FORM 10-Q/A

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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

         For the quarterly period ended     SEPTEMBER 30, 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 November 11, 1998 a total of  70,674,110  shares of common stock,
par value $.01 per share, of the registrant were outstanding.


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
                               SEPTEMBER 30, 1998


                                      INDEX



                                                                                                          Page Number
                                                                                                          -----------
                                                                                                       
PART I:  FINANCIAL INFORMATION

    Item 1--Financial Statements

    Condensed Consolidated Balance Sheets -
       September 30, 1998 and April 3, 1998, (Restated)                                                         3

    Condensed Consolidated Statements of Operations -
       Three and Six Months Ended September 30, 1998 and 1997,(Restated)                                        4

    Condensed Consolidated Statements of Cash Flows -
       Six Months Ended September 30, 1998 and 1997, (Restated)                                                 5

    Notes to Condensed Consolidated Financial Statements -
       September 30, 1998 and 1997, (Restated)                                                                  6

    Item 2--Management's Discussion and Analysis of Financial
       Condition and Results of Operations (Restated)                                                          23

PART II:  OTHER INFORMATION

    Item 1--Legal Proceedings                                                                                  39

    Item 2--Changes in Securities and Use of Proceeds                                                          40

    Item 4--Submission of Matters to a Vote of Security Holders                                                40

    Item 6--Exhibits and Reports on Form 8-K                                                                   41

SIGNATURES                                                                                                     43




                                       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)


                                     ASSETS


                                                                                          September 30,   April 3,
                                                                                              1998          1998
                                                                                          -------------  ----------
                                                                                            (Restated)   (Restated)
                                                                                            (Unaudited)
                                                                                                   
Current Assets:
   Cash and cash equivalents                                                                $  60,580     $ 81,483
   Marketable securities                                                                       21,684       81,550
   Accounts receivable, net                                                                   251,410      213,869
   Inventories                                                                                129,665      126,926
   Employee advances                                                                              597          442
   Prepaid expenses and other                                                                  58,093       45,409
                                                                                          -------------  ----------
            Total current assets                                                              522,029      549,679

Property and equipment, net                                                                    39,196       31,473

Other Assets:
   Intangibles, net                                                                           124,931       90,608
   Other                                                                                       19,681       19,494
                                                                                          -------------  ----------
            Total assets                                                                    $ 705,837     $691,254
                                                                                          =============  ==========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
   Accounts payable                                                                          $104,138     $109,790
   Accrued expenses                                                                            56,010       48,081
   Current maturities of long-term debt and capital lease obligations                           8,988        3,570
   Other                                                                                       11,949        7,058
                                                                                          -------------  ----------
            Total current liabilities                                                         181,085      168,499

Long-term debt and capital lease obligations, net of current portion                          131,418      134,057
   Other                                                                                        1,704        4,121
                                                                                          -------------  ----------
            Total liabilities                                                                 314,207      306,677
                                                                                          -------------  ----------

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, 70,544,213 and
      70,171,909 shares issued and outstanding at September 30, 1998 and April 3,                 705          702
      1998, respectively
   Additional paid-in capital                                                                 346,287      341,987
   Retained earnings                                                                           48,646       46,021
   Cumulative other comprehensive income                                                       (1,217)      (1,296)
                                                                                          -------------  ----------
                                                                                              394,421      387,414
Unearned ESOP shares                                                                           (2,791)      (2,837)
                                                                                          -------------  ----------
            Total shareholders' equity                                                        391,630      384,577
                                                                                          -------------  ----------
            Total liabilities and shareholders' equity                                       $705,837     $691,254
                                                                                          =============  ==========




                  *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             Six Months Ended
                                                         ----------------------------  ----------------------------
                                                         September 30,  September 30,  September 30,  September 30,
                                                              1998           1997           1998           1997
                                                           (Restated)     (Restated)     (Restated)     (Restated)
                                                         -------------  -------------  -------------  -------------
                                                                                          
Net sales                                                   $387,366       $344,242       $754,928       $659,555
Cost of goods sold                                           282,465        253,721        552,829        487,894
                                                         -------------  -------------  -------------  -------------
            Gross profit                                     104,901         90,521        202,099        171,661

General and administrative expenses                           52,310         54,277        106,833        100,368
Selling expenses                                              29,773         24,891         56,469         48,296
                                                         -------------  -------------  -------------  -------------
            Income from operations                            22,818         11,353         38,797         22,997
                                                         -------------  -------------  -------------  -------------

Other income (expense):
   Interest expense                                           (3,040)          (584)        (6,133)        (1,135)
   Interest and investment income                              1,397            558          3,145          1,395
   Other income                                                1,258            749          2,020          1,171
                                                         -------------  -------------  -------------  -------------
                                                                (385)           723           (968)         1,431
                                                         -------------  -------------  -------------  -------------

Income before provision for income taxes                      22,433         12,076         37,829         24,428
Provision for income taxes                                     9,126          4,876         15,654          9,648
                                                         -------------  -------------  -------------  -------------
Net income                                                 $  13,307     $    7,200      $  22,175      $  14,780
                                                         =============  =============  =============  =============

Earnings per share:
   Basic                                                       $0.19          $0.10          $0.31          $0.21
                                                         =============  =============  =============  =============
   Diluted                                                     $0.19          $0.10          $0.31          $0.21
                                                         =============  =============  =============  =============

Weighted average shares outstanding (in thousands):
      Basic                                                   70,439         69,433         70,412         68,882
                                                         =============  =============  =============  =============
      Diluted                                                 71,413         70,239         71,412         69,672
                                                         =============  =============  =============  =============




              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)



                                                                                             Six Months Ended
                                                                                       ----------------------------
                                                                                       September 30,  September 30,
                                                                                            1998          1997
                                                                                       -------------  -------------
                                                                                         (Restated)     (Restated)

                                                                                                   
Cash Flows From Operating Activities:
   Net income                                                                             $22,175        $14,780
   Adjustments  to  reconcile  net  income  to net cash  provided  by (used  in)
     operating activities:
      Depreciation and amortization                                                         9,627          5,354
      Provision for doubtful accounts                                                       1,037            929
      Deferred compensation                                                                   222             --
      Changes in operating assets and liabilities,  net of effects from business
        acquisitions:
         Accounts receivable, net                                                         (31,225)       (13,766)
         Inventories                                                                       12,762          8,898
         Prepaid expenses and other current assets                                         (4,180)        (3,928)
         Other assets                                                                      (2,408)          (424)
         Accounts payable, accrued expenses and other liabilities                         (23,210)         7,545
                                                                                       -------------  -------------
            Net cash (used in) provided by operating activities                           (15,200)        19,388
                                                                                       -------------  -------------

Cash Flows From Investing Activities:
   Purchases, maturities, and sales of marketable securities, net                          53,343         30,236
   Capital expenditures                                                                    (9,981)        (4,930)
   Purchases of businesses, net of cash acquired                                          (44,412)        (4,890)
   Payments on noncompete agreements                                                       (1,412)        (1,465)
                                                                                       -------------  -------------
            Net cash (used in) provided by investing activities                            (2,462)        18,951
                                                                                       -------------  -------------

Cash Flows From Financing Activities:
   Repayments of borrowings                                                                (4,690)       (54,765)
   Principal payments under capital lease obligations                                        (212)            --
   Proceeds from issuance of common stock                                                   1,582            870
                                                                                       -------------  -------------
            Net cash used in financing activities                                          (3,320)       (53,895)
                                                                                       -------------  -------------
Foreign currency translation adjustment                                                        79           (619)
                                                                                       -------------  -------------
Net decrease in cash and cash equivalents                                                 (20,903)       (16,175)

Cash and cash equivalents, beginning of period                                             81,483         41,106
                                                                                       -------------  -------------
Cash and cash equivalents, end of period                                                  $60,580        $24,931
                                                                                       =============  =============




              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 (Restated)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



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 Medical
Imaging  Systems,  Inc. ("MIS") and TriStar Imaging  Systems,  Inc.  ("TriStar")
acquired during fiscal 1999 and various acquired companies  previously accounted
for as immaterial  pooling-of-interests  transactions  (the "Pooled  Entities").
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, MIS,  TriStar,  and the
Pooled Entities had operated as one entity since inception.

The Company's  previously issued financial  statements included in Form 10-Q for
the three and six months ended September 30, 1998 are being restated for: 1) the
information  systems  accelerated  depreciation,  (2) the reversal of Gulf South
Medical Supply,  Inc. ("Gulf South") direct  transaction costs, (3) the reversal
of the Gulf South  restructuring  charge, and (4) the immaterial Pooled Entities
(refer to Note 10--Restatements).  In addition, the financial statements for the
three and six months  ended  September  30, 1997 are being restated  for:  (1) a
correction of an error in recording  certain  operating  expenses at Gulf South,
and (2) the immaterial Pooled Entities (refer to Note 10--Restatements).

The Company's  fiscal year ends on the Friday  closest to March 31 of each year.
Prior to April 4, 1998, Gulf South's year-end was December 31. The three and six
months  ended June 30, 1997 of Gulf South were  consolidated  with the three and
six months ended  September 30, 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  year-end.  As such, Gulf South's results of
operations  for the period  January 1, 1998 to April 3, 1998 are not included in
any  of  the  periods  presented  in  the  accompanying  condensed  consolidated
statements of income.  Accordingly,  Gulf South's  results of operations for the
three months ended April 3, 1998 are reflected as an adjustment to shareholders'
equity of the  Company as of April 4, 1998.  Refer to the  section  titled  Gulf
South's Results of Operations 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 Company's three and six months ended
September  30, 1998  condensed  consolidated  financial  statements  include the
combined  results of  operations  for the period from April 4, 1998 to September
30, 1998, of both PSS and Gulf South. The following table provides a rollforward
of retained earnings from April 3, 1998 to September 30, 1998:



                                                                                                       Rollforward
                                                                                                           of
                                                                                                        Retained
                                                                                                        Earnings
                                                                                                       -----------
                                                                                                       (Restated)

                                                                                                    
Retained earnings, April 3, 1998.................................................................        $46,021
Gulf South results of operations, January 1, 1998 to April 3, 1998...............................        (19,550)
                                                                                                       -----------
Retained earnings, April 4, 1998.................................................................         26,471
Net income for the six months ended September 30, 1998...........................................         22,175
                                                                                                       -----------
Retained earnings, September 30, 1998............................................................        $48,646
                                                                                                       ===========




                                       6

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)


The accompanying  condensed  consolidated financial statements should be read in
conjunction  with the  financial  statements  and related notes in the Company's
1999 Annual Report on Form 10-K/A.  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 recorded in the other comprehensive income
component of  shareholders'  equity.  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.

