PSS WORLD MEDICAL INC
10-Q, 2000-08-10
MEDICAL, DENTAL & HOSPITAL EQUIPMENT & SUPPLIES
Previous: LABORATORY CORP OF AMERICA HOLDINGS, 8-K, EX-20, 2000-08-10
Next: PSS WORLD MEDICAL INC, 10-Q, EX-27, 2000-08-10




                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


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

         For the quarterly period ended     June 30, 2000
                                            -------------

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

         For the transition period from ___________ to ____________

                         Commission File Number 0-23832

                             PSS WORLD MEDICAL, INC.

             (Exact name of registrant as specified in its charter)



                  Florida                                        59-2280364
                  -------                                        ----------
       (State or other jurisdiction                            (IRS employer
             of incorporation)                            Identification number)

           4345 Southpoint Blvd.
           Jacksonville, Florida                                    32216
           ---------------------                                    -----
 (Address of principal executive offices)                        (Zip code)


       Registrant's telephone number                           (904) 332-3000

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the preceding 12 months (or for shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                                 [X] Yes [ ] No

         As of August 8, 2000 a total of 71,077,236  shares of common stock, par
value $.01 per share, of the registrant were outstanding.


<PAGE>


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                                  JUNE 30, 2000

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                    PAGE NUMBER

PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements

<S>                                                                                                    <C>
         Condensed Consolidated Balance Sheets - June 30, 2000 and March 31, 2000                        3
         Condensed Consolidated Statements of Operations -
              For the Three Months Ended June 30, 2000 and 1999                                          4
         Condensed Consolidated Statements of Cash Flows -
              For the Three Months Ended June 30, 2000 and 1999                                          5
         Notes to Condensed Consolidated Financial Statements - June 30, 2000 and 1999                   6
Item 2 - Management's Discussion and Analysis of Financial

              Condition and Results of Operations                                                        15

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings                                                                               22
Item 2 - Change in Securities and Use of Proceeds                                                        22
Item 6 - Exhibits and Reports on Form 8-K                                                                23

SIGNATURES                                                                                               26
</TABLE>


                                       2
<PAGE>


                         PART I - FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS

                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                    (Dollars in Thousands, Except Share Data)

<TABLE>
<CAPTION>
                                                                                      June 30,            March 31,
                                                                                        2000                2000
                                                                                 -------------------  ------------------
                                                                                    (Unaudited)               *
                                               ASSETS

Current Assets:
<S>                                                                                <C>                 <C>
   Cash and cash equivalents                                                       $   41,830          $    60,414
   Marketable securities                                                                1,861                4,328
   Accounts receivable, net                                                           286,133              284,441
   Inventories, net                                                                   165,661              178,038
   Employee advances                                                                      877                  973
   Prepaid expenses and other                                                          55,702               57,515
                                                                                 -------------------  ------------------
           Total current assets                                                       552,064              585,709

Property and equipment, net                                                            67,785               65,783
Other Assets:
   Intangibles, net                                                                   199,080              202,242
   Other                                                                               25,036               19,683
                                                                                 -------------------  ------------------
           Total assets                                                            $  843,965          $   873,417
                                                                                 ===================  ==================

                                 LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
   Accounts payable                                                                $  118,690          $   124,448
   Accrued expenses                                                                    36,641               35,434
   Current maturities of long-term debt and capital lease obligations                   2,465                4,274
   Other                                                                                7,005                7,482
                                                                                 -------------------  ------------------
           Total current liabilities                                                  164,801              171,638
Long-term debt and capital lease obligations, net of current portion                  229,572              254,959
Other                                                                                   5,578                7,193
                                                                                 -------------------  ------------------
           Total liabilities                                                          399,951              433,790
                                                                                 -------------------  ------------------

Shareholders' Equity:
   Preferred stock, $.01 par value; 1,000,000 shares authorized, no shares
   issued and outstanding                                                                  --                   --
   Common stock, $.01 par value;  150,000,000 shares authorized, 71,077,236
   shares issued and outstanding at June 30, 2000 and March 31, 2000                      711                  711
   Additional paid-in capital                                                         349,186              349,186
   Retained earnings                                                                   96,575               90,951
   Cumulative other comprehensive income                                               (1,736)                (390)
                                                                                 -------------------  ------------------
                                                                                      444,736              440,458
   Unearned ESOP shares                                                                  (722)                (831)
                                                                                 -------------------  ------------------
           Total shareholders' equity                                                 444,014              439,627
                                                                                 -------------------  ------------------
           Total liabilities and shareholders' equity                              $  843,965          $   873,417
                                                                                 ===================  ==================

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

                                       3
<PAGE>


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)

                  (Dollars in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                             Three Months Ended

                                                       --------------------------------
                                                       June 30, 2000    June 30, 1999

                                                       --------------- ----------------


<S>                                                       <C>            <C>
 Net sales                                                $  470,213     $   437,001
 Cost of goods sold                                          357,159         329,774
                                                       --------------- ----------------
             Gross profit                                    113,054         107,227

 General and administrative expenses                          69,765          58,026
 Selling expenses                                             29,378          27,323
                                                       --------------- ----------------
             Income from operations                           13,911          21,878
                                                       --------------- ----------------

 Other income (expense):
    Interest expense                                          (5,035)         (3,511)
    Interest and investment income                               700             451
    Other income                                                 812           1,058
                                                       --------------- ----------------
                                                              (3,523)         (2,002)
                                                       --------------- ----------------

 Income before provision for income taxes and                 10,388          19,876
    cumulative    effect of accounting change
 Provision for income taxes                                    4,764           8,191
                                                       --------------- ----------------
 Income before cumulative effect of accounting change          5,624          11,685
 Cumulative effect of accounting change                           --          (1,444)
                                                       --------------- ----------------
 Net income                                               $    5,624     $    10,241
                                                       =============== ================

 Earnings per share - Basic:

  Income before cumulative effect of accounting change       $  0.08         $  0.16
  Cumulative effect of accounting change                          --           (0.02)
                                                       --------------- ----------------
  Net income                                                 $  0.08         $  0.14
                                                       =============== ================

 Earnings per share - Diluted:

  Income before cumulative effect of accounting change       $  0.08         $  0.16
  Cumulative effect of accounting change                          --           (0.02)
                                                       --------------- ----------------
  Net income                                                 $  0.08         $  0.14
                                                       =============== ================



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

</TABLE>

                                       4
<PAGE>


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                          Three Months Ended
                                                                                  ------------------------------------
                                                                                    June 30, 2000      June 30,1999
                                                                                  ------------------ -----------------

Cash Flows From Operating Activities:
<S>                                                                                  <C>                <C>
   Net income                                                                        $   5,624          $   10,241
    Adjustments to reconcile net income to net cash provided by operating
    activities:
       Cumulative effect of accounting change                                               --               1,444
       Depreciation and amortization                                                     5,474               4,485
       Amortization of debt issuance costs                                                 201                 183
       Provision for doubtful accounts                                                   1,484                 151
       Gain (loss) on sale of fixed assets                                                   7                 (33)
       Changes in operating assets and liabilities, net of effects from business
       acquisitions:
          Accounts receivable, net                                                      (3,172)             (1,148)
          Inventories                                                                   12,377              25,546
          Prepaid expenses and other current assets                                     (3,142)             (7,045)
          Other assets                                                                  (2,831)             (2,965)
          Accounts payable, accrued expenses and other liabilities                      (3,134)            (14,173)
                                                                                  ------------------ -----------------
              Net cash  provided by  operating activities                               12,888              16,686
                                                                                  ------------------ -----------------

