding at
      December 31, 1998 and April 3, 1998, respectively                             707             696
   Additional paid-in capital                                                   347,763         341,679
   Retained earnings                                                             64,386          45,522
                                                                          --------------   -------------
                                                                                412,856         387,897
   Unearned ESOP Shares                                                         (2,791)              --
                                                                          --------------   -------------
         Total shareholders' equity                                             410,065         387,897
                                                                          --------------   -------------
         Total liabilities and shareholders' equity                          $  714,100      $  676,782
                                                                          ==============   =============



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


                                       3



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



                                                         Three Months Ended                 Nine Months Ended
                                                  ---------------------------------  --------------------------------
                                                    December 31,      December 31,     December 31,     December 31,
                                                       1998              1997              1998            1997
                                                  ---------------  ----------------  ---------------  ---------------
                                                                                                 
Net sales                                         $    394,223     $    330,615      $  1,102,831     $    938,921
Cost of goods sold                                     285,019          239,919           795,964          684,825
                                                  ---------------  ----------------  ---------------  ---------------
      Gross profit                                     109,204           90,696           306,867          254,096

General and administrative expenses                     51,570           49,984           150,135          142,886
Selling expenses                                        32,431           25,346            88,508           71,673
                                                  ---------------  ----------------  ---------------  ---------------
      Income from operations                            25,203           15,366            68,224           39,537
                                                  ---------------  ----------------  ---------------  ---------------

Other income (expense):
      Interest expense                                  (2,690)          (2,596)           (8,724)          (3,208)
      Interest and investment income                       506            2,026             3,648            3,412
      Other income                                       1,819              947             3,827            2,079
                                                  ----------------  ---------------  ---------------  ---------------
                                                          (365)             377            (1,249)           2,283
                                                  ---------------  ----------------  ---------------  ---------------

Income before provision for income taxes                24,838           15,743            66,975           41,820
Provision for income taxes                               9,806            6,418            26,801           16,818
                                                  ---------------  ----------------  ---------------  ---------------

Net income                                        $     15,032     $      9,325      $     40,174     $     25,002
                                                  ===============  ================  ===============  ===============

Earnings per share:
      Basic                                       $       0.21     $       0.14      $       0.57     $       0.37
                                                  ===============  ===============   ===============  ===============
      Diluted                                     $       0.21     $       0.13      $       0.56     $       0.36
                                                  ===============  ===============   ===============  ===============

Weighted average shares outstanding (in thousands):
      Basic                                             70,540           68,879            70,184           67,961
                                                  ===============  ===============   ===============  ===============
      Diluted                                           72,043           70,038            71,434           68,720
                                                  ===============  ===============   ===============  ===============




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


                                       4



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



                                                                                              Nine Months Ended
                                                                                     -----------------------------------
                                                                                       December 31,        December 31,
                                                                                           1998               1997
                                                                                     ----------------    ---------------
                                                                                                   
Cash Flows From Operating Activities:
   Net income                                                                        $      40,174       $      25,002
   Adjustments  to  reconcile  net  income  to net cash  provided  by (used  in)
   operating activities:
        Depreciation and amortization                                                       11,178               8,230
        Provision for doubtful accounts                                                      2,213               1,104
        Merger and other non-recurring costs and expenses                                    1,181               6,997
        Deferred compensation                                                                  222                  --
        Changes  in  operating  assets  and  liabilities,  net of  effects  from
        business acquisitions:
             Accounts receivable, net                                                      (41,518)            (21,765)
             Inventories                                                                     9,549             (10,078)
             Prepaid expenses and other current assets                                      (1,204)             (1,946)
             Other assets                                                                   (2,627)             (6,992)
             Accounts payable, accrued expenses and other liabilities                      (30,303)              3,531
                                                                                     ----------------    ---------------
                Net cash (used in) provided by operating activities                        (11,135)              4,083
                                                                                     ----------------    ---------------

Cash Flows From Investing Activities:
   Purchases, maturities, and sales of marketable securities, net                           74,574             (73,750)
   Capital expenditures                                                                    (16,632)             (7,577)
   Purchases of businesses, net of cash acquired                                           (55,677)             (7,691)
   Payments on noncompete agreements                                                        (2,032)             (2,959)
                                                                                     ----------------    ---------------
                Net cash (used in) provided by investing activities                            233             (91,977)
                                                                                     ----------------    ---------------

Cash Flows From Financing Activities:
   Proceeds from public debt offering, net of debt issue cost                                   --             119,459
   Repayments of borrowings                                                                (16,044)            (55,112)
   Principal payments under capital lease obligations                                         (299)                 --
   Proceeds from issuance of common stock                                                    3,838               2,482
                                                                                     ----------------    ---------------
                  Net cash used in financing activities                                    (12,505)             66,829
                                                                                     ----------------    ---------------
Foreign currency translation adjustment                                                         --                 167
                                                                                     ----------------    ---------------

Net decrease in cash and cash equivalents                                                  (23,407)            (20,898)

Cash and cash equivalents, beginning of period                                              82,141             105,129

                                                                                     ----------------    ---------------
Cash and cash equivalents, end of period                                             $      58,734       $      84,231
                                                                                     ================    ===============



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


                                       5




                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


NOTE 1 - BASIS OF PRESENTATION

     The condensed  consolidated financial statements of PSS World Medical, Inc.
("PSS" or the "Company") reflect, in the opinion of management,  all adjustments
necessary to present fairly the financial position and results of operations for
the periods indicated and give retroactive effect to the mergers with S&W X-Ray,
Inc.  ("S&W")  and  Gulf  South  Medical  Supply,  Inc.  ("Gulf  South").  These
transactions  were  accounted  for  under  the  pooling-of-interests  method  of
accounting,  and accordingly,  the accompanying condensed consolidated financial
statements have been  retroactively  restated as if PSS, S&W, and Gulf South had
operated as one entity since inception.

     Prior to April 4, 1998,  PSS' year-end was the Friday  closest to March 31,
while Gulf South's year end was  December 31. Due to the  different  fiscal year
ends of Gulf  South and PSS prior to April 4,  1998,  the three and nine  months
ended September 30, 1997 of Gulf South were consolidated with the three and nine
months ended December 31, 1997 of the Company. In addition, Gulf South's balance
sheet as of December 31, 1997 was  consolidated  with PSS'  balance  sheet as of
April 3, 1998. Effective April 4, 1998, Gulf South's fiscal year end was changed
to conform  to the  Company's  fiscal  year end.  As a result of this  change in
fiscal year ends,  the three and nine months ended December 31, 1998 reflect the
operating  results of PSS World Medical,  Inc. and all  subsidiaries,  including
Gulf South,  for the same months.  The results of operations  for Gulf South for
the period  January 1 to April 3, 1998,  are not  included in any of the periods
presented in the statements of operations, but are reflected as an adjustment to
retained  earnings of the consolidated  Company as of April 4, 1998.  During the
period  January 1 to April 3,  1998,  Gulf  South  recorded  a net loss of $20.9
million,  which includes  unusual  pre-tax  operating  charges of $37.4 million.
Refer to the section  titled Gulf  South's  Results of  Operation  for the Three
Months  Ended  April  3,  1998 and  March  31,  1997  included  in  Management's
Discussion and Analysis of Results of Operations for further clarification.  The
following  table provides a rollforward of retained  earnings from April 3, 1998
to December 31, 1998 (in millions):

                                                              Rollforward of
                                                             Retained Earnings
                                                             ----------------
      Retained earnings, 4/3/98                               $        45.5
      Gulf South results of operations, 1/1/98 to 4/3/98              (20.9)
      Net income for the nine months ended 12/31/98                    40.2
      Pooling-of-interests business combinations                       (0.4)
                                                             ----------------
           Retained earnings, 12/31/98                        $        64.4
                                                             ================


     The accompanying condensed consolidated financial statements should be read
in conjunction with the financial  statements and related notes in the Company's
1998 Annual Report on Form 10-K.  Certain  information and footnote  disclosures
normally included in financial  statements prepared in accordance with generally
accepted accounting  principles have been omitted pursuant to the Securities and
Exchange Commission rules and regulations.

     Financial statements for the Company's subsidiary outside the United States
are translated  into U.S.  dollars at quarter-end  exchange rates for assets and
liabilities  and weighted  average  exchange rates for income and expenses.  The
resulting  translation  adjustments  are  immaterial and reflected in additional
paid-in capital.

     The results of operations  for the interim  periods  covered by this report
may not necessarily be indicative of operating results for the full fiscal year.
Certain   items  have  been   reclassified   to  conform  to  the  current  year
presentation.


                                       6



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                   (Unaudited)


NOTE 2 - BUSINESS ACQUISITIONS

     Immaterial Pooling

     During the three months ended December 31, 1998, the Company merged with an
imaging  supply and equipment  distributor  with  aggregate  annual  revenues of
approximately   $40.0   million,   in  a  merger   accounted   for   under   the
pooling-of-interests  method. The Company issued approximately 294,000 shares of
PSS common stock in connection with this pooling.  Due to the immaterial  effect
of this  acquisition  on  prior  periods,  the  Company's  historical  financial
statements have not been restated.  Accordingly,  the results of operations have
been reflected in the condensed consolidated financial statements  prospectively
from the acquisition date and a retained  deficit of approximately  $1.2 million
of the  acquired  company has been  recorded as an  adjustment  to the  retained
earnings of PSS.

     Purchase Acquisitions

     During the three months  ended  December  31,  1998,  the Company  acquired
certain assets,  including accounts receivable,  inventories,  and equipment, of
two  imaging  supply and  equipment  distributors  and the  common  stock of two
additional imaging supply and equipment distributors. The four transactions were
accounted for under the purchase method of accounting and the acquired companies
had aggregate  annual  revenues of  approximately  $39.0 million.  The aggregate
consideration  consisted of approximately  $11.2 million cash. The excess of the
purchase price paid over the estimated fair value of the net assets acquired was
approximately $9.9 million,  in aggregate,  and has been recorded as goodwill to
be amortized on a straight-line basis over 30 years.

The  operations  of the acquired  companies  have been included in the Company's
results of operations  subsequent to the date of acquisition.  Supplemental  pro
forma  information is not presented,  as the impact on the Company's  results of
operations is not material.