NOTE 2--BUSINESS ACQUISITIONS

Purchase Acquisition

On September 21, 1998, the Company  acquired  certain assets and assumed certain
liabilities  of an imaging  supply and equipment  distributor.  A summary of the
details of the transaction follows:

                                                     September 30,
                                                         1998
                                                     -------------
Total consideration...........................          $49,397
Cash paid, net of cash acquired...............           37,145
Goodwill recorded.............................           30,576
Value of noncompete agreements................              700


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

This acquisition was accounted for under the purchase method of accounting,  and
accordingly,  the assets of the  acquired  company  have been  recorded at their
estimated fair values at the date of the acquisition. The excess of the purchase
price over the estimated fair value of the net assets acquired has been recorded
as goodwill and is amortized over 30 years.


                                       7

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)


The  accompanying   condensed  consolidated  financial  statements  reflect  the
preliminary  allocation of the purchase  price.  The  allocation of the purchase
price,  performed  using  values and  estimates  available as of the date of the
financial  statements,  has not been  finalized  due to certain  pre-acquisition
contingencies identified by the Company and the nature of the estimates required
in the  establishment of the Company's merger  integration  plans.  Accordingly,
goodwill  associated  with this  acquisition  may increase or decrease in fiscal
1999.

The following table summarizes the adjustments  recorded against goodwill during
the three months ended September 30, 1998:

                                                                  Three Months
                                                                     Ended
                                                                  September 30,
                                                                     1998
                                                                  -------------
Reversal of excess accrued merger costs and expenses...........    $ (1,125)
Integration plan accrual.......................................         747
                                                                  -------------
                                                                   $   (378)
                                                                  =============

During the three months ended September 30, 1998, the Company reversed $1,125 of
accrued merger costs and expenses that  management  determined to be unnecessary
due to changes in  estimates  in an  integration  plan for General  X-Ray,  Inc.
("GXI").   Management  evaluates  integration  plans  at  each  period  end  and
determines if revisions to the accruals are  appropriate.  Such revisions to the
original  estimates  are made  directly to  goodwill.  Refer to Note  4--Accrued
Merger and  Restructuring  Costs and  Expenses,  for further  discussion  of the
reversal.

Integration plan accrual

The Company recorded $747 of additional goodwill at the time an integration plan
was formalized.  Refer to Note  4--Accrued  Merger and  Restructuring  Costs and
Expenses, for further discussion regarding the integration plan.


NOTE 3--CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE EXPENSES

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



                                       8

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



                                                            Three Months Ended               Six Months Ended
                                                      September 30,    September 30,  September 30,   September 30,
                                                          1998             1997            1998           1997
                                                      -------------    -------------  -------------   -------------
                                                        (Restated)      (Restated)      (Restated)     (Restated)
                                                                                          
Merger costs and expenses.........................      $  (343)           $1,862        $   486         $1,886
Restructuring costs and expenses..................          516                --          2,511             --
Information systems accelerated depreciation......        1,010                --          2,509             --
Gulf South operational tax charge ................           --               767             --          1,534
Other charges.....................................           --             1,839             --          2,457
                                                      -------------    -------------  -------------   -------------
Total charges.....................................      $ 1,183            $4,468         $5,506         $5,877
                                                      =============    =============  =============   =============



Merger Costs and Expenses

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

If the  criteria  described  in EITF 94-3 or EITF 95-14 are not met, the Company
records merger costs and expenses as incurred. Merger costs expensed as incurred
include the following: (1) costs to pack and move inventory from one facility to
another or within a facility in a  consolidation  of facilities,  (2) relocation
costs paid to employees in relation to an  acquisition  accounted  for under the
pooling-of-interests  method of  accounting,  (3) systems or  training  costs to
convert the acquired companies to the current existing  information  system, (4)
training costs related to conforming the acquired companies operational policies
to that of the Company's operational policies,  and (5) direct transaction costs
primarily consisting of investment banking, legal,  accounting,  and filing fees
related to mergers with the Company. In addition,  amounts incurred in excess of
the original amount accrued at the commitment date are expensed as incurred.

Merger costs and expenses for the three months ended September 30, 1998, include
$434 of charges for merger costs  expensed as incurred,  which related to direct
transaction  costs  from the merger  with  TriStar.  In  addition,  the  Company
reversed $777 of accrued merger costs and expenses into income, which related to
direct  transaction  costs in  connection  with the Gulf  South  merger.  Due to
subsequent  negotiations  and an  agreement  between the Company and its service
provider,  actual costs paid were less than costs originally  estimated,  billed
and recorded.

Merger costs and expenses for the three months ended September 30, 1997, include
$737 of charges for merger costs  expensed as incurred,  which related to direct
transaction  costs.  In  addition,  merger costs and  expenses  include  amounts
incurred in excess of the original  amounts  accrued at commitment  dates.  Such
costs include  involuntary  employee  termination costs, branch shut-down costs,
and lease termination costs of $15, $1,043, and $67, respectively.

Restructuring Costs and Expenses

Restructuring  costs and expenses for the three months ended  September 30, 1998
include $118 of charges for training  costs related to  conforming  the acquired
companies operation policies to that of the Company's



                                       9

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)

operational  policies.  The remaining $398 of restructuring costs and expenses
recorded  are charges for other exit costs.  Other exit costs  include costs
to pack  and move  inventory,  costs  to set up new  facilities,  employee
relocation costs, and other related facility closure costs.

Information Systems Accelerated Depreciation

In  connection  with  the Gulf  South  merger  during  fiscal  1998,  management
evaluated  the  adequacy of the combined  companies'  information  systems.  The
Company concluded that its existing information systems were not compatible with
those of Gulf South's and not adequate to support the future  internal growth of
the combined companies and expected growth resulting from future acquisitions.

Pursuant to  Statement  of  Financial  Accounting  Standards  ("SFAS")  No. 121,
Accounting for the Impairment of Long-Lived  Assets and for Long-Lived Assets to
Be Disposed Of, the Company  evaluated  the  recoverability  of the  information
system assets. Based on the Company's analysis,  impairment did not exist at the
division level;  therefore,  management  reviewed the depreciation  estimates in
accordance with Accounting Principles Board ("APB") No. 20, Accounting Changes.

Effective  April 4, 1998,  the  estimated  useful lives of the PSS, DI, and GSMS
division  information systems were revised to a range of 12 to 15 months,  which
was the  original  estimate  of when  the new  systems  implementation  would be
completed. For the three and six months ended September 30, 1998, the $1,010 and
$2,509  of  charges,   respectively,   represent  the   incremental   impact  on
depreciation  expense  resulting  from  management's  decision  to  replace  its
information systems.

Gulf South Operational Tax Charge

The  Company,  in  connection  with the  filing  of its  fiscal  1998  financial
statements,  restated  for  certain  operational  tax  compliance  issues in the
financial  statements  of Gulf South for the year ended  December 31,  1997.  As
such,  Gulf South  recorded  operational  charges of $767 and $1,534  during the
three months and six months ended  September 30, 1997,  respectively,  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. Interest is included
in the  above  charges  as Gulf  South  did not  timely  remit  payments  to tax
authorities.  The Company  reviewed all  available  information,  including  tax
exemption notices received,  and recorded charges to expense,  during the period
in which the tax noncompliance issues arose.

Other Charges

The other  charges  recorded in three months and six months ended  September 30,
1997 relate to the ESOP cost of an acquired company.  S&W X-Ray, Inc.("S&W"), a
company acquired by the Imaging Business during fiscal 1998, 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, Employers Accounting for Employee Stock Ownership Plans. 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 the six months
ended September 30, 1997, the Company  released the remaining  shares to the S&W
ESOP  participants.  Accordingly,  approximately  $1,839  and  $2,457 of related
expenses  were  recognized  in three and six months  ended  September  30, 1997,
respectively.


                                       10

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)


NOTE 4--ACCRUED MERGER AND RESTRUCTURING COSTS AND EXPENSES

Summary of Accrued Merger Costs and Expenses

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

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

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

Accrued  merger  costs and  expenses,  classified  as  accrued  expenses  in the
accompanying  consolidated balance sheets, were $2,562 and $ 4,327, at September
30, 1998 and April 3, 1998, respectively.  The discussion and rollforward of the
accrued  merger  costs  and  expenses  below   summarize  the   significant  and
nonsignificant integration plans adopted by management for business combinations
accounted for under the purchase  method of accounting and  pooling-of-interests
method of accounting.  Integration plans are considered to be significant if the
charge  recorded to  establish  the  accrual is in excess of 5% of  consolidated
pretax income.

Significant Pooling-of-Interests Business Combination Plan

The Company  formalized  and  adopted an  integration  plan in December  1997 to
integrate the operations of S&W with the Imaging Business. The following accrued
merger  costs  and  expenses  were  recognized  in  the  accompanying  condensed
consolidated  statements of operations at the commitment date.



                                       11

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)

A summary of the merger activity related to the S&W merger is as follows:


                                                              Involuntary
                                                                Employee         Lease         Branch
                                                              Termination     Termination     Shutdown
                                                                Costs            Costs          Costs       Total
                                                              -----------     -----------     --------     --------
                                                                                               
Balance at April 3, 1998...............................           $156            $540          $461        $1,157
   Additions...........................................             --              --            --            --
   Utilized............................................             (2)             --          (143)         (145)
                                                              -----------     -----------     --------     --------
Balance at June 30, 1998...............................            154             540           318         1,012
   Adjustments                                                      --              --            --            --
   Additions...........................................             --              --            --            --
   Utilized............................................             --              --          (138)         (138)
                                                              -----------     -----------     --------     --------
Balance at September 30, 1998..........................           $154            $540          $180       $   874
                                                              ===========     ===========     ========     ========


Involuntary employee termination costs are costs for seven employees,  including
severance and benefits,  who represent  duplicative functions in the accounting,
purchasing,  human resource, and computer support departments at locations where
facilities were combined into existing facilities. As of September 30, 1998, one
employee has been terminated and the remaining six employees are estimated to be
terminated by the end of second  quarter of fiscal 2000.  Management  identified
seven  distribution  facilities to be closed or merged due to duplicative
functions.  Three  of  the seven  identified  distribution facilities  had been
shut down by September 30, 1998,  with the  remaining  four locations estimated
to be shut down by the  second  quarter  of  fiscal  2000.  Included in branch
shutdown costs are costs related to contractual  obligations that existed prior
to the merger date but will provide no ongoing  value to the Company.