Cash Flows From Investing Activities:
    Purchases of marketable securities                                                      --              (9,168)
    Proceeds from sale of fixed assets                                                       8                 38
    Capital expenditures                                                                (4,407)             (5,147)
    Purchases of businesses, net of cash acquired                                           --             (13,085)
    Payments on noncompete agreements                                                     (168)               (486)
                                                                                  ------------------ -----------------
              Net cash used in investing activities                                     (4,567)            (27,848)
                                                                                  ------------------ -----------------

Cash Flows From Financing Activities:
    Proceeds from borrowings                                                                43              11,000
    Repayment of borrowings                                                            (27,074)             (1,720)
    Principal payments under capital lease obligations                                     (35)                (78)
    Proceeds from issuance of common stock                                                  --                   8
    Other                                                                                  161                (263)
              Net cash  (used in) provided by financing activities                     (26,905)              8,947
                                                                                  ------------------ -----------------
Net decrease in cash and cash equivalents                                              (18,584)             (2,215)

Cash and cash equivalents, beginning of period                                          60,414              41,106
                                                                                  ------------------ -----------------
Cash and cash equivalents, end of period                                             $  41,830          $   38,891
                                                                                  ================== =================

The accompanying notes are an integral part of these condensed consolidated statements.
</TABLE>

                                       5
<PAGE>


                    PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                FOR THE THREE MONTHS ENDED JUNE 30, 2000 AND 1999

                                   (Unaudited)

      (Dollars in Thousands, Except Per Share Data, Unless Otherwise Noted)




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.

     The accompanying condensed consolidated financial statements should be read
     in  conjunction  with the  financial  statements  and related  notes in the
     Company's 2000 Annual Report on Form 10-K. Certain information and footnote
     disclosures   normally  included  in  financial   statements   prepared  in
     accordance  with  accounting  principles  generally  accepted in the United
     States have been omitted pursuant to the Securities and Exchange Commission
     rules and regulations.

     Financial  statements  for the  Company's  subsidiaries  outside the United
     States are translated  into U.S.  dollars at period-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 Company  operates on a thirteen  week quarter  which ends on the Friday
     closest to each  calendar  quarter end. For  purposes of  presentation  and
     clarity,  calendar  quarter dates will be used for discussion and tables in
     this filing.

     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  fiscal 2000  amounts have been  reclassified  to conform to fiscal
     2001 presentation.

NOTE 2 - BUSINESS ACQUISITIONS

     Purchase Acquisitions

     There were no acquisitions during the three months ended June 30, 2000.

     During the three months ended June 30, 1999, the Company  acquired  certain
     assets  and  assumed  certain  liabilities  of  one  physician  supply  and
     equipment distributor, four imaging supply and equipment distributors,  and
     two  long-term  care  distributors.  The  following  is a  summary  of  the
     transactions:

                                                                  June 30, 1999
                                                                  -------------
     Number of acquisitions..............................                7
     Total consideration.................................          $   20,552
     Cash paid, net of cash acquired.....................              13,085
     Goodwill recorded...................................              10,931
     Value of Noncompete Agreements......................                 575


                                       6
<PAGE>

     The  operations  of  the  acquired  companies  have  been  included  in the
     Company's  results of operations  subsequent  to the dates of  acquisition.
     Supplemental pro forma  information,  assuming these  acquisitions 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.

     These  acquisitions  were  accounted  for  under  the  purchase  method  of
     accounting, and accordingly, the assets of the acquired companies have been
     recorded at their  estimated fair values at the dates of the  acquisitions.
     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 15 to
     30 years.

     The accompanying  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 these  acquisitions may increase or
     decrease in the next twelve months.

     The terms of certain of the Company's recent acquisition agreements provide
     for additional consideration to be paid if the acquired entity's results of
     operations  exceed certain targeted  levels.  Targeted levels are generally
     set above the historical  experience of the acquired  entity at the time of
     acquisition.  Such additional  consideration  is to be paid in cash or with
     the  Company's  common  stock and is  recorded  when  earned as  additional
     purchase price. The maximum amount of remaining contingent consideration is
     approximately $13.5 million (payable through fiscal 2003).

     During the three months ended June 30, 2000,  there were no  adjustments to
     goodwill.

     During the three months ended June 30, 1999,  the Company  recorded $593 of
     merger  integration  costs and expenses directly to goodwill as incurred as
     these costs were contemplated at the time of acquisition.  In addition, the
     Company  recorded  $990 of additional  goodwill at the time an  integration
     plan was formalized.

NOTE 3 - CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE EXPENSES

     Charges Included In General and Administrative Expenses

     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 operations:

                               Three Months Ended

                                                June 30, 2000     June 30, 1999
                                                -------------     -------------
    Merger costs and expenses                   $     1,575        $     372
    Restructuring costs and expenses                  1,240              513
    Other                                               786               --
                                                -------------     -------------
         Total                                  $     3,601        $     885
                                                =============     =============


                                       7
<PAGE>

     Merger Costs and Expenses

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

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

     Effective February 1, 2000, the Board of Directors approved and adopted the
     PSS World  Medical,  Inc.  Officer  Retention  Bonus Plan and the PSS World
     Medical,  Inc. Corporate Office Employee Retention Bonus Plan (collectively
     the "Retention  Plans").  As part of the Company's  strategic  alternatives
     process,  management adopted these plans to retain certain officers and key
     employees during the transition period.  During the three months ended June
     30, 2000, the Company accrued $1,271 related to the Retention Plans.

     In addition,  merger costs and expenses for the three months ended June 30,
     2000 and 1999  included  $304 and $372,  respectively,  of  merger  charges
     expensed as incurred,  which  primarily  related to branch  shutdown costs.
     Refer to Note 4, Accrued Merger and Restructuring  Costs and Expenses,  for
     further discussion regarding the merger plans.

     Restructuring Costs and Expenses

     Restructuring  costs and  expenses for the three months ended June 30, 2000
     and 1999  included  $1,240 and $727,  respectively,  of  charges  that were
     expensed as incurred,  which  primarily  relate to 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.  In  addition,  during the three  months  ended June 30,  1999,  the
     Company  reversed  $214 of  restructuring  costs and expenses  into income,
     which   related  to  an   involuntary   employee   termination   costs  for
     restructuring  Plan A. Refer to Note 4,  Accrued  Merger and  Restructuring
     Costs and Expenses, for further discussion regarding restructuring plans.

     Other

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

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.

                                       8
<PAGE>

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

     As part of the integration plans,  certain costs are recognized at the date
     in which 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 sheet, were $969 and $1,089 at June 30,
     2000 and March 31, 2000,  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 X-Ray,  Inc.  ("S&W")  with the  Imaging
     Business.  As of June 30, 2000, all of the employees  have been  terminated
     and all of the  seven  identified  distribution  facilities  have been shut
     down. Therefore,  all costs related to the merger plan had been incurred at
     June 30,  2000,  except for lease  termination  costs for one  location for
     which  payment will extend  through  fiscal  2002.  During the three months
     ended June 30, 2000,  $22 of lease expense was charged  against the accrual
     leaving a remaining accrual of $80.

     Nonsignificant Poolings-of-Interests Business Combination Plans

     The Imaging Business acquired TriStar Imaging Systems,  Inc. ("TriStar") in
     October 1998, and management  formalized and adopted an integration plan in
     late fiscal 1999 to integrate the operations of the acquired  company.  All
     costs related to the merger plan had been incurred at June 30, 2000, except
     for lease  termination  costs for which payment will extend  through fiscal
     2007. During the three months ended June 30, 2000, $30 of lease expense was
     charged against the accrual leaving a remaining accrual of $515.