     As of  December  31,  1998,  management  has not  formalized  plans to exit
certain  activities  or  involuntarily  terminate  or relocate  employees of the
acquired companies.  Management anticipates that plans will be formalized during
the fourth quarter of fiscal 1999 and such plans will include facility  closures
and  consolidations,   involuntary  employee  terminations,  and  relocation  of
acquired  company  employees.  As  a  result,  additional  liabilities  totaling
approximately  $3.0 million may be recorded as an adjustment to goodwill  during
the fourth quarter of fiscal 1999.




                                       7



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                   (Unaudited)


NOTE 3 - CHARGES IN CONTINUING OPERATIONS

     Charges Included In General and Administrative Expenses

     General and  administrative  expenses  include  unusual  operating  charges
related  to  merger  costs  and  expenses   resulting   from  merger   activity,
restructuring  costs and expenses,  and other unusual items. The following table
summarizes the components of the unusual  operating  charges included in general
and administrative expenses (in thousands):



                                                                    Three Months Ended           Nine Months Ended
                                                                --------------------------- --------------------------
                                                                December 31,  December 31,  December 31,  December 31,
                                                                    1998          1997          1998          1997
                                                                ------------  ------------  ------------  ------------

                                                                                              
    Merger costs and expenses:
       Direct transaction costs                                  $   1,033    $      410     $   1,033    $     1,123
       Involuntary employee termination                                 --         1,361            --         1,387
       Other exit costs                                                 --         2,015           300         3,115
                                                                ------------  ------------  ------------  ------------
           Total merger costs and expenses                           1,033         3,786         1,333         5,625

    Other  unusual items:
       Forfeiture of deferred compensation                            (152)           --          (152)           --
       Gulf South operational tax charges                               --           767            --         2,301
       ESOP cost of acquired company                                    --            --            --         2,457
                                                                ------------  ------------  ------------  ------------
           Total unusual items                                        (152)          767          (152)        4,758
       
           Total charges included in continuing operations      $      881     $   4,553    $    1,181    $   10,383
                                                                ============  ============  ============  ============


     During  Fiscal 1999,  $152,000 of deferred  compensation  was  forfeited by
terminated  employees and recognized in income by the Company. In addition,  the
Company has  incurred  professional  fees and other  expenses of merger  related
activity of $1.3 million.

     During  fiscal 1998,  Gulf South  recorded  operational  charges  primarily
related to state and local,  sales and use, and property taxes that are normally
charged  directly  to the  customer  at no cost  to the  Company.  In  addition,
penalties  and  interest  are  included in the charges  because  payments to tax
authorities  were not  remitted  by Gulf  South in a timely  manner.  Gulf South
changed its tax  compliance  procedures  subsequent  to fiscal 1998;  therefore,
management believes these tax charges will be nonrecurring.

     The ESOP cost of acquired company is a result of the merger with S&W X-Ray,
Inc.  ("S&W") in the second  quarter of fiscal 1998.  S&W  sponsored a leveraged
employee  stock  ownership plan ("S&W ESOP") that covered all employees with one
year of service.  The Company  accounted  for this ESOP in  accordance  with SOP
93-6. Accordingly, the debt of the ESOP was recorded as debt of the Company, and
the shares  pledged as  collateral  were reported as unearned ESOP shares in the
balance sheet.  As shares were released from  collateral,  the Company  reported
compensation  expense equal to the then current market price of the shares,  and
the shares became  outstanding  for the  earnings-per-share  (EPS)  computation.
During fiscal 1998,  the Company  released the remaining  shares to the S&W ESOP
participants.  Accordingly,  approximately  $2.5 million of related  expense was
recognized in fiscal 1998.


                                       8



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                   (Unaudited)


     Summary of Accrued Merger Costs and Expenses

     Accrued  merger costs and expenses,  classified as accrued  expenses in the
accompanying  consolidated  balance sheets, were $1.7 million and $6.7 million,
at December  31, 1998 and April 3, 1998,  respectively.  A summary of the merger
activity is as follows (in thousands):




                                                                            Involuntary
                                                Direct         Employee       Employee
                                              Transaction     Relocation     Termination    Other Exit
                                                 Costs          Costs          Costs          Costs          Total
                                             ------------      ---------      ---------    -----------   ------------
                                                                                                    
    Balance at April 3, 1998                 $        764      $     337      $     986    $     4,588   $      6,675
         Gulf South conforming adjustment           5,179             --           (167)           134          5,146
                                             ------------      ---------      ---------    -----------   ------------
    Balance at April 4, 1998                        5,943            337            819          4,722         11,821
         Additions                                    100             --             74            126            300
         Utilized                                    (786)            (5)           (92)          (782)        (1,665)
                                             ------------      ---------      ---------    -----------   ------------
    Balance at June 30, 1998                        5,257            332            801          4,066         10,456
         Adjustments                                  325           (196)          (415)           286             --
         Additions                                     --             --             --             --             --
         Utilized                                  (4,296)           (82)           (70)        (1,511)        (5,959)
                                             ------------      ---------      ---------    -----------   ------------
    Balance at September 30, 1998                   1,286             54            316          2,841          4,497
         Adjustments                                  224             40             --           (264)            --
         Additions                                     --             --             --             --             --
         Utilized                                  (1,311)           (94)            (3)        (1,401)        (2,809)
                                             ------------      ---------      ---------    -----------   ------------
    Balance at December 31, 1998             $        199      $      --      $      313   $     1,176   $      1,688
                                             ============      =========      ==========   ============  ============




     Upon  consummation of a business  combination,  management  develops formal
plans  to  exit  certain  activities,  involuntarily  terminate  employees,  and
relocate  employees of the  acquired  companies.  Management's  plans to exit an
activity  include   identification  of  duplicate  facilities  for  closure  and
identification of facilities for consolidation into other facilities. Management
anticipates  completion  of these plans will occur within one year from the date
in which the plans were formalized.

     Direct  transaction costs primarily consist of investment  banking,  legal,
accounting,  and  filing  fees  related to mergers  with the  Company.  Employee
relocation  costs are moving  costs of  employees  of an  acquired  company in a
transaction  accounted for under the purchase method of accounting.  Involuntary
employee   termination  costs  are  employee  severance  costs  and  termination
benefits. Other exit costs include facility closure, fixed asset write-offs, and
lease   termination   costs.   These  liabilities  were  recognized  as  of  the
consummation date of the acquisitions. As the Company executes a plan to exit an
activity,  differences  may arise between  actual and estimated  utilization  of
merger  accruals.  During the  second and third  quarters  of fiscal  1999,  the
Company reallocated certain reserves to reflect anticipated  increases in direct
transaction costs and decreases in employee relocation and involuntary  employee
termination costs.

     The Gulf South  conforming  adjustment  is the result of i) accrued  merger
costs  and  expenses  of  $5.7  million   recorded  by  Gulf  South  during  the
unconsolidated  period January 1 to April 3, 1998 directly related to the merger
with PSS World  Medical,  Inc.  which  closed on March 26, 1998 (refer to Note 1
- -Basis of  Presentation  for a discussion  regarding the different  year ends of
Gulf South and the  Company),  ii) the  utilization  of reserves of $1.0 million
during the period  January 1 to April 3, 1998, and iii) accrued merger costs and
expenses of $0.4 million  related to an  acquisition  consummated  by Gulf South
during the unconsolidated period.

                                       9



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                   (Unaudited)


     Summary of Accrued Restructuring Costs and Expenses

     Accrued restructuring costs and expenses, classified as accrued expenses in
the  accompanying  consolidated  balance  sheets,  were  $3.1  million  and $3.8
million, at December 31, 1998 and April 3, 1998, respectively.  A summary of the
restructuring activity is as follows (in thousands):





                                               Involuntary
                                                Employee     
                                               Termination     Other Exit
                                                  Costs          Costs          Total
                                              -------------  -------------  -------------
                                                                             
    Balance at April 3, 1998                  $      1,117   $      2,633   $      3,750
         Gulf South conforming adjustment            2,531          3,252          5,783
             Adjustment                       -------------  -------------  -------------
    Balance at April 4, 1998                         3,648          5,885          9,533
         Additions                                      --             --             --
          Utilized                                  (1,365)        (1,360)        (2,725)
                                              -------------  -------------  -------------
    Balance at June 30, 1998                         2,283          4,525          6,808
          Additions                                     --             --             --
         Utilized                                     (835)        (1,439)        (2,274)
                                              -------------  -------------  -------------
    Balance at September 30, 1998                    1,448          3,086          4,534
         Adjustments                                   450           (450)            --
         Additions                                      --             --             --
         Utilized                                     (815)          (661)        (1,476)
                                              -------------  -------------  -------------
    Balance at December 31, 1998              $      1,083   $      1,975   $      3,058
                                              =============  =============  =============    



     In  order  to  improve   customer   service,   reduce  costs,  and  improve
productivity  and  asset  utilization,   the  Company  decided  to  realign  and
consolidate its operations.  This  restructuring  plan, which resulted primarily
from the  Gulf  South  merger  and was  formalized  by the end of  fiscal  1998,
involved  merging  18  locations  into  existing   locations,   and  eliminating
overlapping regional operations and management functions. The plan also included
the termination of approximately 290 employees from operations,  administration,
and  management.  As of December  31, 1998,  approximately  238  employees  were
terminated  as a result  of the plan.  Management  anticipates  terminating  the
remaining 52 employees by the end of fiscal 1999.

     The  Company  recorded  a total  charge of  approximately  $9.5  million to
complete  this  restructuring.  These  charges  include  costs for severance and
benefits to terminate  employees,  facility  closure  costs,  and other costs to
complete the consolidation of the operations.  Approximately $3.7 million of the
total  restructuring  charge was recorded in the statement of operations for the
fiscal year ended April 3, 1998.  The Gulf South  conforming  adjustment  to the
accrued  restructuring costs and expenses is a result of the restructuring costs
and  expenses of $5.8 million  recorded by Gulf South during the  unconsolidated
period January 1 to April 3, 1998.  These charges  directly relate to the merger
with PSS World  Medical,  Inc.  which closed on March 26, 1998.  Refer to Note 1
- -Basis of Accounting for a discussion  regarding the different year-ends of Gulf
South and the Company.