Nonsignificant Poolings-of-Interests Business Combination Plans

The  following  accrued  merger  costs  and  expenses  were  recognized  in  the
accompanying  condensed  consolidated  statements  of  operations at the date in
which the integration  plan was formalized and adopted by management.  A summary
of the  merger  activity  related to seven  nonsignificant  pooling-of-interests
business combinations  completed during fiscal 1997 through the six months ended
September 30, 1998, respectively, is as follows:



                                                              Involuntary
                                                                Employee         Lease         Branch
                                                              Termination     Termination     Shutdown
                                                                 Costs           Costs         Costs        Total
                                                              -----------     -----------     --------     --------
                                                                                              
Balance at April 3, 1998................................          $165              $253          $518       $936
     Adjustments........................................            --                --            --         --
     Additions..........................................            74                --           126        200
     Utilized...........................................           (17)             (117)         (280)      (414)
                                                              -----------     -----------     --------     --------
Balance at June 30, 1998................................           222               136           364        722
     Adjustments........................................            --                --            --         --
     Additions..........................................            --                --            --         --
     Utilized...........................................            (2)              (57)         (313)      (372)
                                                              -----------     -----------     --------     --------
Balance at September 30, 1998...........................          $220             $  79         $  51       $350
                                                              ===========     ===========     ========     ========






                                       12

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)


The Imaging  Business  acquired MIS in June 1998, and management  formalized and
adopted an  integration  plan in June 1998 to integrate  the  operations  of the
acquired  company.  Approximately  $103 of the $ 350  accrued  merger  costs and
expenses at  September  30, 1998 relate to this  integration  plan.  Involuntary
employee termination costs are costs for six employees,  including severance and
benefits, who represent duplicative functions in the accounting, purchasing, and
computer support  departments at the acquired company's  corporate office. As of
September 30, 1998, one employee had been terminated.  Management identified one
distribution  facility to be closed in which all operations  would be ceased due
to duplicative functions.  The Company expects closure of this facility to occur
in the second quarter of fiscal 2000.

The  remaining  $247 of the $350 accrued  merger costs and expenses at September
30, 1998 relate to several small integration plans for which the Company expects
completion by April 2, 1999.

Significant Purchase Business Combination Plan

The Company  formalized  and adopted an  integration  plan in September  1997 to
integrate  the  operations  of General  X-Ray,  Inc.  ("GXI")  with the  Imaging
Business.  The following  accrued merger costs and expenses were  recognized and
additional  goodwill was recorded at the  commitment  date. A summary of the GXI
merger accruals is as follows:



                                                              Involuntary
                                                               Employee          Lease         Branch
                                               Relocation     Termination     Termination     Shutdown
                                                  Costs          Costs           Costs         Costs       Total
                                               ----------     -----------     -----------    ---------   ---------
                                                                                          
Balance at April 3, 1998..................        $162            $197           $1,090         $785        $2,234
     Adjustments.........................           --              --               --           --            --
     Additions...........................           --              --               --           --            --
     Utilized............................           (2)             --              (60)         (90)         (152)
                                               ----------     -----------     -----------    ---------   ---------
Balance at June 30, 1998.................          160             197            1,030          695         2,082
     Adjustments.........................         (125)            (85)            (883)         (32)       (1,125)
     Additions...........................           --              --               --           --            --
     Utilized............................          (35)             (3)             (81)        (663)         (782)
                                               ----------     -----------     -----------    ---------   ---------
Balance at September 30, 1998............       $   --            $109         $     66       $   --       $   175
                                               ==========     ===========     ===========    =========   =========




The  Company  identified  nine  distribution  facilities  to be  closed  and all
operations  would be ceased due to  duplicative  functions.  As of September 30,
1998, all facilities  have been closed and  operations  have ceased.  Relocation
costs were recorded  related to the transfer of  approximately 15 GXI employees.
As of September 30, 1998, all employees  were  relocated.  Involuntary  employee
termination costs are costs for 19 employees,  including severance and benefits,
who represent duplicative functions as service and operations leaders,  customer
service representatives,  and accounting personnel at locations where facilities
would be combined. As of September 30, 1998, five employee have been terminated,
and the Company  expects the  remaining 14 employees to be terminated by the end
of fiscal 1999.

Certain  intervening  events  occurred  that  modified the  execution of the GXI
integration plan. Due to growth from a subsequent acquisition and improvement in
the operating results for a distribution facility previously identified to



                                       13

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)

be closed, certain merger accruals were not utilized.  Therefore, an adjustment
was recorded  during the three months ended  September 30, 1998 to reverse
$1,125 of excessive accruals against goodwill. Refer to Note 2 - Business
Acquisitions.

Nonsignificant Purchase Business Combination Plans

The following  accrued merger costs and expenses were  recognized and additional
goodwill was recorded at the date in which the integration plans were formalized
and  adopted by  management.  A summary of the merger  activity  related to four
nonsignificant purchase business combinations during fiscal 1998 through the six
months ended September 30, 1998 is as follows:



                                                                 Involuntary
                                                                   Employee        Lease         Branch
                                                  Relocation     Termination     Termination    Shutdown
                                                    Costs           Costs          Costs         Costs       Total
                                                  ----------     -----------     -----------    ---------   ---------
                                                                                         
Balance at April 3, 1998......................        $  --         $  --          $  --        $  --     $      --
   Additions from Gulf South subsidiary.......           --           102            100          250          452
                                                  ----------     -----------     -----------    ---------   ---------
Balance at April 4, 1998......................           --           102            100          250          452
   Adjustments................................           --            --             --           --           --
   Additions..................................           --            --             --           --           --
   Utilized...................................           --           (11)            (2)          --          (13)
                                                  ----------     -----------     -----------    ---------   ---------
Balance at June 30, 1998......................           --            91             98          250          439
   Adjustments................................           --            --             --           --
   Additions..................................          100            --            246          401          747
   Utilized...................................           --            --            (22)          (1)         (23)
                                                  ----------     -----------     -----------    ---------   ---------
Balance at September 30, 1998.................         $100         $  91           $322         $650       $1,163
                                                  ==========     ===========     ===========    =========   =========





The additions  from the Gulf South  subsidiary  represents  the additions of the
accrued  merger  costs and  expenses  recorded  by Gulf South  during the period
January 1 to April 3, 1998.  No amounts were utilized  during this period. Gulf
South formalized and adopted an integration  plan during the period January 1 to
April 3, 1998. Approximately $415 of the $1,163 accrued merger costs and
expenses at September  30,  1998  relate  to this integration plan.  Involuntary
employee termination costs are costs for 23 employees,  including severance and
benefits, who represent duplicative functions in  the  accounting,  purchasing,
human resource, warehouse and computer support departments at locations  where
facilities were combined into existing facilities.  As of September 30, 1998, 17
employees  have  been   terminated.   Management   identified  two  distribution
facilities  to be  closed  in  which  all  operations  would  be  ceased  due to
duplicative  functions,  both of which had been shut down by September 30, 1998.
Included in branch  shutdown costs are costs related to contractual  obligations
that existed  prior to the merger date but will provide no ongoing  value to the
Company.

The  Imaging  Business  acquired  a company  in  September  1998 and  management
formalized and adopted an integration  plan in the three months ended September
30, 1998 to integrate the operations of the acquired company. The remaining $748
of the $1,163  accrued merger costs and expenses at September 30, 1998 relate to
this integration  plan.  Relocation costs are for four employees, and no one has
been relocated as of September 30, 1998. Management identified five distribution
facilities  to be  closed  in  which  all  operations  would  be  ceased  due to
duplicative  functions,  none of which had been shut down by September 30, 1998.
Included in branch  shutdown costs are costs related to contractual  obligations
that existed  prior to the merger date but will provide no ongoing  value to the
Company.  Management  anticipates this integration plan will be completed during
fiscal 2000;  however,  lease  termination  payments will extend  through fiscal
2003.



                                       14

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)

Summary of Accrued Restructuring Costs and Expenses

Primarily  as a result  of the  impact  of the Gulf  South  merger,  in order to
improve  customer  service,  reduce costs,  and improve  productivity  and asset
utilization,  the Company  decided to realign and  consolidate  its  operations.
Accordingly,  the Company began  implementing  a  restructuring  plan during the
fourth  quarter  of fiscal  1998,  which  impacted  all  divisions  ("Plan  A").
Subsequently,  the Company adopted a second  restructuring plan during the three
months  ended June 30,  1998  related to the Gulf South  division  ("Plan B") to
further consolidate its operations.

The Company recorded a total accrual of $7,972 related to Plan A.  Approximately
$3,691 of the $7,972  total  restructuring  charge was related to the PSS and DI
divisions and was recorded in the accompanying  condensed consolidated statement
of operations for the fiscal 1998.  The additions from the Gulf South  represent
restructuring  costs and  expenses of $4,281  recorded by Gulf South  during the
unconsolidated  period  January 1 to April 3,  1998.  No amounts  were  utilized
during this period.  This charge is not included in the  accompanying  condensed
consolidated  statements  of  operations;  rather it is included in the retained
earnings  adjustment  recorded  on April 4,  1998.  Refer  to Note  1--Basis  of
Presentation,  for a discussion  regarding the different year-ends of Gulf South
and the Company.