     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.  The following is a summary of
     the merger  activity for the three months ended June 30, 2000 which related
     to three  nonsignificant  purchase business  combinations  completed during
     fiscal 1999:



                                       9
<PAGE>

                                      Involuntary
                                        Employee       Lease
                                      Termination   Termination
                                         Costs         Costs          Total
                                     ------------- ------------- --------------
    Balance at March 31, 2000              $   56     $     386         $ 442
         Adjustments                           --            --            --
         Additions                             --            --            --
         Utilized                             (39)          (29)          (68)
                                     ------------- ------------- --------------
    Balance at June 30, 2000               $   17     $     357         $ 374
                                     ============= ============= ==============

     The Imaging Business acquired South Jersey X-Ray, Inc. in October 1998, and
     management  formalized  and  adopted an  integration  plan during the three
     months  ended June 30, 1999 to  integrate  the  operations  of the acquired
     company.  Approximately $307 of the $374 remaining accrued merger costs and
     expenses at June 30, 2000 relate to this  integration  plan. As of June 30,
     2000, all locations  have been shut down and all employees were  terminated
     as a result of the plan.  However,  lease termination  payments will extend
     through fiscal 2004.

     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 implemented 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
     first quarter of fiscal 1999 related to the Gulf South division  ("Plan B")
     to further consolidate its operations.

     During  the  second  quarter  of  fiscal  2000,  management  evaluated  the
     Company's  overall cost structure and implemented  cost reductions in order
     to meet internal profitability targets. In addition,  management decided to
     improve its  distribution  model and relocate the corporate  office for the
     GSMS division to Jacksonville,  Florida where the corporate offices for the
     DI and PSS divisions exist. The Company  implemented the restructuring plan
     during the second  quarter of fiscal 2000,  which  impacted  all  divisions
     ("Plan C"). The total number of employees to be terminated was 272.

     During the fourth quarter of fiscal 2000, the Imaging Business'  management
     made a discretionary  decision to change its business  strategy and the way
     it  operates  to  improve   future   operations.   These  changes   include
     restructuring the Imaging Business sales force,  terminating  approximately
     50 service engineers, and closure of two distribution centers ("Plan D").

     Accrued  restructuring  costs and expenses  related to Plans A, B, C and D,
     classified as accrued  expenses in the  accompanying  consolidated  balance
     sheets,  totaled  $1,149  and $1,607 at June 30,  2000 and March 31,  2000,
     respectively. The following is a summary of the restructuring plan activity
     for the three months ended June 30, 2000:

<TABLE>
<CAPTION>
                                      Involuntary
                                        Employee       Lease         Branch
                                      Termination   Termination     Shutdown
                                         Costs         Costs          Costs         Total
                                     ------------- ------------- -------------- --------------
<S>                                       <C>           <C>           <C>            <C>
    Balance at March 31, 2000             $   376       $   857       $   374        $ 1,607
         Adjustments                           --            --            --             --
         Additions                             --            --            --             --
         Utilized                            (270)         (145)          (43)          (458)
                                     ------------- ------------- -------------- --------------
    Balance at June 30, 2000              $   106       $   712       $   331        $ 1,149
                                     ============= ============= ============== ==============
</TABLE>

                                       10
<PAGE>

     Plan A

     As of December 31,  1999,  all  employees  were  terminated  and all of the
     locations were merged into existing locations. The accruals related to this
     plan were fully utilized at June 30, 2000.

     Plan B

     As of December 31, 1999,  all of the six  locations  had been shut down and
     all employees were terminated as a result of the plan.  Approximately  $152
     of lease  termination  payments  remain  accrued at June 30, 2000 for which
     payments will extend through fiscal 2002.

     Plan C

     All employees have been terminated at March 31, 2000. Accrued restructuring
     costs and  expenses  related to Plan C at June 30, 2000 were  approximately
     $997,  of which $560  relates to lease  terminations,  $106 to  involuntary
     employee terminations, and $331 to branch shut down costs.

     Plan D

     All  employees  have been  terminated  at June 30,  2000,  and the  accrued
     restructuring  costs and the  accruals  related  to this  plan  were  fully
     utilized at June 30, 2000.

NOTE 5 - COMPREHENSIVE INCOME

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

                                                                    Three Months Ended
                                                            -------------------------------
                                                            June 30, 2000     June 30, 1999
                                                            -------------     -------------
<S>                                                             <C>             <C>
    Net income........................................          $  5,624        $   10,241
                                                            -------------     -------------

    Other comprehensive (expense) income, net of tax:

        Foreign currency translation adjustment.......               161              (263)
        Unrealized loss on available for sale security            (1,507)               --
                                                            -------------     -------------
    Comprehensive income..............................         $   4,278         $   9,978
                                                            =============     =============
</TABLE>


NOTE 6 - EARNINGS PER SHARE

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



                                       11
<PAGE>

<TABLE>
<CAPTION>
                                                                             Three Months Ended
                                                                        ------------------------------
                                                                          June 30,        June 30,
                                                                            2000            1999
                                                                        -------------   --------------

<S>                                                                        <C>             <C>
Net income.....................................................            $   5,624       $  10,241
                                                                        =============   ==============

 Earnings per share - Basic:

   Income before cumulative effect of accounting change........              $  0.08         $  0.16
   Cumulative effect...........................................                   --           (0.02)
                                                                        -------------   --------------
   Net income..................................................              $  0.08         $  0.14
                                                                        =============   ==============

 Earnings per share - Basic:

   Income before cumulative effect of accounting change........              $  0.08         $  0.16
   Cumulative effect...........................................                   --           (0.02)
                                                                        -------------   --------------
   Net income..................................................              $  0.08         $  0.14
                                                                        =============   ==============

Weighted average shares outstanding:

   Common shares...............................................               71,128          70,796
   Assumed exercise of stock options...........................                  123             355
                                                                        -------------   --------------
   Diluted shares outstanding..................................               71,251          71,151
                                                                        =============   ==============
</TABLE>


NOTE 7 - segment information

     SFAS No.  131,  Disclosure  About  Segments  of an  Enterprise  and Related
     Information,  requires segment reporting in interim periods and disclosures
     regarding products and services, geographic areas, and major customers.