                                       10



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                   (Unaudited)


     As the Company  executes  the  restructuring  plan,  differences  may arise
between actual and estimated utilization of restructuring  accruals.  During the
third  quarter of fiscal  1999,  the  Company  reallocated  certain  reserves to
reflect  anticipated  increases in involuntary  employee  termination  costs and
decreases in other exit costs.


NOTE 4 - COMPREHENSIVE INCOME

     The Company adopted SFAS No. 130,  Reporting  Comprehensive  Income,  which
defines   comprehensive   income  as  net  income  plus  direct  adjustments  to
shareholders' equity. The cumulative  translation  adjustment of certain foreign
entities is the only such direct  adjustment  recorded by the Company during the
three and nine months ended  December 31, 1998 and 1997,  and is immaterial  for
all periods presented.


NOTE 5 - EARNINGS PER SHARE

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



                                                                 Three Months Ended           Nine Months Ended
                                                             --------------------------- ---------------------------
                                                             December 31,  December 31,  December 31,  December 31,
                                                                 1998          1997          1998          1997
                                                             ------------  ------------  ------------  -------------
                                                                                                  
    Net income                                               $    15,032   $    9,325    $   40,174    $   25,002

    Earnings per share:
       Basic                                                        0.21          0.14          0.57          0.37
                                                             ============  ============  ============  =============
       Diluted                                                      0.21          0.13          0.56          0.36
                                                             ============  ============  ============  =============
    Weighted average shares outstanding (in thousands):
       Common shares                                              70,540        68,879        70,184        67,961
       Assumed exercise of stock options and warrants              1,503         1,159         1,250           759
                                                             ------------  ------------  ------------  -------------
       Diluted shares outstanding                                 72,043        70,038        71,434        68,720
                                                             ============  ============  ============  =============



NOTE 6 - COMMITMENTS AND CONTINGENCIES

     Gulf South and certain of its former  officers and directors  were named as
defendants in two purported class action lawsuits filed on July 21, 1997 related
to disclosures  made in the prospectus  issued by Gulf South in connection  with
its public  offering of common stock during 1996. The Company  believes that the
allegations  contained in the complaints are without merit and intends to defend
vigorously  against the claims.  However,  there can be no  assurance  that this
litigation  will  ultimately  be  resolved  on terms that are  favorable  to the
Company.

     In May 1998, the Company and certain of its present  directors and officers
were named as defendants in a purported  securities class action lawsuit related
to alleged damages  suffered by purchasers of the Company's  common stock during
the  period  from  December  23,  1997 to May 8,  1998.  The  claimant  seeks an
unspecified  amount of  damages,  including  costs  and  expenses.  The  Company
believes this lawsuit is without merit and intends to defend it vigorously.  The
Defendants  filed their  motion to dismiss on January 25,  1999.  However,  this
lawsuit  is in its  early  stages  and  there  can be no  assurances  that  this
litigation  will  ultimately  be  resolved  on terms that are  favorable  to the
Company.


                                       11


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                   (Unaudited)


     The Company is named as a  defendant  in a  purported  patent  infringement
claim.  In this lawsuit,  the claimant  alleges that the urinalysis  test strips
sold by the Company under the Penny  Saver(TM) label infringe  certain  patents.
The Company is contesting the claim of  infringement  and has obtained a written
agreement from the manufacturer of the product  indemnifying the Company for the
costs of defense of the suit and for the underlying liability.  In addition, the
Company  has  indemnity  rights  against  the U.S.  distributor  of the  product
pursuant  to its vendor  agreement.  The  parties are  currently  in  settlement
negotiations,  however,  the  Company  believes  that there will be a  favorable
settlement within the next 45 days.

     Although the Company does not  manufacture  products,  the  distribution of
medical supplies and equipment entails inherent risks of product liability.  The
Company  has not  experienced  any  significant  product  liability  claims  and
maintains  product liability  insurance  coverage.  In addition,  the Company is
party to various legal and administrative  proceedings and claims arising in the
normal course of business.

     While  any  litigation  contains  an  element  of  uncertainty,  management
believes  that the  outcome of any  proceedings  or claims  which are pending or
known to be threatened will not have a material  adverse effect on the Company's
consolidated financial position, liquidity, or results of operations.


NOTE 7 - SUBSEQUENT EVENTS


     Subsequent  to December  31, 1998,  the Company  acquired  certain  assets,
including accounts  receivable,  inventories,  and equipment of a long-term care
distributor,  the common stock of an imaging  supply and equipment  distributor,
and the common stock of a long-term care  distributor.  These  transactions were
accounted or under the purchase method of accounting.

                                                            1999
    (dollars in millions)                                  ------

    Number of acquisitions.............................        3
    Cash paid..........................................     $9.0
    Goodwill recorded..................................      6.2
    Noncompete payments................................      0.6

     On February 11, 1999,  the Company  entered  into a $140.0  million  senior
revolving  credit  facility  with a syndicate  of  financial  institutions  with
NationsBank,  N.A. as principal agent.  Borrowings under the credit facility are
available for working capital, capital expenditures,  and acquisitions,  and are
secured by the common stock and assets of the Company and its subsidiaries.  The
credit  facility  expires  February  10, 2004 and  borrowings  bear  interest at
certain  floating  rates  selected by the Company at the time of borrowing.  The
credit facility contains certain  affirmative and negative  covenants,  the most
restrictive of which,  require maintenance of a maximum leverage ratio of 3.5 to
1, maintenance of consolidated net worth of $337.0 million, and maintenance of a
minimum  fixed charge  coverage  ratio of 2.0 to 1. In addition,  the  covenants
limit additional  indebtedness and asset  dispositions,  require majority lender
approval on acquisitions with a total purchase price greater than $75.0 million,
and restrict payments of dividends.


                                       12



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


GENERAL

     PSS World Medical,  Inc. (the  "Company" or "PSS") is a specialty  marketer
and  distributor  of medical  products  to  physicians,  alternate-site  imaging
centers,  long-term care providers, and hospitals through 108 service centers to
customers  in all 50 states and 5 European  countries.  Since its  inception  in
1983,  the  Company has become a leader in all three  market  segments it serves
with a focused,  market specific approach to customer  services,  a consultative
sales  force,   strategic   acquisitions,   strong   arrangements  with  product
manufacturers, and a unique culture of performance.

     The Company, through its Physician Sales & Service division, is the leading
distributor of medical supplies, and equipment to office-based physicians in the
United States based upon revenues,  number and quality of sales representatives,
number of service centers, and exclusively distributed products. Physician Sales
& Service currently operates 56 medical supply distribution service centers with
approximately 730 sales  representatives  ("Physician  Supply Business") serving
over 100,000 physician offices (representing  approximately 50% of all physician
offices) in all 50 states.  The Physician Supply Business' primary market is the
approximately  400,000 physicians who practice medicine in approximately 200,000
office sites throughout the United States.

     The Company,  through its wholly owned subsidiary  Diagnostic Imaging, Inc.
("DI"),  is the leading  distributor  of medical  diagnostic  imaging  supplies,
chemicals,  equipment,  and service to the acute care and alternate-care markets
in the United States based on revenues, number of service specialists, number of
distribution centers, and number of sales representatives. DI currently operates
36 imaging  distribution  service centers with over 700 service  specialists and
200 sales  representatives  ("Imaging  Business")  serving over 13,000  customer
sites in 35 states.  The Imaging  Business'  primary market is the approximately
5,000   hospitals  and  other   alternate-site   imaging   companies   operating
approximately 50,000 office sites throughout the United States.

     Through its wholly owned subsidiary Gulf South Medical Supply,  Inc. ("Gulf
South"),  the  Company  has  become a leading  national  distributor  of medical
supplies  and related  products  to the  long-term  care  industry in the United
States based on revenues, number of sales representatives, and number of service
centers.  Gulf South  currently  operates 13  distribution  service centers with
approximately 130 sales representatives ("Long-Term Care Business") serving over
10,000 long-term care facilities 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  representing
over 10,000 long-term care facilities.

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


                                       13


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

INDUSTRY

     According  to industry  estimates,  the United  States  medical  supply and
equipment  segment of the health care industry  represents a $34 billion  market
comprised of  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 includes  distribution to the physician
office,  providers of imaging services, and long-term care facilities comprising
approximately $14 billion or approximately 40% of the overall market

     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 is benefiting
from the shift of procedures and diagnostic  testing from hospitals to alternate
sites, particularly physician offices despite a migration of significantly lower
hospital medical product pricing into the physician office market.

     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.  Such  reform
proposals if adopted could impact the medical  products  distribution  industry.
Additionally,  the cost of a  significant  portion of medical care in the United
States is funded by government and private insurance programs.  In recent years,
government-imposed   limits  on  reimbursement  of  hospitals,   long-term  care
facilities,  and other health care providers have impacted  spending  budgets in
certain markets within the medical  products  industry.  Recently,  Congress has
passed  radical  changes  to  reimbursements  for  nursing  homes  and home care
providers.  These  changes also effect some  distributors  who directly bill the
government for these providers.

     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 the hospitals continue to consolidate.  This
consolidation  sometimes  shifts the  medical  products  purchasing  decision to
individuals  with  whom  medical  products  distributors  had no  prior  selling
relationship.  Additionally,  the consolidation  creates larger  customers.  The
majority of the market  serviced by the  Company  consists of a large  number of
small  customers  with no  individual  customer  exceeding  more than 10% of the
consolidated Company's revenues. However, the Long-Term Care Business depends on
a limited number of large  customers for a significant  portion of its net sales
and  approximately  37% and 38% of the Long-Term Care Business  revenues for the
twelve  months ended April 3, 1998 and the nine months ended  December 31, 1998,
respectively,  represented  sales  to its  top  five  customers.  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.


                                       14


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)


RESULTS OF OPERATIONS

     The  following is  management's  discussion  and analysis of the results of
operations  for the three and nine months ended  December 31, 1998 and 1997. Due
to the  differing  fiscal year ends of Gulf South Medical  Supply,  Inc. and PSS
World  Medical,  Inc.  prior to April 4, 1998,  the three and nine months  ended
September  30,  1997 of Gulf  South  were  consolidated  with the three and nine
months ended  December 31, 1997 of the Company.  With the change in Gulf South's
fiscal year end to conform with that of the Company on April 4, 1998,  the three
and nine months ended  December 31, 1998  reflect the  operating  results of PSS
World Medical,  Inc. and all  subsidiaries,  including Gulf South,  for the same
months.  The results of  operations  for Gulf South for the period  January 1 to
April 3, 1998,  are not  reflected in the condensed  consolidated  statements of
operations for any of the periods presented,  but are reflected as an adjustment
to retained earnings of the consolidated Company as of April 4, 1998. During the
period  January 1 to April 3,  1998,  Gulf  South  recorded  a net loss of $20.9
million,  which includes  pre-tax  unusual  operating  charges of $37.4 million.
Refer to the section  titled Gulf  South's  Results of  Operation  for the Three
Months  Ended  April  3,  1998 and  March  31,  1997  included  in  Management's
Discussion and Analysis of Results of Operations for further clarification.