Accrued restructuring costs and expenses,  classified as accrued expenses in the
accompanying  consolidated  balance sheets, were $6,694 and $3,691, at September
30, 1998 and April 3, 1998,  respectively.  A summary of the restructuring  plan
activity is as follows:



                                                    Involuntary
                                                      Employee        Lease        Branch       Other
                                                    Termination    Termination    Shutdown       Exit
                                                       Costs          Costs         Costs       Costs       Total
                                                    -----------    -----------    ---------    --------    --------
                                                                                            
Balance at April 3, 1998........................       $1,570          $1,389      $   627        $105      $3,691
   Additions from Gulf South subsidiary.........        1,880             406        1,455         540       4,281
                                                    -----------    -----------    ---------    --------    --------
Balance at April 4, 1998........................        3,450           1,795       $2,082         645      $7,972
   Adjustments..................................           --              --           --          --          --
   Additions....................................          652             570          281          --       1,503
   Utilized.....................................         (842)           (191)        (857)       (159)     (2,049)
                                                    -----------    -----------    ---------    --------    --------
Balance at June 30, 1998........................        3,260          $2,174       $1,506        $486      $7,426
   Adjustments..................................           --              --           --          --         --
   Additions....................................           --              --           --          --         --
   Utilized.....................................         (233)           (237)          --        (262)       (732)
                                                    -----------    -----------    ---------    --------    --------
Balance at September 30, 1998...................       $3,027          $1,937       $1,506      $  224      $6,694
                                                    ===========    ===========    =========    ========    ========




Plan A

Restructuring  Plan A impacted all divisions,  and involved merging 18 locations
into existing  locations and  eliminating  overlapping  regional  operations and
management  functions.  As of September 30, 1998, 15 locations  were merged into
existing locations.  The plan also included the termination of approximately 270
employees from operations,  administration,  and management. As of September 30,
1998, 166 employees were terminated as a result of the plan. Furthermore, branch
shutdown costs include the costs to implement  Best Practice  Warehousing at the
Gulf South division in order to provide efficient,  consistent, standard service
to Gulf South customers similar to the



                                       15

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                                                  (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



Company's established  standards.  Best Practice Warehousing involves removal of
all products, tearing down racking,  rebuilding racking, and relocating bins and
products within the warehouse to achieve greater  efficiencies in order filling.
The amount of costs was estimated based upon the size of the warehouse.

Plan B

During  the three  months  ended  June 30,  1998,  the  Company  established  an
additional  accrual of $1,503  related to Plan B.  Restructuring  Plan B related
only to the Gulf South division,  and involved merging six additional  locations
into  existing  locations.  As a result of the  consolidation  of the  duplicate
facilities,  lease  termination  costs will be incurred  through fiscal 2000. At
September 30, 1998, three of the six locations had been shut down. The plan also
included the termination of three  employees from operations and management.  As
of September 30, 1998, no employees were terminated as a result of the plan.


NOTE 5--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 months and
six months  ended  September  30, 1998 and 1997,  as  detailed in the  following
table:




                                                             Three Months Ended             Six Months Ended
                                                        ----------------------------  ----------------------------
                                                        September 30,  September 30,  September 30,  September 30,
                                                            1998           1997           1998           1997
                                                        -------------- -------------  -------------  -------------
                                                                                         
Net income...........................................       $13,307        $7,200         $22,175       $14,780
                                                        ============== =============  =============  =============
Other comprehensive income, net of tax:
   Foreign currency translation adjustment...........            49          (241)             79          (619)
                                                        -------------- -------------  -------------  -------------
Comprehensive income.................................       $13,356        $6,959         $22,254       $14,161
                                                        ============== =============  =============  =============



NOTE 6--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:



                                       16

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



                                                              Three Months Ended             Six Months Ended
                                                         ----------------------------  ----------------------------
                                                         September 30,  September 30,  September 30,  September 30,
                                                              1998         1997            1998           1997
                                                         -------------  -------------  -------------  -------------
                                                                                          
Net income..........................................        $13,307         $7,200        $22,175        $14,780
                                                         =============  =============  =============  =============
Earnings per share:
   Basic............................................          $0.19          $0.10          $0.31          $0.21
                                                         =============  =============  =============  =============
   Diluted..........................................          $0.19          $0.10          $0.31          $0.21
                                                         =============  =============  =============  =============

Weighted average shares outstanding (in thousands):
   Common shares....................................         70,439         69,433         70,412         68,882
   Assumed exercise of stock options................            974            806          1,000            790
                                                         -------------  -------------  -------------  -------------
   Diluted shares outstanding.......................         71,413         70,239         71,412         69,672
                                                         =============  =============  =============  =============




NOTE 7--SEGMENT INFORMATION

The Company has adopted SFAS No. 131, Disclosure About Segments of an Enterprise
and Related  Information,  which  establishes  the way public  companies  report
information  about segments.  SFAS No. 131 requires segment reporting in interim
periods and disclosures  regarding products and services,  geographic areas, and
major customers.

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

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

The Company primarily evaluates the operating  performance of its segments based
on net sales and income from operations.



                                       17

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



                                                        Three Months      Six Months
                                                            Ended           Ended
                                                        September 30,    September 30,
                                                             1998            1998
                                                        -------------    -------------
                                                                   
NET SALES:
   Physician Supply Business........................      $172,480          $338,335
   Imaging Business.................................       121,496           235,959
   Long-Term Care Business..........................        88,456           170,953
   Other (a)........................................         4,934             9,681
                                                        -------------    -------------
            Total net sales.........................      $387,366          $754,928
                                                        =============    =============

INCOME FROM OPERATIONS:
   Physician Supply Business........................     $  12,514         $  22,978
   Imaging Business.................................         5,537             8,962
   Long-Term Care Business..........................         7,396            12,028
   Other (a)........................................        (2,629)           (5,171)
                                                        -------------    -------------
            Total income from operations............     $  22,818         $  38,797
                                                        =============    =============

DEPRECIATION:
   Physician Supply Business........................     $   1,640         $   3,766
   Imaging Business.................................           516             1,522
   Long-Term Care Business..........................           288               661
   Other (a)........................................            75               175
                                                        -------------    -------------
            Total depreciation......................     $   2,519         $   6,124
                                                        =============    =============

AMORIZATION OF INTANGIBLE AND OTHER ASSETS:
   Physician Supply Business........................     $     923         $   1,477
   Imaging Business.................................           618             1,167
   Long-Term Care Business..........................           495               859
   Other (a)........................................            --                --
                                                        -------------    -------------
            Total amortization of intangible assets      $    2,036        $   3,503
                                                        =============    =============

PROVISION FOR DOUBTFUL ACCOUNTS:
   Physician Supply Business........................     $     115         $     314
   Imaging Business.................................            59               141
   Long-Term Care Business..........................           307               307
   Other (a)........................................           239               275
                                                        -------------    -------------
            Total provision for doubtful accounts...     $     720         $   1,037
                                                        =============    =============

CAPITAL EXPENDITURES:
   Physician Supply Business........................     $   4,200         $   5,750
   Imaging Business.................................         2,242             3,313
   Long-Term Care Business..........................           559               815
   Other (a)........................................            75               103
                                                        -------------    -------------
            Total capital expenditures..............     $   7,076         $   9,981
                                                        =============    =============




(a)  Other  includes  the holding  company and  international  subsidiaries  for
     fiscal 1999.



                                       18

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



                                                September 30,     April 3,
                                                    1998            1998
                                                -------------   -----------
ASSETS:
   Physician Supply Business...................   $272,732        $320,216
   Imaging Business............................    218,857         158,698
   Long-Term Care Business.....................    200,768         196,306
   Other (a)...................................     13,480          16,034
                                                -------------   -----------
            Total assets.......................   $705,837        $691,254
                                                =============   ===========
(a)  Other  includes  the holding  company and  international  subsidiaries  for
     fiscal 1999.




NOTE 8--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 27, 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.  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.

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. No prediction can be made on the outcome of this case.

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.




                                       19

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



NOTE 9--SUBSEQUENT EVENTS

Subsequent  to September  30, 1998,  the Company  merged with a medical  imaging
supply and  equipment  distributor  in a stock  merger  accounted  for under the
pooling-of-interests method.


Number of acquisitions.........................................            1
Shares of common stock issued..................................      293,872


Subsequent to September 30, 1998, the Company acquired certain assets, including
accounts  receivable,  inventories,  and  equipment  of an  imaging  supply  and
equipment  distributor.  This  transaction  was accounted for under the purchase
method of accounting. A summary of the details of the transaction follows:


Number of acquisitions.........................................           1
Total consideration............................................      $9,695
Cash paid, net of cash acquired................................       5,145
Goodwill recorded..............................................       5,068
Value of noncompete agreements.................................          30


NOTE 10--RESTATEMENTS

The Company has  restated its  historical  financial  statements  to include the
effect of certain items as discussed below. The effect of the restatements is as
follows:



                                                             Three Months Ended September 30, 1998
                                               ------------------------------------------------------------------
                                                            Information      Gulf South
                                                   As         Systems          Direct
                                               Previously   Accelerated     Transaction    Immaterial       As
                                                Reported    Depreciation       Costs        Poolings     Restated
                                               ----------   ------------    -----------    ----------   ---------
                                                                                         
Net sales................................        $366,071     $    --        $     --        $21,295     $387,366
Net income...............................          13,851        (617)            475           (402)      13,307
Earnings per share:
   Basic.................................        $   0.20     $ (0.01)       $   0.01        $ (0.01)    $   0.19
   Diluted...............................            0.20       (0.01)           0.01          (0.01)        0.19




                                                                       Three Months Ended September 30, 1997
                                                               ---------------------------------------------------
                                                                   As       Gulf South
                                                               Previously   Operating      Immaterial        As
                                                                Reported     Expenses       Poolings      Restated
                                                               ----------   ----------     ----------    ----------
                                                                                             
Net sales..................................................    $  320,123   $     --       $  24,119     $ 344,242
Net income                                                          7,758       (727)            169         7,200
Earnings per share:
   Basic...................................................    $     0.11   $  (0.01)      $    0.00     $    0.10
   Diluted.................................................          0.11      (0.01)           0.00          0.10



                                       20

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)



                                                      Six Months Ended September 30, 1998
                             -----------------------------------------------------------------------------------
                                          Information                     Gulf South
                                 As         Systems       Gulf South        Direct
                             Previously   Accelerated    Restructuring   Transaction    Immaterial        As
                              Reported    Depreciation      Plan B          Costs        Poolings      Restated
                             ----------   ------------   -------------   -----------    ----------     ---------
                                                                                     
Net sales..............       $708,609     $      --      $     --        $     --      $   46,319     $ 754,928
Net income.............         25,146        (1,534)          (918)           475            (994)       22,175
Earnings per share:
   Basic...............       $   0.36     $   (0.02)     $   (0.01)      $    0.01     $    (0.02)    $    0.31
   Diluted.............           0.35         (0.02)         (0.01)           0.01          (0.02)         0.31





                                                                        Six Months Ended September 30, 1997
                                                                -------------------------------------------------
                                                                    As      Gulf South
                                                                Previously  Operating     Immaterial        As
                                                                 Reported    Expenses      Poolings      Restated
                                                                ----------  ----------   -----------   -----------
                                                                                            
Net sales.................................................      $ 608,305   $       --     $ 51,250     $ 659,555
Net income                                                         15,678      (1,264)          365        14,780
Earnings per share:
   Basic..................................................      $    0.23   $    (0.02)    $    0.00    $    0.21
   Diluted................................................           0.23        (0.02)         0.00         0.21



Information Systems Accelerated Depreciation

The $617  and the  $1,534  represent  the  incremental  impact  on  depreciation
expense,  net of tax,  for the three and six months  ended  September  30, 1998,
respectively,  related to the replacement of the information  systems.  Refer to
Note  3-Charges  Included in General and  Administrative  Expenses for a further
discussion regarding the accelerated depreciation.