     The  Company's  reportable  segments are  strategic  businesses  that offer
     different  products and  services to different  segments of the health care
     industry,  and are  based  upon  how  management  regularly  evaluates  the
     Company.  These  segments  are  managed  separately  because  of  different
     customers and products.  These segments  include  Physician Sales & Service
     division (the "Physician Supply Business"),  Diagnostic Imaging, Inc. ("DI"
     or the "Imaging Business"),  Gulf South Medical Supply, Inc. ("GSMS" or 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  office-based  physicians in the United
     States.  DI  is a  distributor  of  medical  diagnostic  imaging  supplies,
     chemicals,  equipment,  and service to the acute and alternate-care markets
     in the United States. GSMS is a distributor of medical supplies and related
     products to the long-term care market in the United States.  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. The following table presents
     financial information about the Company's business segments:



                                       12
<PAGE>

<TABLE>
<CAPTION>
                                                                      Three Months Ended
                                                                --------------------------------
                                                                June 30, 2000      June 30, 1999
                                                                -------------      -------------
NET SALES:

<S>                                                             <C>                 <C>
   Physician Supply Business                                    $  177,215          $  172,905
   Imaging Business                                                196,750             164,140
   Long-Term Care Business                                          91,197              92,203
   Other (a)                                                         5,051               7,753
                                                                -------------      -------------
       Total net sales                                          $  470,213          $  437,001
                                                                =============      =============
CHARGES INCLUDED IN GENERAL AND ADMINISTRATIVE EXPENSES:

   Physician Supply Business                                    $       75          $       12
   Imaging Business                                                  1,170                 322
   Long-Term Care Business                                             387                 551
   Other (a)                                                         1,969                  --
                                                                -------------      -------------
       Total charges included in general and
               administrative expenses                          $    3,601          $      885
                                                                =============      =============

INCOME FROM OPERATIONS:

   Physician Supply Business                                    $   11,587          $   11,258
   Imaging Business                                                  3,496               6,960
   Long-Term Care Business                                           1,789               3,105
   Other (a)                                                        (2,961)                555
                                                                -------------      -------------
       Total income from operations                             $   13,911          $   21,878
                                                                =============      =============

DEPRECIATION:

   Physician Supply Business                                    $    1,009          $      985
   Imaging Business                                                    813                 685
   Long-Term Care Business                                             461                 346
   Other (a)                                                           107                  65
                                                                -------------      -------------
       Total depreciation                                       $    2,390          $    2,081
                                                                =============      =============

AMORTIZATION OF INTANGIBLE AND OTHER ASSETS:

   Physician Supply Business                                    $      428          $      518
   Imaging Business                                                  2,005               1,266
   Long-Term Care Business                                             560                 540
   Other (a)                                                           292                 263
                                                                -------------      -------------
       Total amortization of intangible and other assets        $    3,285          $    2,587
                                                                =============      =============

PROVISION FOR DOUBTFUL ACCOUNTS:

   Physician Supply Business                                    $      (77)         $       (7)
   Imaging Business                                                    367                (342)
   Long-Term Care Business                                           1,194                 500
                                                                -------------      -------------
       Total provision for doubtful accounts                    $    1,484          $      151
                                                                =============      =============

CAPITAL EXPENDITURES:

   Physician Supply Business                                    $    2,756          $    2,453
   Imaging Business                                                  1,227               1,283
   Long-Term Care Business                                             200               1,129
   Other (a)                                                           224                 282
                                                                -------------      -------------
       Total capital expenditures                               $    4,407          $    5,147
                                                                =============      =============

                                                                June 30, 2000      March 31, 2000
                                                                -------------      --------------
ASSETS:

   Physician Supply Business                                    $  242,763         $   243,020
   Imaging Business                                                341,217             346,073
   Long-Term Care Business                                         186,806             182,024
   Other (a)                                                        73,179             102,300
                                                                -------------      -------------
       Total assets                                             $  843,965         $   873,417
                                                                =============      =============

(a) Other includes the holding company and the International subsidiaries
</TABLE>

                                       13
<PAGE>


NOTE 8 - COMMITMENTS AND CONTINGENCIES

     The Company has employment agreements with certain executive officers which
     provide  that in the  event  of their  termination  or  resignation,  under
     certain conditions, the Company may be required to continue salary payments
     and provide  insurance  for a period  ranging  from 12 to 36 months for the
     Chief Executive Officer and from 3 to 12 months for other executives and to
     repurchase  a portion  or all of the  shares of  common  stock  held by the
     executives  upon  their  demand  at the  fair  market  value at the time of
     repurchase.  The period of salary and insurance  continuation and the level
     of stock  repurchases  are based on the  conditions of the  termination  or
     resignation.

     During  fiscal 2000,  the Board of  Directors  approved and adopted the PSS
     World Medical, Inc. Officer Retention Bonus Plan and the PSS World Medical,
     Inc.  Corporate  Office  Employee  Retention  Bonus Plan.  Refer to Note 3,
     Charges  included  in  General  and  Administrative  Expenses  for  further
     discussion.

     PSS and  certain  of its  current  officers  and  directors  were  named as
     defendants in a purported securities class action lawsuit filed on or about
     May 28,  1998.  The  allegations  are based upon a decline in the PSS stock
     price following  announcements  by PSS in May 1998 regarding the Gulf South
     merger that resulted in earnings below analyst's expectations.  The Company
     believes that the allegations contained in the complaints are without merit
     and intends to defend vigorously against the claims.  However,  the lawsuit
     is in the  earliest  stages,  and  there  can be no  assurances  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 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.

     On  September  30,  1999,  DI  entered  into a three  year  distributorship
     agreement  with an imaging supply vendor.  The agreement  stipulates  that,
     among other things,  in the event of  termination of the agreement due to a
     change in control of DI, the  Company  will pay  liquidated  damages to the
     vendor in the  amount of the lesser of $6  million  or  $250,000  times the
     number of months remaining under the agreement.

NOTE 9 - AGREEMENT TO MERGE WITH FISHER SCIENTIFIC INTERNATIONAL, INC.

     The Company  entered  into an  Agreement  and Plan of Merger dated June 21,
     2000 with Fisher Scientific  International,  Inc.  ("Fisher"),  pursuant to
     which PSS and Fisher will combine business operations and PSS will become a
     wholly  owned  subsidiary  of  Fisher.  The  merger is  subject  to various
     conditions,  including  approval  of the  shareholders  of PSS and  Fisher,
     filings  with and  compliance  with  securities  and  antitrust  laws,  the
     financial and operating performance of PSS and certain other matters.


                                       14
<PAGE>



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

                            AND RESULTS OF OPERATIONS

GENERAL

     PSS World Medical,  Inc. (the  "Company" or "PSS") is a specialty  marketer
     and distributor of medical products to physicians,  alternate-site  imaging
     centers,  long-term  care  providers,  home care  providers,  and hospitals
     through 101 service centers to customers in all 50 states and four European
     countries.  Since its inception in 1983, the Company has become a leader in
     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 51 medical supply  distribution  service
     centers with  approximately 735 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 34 imaging  distribution  service
     centers  with   approximately   825  service   specialists  and  210  sales
     representatives  ("Imaging Business") serving over 45,000 customer sites in
     42 states. The Imaging Business' primary market is the approximately  5,000
     acute-care  hospitals,  3,000 imaging centers, and 100,000 private practice
     physicians, veterinarians and chiropractors.

     Through  its wholly  owned  subsidiary  Gulf  South  Medical  Supply,  Inc.
     ("GSMS"), 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.  GSMS  currently  operates 14  distribution  service  centers with
     approximately 131 sales representatives ("Long-Term Care Business") serving
     over 14,000  long-term  care accounts in all 50 states.  The Long-Term Care
     Business'  primary  market is comprised  of a large  number of  independent
     operators,  small to  mid-sized  local and  regional  chains,  and  several
     national chains representing over 17,000 long-term care sites.

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

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 that comprise $14 billion or approximately 40% of
     the overall market.

                                       15
<PAGE>

     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.
     Additionally,  government and private insurance programs fund the cost of a
     significant  portion of medical care in the United States. In recent years,
     government-imposed  limits on  reimbursement  of hospitals,  long-term care
     facilities, and other health care providers have affect 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.  The industry  has  struggled  with these  changes and the
     ability  of  providers,  distributors,  and  manufacturers  to adopt to the
     changes is not yet determined.  These changes also effect some distributors
     who  directly  bill  the  government  for  these  providers.  The  industry
     estimates that  approximately  19% of the beds  represented by homes in the
     long-term care industry have filed for bankruptcy protection, which also is
     the Company's percentage for fiscal 2000.