THREE AND NINE MONTHS ENDED DECEMBER 31, 1998 AND 1997

     Net Sales.  Net sales for the three months ended  December 31, 1998 totaled
$394.2  million,  an increase of $63.6 million or 19.2% over net sales of $330.6
million for the three  months ended  December  31, 1997.  Net sales for the nine
months ended December 31, 1998 totaled $1,102.8  million,  an increase of $163.9
million  or 17.5% over net sales of $938.9  million  for the nine  months  ended
December 31, 1997.  Approximately  $___ million and $___ million of the increase
in revenues for the three and nine months ended December 31, 1998, respectively,
resulted from revenues of companies acquired subsequent to December 31, 1997 and
revenues of companies  acquired  prior to December  31, 1997,  but which did not
contribute to revenues for the full three and nine month periods ended  December
31, 1997.  The remaining net sales increase  during these periods  resulted from
sales  growth  of  existing  service  centers  coupled  with  incremental  sales
generated in connection with exclusive and semiexclusive vendor relationships.

     Gross  Profit.  Gross profit for the three  months ended  December 31, 1998
totaled  $109.2  million,  an increase of $18.5  million or 20.4% over the three
months ended December 31, 1997 total of $90.7 million. Gross profit for the nine
months  ended  December 31, 1998 totaled  $306.8  million,  an increase of $52.7
million or 20.7% over the nine months  ended  December  31, 1997 total of $254.1
million.  Gross profit as a percentage  of net sales was 27.7% and 27.4% for the
three months and 27.8% and 27.1% for the nine months ended December 31, 1998 and
1997,  respectively.  The increase in gross  margin as a percentage  of sales is
attributable  to an  increase  in the  sales  mix of  higher  margin  diagnostic
equipment,  an increase in sales of higher margin private label medical supplies
by the  Physician  Supply  Business,  the  ability to  negotiate  lower  product
purchasing costs which resulted from increased  purchasing  volume subsequent to
the  Gulf  South  acquisition,  and  improved  Imaging  Business  gross  margins
resulting from a film vendor  maintaining  margin dollars rebated to the Company
while  reducing  film  pricing to hospital  customers.  Although  there has been
considerable gross margin pressure from competition and a consolidating customer
base, the Company has successfully maintained its overall gross margins.


                                       15


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     General and Administrative  Expenses.  General and administrative  expenses
for the three months ended December 31, 1998 totaled $51.6 million,  an increase
of $1.6 million or 3.2% over the three  months ended  December 31, 1997 total of
$50.0  million.  General and  administrative  expenses for the nine months ended
December 31, 1998 totaled  $150.1  million,  an increase of $7.2 million or 5.0%
over the nine  months  ended  December  31, 1997 total of $142.9  million.  As a
percentage  of net sales,  general and  administrative  expenses  were 13.1% and
15.1% for the three  months  and  13.6%  and  15.2%  for the nine  months  ended
December 31, 1998 and 1997, respectively.

     Included in general and administrative  expenses for the three months ended
December 31, 1998 and 1997 are unusual operating  charges of approximately  $0.9
million and $4.5 million,  respectively.  In addition, for the nine months ended
December 31, 1998 and 1997, general and administrative  expenses include unusual
operating charges of approximately $1.2 million and $10.4 million, respectively.
Excluding  unusual  operating  charges,   adjusted  general  and  administrative
expenses for the three months ended December 31, 1998 totaled $50.7 million,  an
increase of $5.2 million or 11.4% over the three months ended  December 31, 1997
adjusted total of $45.5 million.  Adjusted general and  administrative  expenses
for the nine months ended December 31, 1998 totaled $148.9 million,  an increase
of $16.4 million or 12.4% over the nine months ended  December 31, 1997 adjusted
total of $132.5  million.  As a percentage  of net sales,  adjusted  general and
administrative  expenses were 12.9% and 13.8% for the three months and 13.5% and
14.1% for the nine  months  ended  December  31,  1998 and  1997,  respectively.
Excluding the effect of the unusual operating  charges,  the decrease in general
and  administrative  expenses as a  percentage  of net sales  resulted  from the
continued leveraging of costs such as rents,  salaries, and other fixed overhead
expenses  that have not  increased  as  quickly as the  growth in  revenues.  In
addition,   the  Imaging  Business,   which  operates  with  lower  general  and
administrative expenses than the Company as a whole, has grown and contributes a
greater portion of overall general and administrative expenses.

     General and  administrative  expenses  include  unusual  operating  charges
related  to  merger  costs  and  expenses   resulting   from  merger   activity,
restructuring  costs and expenses,  and other unusual items. The following table
summarizes the components of the unusual  operating  charges included in general
and administrative expenses (in thousands):




                                                                 Three Months Ended           Nine Months Ended
                                                             --------------------------- -------------------------
                                                             December 31,  December 31,  December 31,  December 31,
                                                                 1998          1997          1998          1997
                                                             ------------  ------------  ------------  -----------
                                                                                             
    Merger costs and expenses:
       Direct transaction costs                              $    1,033    $      410    $      881    $    1,123
       Involuntary employee termination                              --         1,361            --         1,387
       Other exit costs                                              --         2,015           300         3,115
                                                            ------------  ------------  ------------  ------------
           Total merger costs and expenses                        1.033         3,786         1,181         5,625

    Other  unusual items:
       Forfeiture of deferred compensation                         (152)           --          (152)           --
       Gulf South operational tax charge                             --           767            --         2,301
       ESOP cost of acquired company                                 --            --            --         2,457
                                                            ------------  ------------  ------------  ------------
           Total unusual items                                     (152)          767          (152)        4,758

    Total unusual charges included in continuing operations  $      881     $   4,553    $    1,181    $   10,383
                                                            ============  ============  ============  ============
    




                                       16



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     Merger Costs and Expenses

     In connection with Company's merger activity,  PSS incurs transaction costs
directly related to the merger. In addition, management develops formal plans to
exit  certain  activities,  including  the  involuntary  termination  of certain
employees.  Management's  plans to exit an activity  include  identification  of
duplicate   facilities  for  closure  and   identification   of  facilities  for
consolidation into other facilities.  Management anticipates completion of these
plans  will  occur  within  one  year  from the date in  which  the  plans  were
formalized.

     Direct  transaction costs primarily consist of investment  banking,  legal,
accounting,   and  filing  fees  related  to  the  Company's   merger  activity.
Involuntary   employee  termination  costs  are  employee  severance  costs  and
termination  benefits.  Other exit costs include facility  closure,  fixed asset
write-offs,  and lease termination  costs. These costs were recognized as of the
consummation date of the acquisitions.

     Other Unusual Items

     During  fiscal 1998,  Gulf South  recorded  operational  charges  primarily
related to state and local,  sales and use, and property taxes that are normally
charged  directly  to the  customer  at no cost  to the  Company.  In  addition,
penalties  and  interest  are  included in the charges  because  payments to tax
authorities  were not  remitted  by Gulf  South in a timely  manner.  Gulf South
changed its tax  compliance  procedures  subsequent  to fiscal 1998;  therefore,
management believes these tax charges will be nonrecurring.

     The ESOP cost of acquired company is a result of the merger with S&W X-Ray,
Inc.  ("S&W") in the second  quarter of fiscal 1998.  S&W  sponsored a leveraged
employee  stock  ownership plan ("S&W ESOP") that covered all employees with one
year of service.  The Company  accounted  for this ESOP in  accordance  with SOP
93-6. Accordingly, the debt of the ESOP was recorded as debt of the Company, and
the shares  pledged as  collateral  were reported as unearned ESOP shares in the
balance sheet.  As shares were released from  collateral,  the Company  reported
compensation  expense equal to the then current market price of the shares,  and
the shares became  outstanding  for the  earnings-per-share  (EPS)  computation.
During fiscal 1998,  the Company  released the remaining  shares to the S&W ESOP
participants.  Accordingly,  approximately  $2.5 million of related  expense was
recognized in fiscal 1998.

     Selling Expenses.  Selling expenses for the three months ended December 31,
1998 totaled $32.4 million,  an increase of $7.1 million or 28.1% over the three
months ended December 31, 1997 total of $25.3 million.  Selling expenses for the
nine months ended December 31, 1998 totaled $88.5 million,  an increase of $16.8
million or 23.4% over the nine  months  ended  December  31, 1997 total of $71.7
million.  As a percentage of sales,  selling expenses were 8.2% and 7.7% for the
three months ended December 31, 1998 and 1997,  respectively,  and 8.0% and 7.6%
for the nine months  ended  December  31, 1998 and 1997,  respectively.  Selling
expenses as a percentage  of sales  increased  due to a change in the Gulf South
sales  commission  program  from a  primarily  fixed  salary  plan to a variable
commission  plan,  and the  company-wide  addition  of  approximately  100 sales
trainees over the number of sales trainees in the comparable  prior year period.
The Company utilizes a variable commission plan, which pays commissions based on
gross profit as a percentage of net sales.


                                       17


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)


     Operating Income.  Operating income for the three months ended December 31,
1998 totaled $25.2 million,  an increase of $9.8 million or 63.6% over the three
months ended December 31, 1997 total of $15.4 million.  Operating income for the
nine months ended December 31, 1998 totaled $68.2 million,  an increase of $28.7
million or 72.7% over the nine  months  ended  December  31, 1997 total of $39.5
million.  As a percentage of sales,  operating  income was 6.4% and 4.7% for the
three months ended December 31, 1998 and 1997,  respectively,  and 6.2% and 4.2%
for the nine months ended December 31, 1998 and 1997, respectively. As discussed
in the  analysis  of general  and  administrative  expenses,  operating  results
include  unusual  operating  charges related to merger  activity,  restructuring
costs and expenses, and other unusual items.