Gulf South Direct Transaction Costs

Direct  transaction  costs  primarily  consist  of  professional  fees,  such as
investment  banking,  legal, and accounting,  for services  rendered through the
date of the merger.  Due to subsequent  negotiations and agreements  between the
Company  and its  service  provider,  actual  costs  paid were  less than  costs
originally billed and recorded. As a result, approximately $475 of costs, net of
tax,  were  reversed  against  general and  administrative  expenses  during the
quarter ended September 30, 1998.

Operating Expenses

During the three and six months ended  September  30, 1997,  Gulf South  charged
certain  operating  expenses  to an  accrual  for merger  integration  costs and
expenses that were  established as a component of goodwill as of the date of the
acquisition. The Company determined that the operating expenses should have been
expensed as incurred and  included in the  accompanying  condensed  consolidated
statements of income. As a result, Gulf South restated its historical  condensed
consolidated  financial statements to include the effects of recording operating
expenses as incurred and properly  stating goodwill and accrued merger costs and
expenses.




                                       21

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Restated)--(Continued)
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)

Gulf South Restructuring Plan B

Gulf South previously recorded $918 million,  net of tax, of restructuring costs
and expenses during the period January 1, 1998 to April 3, 1998 and,  therefore,
the amount was included in the retained earnings adjustment recorded on April 4,
1998. However,  the Company's condensed  consolidated  financial statements have
been restated to reverse the $918 million charge as certain recognition criteria
were not met. The charge was  recognized  when the criteria were met,  which was
during the three months ended June 30, 1998.

Immaterial Poolings

The Company  merged with certain  imaging supply and equipment  distributors  in
stock mergers accounted for under the pooling-of-interests method of accounting.
Due to the  immaterial  effect  of  these  acquisitions  on prior  periods,  the
Company's  previously issued financial  statements  included in Form 10Q for the
three months  ended  September  30, 1998 were not  restated  for the  immaterial
Pooled   Entities.   During  fiscal  1999,   the  Company  made  two  additional
individually  immaterial acquisitions accounted for as poolings of interests. As
such, the Company evaluated the aggregate impact of the individually  immaterial
pooling of interest  transactions  on the  Company's  current  and prior  period
financial statements and concluded that the aggregate impact was material to the
Company's  consolidated  financial  position taken as a whole. As a result,  the
Company's  condensed  consolidated  financial  statements  have been restated to
include  the  historical  financial  results  of  the  individually   immaterial
pooling-of-interest transactions for all periods.




                                       22

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


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 105 service centers to customers
in 50 states and five  European  countries.  Since its  inception  in 1983,  the
Company has become a leader in all three of the market segments it serves with a
focused,  market specific  approach to customer  service,  a consultative  sales
force, strategic  acquisitions,  strong arrangements with product manufacturers,
innovative systems, and a unique culture of performance.

The Company,  through its  Physician  Sales & Service  division,  is the leading
distributor of medical supplies,  equipment, and pharmaceuticals to office-based
physicians  in the United States based on revenues,  number of  physician-office
customers,  number  and  quality  of sales  representatives,  number of  service
centers,  and  exclusively  distributed  products.  Physician  Sales  &  Service
currently operates 56 medical supply distribution  service centers with over 700
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
33 imaging  distribution  service centers with over 500 service  specialists and
100 sales  representatives  ("Imaging  Business")  serving over 13,000  customer
sites in 32 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 is a leading national  distributor of medical supplies and
related  products to the  long-term  care industry in the United States based on
revenues,  number of sales representatives,  and number of service centers. Gulf
South  currently  operates 13  distribution  service centers with over 100 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.


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.




                                       23

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)

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 39% of the Long-Term Care Business  revenues for the
twelve  months ended April 3, 1998 and the six months ended  September 30, 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.


RESULTS OF OPERATIONS

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 Medical
Imaging  Systems,  Inc. ("MIS") and TriStar Imaging  Systems,  Inc.  ("TriStar")
acquired during fiscal 1999 and various acquired companies  previously accounted
for as immaterial  pooling-of-interests  transactions  (the "Pooled  Entities").
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, MIS,  TriStar,  and the
Pooled Entities had operated as one entity since inception.

The Company's  previously issued financial  statements  included in Form 10Q for
the three and six months ended September 30, 1998 are being estated for: (1) the
information  systems  accelerated  depreciation,  (2) the reversal of Gulf South
Medical Supply, Inc. ("Gulf South") direct transaction costs, (3) the reversal




                                       24

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)

of Gulf South  restructuring  charge,  and (4) the  immaterial  Pooled  Entities
(refer to Note 10--Restatements).  In addition, the financial statements for the
three and six months ended  September  30, 1997 included in the Form 10Q for the
three and six  months  ended  September  30,  1998 are being restated  for:  (1)
a correction of an error in recording certain operating  expenses at Gulf South,
and (2) the  immaterial  Pooled  Entities  (refer  to Note 10--Restatements).

The Company's  fiscal year ends on the Friday  closest to March 31 of each year.
Prior to April 4, 1998, Gulf South's year-end was December 31. The three and six
months  ended June 30, 1997 of Gulf South were  consolidated  with the three and
six months ended  September 30, 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  year-end.  As such, Gulf South's results of
operations  for the period  January 1, 1998 to April 3, 1998 are not included in
any  of  the  periods  presented  in  the  accompanying  condensed  consolidated
statements of income.  Accordingly,  Gulf South's  results of operations for the
three months ended April 3, 1998 are reflected as an adjustment to shareholders'
equity of the Company as of April 4, 1998.  The  Company's  three and six months
ended September 30, 1998 condensed consolidated financial statements include the
combined  results of  operations  for the period from April 4, 1998 to September
30, 1998, of both PSS and Gulf South.  Refer to the section  titled Gulf South's
Results of  Operations  for the Three  Months  Ended April 3, 1998 and March 31,
1997 included in Management's  Discussion and Analysis of Operations for further
clarification.


THREE AND SIX MONTHS ENDED SEPTEMBER 30, 1998 AND 1997

Net Sales.  Net sales for the three  months  ended  September  30, 1998  totaled
$387.4  million,  an increase of $43.1 million or 12.5% over net sales of $344.2
million for the three months  ended  September  30, 1997.  Net sales for the six
months ended  September 30, 1998 totaled  $754.9  million,  an increase of $95.4
million  or 14.5%  over net sales of $659.6  million  for the six  months  ended
September  30,  1997.  Approximately  $17.8  million  and $48.3  million  of the
increase in revenues  for the three and six months  ended  September  30,  1998,
respectively,  resulted  from  revenues  of  companies  acquired  subsequent  to
September  30, 1997 and revenues of companies  acquired  prior to September  30,
1997,  but which did not contribute to revenues for the full three and six month
periods ended  September 30, 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 September 30, 1998 totaled
$104.9  million,  an  increase of $14.4  million or 15.9% over the three  months
ended September 30, 1997 total of $90.5 million. Gross profit for the six months
ended September 30, 1998 totaled $202.1 million, an increase of $30.4 million or
17.7% over the six months  ended  September  30,  1997 total of $171.7  million.
Gross  profit  as a  percentage  of net  sales was 27.1% and 26.3% for the three
months and 26.8% and 26.0% for the six months ended September 30, 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 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.

General and Administrative Expenses. General and administrative expenses for the
threemonths  ended  September  30, 1998  totaled  $52.3  million,  a decrease of
$(2.0) million or (3.7)% over the three months

                                       25

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


ended  September  30, 1997 total of $54.3  million.  General and  administrative
expenses for the six months ended September 30, 1998 totaled $106.8 million,  an
increase of $6.5  million or 6.4% over the six months ended  September  30, 1997
total  of  $100.4   million.   As  a  percentage  of  net  sales,   general  and
administrative  expenses were 13.5% and 15.8% for the three months and 14.2% and
15.2% for the six months ended September 30, 1998 and 1997, respectively.

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



                                                            Three Months Ended               Six Months Ended
                                                      September 30,    September 30,  September 30,   September 30,
                                                          1998             1997            1998           1997
                                                      -------------    -------------  -------------   -------------
                                                        (Restated)      (Restated)      (Restated)     (Restated)
                                                                                          
Merger costs and expenses.........................      $  (343)           $1,862        $   486         $1,886
Restructuring costs and expenses..................          516                --          2,511             --
Information systems accelerated depreciation......        1,010                --          2,509             --
Gulf South operational tax charge ................           --               767             --          1,534
Other charges.....................................           --             1,839             --          2,457
                                                      -------------    -------------  -------------   -------------
Total charges.....................................      $ 1,183            $4,468         $5,506         $5,877
                                                      =============    =============  =============   =============



Merger Costs and Expenses

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

If the  criteria  described  in EITF 94-3 or EITF 95-14 are not met, the Company
records merger costs and expenses as incurred. Merger costs expensed as incurred
include the following: (1) costs to pack and move inventory from one facility to
another or within a facility in a  consolidation  of facilities,  (2) relocation
costs paid to employees in relation to an  acquisition  accounted  for under the
pooling-of-interests  method of  accounting,  (3) systems or  training  costs to
convert the acquired companies to the current existing  information  system, (4)
training costs related to conforming the acquired companies operational policies
to that of the Company's operational policies,  and (5) direct transaction costs
primarily consisting of investment banking, legal,  accounting,  and filing fees
related to mergers with the Company. In addition,  amounts incurred in excess of
the original amount accrued at the commitment date are expensed as incurred.