     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.  The consolidation creates new and larger customers.  However,
     the majority of the market  serviced by the Company  remains a large number
     of  small  customers  with  no  single   customer   exceeding  10%  of  the
     consolidated  Company's  revenues.  However,  the  Long-Term  Care Business
     depends on a limited number of large customers for a significant portion of
     its net sales and approximately 37% of the Long-Term Care Business revenues
     for the three months ended December 31, 1999  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  following is  management's  discussion  and analysis of the results of
     operations for the three months ended June 30, 2000 and 1999.

THREE MONTHS ENDED JUNE 30, 2000 VERSUS THREE MONTHS ENDED JUNE 30, 1999

     Net  Sales.  Net sales for the three  months  ended June 30,  2000  totaled
     $470.2 million, an increase of 33.2 million, or 7.6%, over the three months
     ended June 30, 1999 total of $437.0  million.  Although the majority of the
     sales growth is due to acquisitions completed in fiscal 2000, the Company
     has successfully implemented its strategies to (i) convert and replace
     manufacturer recalled products in its Physician division, (ii) replace with
     new products the revenues interrupted by supplier backorders in the Imaging
     division, and (iii) maintain revenue while tightening credit policies in
     the Long-term Care division.


                                       16
<PAGE>




     Gross Profit. Gross profit for the three months ended June 30, 2000 totaled
     $113.1 million, an increase of $5.9 million, or 5.5%, over the three months
     June 30, 1999 total of $107.2 million. The increase in gross profit dollars
     is primarily attributable to the sales growth described above. Gross profit
     as a percentage of net sales was 24.1% and 24.5% for the three months ended
     June 30, 2000 and 1999,  respectively.  The  decrease in gross  profit as a
     percent  of net  sales  is  attributable  to (i) the  increased  mix of the
     Imaging division revenues as a percent of total revenues, (ii) the decrease
     in gross  margin in the  Imaging  division  as a result  of  vendor  supply
     interruption of parts which has decreased higher margin service labor
     revenues, offset by (iii) an increase in the sales mix of higher  margin
     diagnostic  equipment and  service,  (iv) an increase  in sales of higher
     margin  private  label products, (v) the effect of negotiated lower product
     purchasing costs which resulted,  and  (vi)  the  elimination  of lower
     margin  acquired  Imaging Business revenues.

     Beginning in fiscal 1999 and  continuing  into fiscal 2000, the Company has
     experienced  margin pressures in the Long-Term Care Business as a result of
     its large chain customers renegotiating prices due to the implementation of
     PPS.  The Company  expects  this trend to continue  in the  Long-Term  Care
     Business.

     General and Administrative  Expenses.  General and administrative  expenses
     for the three months ended June 30, 2000 totaled $69.8 million, an increase
     of $11.8 million, or 20.3%, from the three months ended June 30, 1999 total
     of $58.0 million. General and administrative expense as a percentage of net
     sales increased to 14.8% from 13.3% for the comparable three-month period.

     General and administrative expenses includes charges related to merger
     activity, restructuring activity, and other special items.  See
     Note 3,  Charges Included in General and Administrative Expenses,   to  the
     condensed consolidated financial statements for additional discussion.

     In addition to items characterized as charges related to merger   activity,
     restructuring  activity,  and  other  special  items, the Company has
     incurred incremental costs to implement its strategies to replace and
     convert products recalled and backordered by manufacturers.  These
     incremental costs have not been leveraged with incremental sales.  The
     sales generated by incremental costs have only replaced recalled and
     backordered revenues.  The Company believes there will be a return to prior
     levels of cost leveraging in future periods.

     Selling Expenses. Selling expenses for the three months ended June 30, 2000
     totaled $29.4 million, an increase of $2.1 million, or 7.7%, over the three
     months  ended June 30, 1999 total of $27.3  million.  Selling  expense as a
     percentage of net sales was  approximately  6.3% for the three months ended
     June 30, 2000 and 1999. 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 June 30, 2000
     totaled $13.9 million, a decrease of $8.0 million, or 36.5%, over the three
     months ended June 30, 1999 total of 21.9  million.  As a percentage  of net
     sales,  operating  income  decreased to 3.0% from 5.0% from the  comparable
     prior year  period  primarily  due to the impact of the  factors  described
     above.

     Interest Expense. Interest expense for the three months ended June 30, 2000
     totaled $5.0 million, an increase of $1.5 million, or 42.9%, over the three
     months ended June 30, 1999 total of $3.5 million.  The increase in interest
     expense for the three month period is primarily attributable to higher debt
     balances under the revolving credit facility over the prior year period
     primarily due to acquisitions completed during fiscal 2000.

     Interest and  Investment  Income.  Interest and  investment  income for the
     three months ended June 30, 2000 totaled $0.7 million,  an increase of $0.2
     million,  or 40%,  over the three  months ended June 30, 1999 total of $0.5
     million.

                                       17
<PAGE>

     Other Income. Other income for the three months ended June 30, 2000 totaled
     $0.8 million,  a decrease of $0.3 million,  or 27.3%, over the three months
     ended June 30, 1999 total of $1.1 million. Normally, other income primarily
     consists of finance charges on customer accounts and financing  performance
     incentives.

     Provision for Income Taxes. Provision for income taxes for the three months
     ended June 30, 2000 totaled $4.8 million,  a decrease of $3.4  million,  or
     41.5%, over the three months ended June 30, 1999 total of $8.2 million. The
     effective income tax rate was  approximately  45.9% and 41.2% for the three
     months ended June 30, 2000 and 1999,  respectively.  The effective tax rate
     is generally  higher than the  Company's  statutory  rate due to the to the
     nondeductible  nature of certain merger related costs and the impact of the
     Company's foreign subsidiary.

     Net Income.  Net income for the three  months  ended June 30, 2000  totaled
     $5.6 million,  a decrease of $4.6 million,  or 45.1%, over the three months
     ended June 30, 1999 total of $10.2  million.  As a percentage of net sales,
     net income decreased to 1.2% from 2.3% for the comparable prior year period
     primarily due to the factors described above.

LIQUIDITY AND CAPITAL RESOURCES

     As the Company's business grows, its cash and working capital  requirements
     will  also  continue  to  increase  as a  result  of the  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,
     revolving credit borrowings and proceeds from any future public offerings.

     Net cash  provided  by  operating  activities  was $12.9  million and $16.7
     million for the three  months  ended June 30, 2000 and 1999,  respectively.
     The variation in operating cash flows primarily results from a decrease in
     operating income as discussed in prior sections of the MD&A.

     Net cash used in  investing  activities  was  ($4.6)  million  and  ($27.8)
     million for the three  months  ended June 30, 2000 and 1999,  respectively.
     The decrease in cash outflows from investing activities primarily results
     from a reduction of purchase business combinations over the comparable
     period and a reduction in investments made in marketable securities.

     Net cash (used in) provided by financing activities was ($26.9) million and
     $8.9   million  for  the  three  months  ended  June  30,  2000  and  1999,
     respectively. The increase in cash outflows for financing activities
     primarily results from a net $27 million principal payment on the revolving
     credit facility during the three months ended June 30, 2000.  This payment
     was funded by approximately $21 million of investments that were held at
     March 31, 2000 and $6 million of operating cash flow.