     The following table reconciles the effect of the unusual  operating charges
included in continuing operations on operating income (in thousands):



                                                                    Three Months Ended           Nine Months Ended
                                                                --------------------------- ----------------------------
                                                                December 31,  December 31,  December 31,   December 31,
                                                                    1998          1997          1998           1997
                                                                ------------  ------------  -------------  ------------
                                                                                                      
    Operating Income                                            $   25,203    $   15,366    $   68,224     $   39,537
    Total unusual charges included in continuing operations            881         4,553         1,181         10,383
                                                                ------------  ------------  -------------  ------------
    Adjusted Operating Income                                   $   26,084    $   19,919    $   69,405     $   49,920
                                                                ============  ============  =============  ============

 

     Excluding  the  effect of unusual  operating  charges,  adjusted  operating
income for the three months ended  December 31, 1998 totaled $26.1  million,  an
increase of $6.2  million or 31.2% over the three months  ended  December,  1997
adjusted total of $19.9 million.  Adjusted  operating income for the nine months
ended December 31, 1998 totaled $69.4  million,  an increase of $19.5 million or
39.1% over the nine  months  ended  December  31, 1997  adjusted  total of $49.9
million due to the  factors  previously  discussed.  As a  percentage  of sales,
adjusted  operating income was 6.6% and 6.0% for the three months ended December
31, 1998 and 1997,  respectively,  and 6.3% and 5.3% for the nine  months  ended
December 31, 1998 and 1997, respectively.

     Interest Expense. Interest expense for three months ended December 31, 1998
and 1997 was  approximately  $2.7 million.  Interest expense for the nine months
ended  December 31, 1998 totaled  $8.7  million,  an increase of $5.5 million or
171.9% over the nine months ended  December 31, 1997 total of $3.2 million.  The
increase in interest  expense for the nine months  ended  December 31, 1998 over
the  comparable  prior year period  reflects  interest on the $125  million 8.5%
senior  subordinated  debt which was  outstanding  for a full nine months during
fiscal 1999.

     Interest and  Investment  Income.  Interest and  investment  income for the
three months ended  December 31, 1998 totaled $0.5  million,  a decrease of $1.5
million or 75.0% over the three  months  ended  December 31, 1997 total of $2.0.
Interest  and  investment  income for the nine months  ended  December  31, 1998
totaled $3.6  million,  an increase of $0.2 million or 5.9% over the nine months
ended  December  31, 1997 total of $3.4  million.  The  decrease in interest and
investment  income  for the  three  months  ended  December  31,  1998  over the
comparable  prior year period reflects the use of cash  previously  invested for
the purposes of  acquisitions  and capital  expenditures  during the nine months
ended December 31, 1998.

     Other  Income.  Other income for the three  months ended  December 31, 1998
totaled $1.8 million,  an increase of $0.9 million or 100% over the three months
ended December 31, 1997 total of $0.9 million.  Other income for the nine months
ended  December 31, 1998 totaled  $3.8  million,  an increase of $1.8 million or
85.7% over the nine months ended December 31, 1997 total of $2.1 million.  Other
income  consists  of  finance   charges  on  customer   accounts  and  financing
performance incentives.  The increase in other income primarily results from the
growth in the Company's operations.


                                       18



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     Provision For Income Taxes. Provision for income taxes for the three months
ended  December 31, 1998 totaled  $9.8  million,  an increase of $3.4 million or
53.1% over the three  months  ended  December  31,  1997 total of $6.4  million.
Provision  for income taxes for the nine months ended  December 31, 1998 totaled
$26.8 million,  an increase of $10.0 million or 59.5% over the nine months ended
December 31, 1997 total of $16.8 million.  The income tax provision  computation
is affected by the non-deductible  nature of certain  non-recurring merger costs
and expenses in the period in which they are incurred.

     Net Income. Net income for the three months ended December 31, 1998 totaled
$15.0 million,  an increase of $5.7 million or 61.3% over the three months ended
December  31, 1997 total of $9.3  million.  Net income for the nine months ended
December 31, 1998 totaled $40.2  million,  an increase of $15.2 million or 60.8%
over the nine  months  ended  December  31,  1997 total of $25.0  million.  As a
percentage of net sales, net income was 3.8% and 2.8% for the three months ended
December 31, 1998 and 1997, respectively,  and 3.6% and 2.7% for the nine months
ended December 31, 1998 and 1997, respectively.

     Excluding the effect of unusual operating charges,  adjusted net income for
the three months ended December 31, 1998 totaled $15.6  million,  an increase of
$3.3  million or 26.8% over the three  months  ended  December 31, 1997 total of
$12.3  million.  Adjusted net income for the nine months ended December 31, 1998
totaled  $41.2  million,  an  increase  of $10.0  million or 32.1% over the nine
months ended  December 31, 1997 total of $31.2  million.  As a percentage of net
sales, adjusted net income was 4.0% and 3.7% for the three months ended December
31, 1998 and 1997,  respectively,  and 3.7% and 3.3% for the nine  months  ended
December 31, 1998 and 1997, respectively.

     The  following  table  presents  net income and  earnings per share for the
three and nine  months  ended  December  31,  1998 and 1997,  as  reported,  and
adjusted net income and earnings per share excluding  unusual  operating charges
(in millions, except per share amounts):



                                            Three Months Ended                       Nine Months Ended
                                  ---------------------------------------  ---------------------------------------
                                  December 31, 1998    December 31, 1997   December 31, 1998    December 31, 1997
                                  -------------------  ------------------  ------------------   ------------------
                                                                                                  
Net income...................                 $ 15.0              $  9.3              $ 40.2               $ 25.0
Adjusted net income (a)......                 $ 15.6              $ 12.3              $ 41.2               $ 31.2

Earnings per share:
   Basic.....................                 $ 0.21              $ 0.14              $ 0.57               $ 0.37
   Diluted...................                 $ 0.21              $ 0.13              $ 0.56               $ 0.36

Adjusted earnings per share (a):
   Basic.....................                 $ 0.22              $ 0.18              $ 0.59               $ 0.46
   Diluted...................                 $ 0.22              $ 0.18              $ 0.58               $ 0.45



(a)  Adjusted net income and adjusted  earnings per share for the three and nine
     months  ended  December  31, 1998 and 1997  excludes  the effect of unusual
     operating  charges,  net of tax,  included  in general  and  administrative
     expenses. See the discussion concerning the nature of the unusual operating
     charges  in  the  general  and   administrative   section  of  Management's
     Discussion and Analysis of the Results of Operations.


                                       19



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)


GULF SOUTH'S RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED 
APRIL 3, 1998 AND MARCH 31, 1997

     The  Company  acquired  Gulf  South  on  March  26,  1998 in a  transaction
accounted  for as a  pooling-of-interests.  The financial  statements  have been
retroactively  restated  as if Gulf South and the  Company  had  operated as one
entity since inception. As discussed in Note 1 - Basis of Presentation, due to a
change in Gulf South's fiscal year end to conform with that of the Company,  the
results of operations  of Gulf South for the period  January 1, 1998 to April 3,
1998 are not  reflected in the condensed  consolidated  statements of operations
for any periods presented.  Following is management's discussion and analysis of
the  financial  condition  and results of operations of Gulf South for the three
months ended April 3, 1998 as compared to the three months ended March 28, 1997.


Three Months  Ended April 3, 1998 versus  March 28, 1997 (Gulf South  subsidiary
only)

     During the three months ended April 3, 1998, in connection  with the merger
with the Company, Gulf South recorded merger costs and expenses of $7.1 million,
restructuring  costs and expenses of $5.8  million,  and other  unusual items of
$24.5 million.  Management  believes these charges are either direct transaction
costs,  or of a  nonrecurring  or unusual  nature and are not  indicative of the
future results of Gulf South. Management's discussion and analysis addresses the
comparative  quarters  excluding  the  impact  of  these  unusual  charges.  The
components of the $37.4 million unusual charges are specifically addressed below
under the caption Charges Included in Continuing  Operations as well as Note 3 -
Charges  in  Continuing  Operations  in  the  Condensed  Consolidated  Financial
Statements herein.

     The following  table  includes the unaudited  results of Gulf South for the
three months ended April 3, 1998 as adjusted for the unusual  charges  discussed
above and the three months ended March 28, 1997 (in thousands):


         
                                                                                       
                                                                  Removal of      Three Months
                                               Three Months       the Effect         Ended           Three Months
                                                  Ended           of Unusual      April 3, 1998          Ended
(Unaudited)                                   April 3, 1998        Charges         As Adjusted      March 28, 1997
                                              ---------------    ------------     --------------    ----------------
                                                                                                    
Net sales                                           $ 87,018          $   --           $ 87,018            $ 64,609
Cost of good sold                                     69,202         (3,573)             65,629              47,860
                                              ---------------    ------------     --------------    ----------------
     Gross profit                                     17,816           3,573             21,389              16,749

General and administrative                            47,963        (33,870)             14,093               8,878
Selling expenses                                       2,939              --              2,939               2,279
                                              ---------------    ------------     --------------    ----------------
Income (loss) from operations                       (33,086)          37,443              4,357               5,592

Other income, net                                        321              --                321                 465
                                              ---------------    ------------     --------------    ----------------

Income (loss) before provision  for income          (32,765)          37,443              4,678               6,057
taxes
Provision (benefit) for income taxes                (11,862)          13,597              1,735               2,246
                                              ===============    ============     ==============    ================
Net income (loss)                                 $ (20,903)        $ 23,846            $ 2,943             $ 3,811
                                              ===============    ============     ==============    ================





                                       20



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)


     Net Sales. Net sales for the three months ended April 3, 1998 totaled $87.0
million,  an increase of $22.4  million or 34.7% over net sales of $64.6 million
for the  three  months  ended  March 31,  1997.  The  increase  in net sales was
attributable  to the addition of national chain customers and the acquisition of
a medical  supply  company during the three months ended December 31, 1997 which
contributed  approximately  $5.8 million  during the three months ended April 3,
1998.  The  acquisition  was  accounted  for  utilizing  the purchase  method of
accounting and accordingly the results of the acquired  company is included from
the date of acquisition.