Merger costs and expenses for the three months ended  September 30, 1998 include
$434 of charges for merger costs  expensed as incurred,  which related to direct
transaction  costs  from the merger  with  TriStar.  In  addition,  the  Company
reversed $777 of accrued merger costs and expenses into income, which related to
direct  transaction  costs in  connection  with the Gulf  South  merger.  Due to
subsequent  negotiations  and in  agreement  between the Company and its service
provider,  actual costs paid were less than costs originally estimated,  billed,
and recorded resulting in the reversal.



                                       26

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)

Merger costs and expenses for the three months ended  September 30, 1997 include
$737 of charges for merger costs  expensed as incurred,  which related to direct
transaction  costs.  In  addition,  merger costs and  expenses  include  amounts
incurred in excess of the original  amounts  accrued at commitment  dates.  Such
costs include  involuntary  employee  termination costs, branch shut-down costs,
and lease termination costs of $15, $1,043, and $67, respectively.

Restructuring Costs and Expenses

Restructuring  costs and expenses for the three months ended  September 30, 1998
include $118 of charges for training  costs related to  conforming  the acquired
companies operation policies to that of the Company's operational policies.  The
remaining  $398 of  restructuring  costs and  expenses  recorded are charges for
other exit costs.  Other exit costs  include  costs to pack and move  inventory,
costs to set up new facilities,  employee  relocation  costs,  and other related
facility closure costs.

Information Systems Accelerated Depreciation

In  connection  with  the Gulf  South  merger  during  fiscal  1998,  management
evaluated  the  adequacy of the combined  companies'  information  systems.  The
Company concluded that its existing information systems were not compatible with
those of Gulf South's and not adequate to support the future  internal growth of
the combined companies and expected growth resulting from future acquisitions.

Pursuant to  Statement  of  Financial  Accounting  Standards  ("SFAS")  No. 121,
Accounting for the Impairment of Long-Lived  Assets and for Long-Lived Assets to
Be Disposed Of, the Company  evaluated  the  recoverability  of the  information
system assets. Based on the Company's analysis,  impairment did not exist at the
division level;  therefore,  management  reviewed the depreciation  estimates in
accordance with Accounting Principles Board ("APB") No. 20, Accounting Changes.

Effective  April 4, 1998,  the  estimated  useful lives of the PSS, DI, and GSMS
division  information systems were revised to a range of 12 to 15 months,  which
was the  original  estimate  of when  the new  systems  implementation  would be
completed.  For the three months and six months ended  September  30, 1998,  the
$1,010 and $2,509 of charges, respectively,  represent the incremental impact on
depreciation  expense  resulting  from  management's  decision  to  replace  its
information systems.

Gulf South Operational Tax Charge

The  Company,  in  connection  with the  filing  of its  fiscal  1998  financial
statements,  restated  for  certain  operational  tax  compliance  issues in the
financial  statements  of Gulf South for the year ended  December 31,  1997.  As
such,  Gulf South  recorded  operational  charges of $767 and $1,534  during the
three months and six months ended June 30, 1997, respectively, 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.  Interest is included in the
above  charges as Gulf South did not timely remit  payments to tax  authorities.
The Company reviewed all available information,  including tax exemption notices
received,  and recorded  charges to expense,  during the period in which the tax
noncompliance issues arose.

Other Charges

The other  charges  recorded in three months and six months ended  September 30,
1997 relate to the ESOP cost of an acquired company.  S&W, a company acquired by
the Imaging Business during fiscal 1998 sponsored



                                       27

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


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, Employers Accounting for Employee Stock Ownership
Plans.  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  the six months  ended  September  30,  1997,  the  Company
released  the  remaining  shares  to the  S&W  ESOP  participants.  Accordingly,
approximately $1,839 and $2,457 of related expenses were recognized in three and
six months ended September 30, 1997, respectively.

Selling Expenses. Selling expenses for the three months ended September 30, 1998
totaled  $29.8  million,  an  increase  of $4.9  million or 19.6% over the three
months ended September 30, 1997 total of $24.9 million. Selling expenses for the
six months ended  September 30, 1998 totaled $56.5 million,  an increase of $8.2
million or 16.9% over the six months  ended  September  30,  1997 total of $48.3
million.  As a percentage of sales,  selling expenses were 7.7% and 7.2% for the
three months ended September 30, 1998 and 1997, respectively,  and 7.5% and 7.3%
for the six months ended June 30, 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.

Operating Income. Operating income for the three months ended September 30, 1998
totaled  $22.8  million,  an increase of $11.5  million or 101.0% over the three
months ended September 30, 1997 total of $11.4 million. Operating income for the
six months ended September 30, 1998 totaled $38.8 million,  an increase of $15.8
million or 68.7% over the six months  ended  September  30,  1997 total of $23.0
million.  As discussed in the analysis of general and  administrative  expenses,
operating  results include unusual operating charges related to merger costs and
expenses resulting from merger activity, restructuring costs, and expenses.

Interest  Expense.  Interest  expense for three months ended  September 30, 1998
increased  approximately  $2.5  million  compared  to  the  three  months  ended
September  30, 1997.  Interest  expense for six months ended  September 30, 1998
increased  approximately $5.0 million compared to the six months ended September
30,  1997.  Interest  expense  increased  due to the $125.0  million 8.5% senior
subordinated  debt  outstanding  during the three and six months ended September
30,  1998.  Interest  expense of $0.6 million and $1.1 million for the three and
six months  ended  September  30,  1997,  respectively,  primarily  results from
interest  on  existing  debt of a  pooled  Imaging  Business  company  prior  to
acquisition.

Interest and Investment Income. Interest and investment income for three and six
months ended  September 30, 1998 increased  approximately  $0.8 million and $1.8
million, respectively,  compared to the three and six months ended September 30,
1997 due to the  investment of the remaining net proceeds from the debt offering
which occurred in October 1997.

Other Income. Other income for the three months ended September 30, 1998 totaled
$1.3  million,  an increase of $0.5 million or 68.0% over the three months ended
September 30, 1997 total of $0.8 million.  Other income for the six months ended
September 30, 1998 totaled $2.0 million, an increase of $0.9 million


                                       28

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


or 72.5% over the six months  ended  September  30, 1997 total of $1.2  million.
Other income  consists of finance  charges on customer  accounts  and  financing
performance incentives.  The increase in other income results from the growth in
the Company's operations.

Provision  For Income  Taxes.  Provision  for income  taxes for the three months
ended  September 30, 1998 totaled $9.1  million,  an increase of $4.3 million or
87.2% over the three  months  ended  September  30, 1997 total of $4.9  million.
Provision  for income taxes for the six months ended  September 30, 1998 totaled
$15.7  million,  an increase of $6.0  million or 62.3% over the six months ended
September 30, 1997 total of $9.6 million.  The income tax provision  computation
is affected by the nondeductible nature of certain nonrecurring merger costs and
expenses in the period in which they are incurred.

Net Income.  Net income for the three  months ended  September  30, 1998 totaled
$13.3 million,  an increase of $6.1 million or 84.8% over the three months ended
September  30, 1997 total of $7.2  million.  Net income for the six months ended
September 30, 1998 totaled $22.2  million,  an increase of $7.4 million or 50.0%
over the six  months  ended  September  30,  1997 total of $14.8  million.  As a
percentage  of net sales,  net income was 3.4% and 2.1% for the three months and
six months 2.9% and 2.2% for the six months ended  September  30, 1998 and 1997,
respectively.


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

The Company acquired Gulf South on March 26, 1998 in a transaction accounted for
under the  pooling-of-interests  method of accounting.  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 the  consolidation  method of the Company and the differing  year ends of
PSS and Gulf South, Gulf South's results of operations for the period January 1,
1998 to April 3, 1998 are not reflected in the condensed consolidated statements
of operations  for any periods  presented.  Rather they have been recorded as an
adjustment  to equity  during the first  quarter of fiscal  1999.  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 31, 1997.




                                       29

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


The following table  summarizes Gulf South's results of operations for the three
months  ended  April 3,  1998 and the three  months  ended  March  31,  1997 (in
thousands):



                                                                                    Three Months     Three Months
                                                                                       Ended            Ended
                                                                                   April 3, 1998    March 31, 1997
                                                                                   -------------    --------------
                                                                                    (Restated)       (Unaudited)
                                                                                               
Net sales....................................................................         $ 87,018          $64,609
Cost of goods sold...........................................................           69,202           47,860
                                                                                   -------------    --------------
         Gross profit........................................................           17,816           16,749
General and administrative expenses..........................................           43,020           10,524
Selling expenses.............................................................            2,939            2,279
                                                                                   -------------    --------------
         (Loss) income from operations.......................................          (28,143)           3,946
Other income, net............................................................              321              465
                                                                                   -------------    --------------
(Loss) income before for income taxes........................................          (27,822)           4,411
(Benefit) provision for income taxes.........................................           (8,272)           1,597
                                                                                   -------------    --------------
Net (loss) income............................................................         $(19,550)        $  2,814
                                                                                   =============    ==============



In connection with the merger with the Company, Gulf South recorded an allowance
for  inventory  of $3.6  million,  merger  costs and  expenses of $5.7  million,
restructuring  costs and expenses of $4.3  million,  and other  unusual items of
$18.9 million during the three months ended April 3, 1998.  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 and
nature of these unusual charges.  The components of the $32.5 million of unusual
charges are  specifically  addressed  below under the captions  Gross Profit and
General and  Administrative  Expenses as well as Note 3--Gulf South's Results of
Operations  for the  Three  Months  Ended  April 3,  1998,  and Note  4--Charges
Included  in  General  and  Administrative   Expenses,   in  the  Notes  to  the
Consolidated Financial Statements included herein.

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 using the purchase method of accounting
and, accordingly,  the results of the acquired company is included from the date
of acquisition.