     The Company had working  capital of $387.3 million and $414.1 million as of
     June 30, 2000 and March 31, 2000, respectively. Accounts receivable, net of
     allowances,  were $286.1  million  and $284.4  million at June 30, 2000 and
     March 31,  2000.  The average  number of days sales in accounts  receivable
     outstanding was approximately 54.6 and 55.8 days for the three months ended
     June 30, 2000 and the year ended March 31, 2000, respectively.

     Inventories  were $165.7 million and $178.0 million as of June 30, 2000 and
     March 31, 2000,  respectively.  The Company had inventory  turnover of 8.3x
     and 8.0x for the three  months ended June 30, 2000 and the year ended March
     31, 2000, respectively.

     The following  table presents EBITDA and other financial data for the three
     months ended June 30, 2000 and June 30, 1999 (in thousands):



                                       18
<PAGE>

<TABLE>
<CAPTION>
                                                                   Three Months Ended
                                                              ----------------------------
                                                              June 30, 2000  June 30, 1999
                                                              -------------  -------------
Other Financial Data:

<S>                                                             <C>             <C>
   Income before provision for income taxes and                 $   10,388      $   19,876
      cumulative effect of accounting change
   Plus:  Interest Expense                                           5,035           3,511
                                                              -------------  -------------
   EBIT (a)                                                         15,423          23,387
   Plus:  Depreciation and amortization                              5,474           4,485
                                                              -------------  -------------
   EBITDA (b)                                                       20,897          27,872
   Unusual Charges Included in Continuing Operations                 3,601             885
   Cash Paid For Unusual Charges Included in Continuing             (2,534)         (3,384)
      Operations
                                                              -------------  -------------

   Adjusted EBITDA (c)                                          $   21,964      $   25,373

   EBITDA Coverage (d)                                                4.2x             7.9x
   EBITDA Margin (e)                                                  4.4%             6.4%
   Adjusted EBITDA Coverage (f)                                       4.4x             7.2x
   Adjusted EBITDA Margin (g)                                         4.7%             5.8%

   Cash provided by operating activities                        $  12,888       $   16,686
   Cash used in investing activities                            $  (4,567)      $  (27,848)
   Cash (used in) provided by financing activities              $ (26,905)      $    8,947

     In addition,  the following  presents the calculation of EBITDA, as defined
     in the Merger Agreement with Fisher Scientific International, Inc.:

                                                              June 30, 2000
                                                              -------------
   Operating income                                              $  13,911
   Plus:  Depreciation and amortization                              5,474
      Merger, nonrecurring and restructuring
         charges and expenses                                        3,601
      Interest income on trade receivables                             606
   EBITDA, as defined (h)                                        $  23,592

</TABLE>


(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.

(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.

                                       19
<PAGE>

(h)      As defined in article 8.2(e) of the Merger Agreement included in
         Form 8-K which was filed on June 27, 2000.

     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.

     On February 11, 1999,  the Company  entered  into a $140.0  million  senior
     revolving credit facility with a syndicate of financial  institutions  with
     NationsBank,  N.A. as principal agent. Borrowings under the credit facility
     are available for working capital, capital expenditures,  and acquisitions,
     and are  secured by the  common  stock and  assets of the  Company  and its
     subsidiaries.  The credit facility expires February 10, 2004 and borrowings
     bear interest at certain floating rates selected by the Company at the time
     of borrowing. The credit facility contains certain affirmative and negative
     covenants,  the most restrictive of which require  maintenance of a maximum
     leverage  ratio of 3.5 to 1.0,  maintenance  of  consolidated  net worth of
     $337.0 million, and maintenance of a minimum fixed charge coverage ratio of
     2.0 to 1.0. In addition,  the covenants limit  additional  indebtedness and
     asset dispositions, require majority lender approval on acquisitions with a
     total purchase price greater than $75.0 million,  and restrict  payments of
     dividends.

     On  October  20,  1999,  the  Company  amended  its $140.0  million  senior
     revolving  credit  facility to allow for repurchases of up to $50.0 million
     of the Company's  common stock through  October 31, 2000. In addition,  the
     amendment  modified  the  consolidated  net worth  maintenance  covenant to
     reduce the $337.0 million minimum  compliance level by any repurchases made
     by the Company of its common stock.

     Effective  August 4, 2000, the Company  obtained an amendment to its senior
     revolving credit agreement. This amendment modifies the leverage ratio from
     an original 3.5 to 1.0 to no greater than 3.75 to 1.0 for the quarter ended
     June  30,  2000,  and no  greater  than 4.3 to 1.0 for the  quarters  ended
     September 30 and December 31, 2000. In addition,  this  amendment  modifies
     the fixed charge coverage ratio from an original 2.0 to 1.0 to no less than
     1.5 to 1.0 for the quarters  ended June 30,  September 30, and December 31,
     2000.  Subsequent to these periods,  the fixed charge coverage and leverage
     ratios revert back to their original requirements.

     As of June 30, 2000, 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.

                                       20
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     As of June 30, 2000, 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%,  and
     borrowings  under its Credit  Facility,  which bear  interest  at  variable
     rates, at the Company's option, at either the lender's base rate plus 0.25%
     (9.75% at June 30, 2000) or LIBOR plus 1.25% (a weighted  average of 7.8%
     at June 30, 2000).

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
pending  merger  transaction  and its effect on the  ongoing  operations  of the
Company  and  the  risk  that  it may  not be  completed,  the  availability  of
sufficient capital to finance the Company's business plans on terms satisfactory
to the Company;  competitive  factors;  the ability of the Company to adequately
defend or reach a  settlement  of  outstanding  litigations  and  investigations
involving the Company or its management; changes in labor, equipment and capital
costs;  changes  in  regulations   affecting  the  Company's  business;   future
acquisitions   or  strategic   partnerships;   general   business  and  economic
conditions;  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.


                                       21
<PAGE>


                            PART II OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

     PSS and  certain  of its  current  officers  and  directors  are  named  as
     defendants in a purported  securities  class action  lawsuit  entitled Jack
     Hirsch  v.  PSS  World   Medical,   Inc.,   et  al.,   Civil   Action   No.
     98-502-cv-J-20A.  The action,  which was filed on or about May 28, 1998, is
     pending in the United  States  District  Court for the Middle  District  of
     Florida,  Jacksonville Division. An amended complaint was filed on December
     11, 1998. The plaintiff  alleges,  for himself and for a purported class of
     similarly situated stockholders who allegedly purchased the Company's stock
     between  December 23, 1997 and May 8, 1998, that the defendants  engaged in
     violations  of  certain  provisions  of the  Exchange  Act,  and Rule 10b-5
     promulgated thereunder. The allegations are based upon a decline in the 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 indeterminate  damages,  including costs and expenses.  PSS
     filed a motion to dismiss the first amended  complaint on January 25, 1999.
     The court granted that motion without  prejudice by order dated February 9,
     2000.  Plaintiffs  filed their second amended  complaint on March 15, 2000.
     PSS filed a motion to dismiss the second amended  complaint on May 1, 2000,
     which is pending. PSS believes that the allegations contained in the second
     amended  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 PSS.

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


                                       22
<PAGE>

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

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

Exhibit
Number                                   Description
---------       ----------------------------------------------------------------
  3.1           Amended and Restated Articles of Incorporation dated March 15,
                1994, as amended.(12)

  3.2           Amended and Restated Bylaws dated March 15, 1994.(1)

  4.1           Form of Indenture, dated as of October 7, 1997, by and among the
                Company, the Subsidiary Guarantors named therein, and SunTrust
                Bank, Central Florida, National Association, as Trustee.(2)

  4.2           Registration Rights Agreement, dated as of October 7, 1997, by
                and among the Company, the Subsidiary Guarantors named therein,
                BT Alex. Brown Incorporated, 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.(11)

  4.5a          Amendment to Shareholder Protection Rights Agreement, dated as
                of June 21, 2000, between PSS World Medical, Inc. and
                Continental Stock Transfer & Trust Company as Rights Agent.