     Gross Profit. Gross profit,  excluding the unusual charges discussed above,
for the three months ended April 3, 1998 totaled $21.4  million,  an increase of
$4.7  million or 28.1% over the three months ended March 31, 1997 total of $16.7
million due to higher  sales.  Gross  profit,  as a percentage  of net sales was
24.6% and 25.9% for the three  months  ended  April 3, 1998 and March 31,  1997,
respectively.  The  decrease  in gross  profit as a  percentage  of net sales is
attributable to i) the increase in the portion of the customer base  represented
by national chain  customers which produce lower gross profit as a percentage of
sales but require lower distribution costs as a percentage of sales, and ii) the
lower gross profit percentage of the company acquired. Historically,  management
has raised  the gross  profit  percentage  of  acquired  companies  by  reducing
purchase costs as a result of increased purchase volume.

     General and Administrative  Expenses.  General and administrative expenses,
excluding the unusual charges  discussed above, for the three months ended April
3, 1998  totaled  $14.1  million,  an increase of $5.2 million or 58.4% over the
three months ended March 31, 1997 total of $8.9 million.  As a percentage of net
sales,  general and  administrative  expenses were 16.2% and 13.7% for the three
months  ended April 3, 1998 and March 31,  1997,  respectively.  The increase in
general and  administrative  expenses as a percentage  of net sales is primarily
attributable to increased  operating costs,  inefficiencies  due to Gulf South's
merger with the Company, and loss of efficiencies  resulting from the process of
integrating acquired distribution centers.




                                       21



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     Charges  Included in Continuing  Operations.  During the three months ended
April 3, 1998,  Gulf South recorded  $37.4 million in charges  related to merger
and  restructuring  costs and  expenses,  asset  impairment  charges,  and other
unusual operating  charges.  The following table summarizes the major categories
of these charges.

                                                               Three Months
                                                                  Ended
                                                              April 3, 1998
                                                             ---------------

    Merger costs and expenses:
       Direct transaction costs                                   $   5,271
       Involuntary employee termination                                 178
       Other exit costs                                               1,625
                                                             --------------
           Total merger costs and expenses                            7,074

    Restructuring costs and expenses:
       Involuntary employee termination                               2,462
       Other exit costs                                               3,322
                                                             --------------
           Total restructuring costs and expenses                     5,784

    Other  unusual items:
       Increase in allowance for doubtful accounts                    5,114
       Increase in allowance for obsolete inventory                   3,573
       Gulf South  operational tax charges,  litigation
           expenses, and other unusual charges                       13,853
       Asset impairment charges                                       2,045
                                                             --------------
           Total unusual items                                       24,585

    Total unusual charges included in continuing operations      $   37,443
                                                             ==============

     Merger and Restructuring Costs and Expenses

     A majority of the merger and restructuring  costs and expenses component of
these charges are directly  related to the merger with PSS World  Medical,  Inc.
which  closed  on March  26,  1998.  Refer  to Note 3 -  Charges  In  Continuing
Operations  for a summary of the  components  and nature of items  classified as
merger and restructuring costs and expenses.


     Other Unusual Items

     The  increase in the  allowances  for  accounts  receivable  and  inventory
reflect  the  differing  plans,  uses and  collection  efforts  between  current
management  of the Company  and former  management  of Gulf  South,  and are the
result of applying accounting methods at Gulf South consistent with those of the
Company. Subsequent to establishing these allowance accounts, Gulf South charged
off  a   significant   portion   against  the   allowances   as  the  result  of
non-realization of accounts receivable and inventories.  The valuation allowance
for  inventory  was recorded as an adjustment to cost of sales and the valuation
allowance for accounts  receivable  was recorded as an adjustment to general and
administrative expenses for the three months ended April 3, 1998.

     Gulf South operational tax charges,  litigation expenses, and other unusual
charges  primarily relate to the Gulf South  operational tax issues discussed in
Note 3 - Charges in Continuing  Operations.  In addition,  these charges include
expenses  related to a settled dispute between Gulf South and a competitor,  and
accruals for anticipated  expenses related to certain pending Gulf South related
litigation further discussed in Note 6 - Commitments and Contingencies.


                                       22



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)


     The asset  impairment  charges  relate to the  impairment  of goodwill  and
information  systems.  The  goodwill  impairment  relates  to a prior Gulf South
acquisition  where a  dispute  with the  acquired  company's  prior  owners  and
management  resulted in the loss of key employees and all information related to
the  acquired  customer  base which  affected  Gulf  South's  ability to conduct
business.  The information  systems impairment charge relates to a decision made
by  management  in the fourth  quarter of fiscal  1998 to  replace  its  current
information systems. Due to the merger with PSS World Medical,  Inc., management
concluded that its existing  information  systems were not compatible with those
of PSS. As a result,  management determined that the value of the related assets
had been  impaired  and an  impairment  charge was  recorded.  The amount of the
impairment  charge was the excess of the  carrying  value over the fair value of
the assets.

     Selling Expenses. Selling expenses for the three months ended April 3, 1998
totaled $2.9 million, an increase of $0.6 million or 26.1% over the three months
ended March 31, 1997 total of $2.3 million.  As a percentage  of sales,  selling
expenses  decreased  to 3.4% for the three  months ended April 3, 1998 from 3.5%
for the three months ended March 31, 1997. The decrease in selling  expense as a
percentage  of net sales is the  result of the  increase  in the  portion of the
customer base  represented by national chain  customers on which Gulf South does
not pay sales commissions.

     Operating Income.  Operating income, excluding the charges discussed above,
for the three months ended April 3, 1998  totaled  $4.4  million,  a decrease of
$1.2  million or 21.4% over the three  months  ended April 3, 1997 total of $5.6
million. Operating income decreased primarily due to i) the change in accounting
for  operating  costs  of  companies,  ii)  infrastructure  investments  made in
connection  with the  strategic  objectives  of the Company,  and iii) the lower
gross profit percentage of companies acquired, each discussed above.

     Provision  For Income Taxes.  Gulf South  recorded a tax benefit for income
taxes for the three months ended April 3, 1998, of $11.9  million  compared to a
tax  provision of $2.2  million for the three  months ended March 31, 1998.  The
benefit primarily  resulted from the $37.4 million in unusual charges related to
merger and  restructuring  costs,  asset impairment  charges,  and other unusual
operating charges recorded during the three months ended April 3, 1998.

     Net Income.  Net income,  excluding the charges  discussed  above,  for the
three  months  ended  April 3, 1998  totaled  $2.9  million,  a decrease of $1.1
million  or 28.9%  over the three  months  ended  March 31,  1997  total of $3.8
million.  The decrease in net income is attributable to the factors discussed in
Operating Income above, and the decrease in investment income of $144,000 due to
the use of cash and investments for business acquisitions.


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 need to finance  acquisitions
and anticipated growth of the Company's  operations.  This growth will be funded
through  a  combination  of cash  flow  from  operations,  borrowings  under the
Company's senior revolving credit facility, and any future public offerings.

     Net cash used in operating activities was $11.1 million for the nine months
ended December 31, 1998,  compared to net cash provided by operating  activities
of $4.1 million for the nine months ended  December 31, 1997,  due to the timing
of accounts receivable collections, payments of merger and acquisition expenses,
and the timing of vendor payments.


                                       23


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     Net cash  provided by  investing  activities  was $0.2 million for the nine
months ended  December 31, 1998.  This  primarily  resulted  from $74.6  million
provided by the sale and  maturities  of marketable  securities  offset by $55.7
million related to purchase  business  acquisitions and $16.6 million related to
capital  expenditures,  of which  approximately  $8.5  million  pertained to new
information system expenditures. Net cash used by investing activities was $92.0
million for the nine months ended December 31, 1997.  This use of cash primarily
resulted  from $73.8 million  related to the purchase of  marketable  securities
with  proceeds  of the public debt  offering,  $7.7  million  relate to purchase
business acquisitions, and capital expenditures of $7.6 million.

     Net cash used in financing activities was $12.5 million for the nine months
ended December 31, 1998.  This primarily  resulted from $16.0 million in payoffs
of debt assumed through business acquisitions offset by $3.8 million in proceeds
from the issuance of common stock. Net cash provided by financing activities was
$66.8  million for the nine months  ended  December  31,  1997.  This  primarily
resulted  from cash  provided  by the  issuance  of the  $125.0  million  senior
subordinated  notes and $2.5  million in  proceeds  from the  issuance of common
stock,  partially  offset by $55.1  million in payoffs of debt  assumed  through
business acquisitions.

     The Company had working  capital of $343.1 million and $384.1 million as of
December  31,  1998 and April 3, 1998,  respectively.  The  decrease  in working
capital primarily results from an increase in the frequency of purchase business
acquisitions  being  funded by cash.  This recent shift in the source of funding
for purchase business acquisitions results in the conversion of a portion of the
cash outlay into an intangible which is excluded from the calculation of working
capital. Accounts receivable, net of allowances,  were $264.6 million and $210.0
million at December  31, 1998 and April 3, 1998,  respectively.  The  annualized
days sales in accounts receivable was approximately 58.1 as of December 31, 1998
and 54.3 days at April 3, 1998.

     Inventories  were $136.5 million and $122.5 million as of December 31, 1998
and April 3, 1998,  respectively.  The Company had annualized inventory turnover
of 8.2x and 8.3x for the nine months ended  December 31, 1998 and the year ended
April 3, 1998, respectively.

     Earnings before interest  expense,  taxes,  depreciation  and  amortization
("EBITDA")  totaled  approximately  $86.9  million  for the  nine  months  ended
December 31, 1998. EBITDA margin and coverage was approximately  7.9% and 10.0x,
respectively,  for the same  period.  Excluding  the effects of unusual  charges
included in  operating  income,  adjusted  EBITDA  totaled  approximately  $88.1
million for the nine months ended December 31, 1998.  Adjusted EBITDA margin and
coverage was approximately 8.0% and 10.1x, respectively, for the same period.