Gross  Profit.  Gross  profit for the three  months  ended April 3, 1998 totaled
$17.8  million,  an increase of $1.1 million or 6.4% over the three months ended
March 31, 1997 total of $16.7  million.  Gross  profit,  as a percentage  of net
sales was 20.5% 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) an allowance for inventory  charge, as discussed below, (ii)
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 (iii) 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.




                                       30

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


During the three  months  ended  April 3, 1998,  a $3.6  million  allowance  for
inventory  charge was recorded.  This charge is directly  related to a change of
plans,  uses,  and  disposition  efforts which new Gulf South  management had as
compared  to prior  management.  As a  result,  gross  profit  did not  increase
proportionately compared to the increase in net sales.

Gulf  South  previously  disclosed  in its  fiscal  1996 Form 10-K that they had
generally  been  able  to  return  any  unsold  or  obsolete  inventory  to  the
manufacturer,  resulting in negligible inventory write-offs.  Gulf South's prior
management had a policy of keeping old or overstocked inventory on the warehouse
shelf until the inventory  could  ultimately be sold. As such,  this policy kept
the  inventory  on  the  books  with  what  was  deemed  to  be  an  appropriate
obsolescence reserve.

New  management,  on the other hand,  determined that it was not cost effective,
from an operational  standpoint,  to continue warehousing and financing such old
or overstocked inventory. Also, the Company does not normally allow product with
less than  desirable box or labeling  conditions to be shipped to its customers.
As such,  consistent  with  the  operational  policies  at the  Company's  other
divisions,  management  decided to dispose of, certain  inventories that did not
meet the Company's dating, box condition, or labeling requirements,  or in which
excessive quantities existed.

This decision to significantly alter Gulf South's inventory retention and buying
policies,  and, therefore,  to dispose of the related inventories  resulted in a
change in the ultimate  valuation of the impacted  inventories.  This charge was
recognized in the period in which management made the decision to dispose of the
affected inventory, which was Gulf South's quarter ended April 3, 1998.

Selling  Expenses.  Selling  expenses  for the three  months ended April 3, 1998
totaled $2.9 million, an increase of $0.7 million or 29.0% 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.

General and Administrative Expenses. General and administrative expenses for the
three  months ended April 3, 1998 totaled  $43.0  million,  an increase of $32.5
million or 308.8%  over the three  months  ended  March 31,  1997 total of $10.5
million. As a percentage of net sales, general and administrative  expenses were
49.4% and 16.3% 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 (i)  merger  costs and
expenses, (ii) restructuring costs and expenses, (iii) other unusual items, (iv)
increased  operating costs, (v)  inefficiencies  due to Gulf South's merger with
the  Company,  and (vi)  loss of  efficiencies  resulting  from the  process  of
integrating acquired distribution centers.



                                       31

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)

The following table summarizes the components of the charges included in general
and  administrative  expenses  as  outlined  in (i),  (ii),  and (iii) above (in
thousands).



                                                                                                     Three Months
                                                                                                         Ended
                                                                                                     April 3, 1998
                                                                                                     -------------
                                                                                                  
Reconciling items.............................................................................         $  5,863
Direct transaction costs related to the merger................................................            5,656
Increase allowance for doubtful accounts......................................................            5,114
Restructuring costs and expenses..............................................................            4,281
Legal fees and settlements....................................................................            3,577
Operational tax charge........................................................................            2,772
Goodwill impairment charge....................................................................            1,664
                                                                                                     -------------
            Total charges included in general & administrative expenses.......................          $28,927
                                                                                                     =============



Reconciling Items. This amount represents the charge needed to reconcile
Gulf South's financial statements to its underlying books and records.

Direct Transaction Costs Related to the Merger. Direct transaction costs
primarily consist of professional fees, such as investment  banking,  legal, and
accounting, for services rendered through the date of the merger. As of April 2,
1999, all direct transaction costs were paid. Due to subsequent negotiations and
agreements between the Company and its service provider,  actual costs paid were
less than costs originally billed and recorded. As a result,  approximately $777
of costs were reversed  against general and  administrative  expenses during the
quarter ended September 30, 1998.

Increase  Allowance for Doubtful  Accounts.  This charge  relates  directly to a
change of plans and  collection  efforts which new management had as compared to
prior Gulf South management.

Gulf South previously  disclosed in its fiscal 1996 Form 10-K that credit losses
had consistently been within management's  expectations and that the Company had
not  experienced  any failure to collect  accounts  receivable  from its largest
customers.  Gulf South's prior management had a policy of continuing  collection
efforts on aged and small  receivables  and  keeping  those  receivables  on the
books, with what was deemed to be an appropriate reserve.

Under new management, the collection efforts for receivables changed in order to
be consistent  with the operational  policies at the Company's other  divisions.
Effective with the closing of the transaction, new management determined that it
was not  cost  effective,  from  an  operational  standpoint,  to  continue  old
management's  collection efforts on what it considered  excessively old or small
customer  receivables.  As such, consistent with the operational policies at the
Company's  other  divisions,  management  decided to write-off  the related aged
receivables.

This  change  in  operational  policies  resulted  in a change  in the  ultimate
collectability of the related  receivables and this charge was recognized in the
period in which the operational  decision to change collection efforts was made,
which was Gulf South's quarter ended April 3, 1998.



                                       32

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)

Restructuring Costs and Expenses.  In order to improve customer service,  reduce
costs, and improve  productivity and asset  utilization,  the Company decided to
realign and consolidate its operations with Gulf South. The restructuring  costs
and expenses,  which directly relate to the merger with PSS World Medical, Inc.,
were  recorded  during the three  months  ended April 3, 1998.  During this time
period, management approved and committed to a plan to integrate and restructure
the business of Gulf South.

The Company  recorded  restructuring  costs and expenses for lease  terminations
costs,  severance and benefits to terminate  employees,  facility  closure,  and
other costs to complete the consolidation of the operations. The following table
summarizes the components of the restructuring charge.

Lease termination costs.........................................    $   977
Involuntary employee termination costs..........................      1,879
Branch shutdown costs...........................................        885
Other exit costs................................................        540
                                                                    -------
                                                                     $4,281
                                                                    =======

Legal Fees and Settlements.  Gulf South recorded a $2,000 accrual for legal fees
specifically  related to class action  lawsuits,  which Gulf South, the Company,
and certain present and former  directors and officers were named as defendants.
These lawsuits are further discussed in Note 19, Commitments and Contingencies.

In addition,  Gulf South recorded  $1,577 in charges to settle certain  disputes
related to vendor and customer agreements.

Operational Tax Charge. Gulf South recorded an operational tax charge of $9,492,
of which $2,772 was recorded in the quarter  ended April 3, 1998,  for state and
local,  sales and use, and property taxes that are normally  charged directly to
the customer at no cost to the Company.  Penalties  and interest are included in
the above charge as Gulf South did not timely remit payments to tax authorities.
The Company reviewed all available information,  including tax exemption notices
received,  and recorded  charges to expense,  during the period in which the tax
noncompliance  issues  arose.  See  Note 4,  Charges  Included  in  General  and
Administrative Expenses, and Note 22, Restatements,  for more discussion related
to this issue.

Goodwill  Impairment  Charges.  The $1,664  goodwill  impairment  charge relates
primarily to a prior Gulf South  acquisition.  During the quarter ended April 3,
1998, a dispute with the acquired company's prior owners and management resulted
in the loss of key  employees  and all  operational  information  related to the
acquired customer base. This ultimately affected Gulf South's ability to conduct
business  related to this  acquisition,  and impacted  Gulf  South's  ability to
recover the value assigned to the goodwill asset.

(Loss) Income from  Operations.  Loss from operations for the three months ended
April 3, 1998 totaled $28.1 million,  a decrease of $32.1 million or 813.2% over
the three months ended March 31, 1997 income from  operations  of $4.0  million.
Operating income decreased primarily due to (i) significant 1998 charges to cost
of  sales  and  general  and  administrative   expenses,   (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 $8.3 million compared to a tax
provision of $1.6 million for the three months ended



                                       33

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


March 31, 1997.  The 1998 benefit  primarily  resulted from the $32.5 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.  The effective rate of Gulf South's tax benefit during 1998
was lower than the statutory rate,  primarily due to the nondeductible nature of
certain of Gulf South's direct transaction costs.

Net (Loss)  Income.  Net loss for the three  months  ended April 3, 1998 totaled
$19.6 million, a decrease of $22.4 million or 794.7% over the three months ended
March 31,  1997 net  income  of $2.8  million.  The  decrease  in net  income is
attributable  to the factors  discussed in Gross Profit and Charges  Included in
General and Administrative Expenses 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, anticipated revolving credit
borrowings  from a line of credit  facility the Company is  negotiating,  use of
proceeds from the $125.0  million senior  subordinate  notes  offering,  and any
future public offerings.

Net cash used in operating activities was $15.2 million for the six months ended
September  30, 1998,  compared to net cash  provided by operating  activities of
$19.4 million for the six months ended  September 30, 1997.  The decrease is due
to the timing of accounts receivable  collections,  payments of merger and
acquisition  expenses, and the timing of fiscal year end vendor  payments and
employee  incentive based compensation payments.

Net cash used in investing activities was ($2.5) million for the six months
ended September 30, 1998. This primarily resulted from $53.3 million provided by
the sale and maturities of marketable securities offset by $44.4 million related
to purchase business acquisitions, $10.0 million related to capital
expenditures, of which approximately $5.0 million pertained to new  information
system expenditures, and $1.4 million for noncompete payments. Net cash provided
by investing activities was $19.0 million for the six months ended September 30,
1997.  This primarily  resulted  from $30.2 million  provided by the sale and
maturities of marketable securities offset by $4.9 million relate to  purchase
business acquisitions, capital expenditures of $4.9 million, and $1.4 million
for noncompete payments.

Net cash used in financing  activities was $3.3 million for the six months ended
September 30, 1998. This primarily resulted from $4.7 million in payoffs of debt
assumed through  business  acquisitions  offset by $1.6 million in proceeds from
the issuance of common stock.  Net cash used in financing  activities  was $53.9
million for the six months ended  September 30, 1997.  This  primarily  resulted
from $54.8  million in payoffs of debt  assumed  through  business  acquisitions
offset by $0.9 million in proceeds from the issuance of common stock.