  4.6           Agreement and Plan of Merger, dated June 21, 2000, by and among
                Fisher Scientific International, Inc., FSI Merger Corporation
                and PSS World Medical, Inc.(15)

  4.7           Stock Option Agreement, dated June 21, 2000, by and between
                Fisher Scientific International, Inc. and PSS World Medical,
                Inc.(15)

  4.8           Voting Agreement, dated June 21, 2000, by and among PSS World
                Medical, Inc. and the stockholders of Fisher Scientific
                International, Inc. named therein(15)

  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)

  10.2a         Amendment to Employment Agreement for Patrick C. Kelly(18)

  10.3          Incentive Stock Option Plan dated May 14, 1986.(3)

                                       23
<PAGE>

Exhibit
Number          Description
--------        ----------------------------------------------------------------

  10.4          Shareholders Agreement dated March 26, 1986, between the
                Company, the Charthouse Co., Underwood,Santioni and Dunaway.(3)

  10.5          Shareholders Agreement dated April 10, 1986, between the Company
                and Clyde Young.(3)

  10.6          Shareholders Agreement between the Company and John D. Barrow.
                (3)

  10.7          Amended and Restated Directors Stock Plan.(7)

  10.8          Amended and Restated 1994 Long-Term Incentive Plan.(7)

  10.9          Amended and Restated 1994 Long-Term Stock Plan.(7)

  10.10         1994 Employee Stock Purchase Plan.(4)

  10.11         1994 Amended Incentive Stock Option Plan.(3)

  10.12         PSS World Medical, Inc. 1999 Long-Term Incentive Plan(16)

  10.13         Distributorship Agreement between Abbott Laboratories and
                Physician Sales & Service, Inc. (Portions omitted as
                confidential--Separately filed with Commission).(5)

  10.14         Stock Purchase Agreement between Abbott Laboratories and
                Physician Sales & Service, Inc.(5)

  10.15         Amendment to Employee Stock Ownership Plan.(7)

  10.15a        Amendment and Restatement of the Physician Sales and Service,
                Inc. Employee Stock Ownership and Savings Plan.(8)

  10.15b        First Amendment to the Physician Sales and Service, Inc.
                Employee Stock Ownership and Savings Plan.(7)

  10.16         Third Amended and Restated Agreement and Plan of Merger By and
                Among Taylor Medical, Inc. and Physician Sales & Service, Inc.
                (including exhibits thereto).(6)

  10.17         Agreement and Plan of Merger by and Among Physician Sales &
                Service, Inc., PSS Merger Corp. and Treadway Enterprises, Inc.
                (8)

  10.18         Amended and Restated Agreement and Plan of Merger, dated as of
                August 22, 1997, among the Company, Diagnostic Imaging, Inc.,
                PSS Merger Corp. and S&W X-ray, Inc.(9)

  10.19         Agreement and Plan of Merger dated December 14, 1997 by and
                among the Company, PSS Merger Corp. and Gulf South Medical
                Supply, Inc.(10)

  10.20         Credit Agreement dated as of February 11, 1999 among the
                Company, the several lenders from time to time hereto and
                NationsBank, N.A., as Agent and Issuing Lender.(14)

  10.21         First Amendment dated as of October 20, 1999 to the Credit
                Agreement dates as of February 11, 1999 among the Company, the
                several lenders from time to time hereto and NationsBank, N.A.
                as Agent and Issuing Lender.(17)

  27            Financial Data Schedule (for SEC use only)


                                       24
<PAGE>


(1)      Incorporated by Reference to the Company's Registration Statement on
         Form S-3, Registration No. 33-97524.

(2)      Incorporated by Reference to the Company's Registration Statement on
         Form S-4, Registration No. 333-39679.

(3)      Incorporated by Reference from the Company's Registration Statement on
         Form S-1, Registration No. 33-76580.

(4)      Incorporated by Reference to the Company's Registration Statement on
         Form S-8, Registration No. 33-80657.

(5)      Incorporated by Reference to the Company's Annual Report on Form 10-K
         for the fiscal year ended March 30, 1995.

(6)      Incorporated by Reference to the Company's Annual Report on Form 10-K
         for the fiscal year ended March 29, 1996.

(7)      Incorporated by Reference to the Company's Quarterly Report on
         Form 10-Q for the quarterly period ended June 30, 1996.

(8)      Incorporated by Reference to the Company's Current Report on Form 8-K,
         filed January 3, 1997.

(9)      Incorporated by Reference from Annex A to the Company's Registration
         Statement on Form S-4, Registration No. 333-33453.

(10)     Incorporated by Reference from Annex A to the Company's Registration
         Statement on Form S-4, Registration No. 333-44323.

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

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

(13)     Incorporated by Reference to the Company's Annual Report on Form 10-K
         for the fiscal year ended April 3, 1998.

(14)     Incorporated by Reference to the Company's Current Report on Form 8-K,
         filed February 23, 1999.

(15)     Incorporated by Reference to the Company's Current Report on Form 8-K,
         filed June 27, 2000.

(16)     Incorporated by Reference to the Company's Quarterly Report on Form
         10-Q for the quarterly period ended September 30, 1999.

(17)     Incorporated by Reference to the Company's Quarterly Report on Form
         10-Q for the quarterly period ended December 31, 1999.

(18)     Incorporated by Reference to the Company's Annual Report on Form 10-K
         for the fiscal year ended March 31, 2000.


     (b) Reports on Form 8-K

         The following current reports on Form 8-K were filed during the quarter
         ended June 30, 2000:

         Date of Report      Items Reported
         --------------      ---------------------------------------------------
         May 31, 2000        Announcing that on May 26, 2000, PSS dismissed
                             Ernst & Young LLP as the accountants for its Gulf
                             South Medical Supply, Inc. subsidiary and that from
                             such date, PSS will rely on the opinion of its
                             primary auditor, Arthur Andersen LLP.

         June 9, 2000        Amending the Form 8-K filed on May 31, 2000 to
                             amend certain items and file the response letter of
                             Ernst & Young LLP.

         June 27, 2000       Announcing that PSS World Medical, Inc. had entered
                             into an Agreement and Plan of Merger dated June 21,
                             2000 with Fisher Scientific International, Inc. and
                             a Stock Option Agreement and Voting Agreement
                             relating to the proposed merger.

                                       25
<PAGE>




                                   SIGNATURES


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
     Registrant  has duly  caused  this report to be signed on its behalf by the
     undersigned,  thereunto duly authorized, in the City of Jacksonville, State
     of Florida, on August 8, 2000.

                                   PSS WORLD MEDICAL, INC.

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




                                       26
<PAGE>



Exhibit 4.5a

                                 AMENDMENT NO. 1

                                       TO

                     SHAREHOLDER PROTECTION RIGHTS AGREEMENT

         This  Amendment  No. 1, dated as of June 21,  2000 (this  "Amendment"),
between PSS World Medical,  Inc., a Florida  corporation  (the  "Company"),  and
Continental  Stock  Transfer  & Trust  Company,  as Rights  Agent  (the  "Rights
Agent"),  constitutes the first amendment to the Shareholder  Protection  Rights
Agreement, dated as of April 20, 1998 (the "Agreement"), between the Company and
the Rights Agent.