                                       24



                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     The following  table presents EBITDA and other financial data for the three
and nine months ended December 31, 1998 and 1997 (in millions):



                                                                 Three Months Ended           Nine Months Ended
                                                             --------------------------- ----------------------------
                                                             December 31,  December 31,  December 31,  December 31,
                                                                 1998          1997          1998          1997
                                                             ------------  ------------  ------------  -------------
                                                                                                   
    Income before provision for income taxes                      $ 41.8        $ 24.8        $ 15.7        $ 67.0
    Plus:   Interest Expense                                         2.7           2.6           8.7           3.2
    EBIT (a)                                                        27.5          18.3          75.7          45.0
    Plus:  Depreciation and amortization                             4.1           2.8          11.2           8.2
    EBITDA (b)                                                      31.6          21.1          86.9          53.2
    Unusual Charges Included in Continuing Operations                0.9           4.5           1.2          10.4
    Adjusted EBITDA (c)                                             32.5          25.6          88.1          63.6

    Adjusted interest expense (d)                                    2.7           2.6           8.7           8.5
    EBITDA Coverage (e)                                             11.7x          8.1x         10.0x          6.3x
    EBITDA Margin (f)                                                8.0%          6.4%          7.9%          5.7%
    Adjusted EBITDA Coverage (g)                                    12.0x          9.8x         10.1x          7.5x
    Adjusted EBITDA Margin (h)                                       8.2%          7.7%          8.0%          6.8%

    Cash (used in) provided by operating activities                                           $(11.1)       $  4.1
    Cash provided by (used in) investing activities                                           $  0.2        $(92.0)
    Cash (used in) provided by financing activities                                           $(12.5)       $ 66.8



- ---------------------------
(a) EBIT represents income before income taxes and interest expense.
(b) EBITDA represents EBIT plus depreciation and amortization.
(c) Adjusted  EBITDA   represents  EBITDA  plus  unusual  charges  included  in
    continuing operations.
(d) Adjusted interest expense equals  historical  interest expense plus an
    estimate of interest expense on the $125.0 million 8.5%senior subordinated
    notes for any period prior to the issuance of the notes in October 1997.
(e) EBITDA coverage represents the ratio of EBITDA to adjusted interest expense.
(f) EBITDA  margin  represents  the ratio of EBITDA to net sales.
(g) Adjusted EBITDA  coverage  represents the ratio of Adjusted  EBITDA to
    adjusted  interest expense.
(h) Adjusted EBITDA margin  represents the ratio of Adjusted EBITDA to net
    sales.


     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.  Adjusted  EBITDA as defined in the  Company's  $125.0  million  8.5%
senior subordinated note indenture is provided for the holders of those notes.


                                       25


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

     On October 7, 1997, the Company  issued,  in a private  offering under Rule
144A of the  Securities  Act of 1933,  an aggregate  principal  amount of $125.0
million of its 8.5% senior  subordinated notes due in 2007 (the "Private Notes")
with net proceeds to the Company of $119.5 million after  deduction for offering
costs. The Private Notes are unconditionally guaranteed on a senior subordinated
basis by all of the Company's domestic  subsidiaries.  On February 10, 1998, the
Company  closed its offer to exchange the Private Notes for senior  subordinated
notes (the  "Notes") of the Company with  substantially  identical  terms to the
Private  Notes  (except  that the Notes do not  contain  terms  with  respect to
transfer restrictions).  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 will be funded by the operating cash flow
of the Company.  No other principal  payments on the Notes are required over the
next five years.  The Notes contain certain  restrictive  covenants that,  among
other things,  limit the  Company's  ability to incur  additional  indebtedness.
Provided,  however, that no event of default exist,  additional indebtedness may
be incurred if the Company maintains a consolidated fixed charge coverage ratio,
after giving effect to such additional indebtedness, of greater than 2.0 to 1.0.
The Company  believes it is in compliance with all debt covenants as of December
31, 1998 and April 3, 1998

     On February 11, 1999,  the Company  entered  into a $140.0  million  senior
revolving  credit  facility  with a syndicate  of  financial  institutions  with
NationsBank,  N.A. as principal agent.  Borrowings under the credit facility are
available for working capital, capital expenditures,  and acquisitions,  and are
secured by the common stock and assets of the Company and its subsidiaries.  The
credit  facility  expires  February  10, 2004 and  borrowings  bear  interest at
certain  floating  rates  selected by the Company at the time of borrowing.  The
credit facility contains certain  affirmative and negative  covenants,  the most
restrictive of which require  maintenance of a maximum  leverage ratio of 3.5 to
1, maintenance of consolidated net worth of $337.0 million, and maintenance of a
minimum  fixed charge  coverage  ratio of 2.0 to 1. In addition,  the  covenants
limit additional  indebtedness and asset  dispositions,  require majority lender
approval on acquisitions with a total purchase price greater than $75.0 million,
and restrict payments of dividends.

     As of December  31,  1998,  the Company has not entered  into any  material
working capital commitments that require funding.  The Company believes that the
expected  cash  flows  from  operations,  available  borrowing  under the credit
facility,  and capital markets are sufficient to meet the Company's  anticipated
future requirements for working capital, capital expenditures,  and acquisitions
for the foreseeable future.

Year 2000

     During the third quarter of fiscal 1999, management accelerted planned year
2000 compliance  modifications  and upgrades to the Company's  existing hardware
and  software  systems.  The  Company  is  currently  in the phase of coding and
testing  software  changes  and expects  completion  of this phase by the end of
March  1999.  The final  phase of the year 2000  compliance  plan is expected to
begin in April  1999  with  implementation  of  modifications  and  upgrades  to
existing  systems and is scheduled  to be  completed by July 1999.  The European
division and the  Long-term  Care  business  hardware  and software  systems are
currently  year 2000  compliant.  The Imaging  division  currently  has 25 of 31
service centers as well as its corporate  location hardware and software systems
converted to its new 2000 compliant system. The Physician Supply business begins
implementation  of its  hardware  and  software  system in April  1999.  Ongoing
testing will continue through the end of calendar 1999. In addition, the Company
is  currently  formulating  a  non-information  system  audit  plan to  identify
non-information operational risks at its field branches.

     Concurrent  with the year 2000  modifications  and  upgrades  to  existing
systems,  the  Company  is  currently  replacing  a  majority  of  its  internal
information  systems hardware and software with new systems ("New Systems") that
are year 2000 compliant.  These New Systems will be used in several key areas of
the  Company's  business,  including  inventory  management,  purchasing,  order
processing,  shipping,  receiving,  accounts payable, accounts  receivable,  and
financial  reporting.  The  Company  expects to incur  internal  payroll  costs,
consulting   fees,  and  hardware  and  software  costs  for   preparation   and
implementation of these New Systems.

     The total expected  costs related to the conversion of existing systems and
implementation of the New systems is estimated to be approximately $15.0 million
through fiscal 2000, with $8.5 million  incurred  through December 31, 1998. The
anticipated  impact  and  costs of the  project  is based on  management's  best
estimates using information currently available.  There can be no guarantee that
these estimates will be achieved and actual results could differ materially from
those plans. Based on its current estimates and information currently available,
the Company does not anticipate that the costs associated with this project will
have a material adverse effect on the Company's consolidated financial position,
results of operations or cash flows in future periods.


                                       26


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)


     The potential risks  associated with the year 2000 issues include,  but are
not limited to, temporary disruption of the Company's operations in the areas of
inventory  management,   purchasing,  order  processing,   shipping,  receiving,
accounts payable,  accounts  receivable,  and financial  reporting.  In addition
communications  with  customers,  vendors,  and  other  outside  parties  may be
disrupted.  Implementation  of the New System  entails  contacting  suppliers to
ensure compatibility with the Company's  information systems and to discuss year
2000  compliance  issues. There can be no  assurance  that the systems of other
companies  which the Company's  systems rely upon will be timely  converted,  or
that such  failure  to  convert  by  another  company  would not have a material
adverse effect on the Company's systems and results of operations.

     The  Company  is in the  process of  updating  its  information  technology
disaster  recovery  plan to  include  year 2000  contingencies  that may  arise.
Although the Company  anticipates that minimal business disruption will occur as
a result of the year 2000 issues  based upon  currently  available  information,
incomplete  or untimely  resolution of year 2000 issues by either the Company or
significant  suppliers,  customers and critical  business  partners could have a
material  adverse  impact  on the  Company's  consolidated  financial  position,
results of operations and/or cash flows in future periods.

     All statements  contained herein that are not historical facts,  including,
but not limited to, statements  regarding  anticipated growth in revenue,  gross
margins and  earnings,  statements  regarding  the  Company's  current  business
strategy,  the Company's  projected  sources and uses of cash, and the Company's
plans  for  future   development   and   operations,   are  based  upon  current
expectations.  These  statements  are  forward-looking  in nature and  involve a
number of risks and uncertainties.  Actual results may differ materially.  Among
the factors that could cause results to differ materially are the following: the
availability  of sufficient  capital to finance the Company's  business plans on
terms  satisfactory  to the  Company;  competitive  factors;  the ability of the
Company to adequately  defend or reach a settlement of  outstanding  litigations
and  investigations  involving the Company or its management;  changes in labor,
equipment  and capital  costs;  changes in  regulations  affecting the Company's
business;  future acquisitions or strategic  partnerships;  general business and
economic  conditions  ;successful  implementation  of the  Company's  year  2000
compliance plan, and other factors  described from time to time in the Company's
reports filed with the Securities and Exchange Commission. The Company wishes to
caution  readers  not  to  place  undue  reliance  on any  such  forward-looking
statements,  which  statements  are  made  pursuant  to the  Private  Securities
Litigation Reform Act of 1995 and, as such, speak only as of the date made.



                                       27



                            PART II OTHER INFORMATION


ITEM 1.       LEGAL PROCEEDINGS

     PSS and  certain  of its  current  officers  and  directors  are  named  as
defendants in a purported  securities  class action lawsuit entitled Jack Hirsch
v. PSS World  Medical,  Inc.,  et al.,  Civil  Action No.  98-502-cv-J-21A.  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.  An amended  complaint
was filed on December  11, 1998.  The plaintiff  alleges,  for himself and for a
purported class of similarly situated  stockholders who  allegedly purchased the
Company's  stock between  December 23, 1997 and May 8, 1998, that the defendants
engaged in violations of certain  provisions of the  Securities  Exchange Act of
1934, as amended (the "Exchange  Act"), and Rule 10b-5  promulgated  thereunder.
The  allegations  are based  upon a decline  in the PSS  stock  price  following
announcement  by PSS in May 1998  regarding the Gulf South Merger which resulted
in earnings below analyst's expectations. The plaintiff seeks damages, including
costs and expenses. PSS believes that the allegations contained in the complaint
are without  merit and  intends to defend  vigorously  against  the claims.  The
defendants  filed their  motion to dismiss on January  25,  1999.  However,  the
lawsuit  is in the  earliest  stages,  and there can be no  assurance  that this
litigation will be ultimately resolved on terms that are favorable to PSS.

     Gulf South and certain of its current and former  officers  and  directors,
among others,  are named as defendants in two purported  securities class action
lawsuits entitled Ernest Klein v. Gulf South Medical Supply, Inc., et al., Civil
Action No. 3:97cv526WS,  and Ann Krupnick v. Gulf South Medical Supply, Inc., et
al., Civil Action No.  3:97cv525BN.  Both actions,  which were filed on July 21,
1997, are pending in the United States District Court for the Southern  District
of Mississippi, Jackson Division. The plaintiff in the Klein action alleges, for
himself  and for a  purported  class  of  similarly  situated  stockholders  who
allegedly  purchased  stock in Gulf  South's  June 1996  public  offering of its
common stock, that the defendants engaged in violations of certain provisions of
the Securities Act of 1933, as amended  ("Securites Act"), and Mississippi state
law.  The  plaintiff  in the  Krupnick  action  alleges  for  herself  and for a
purported class of similarly situated  stockholders who allegedly purchased Gulf
South Common Stock  between May 2, 1996 and July 22, 1996,  that the  defendants
engaged  in certain  violations  of the  Exchange  Act,  Rule 10b-5  promulgated
thereunder  and  Mississippi  state law.  Plaintiffs  allege that the defendants
artificially  inflated the price of Gulf South stock by  representing  that Gulf
South  was  "well  positioned"  to grow by  increasing  its  sales  to  existing
customers,  including one of its largest  customers  Living  Centers of America,
after  defendants  had been  informed by Living  Centers  that its  distribution
arrangement  with Gulf South was being  terminated  in favor of a rival  medical
supply distributor.  On August 21, 1998, the court filed an Order dismissing all
the allegations in the Krupnick action.  That case is presently on appeal to the
United  States  Court  of  Appeals  for the 5th  Circuit.  The same  Order  also
dismissed the claims  against  Defendants  Hixon,  Piper,  Tibbitts,  Pritchard,
Bayer,   and  Gulf  South  under  section  12(2)  of  the   Securities  Act  and
corresponding claims against Defendants Hixon and Gulf South under section 15 of
the Securities Act and Miss. Code Ann. Sections 75-71-717(a)(2) and 75-71-719 in
the Klein  action.  Plaintiffs'  claims under section 11 of the  Securities  Act
remain pending in the Klein case.  Plaintiffs seek damages,  including costs and
expenses.  PSS believes that the allegations  contained in the remaining  claims
are also  without  merit and  intends to defend  vigorously  against the claims.
However,  there can be no assurance  that this  litigation  will  ultimately  be
resolved on terms that are favorable to PSS.

     PSS has been named in a purported patent  infringement  suit filed by Bayer
Corp. in the United  States  District  Court for the Middle  District of Florida
(No.  89-235 Civ.  J-21A).  In this  lawsuit,  Bayer alleges that certain of the
urinalysis  test strips sold under the Penny  SaverTM name  infringe  four Bayer
patents.  The products are made by YeongDong  Pharmaceuticals, which  has agreed
in writing to indemnify and defend the Company against the infringement  claims.
YeongDong Pharmaceuticals denies the products infringe the patents. In addition,
PSS has indemnity  rights against the U.S.  distributor  of the product,  BioSys
Laboratories, pursuant to its vendor agreement. Chemical analysis testing of the
products  conducted  under  the  joint  supervision  of  the  parties,  however,
indicates  that  some  representations  YeongDong  Pharmaceuticals  made  to the
Company about the  technology  used by YeongDong  Pharmaceuticals  in one of the
tests on the strip were incorrect.  PSS continues to vigorously  contest Bayer's
claims,  but has agreed to remove  those  Penny  SaverTM  urinalysis  test strip
products  containing  a test pad for  leukocytes.  The parties are  currently in
settlement negotiations,  PSS believes that there will be a favorable settlement
within the next 45 days. However, there can be no assurance that this litigation
will ultimately be resolved on terms that are favorable to PSS.


                                       28


ITEM 1.       LEGAL PROCEEDINGS (continued)

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

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS


     (a)      Not applicable.
     (b)      Not applicable.

     (c)      On October 28, 1998, PSS issued an aggregate of 255,512 shares of
              common stock, $.01 par value per share, to the former shareholders
              of Tristar Imaging Systems, Inc. in exchange for all of the
              outstanding shares of capital stock of Tristar.  An additional
              33,133 shares are subject to issuance to the former shareholders
              of Tristar pending the resolution of potentially  indemnifiable
              claims. The issuance  of securities was  made in  reliance on the
              exemption from registration provided under Section 4(2) of the
              Securities Act of 1933, as amended, as a transaction by an issuer
              not involving a public offering. All of the securities were
              acquired by the recipients for investment and with no view toward
              a public resale or distribution without registration.  The
              recipients qualified as accredited investors, the offers and sales
              were made without any public solicitation, and the stock
              certificates bear restrictive legends.

     (d)      Not applicable.


                                       29





ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits



Exhibit
Number          Description
- -----------     ---------------------------------------------------------------------------------------------------
             
  3.1           Amended and Restated Articles of Incorporation dated March 15, 1994, as amended.(12)
  3.2           Amended and Restated Bylaws dated March 15, 1994.(1)
  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.(2)
  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,  Salamon  Brothers Inc. and
                NationsBanc Montgomery Securities, Inc.(2)
  4.3           Form of 81/2% Senior Subordinated Note due 2007, including Form of Guarantee (Private Notes).(2)
  4.4           Form of 81/2% Senior Subordinated Note due 2007, including Form of Guarantee (Exchange Notes).(2)
  4.5           Shareholder  Protection Rights Agreement,  dated as of April 20,  1998,  between PSS World Medical,
                Inc. and Continental Stock Transfer & Trust Company, as Rights Agent.(11)
  10.1          Registration Rights Agreement between the Company and Tullis-Dickerson  Capital Focus, LP, dated as
                of March 16, 1994.(3)
  10.2          Employment Agreement for Patrick C. Kelly.(13)
  10.3          Incentive Stock Option Plan dated May 14, 1986.(3)
  10.4          Shareholders  Agreement dated March 26,  1986, between the Company,  the Charthouse Co., Underwood,
                Santioni and Dunaway.(3)
  10.5          Shareholders Agreement dated April 10, 1986, between the Company and Clyde Young.(3)
  10.6          Shareholders Agreement between the Company and John D. Barrow.(3)
  10.7          Amended and Restated Directors Stock Plan.(7)
  10.8          Amended and Restated 1994 Long-Term Incentive Plan.(7)
  10.9          Amended and Restated 1994 Long-Term Stock Plan.(7)
  10.10         1994 Employee Stock Purchase Plan.(4)
  10.11         1994 Amended Incentive Stock Option Plan.(3)



                                       30




ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K (continued)



Exhibit
Number          Description
- -----------     ---------------------------------------------------------------------------------------------------
             
  10.13         Distributorship   Agreement  between  Abbott  Laboratories  and  Physician  Sales &  Service,  Inc.
                (Portions omitted as confidential--Separately filed with Commission).(5)
  10.14         Stock Purchase Agreement between Abbott Laboratories and Physician Sales & Service, Inc.(5)
  10.15         Amendment to Employee Stock Ownership Plan.(7)
  10.15a        Amendment and  Restatement of the Physician  Sales and Service,  Inc.  Employee Stock Ownership and
                Savings Plan.(7)
  10.15b        First  Amendment to the Physician  Sales and Service,  Inc.  Employee  Stock  Ownership and Savings
                Plan.(7)
  10.16         Third  Amended and  Restated  Agreement  and Plan of Merger By and Among Taylor  Medical,  Inc. and
                Physician Sales & Service, Inc. (including exhibits thereto).(6)
  10.17         Agreement and Plan of Merger by and Among  Physician  Sales &  Service,  Inc., PSS Merger Corp. and
                Treadway Enterprises, Inc.(8)
  10.18         Amended and Restated  Agreement and Plan of Merger,  dated as of August 22, 1997, among the Company,
                Diagnostic  Imaging,  Inc., PSS Merger Corp. and S&W X-ray, Inc.(9)
  10.19         Agreement  and Plan of Merger dated  December 14,  1997 by and among the Company,  PSS Merger Corp.
                and Gulf South Medical Supply, Inc.(10)
  27            Financial Data Schedule (for SEC use only)



  (1) Incorporated by Reference to the Company's Registration Statement on Form
      S-3, Registration No. 33-97524.
  (2) Incorporated by Reference to the Company's Registration Statement on
      Form  S-4, Registration No. 333-39679.
  (3) Incorporated by Reference from the Company's Registration Statement on
      Form S-1, Registration No. 33-76580.
  (4) Incorporated by Reference to the Company's Registration Statement on
      Form S-8, Registration No. 33-80657.
  (5) Incorporated by Reference to the Company's Annual Report on Form 10-K
      for the fiscal year ended March 30, 1995.
  (6) Incorporated by Reference to the Company's Annual Report on Form 10-K
      for the fiscal year ended March 29, 1996.
  (7) Incorporated by Reference to the Company's Quarterly Report on Form 10-Q
      for the quarterly period ended June 30, 1996.
  (8) Incorporated by Reference to the Company's Current Report on Form 8-K,
      filed January 3, 1997.
  (9) Incorporated by Reference from Annex A to the Company's Registration
      Statement on Form S-4, Registration No. 333-33453.
 (10) Incorporated  by Reference from Annex A to the Company's Registration
      Statement on Form S-4, Registration No. 333-44323.
 (11) Incorporated by Reference to the Company's Current Report on Form 8-K,
      filed April 22, 1998.
 (12) Incorporated by Reference to the Company's Current Report on Form 8-K,
      filed April 8, 1998.
 (13) Incorporated by Reference to the Company's Annual Report on Form 10-K
      for the fiscal year ended April 3, 1998.


      (b)Reports on Form 8-K

None.


                                       31




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 on February 16, 1998.


                                              PSS WORLD MEDICAL, INC.

                                              /s/ DAVID A. SMITH
                                              ----------------------------
                                              David A. Smith
                                              Executive Vice President and
                                              Chief Financial Officer


                                       32