The  Company  had working  capital of $340.9  million  and $381.2  million as of
September 30, 1998 and April 3, 1998, respectively.  Accounts receivable, net of
allowances,  were $251.4  million and $213.9  million at September  30, 1998 and
April 3,  1998,  respectively.  The  average  number of days  sales in  accounts
receivable outstanding was approximately 55.5 for the six months ended September
30, 1998 (annualized) and 52.0 days for the year ended April 3, 1998.



                                       34

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


Inventories  were $129.7 million and $126.9 million as of September 30, 1998 and
April 3, 1998, respectively. The Company had inventory turnover of 8.6x and 8.7x
for the six months  ended  September  30, 1998  (annualized)  and the year ended
April 3, 1998, respectively.

The following  table presents  EBITDA and other financial data for the three and
six months ended September 30, 1998 and 1997 (in thousands):



                                                             Three Months Ended              Six Months Ended
                                                        ----------------------------  -----------------------------
                                                        September 30,  September 30,  September 30,   September 30,
                                                            1998          1997            1998           1997
                                                        -------------  -------------  -------------   -------------
                                                                                            
Income before provision for income taxes                  $22,433         $12,076        $37,829        $24,428
Plus:  Interest Expense                                     3,040             584          6,133          1,135
                                                        -------------  -------------  -------------   -------------
EBIT (a)                                                   25,473          12,660         43,962         25,563
Plus:  Depreciation and amortization                        4,555           2,744          9,627          5,354
                                                        -------------  -------------  -------------   -------------
EBITDA (b)                                                 30,028          15,404         53,589         30,917
Unusual Charges Included in Continuing Operations (h)         173           4,468          2,997          5,877
Cash Paid For Charges Included in Continuing Operations    (8,604)           (861)       (12,998)        (1,915)
                                                        -------------  -------------  -------------   -------------
Adjusted EBITDA (c)                                        21,597          19,011         43,588         34,879

EBITDA Coverage (d)                                           9.9x           26.4x           8.7x          27.2x
EBITDA Margin (e)                                             7.8%            4.5%           7.1%           4.7%
Adjusted EBITDA Coverage (f)                                  7.1x           32.6x           7.1x          30.7x
Adjusted EBITDA Margin (g)                                    5.6%            5.5%           5.8%           5.3%

Cash (used in) provided by operating activities                                           $(15.2)        $ 19.4
Cash (used in) provided by investing activities                                           $ (2.5)        $ 19.0
Cash used in financing activities                                                         $ (3.3)        $(53.9)



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

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

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

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

                                       35

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


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

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

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

     (h)  Three and six months  ended  September  30, 1998  excludes  $1,010 and
          $2,510 of information systems accelerated depreciation, respectively.

The  Company has  historically  maintained  an  asset-backed,  revolving  credit
facility.  This credit facility expired during the first quarter of fiscal 1999.
The Company's wholly owned subsidiary, Gulf South, had a $15.0 million revolving
credit  facility that matured on September 25, 1998. The Company is currently in
the process of negotiating a $125.0 million credit  facility with a syndicate of
banks and  expects  to close the  facility  by the end of the third  quarter  of
fiscal 1999. As of September 30, 1998,  management  believes the Company's $82.7
million in cash and short-term investments and operating cash flows are adequate
to maintain  working capital and capital  expenditure  requirements.  The $125.0
million credit facility currently under negotiation will be available for future
acquisition purposes. As of September 30, 1998, the Company has not entered into
any material working capital commitments that require funding.

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. As of
September 30, 1998, the Company is in compliance with the covenants.

As of September 30, 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.


Quantitative and qualitative disclosures about market risk

As of September 30, 1998, the Company did not hold any  derivative  financial or
commodity instruments.  The Company is subject to interest rate risk and certain
foreign currency risk relating to its operations in Europe; however, the Company
does not  consider  its  exposure in such areas to be  material.  The  Company's
interest  rate risk is  related  to its Senior  Subordinated  Notes,  which bear
interest at a fixed rate of 8.5%.




                                       36

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)

Year 2000

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 cost of implementation
is estimated to be  approximately  $15.0 million  through fiscal 2000, with $5.0
million incurred through September 30, 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.

Concurrent  with the New Systems  implementation,  the  Company has  developed a
contingency  plan that consists of  modifications  and  replacement  to existing
information  system software and hardware for year 2000  compliance.  Management
has proceeded to implement  this  contingency  plan in order to reduce year 2000
compliance  risk and  expects to  complete  this plan by the  fourth  quarter of
fiscal 1999.

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.

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



                                       37

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES
            Management Discussion and Analysis of Financial Condition
               and Results of Operations (RESTATED) - (Continued)


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.


                                       38

                           PART II: OTHER INFORMATION



ITEM 1.--LEGAL PROCEEDINGS

The  Company  and certain of its current  officers  and  directors  are named as
defendants in a purported  securities  class action lawsuit entitled Jack Hirsch
v. PSS World  Medical,  Inc.,  et al.,  Civil  Action No.  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. The plaintiff alleges,
for himself and for a purported class of similarly  situated  stockholders  that
allegedly  purchased  the Company's  stock between  December 27, 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.  The Company  believes that the
allegations  contained in the  complaint are without merit and intends to defend
vigorously against the claims.  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 the Company.

Gulf South Medical Supply, Inc. ("Gulf South"), a wholly owned subsidiary of the
Company,  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  that
allegedly  purchased  stock in Gulf  South's  June 1996  public  offering of its
common  stock  (the  "June  1996  Offering"),  that the  defendants  engaged  in
violations of certain provisions of the Securities Act of 1933, as amended,  and
Mississippi  state law. The plaintiff in the Krupnick action alleges for herself
and for a purported class of similarly situated  stockholders who 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
("Living  Centers"),  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.  The same Order also
dismissed the claims  against  Defendants  Hixon,  Piper,  Tibbitts,  Pritchard,
Boyer,   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 against Defendants Bogetz,  Hecktman,  and
McInnes  under  section 11 of the  Securities  Act and against  the  Underwriter
Defendants  under  sections  12(2)  and  15  of  the  Securities  Act,  and  the
corresponding  state law claims,  remain  pending in the Klein case.  Plaintiffs
seek  damages,  including  costs and  expenses.  The Company  believes  that the
allegations  contained in the  remaining  complaints  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 the Company.

The  Company  has been named in a purported  patent  infringement  suit filed by
Bayer  Corp.  ("Bayer")  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  ("YD"),
which has agreed in writing to  indemnify  and defend the  Company  against  the
infringement claims. YD denies the products



                                       39



infringe the patents. In addition,  the Company has indemnity rights against the
U.S.  distributor of the product,  BioSys  Laboratories,  pursuant to its vendor
agreement.  To date,  YD has  fulfilled  its  defense  obligations  in the case.
Chemical analysis testing of the products  conducted under the joint supervision
of the parties,  however,  indicates  that some  representations  YD made to the
Company  about the  technology  used by YD in one of the tests on the strip were
incorrect.  The Company 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.  There can be no assurance that this  litigation  will
ultimately be resolved on terms that are favorable to the Company.

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


ITEM 2.--CHANGES IN SECURITIES AND USE OF PROCEEDS

      (a) Not applicable.

      (b) Not applicable.

      (c) Not applicable.

      (d) Not applicable.


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

The annual meeting of the Company's shareholders was held on September 3, 1998.

(a)   The  following  persons were elected to serve as Class II directors  for a
      three-year  term and received  the number of votes as set  opposite  their
      names:


                    Name                     For               Withheld
              --------------------        ----------          -----------
              Melvin L. Hecktman          51,867,659             453,304
              Delores P. Kesler           50,594,369           1,726,594
              David A. Smith              51,795,163             525,800


(b)   The  following  are the results of the vote on the  proposal to ratify the
      adoption of the Company's Amended and Restated Director's Stock Plan:


                     For                    Against             Abstain
                 -----------              -----------          ---------
                 32,257,300               19,567,412            496,251




                                       40



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.(13)
  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,  Salomon  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.(12)
  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.(14)
  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.(8)
  10.8          Amended and Restated 1994 Long-Term Incentive Plan.(8)
  10.9          Amended and Restated 1994 Long-Term Stock Plan.(8)
  10.10         1994 Employee Stock Purchase Plan.(4)
  10.11         1994 Amended Incentive Stock Option Plan.(3)
  10.12         Amended and Restated Loan and Security  Agreement  between the Company and  NationsBank of Georgia,
                N.A. dated December 21, 1994.(5)



                                       41


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).(6)
  10.14         Stock Purchase Agreement between Abbott Laboratories and Physician Sales & Service, Inc.(6)
  10.15         Amendment to Employee Stock Ownership Plan.(8)
  10.15a        Amendment and  Restatement of the Physician  Sales and Service,  Inc.  Employee Stock Ownership and
                Savings Plan.(8)
  10.15b        First  Amendment to the Physician  Sales and Service,  Inc.  Employee  Stock  Ownership and Savings
                Plan.(8)
  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).(7)
  10.17         Agreement and Plan of Merger by and Among  Physician  Sales &  Service,  Inc., PSS Merger Corp. and
                Treadway Enterprises, Inc.(9)
  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.(10)
  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.(11)
  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  Quarterly  Report on Form 10-Q
     for the quarterly period ended December 31, 1994.
(6)  Incorporated  by Reference to the Company's  Annual Report on Form 10-K for
     the fiscal year ended March 30, 1995.
(7)  Incorporated  by Reference to the Company's  Annual Report on Form 10-K for
     the fiscal year ended March 29, 1996.
(8)  Incorporated  by Reference to the Company's  Quarterly  Report on Form 10-Q
     for the quarterly period ended June 30, 1996.
(9)  Incorporated  by Reference  to the  Company's  Current  Report on Form 8-K,
     filed January 3, 1997.
(10) Incorporated  by  Reference  from  Annex  A to the  Company's  Registration
     Statement on Form S-4, Registration No. 333-33453.
(11) Incorporated  by  Reference  from  Annex  A to the  Company's  Registration
     Statement on Form S-4, Registration No. 333-44323.
(12) Incorporated  by Reference  to the  Company's  Current  Report on Form 8-K,
     filed April 22, 1998.
(13) Incorporated  by Reference  to the  Company's  Current  Report on Form 8-K,
     filed April 8, 1998.
(14) 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.



                                       42



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 November 12, 1999.



                                                    PSS WORLD MEDICAL, INC.

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


                                       43