                              W I T N E S S E T H:

         WHEREAS,  Company  proposes  to  enter  into an  Agreement  and Plan of
Merger,  dated  as of June 21,  2000  (the  "Merger  Agreement"),  among  Fisher
Scientific  International,  Inc., a Delaware corporation ("Parent"),  FSI Merger
Corporation,  a Florida  corporation  ("Merger Sub"),  and Company,  pursuant to
which  Company will  represent and warrant,  among other  things,  that that the
Agreement  has been  amended  (a) to render the  Agreement  inapplicable  to the
Merger and the other  transactions  contemplated  thereby,  including  the Stock
Option  Agreement,  dated as of the date of the Merger Agreement  between Parent
and Company (the "Stock  Option  Agreement"),  (b) to ensure that in  connection
with the Merger,  the Stock Option Agreement and the  transactions  contemplated
thereby that (i) Parent and  Purchaser,  or either of them, are not deemed to be
an Acquiring  Person  pursuant to the Agreement  and (ii) no "Stock  Acquisition
Date,"  "Flip-in  Date" or "Flip-Over  Transaction or Event" occurs by reason of
the  execution  and  delivery  of the  Merger  Agreement  and  the  transactions
contemplated  thereby,  including  the  purchase of any Company  Common Stock by
Parent pursuant to the Stock Option  Agreement and (c) so that Company will have
no obligations  under the Company Rights or the Agreement in connection with the
Merger or the  transactions  (including  any  purchase of Company  Common  Stock
pursuant  to the Stock  Option  Agreement)  and the  holders  of Shares  and the
associated  Company  Rights will have no rights under the Company  Rights or the
Company  Rights  Agreement  in  connection  with the Merger or the  transactions
(including  any purchase of Company  Common  Stock  pursuant to the Stock Option
Agreement); and

         WHEREAS,  the Board of Directors of Company has  determined  that it is
necessary and desirable to amend, pursuant to Section 5.4 of the Agreement,  the
Agreement to comply with the terms of the Merger Agreement; and

         WHEREAS,  the Board of Directors of Company, at a meeting of such Board
duly called and held on June 21,  2000,  voted in favor of the  adoption of this
Amendment.

         NOW,  THEREFORE,   in  consideration  of  the  foregoing,   the  mutual
agreements  herein  set forth and other  good and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree as follows:

         1.       Section 1.1 of the Agreement is hereby amended by adding the
following sentence at the end of the definition of "Acquiring Person" contained
in such Section:

              "Notwithstanding   the  foregoing,   no  Person  shall  become  an
`Acquiring  Person'  solely as a result of the  execution and delivery of or the
consummation  of the  transactions  contemplated  by the  Agreement  and Plan of
Merger,  dated  as of June 21,  2000  (the  "Merger  Agreement"),  among  Fisher
Scientific  International,  Inc., a Delaware  corporation,  and its wholly-owned
subsidiary, FSI Merger Corporation, a Florida corporation,  and the Company (the
"Merger Agreement"),  and the ancillary agreements thereto,  including,  without
limitation,  the  Stock  Option  Agreement,  dated as of the date of the  Merger
Agreement, between Parent and Company (the "Stock Option Agreement")."

                                       27
<PAGE>

         2.       Section 1.1 of the Agreement is hereby amended by adding the
following sentence at the end of the of the definition of "Flip-In Date"
contained in such Section:

                  "Notwithstanding the foregoing,  no `Flip-In Date' shall occur
                  solely as a result of the  execution  and  delivery of, or the
                  consummation of the  transactions  contemplated by, the Merger
                  Agreement and the  ancillary  agreements  thereto,  including,
                  without limitation, the Stock Option Agreement."

         3.       Section 1.1 of the Agreement is hereby amended by adding the
following sentence at the end of the definition of "Flip-Over Transaction or
Event" contained in such Section:

                  "Notwithstanding the foregoing,  no `Flip-Over  Transaction or
                  Event'  shall occur  solely as a result of the  execution  and
                  delivery  of,  or  the   consummation   of  the   transactions
                  contemplated  by,  the  Merger  Agreement  and  the  ancillary
                  agreements thereto,  including,  without limitation, the Stock
                  Option Agreement."

         4.       Section 1.1 of the Agreement is hereby amended by adding the
following sentence at the end of the definition of "Separation Time" contained
in such Section:

                  "Notwithstanding  the foregoing,  neither the  announcement of
                  the execution  and delivery of the Merger  Agreement or of the
                  calling of a  shareholders  meeting  to approve  and adopt the
                  Merger    Agreement    nor   the    filing    of   the   Proxy
                  Statement/Prospectus  (as defined in the Merger  Agreement) or
                  any amendment  thereto nor any  distribution of the prospectus
                  contained therein nor any other action taken to facilitate the
                  consummation  of the  transactions  contemplated by the Merger
                  Agreement and the ancillary agreements thereto shall be deemed
                  the  commencement  of a  tender  or  exchange  offer  for  the
                  purposes of this Agreement."

         5.       Section 1.1 of the Agreement is hereby amended by adding the
following sentence at the end of the definition of "Stock Acquisition Date"
contained in such Section:

                  "Notwithstanding  the foregoing,  no `Stock  Acquisition Date'
                  shall occur solely as a result of the  execution  and delivery
                  of, or the consummation of the  transactions  contemplated by,
                  the Merger  Agreement  and the ancillary  agreements  thereto,
                  including, without limitation, the Stock Option Agreement."

         6.       Section 5.14 of the Agreement is hereby amended by adding the
following sentence at the end thereof:

                  "The  execution and delivery of, and the  consummation  of the
                  transactions   contemplated   by,  the  Merger  Agreement  and
                  Amendment  No. 1 to this  Agreement  have been  approved as of
                  June 21, 2000 by the Board of Directors of the Company for all
                  purposes under this Section 5.14."

         7. Terms used herein without definition,  but defined in the Agreement,
shall have the meanings assigned to them in the Agreement. Other than as amended
hereby,  all other  provisions of the  Agreement  shall remain in full force and
effect.

                            [Signatures on Next Page]


                                       28
<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed and attested as of the day and year first above written.

                            PSS WORLD MEDICAL, INC.


                            By: /s/ Patrick C. Kelly
                            -------------------------------
                             Name:  Patrick C. Kelly
                             Title: Chief Executive Officer

                           CONTINENTAL STOCK TRANSFER
                           & TRUST COMPANY

                           By:      /s/ William F. Seegraber
                           ---------------------------------
                           Name:  William F. Seegraber
                           Title: Vice President




                                       29
<PAGE>



                             PSS WORLD MEDICAL, INC.

June 18, 2000


Continental Stock Transfer & Trust Company, as Rights Agent

Gentlemen:

         This is to certify that the  attached  Amendment  No. 1 to  Shareholder
Protection Rights Agreement,  dated as of June 21, 2000,  satisfies the terms of
the  first  sentence  of  Section  5.4  of  the  Shareholder  Protection  Rights
Agreement,  dated as of April 20,  1998,  between PSS World  Medical,  Inc.  and
Continental Stock Transfer & Trust Company, as Rights Agent.

                            PSS WORLD MEDICAL, INC.


                            By: /s/ Patrick C. Kelly
                            -------------------------
                            Name:  Patrick C. Kelly
                            Title: Chief Executive Officer

                                       30
<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission