SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                   FORM 10-Q

(Mark One)
  [ X ]           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                  THE SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended May 1, 1999

                                        OR

  [   ]           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 0-14681

                                 J. BAKER, INC.
             (Exact name of registrant as specified in its charter)

Massachusetts                                04-2866591
(State of Incorporation)            (IRS Employer Identification Number)

                555 Turnpike  Street,  Canton,  Massachusetts  02021 (Address of
                    principal executive offices)

                                 (781) 828-9300
              (Registrant's telephone number, including area code)



     Indicate by check mark whether  Registrant  (1) has filed all reports to be
filed by Section 13 or 15(d) of the  Securities  Exchange Act of 1934 during the
preceding  12 months (or for such period that  Registrant  was  required to file
such  reports),  and (2) has been subject to filing such reports for the past 90
days.
                               YES [ X ]    NO   [   ]

         14,064,139 shares of common stock were outstanding on May 1, 1999.







                        J. BAKER, INC. AND SUBSIDIARIES
                          Consolidated Balance Sheets
                  May 1, 1999 (unaudited) and January 30, 1999


                                                                                                    
                                                                                        May 1,              January 30,
        Assets                                                                         1999                  1999
        ------                                                                         ----                  ----
Current assets:
    Cash and cash equivalents                                                        $  1,423,389         $   3,679,115
    Accounts receivable:
        Trade, net                                                                     13,687,256             9,979,178
        Other                                                                           2,640,249             2,768,651
                                                                                        ---------             ---------
                                                                                       16,327,505            12,747,829
                                                                                       ----------            ----------

    Merchandise inventories                                                           175,028,033           164,057,913
    Prepaid expenses                                                                    5,984,121             3,595,858
    Deferred income taxes, net                                                          4,535,000             4,535,000
                                                                                        ---------             ---------
             Total current assets                                                     203,298,048           188,615,715
                                                                                      -----------           -----------

Property, plant and equipment, at cost:
    Land and buildings                                                                 19,726,648            19,726,648
    Furniture, fixtures and equipment                                                  78,481,406            76,008,130
    Leasehold improvements                                                             27,359,568            26,869,958
                                                                                       ----------            ----------
                                                                                      125,567,622           122,604,736
    Less accumulated depreciation and amortization                                     57,040,151            54,109,006
                                                                                       ----------            ----------
             Net property, plant and equipment                                         68,527,471            68,495,730
                                                                                       ----------            ----------

Deferred income taxes, net                                                             55,019,631            55,404,641
Other assets, at cost, less accumulated amortization                                    9,949,062            11,518,573
                                                                                        ---------            ----------
                                                                                     $336,794,212          $324,034,659
                                                                                     ============          ============
        Liabilities and Stockholders' Equity
        ------------------------------------
 Current liabilities:
    Current portion of long-term debt                                                $  2,126,850         $   2,112,955
    Accounts payable                                                                   50,019,132            55,830,124
    Accrued expenses                                                                    9,320,153             8,772,148
    Income taxes payable                                                                        -             1,811,701
                                                                                       ----------             ---------
             Total current liabilities                                                 61,466,135            68,526,928
                                                                                       ----------            ----------

Other liabilities                                                                       2,710,200             2,741,591
Long-term debt, net of current portion                                                123,312,534           104,229,825
Convertible subordinated debt                                                          70,353,000            70,353,000

Stockholders' equity                                                                   78,952,343            78,183,315
                                                                                       ----------            ----------
                                                                                     $336,794,212          $324,034,659
                                                                                     ============          ============

See accompanying notes to consolidated financial statements.


                        J. BAKER, INC. AND SUBSIDIARIES
                      Consolidated Statements of Earnings For the quarters ended
               May 1, 1999 and May 2, 1998
                                  (Unaudited)


                                                                                             
                                                                            Quarter                   Quarter
                                                                             Ended                     Ended
                                                                           May 1, 1999               May 2, 1998
                                                                           -----------               -----------

Net sales                                                                 $129,192,610              $126,636,564

Cost of sales                                                               68,973,108                68,312,559
                                                                            ----------                ----------

      Gross profit                                                          60,219,502                58,324,005

Selling, administrative and general expenses                                51,720,385                50,782,456

Depreciation and amortization                                                3,488,615                 3,098,046
                                                                             ---------                 ---------

      Operating income                                                       5,010,502                 4,443,503

Net interest expense                                                         3,478,512                 3,597,160
                                                                             ---------                 ---------

      Earnings before income taxes                                           1,531,990                   846,343

Income tax expense                                                             552,000                   330,000
                                                                               -------                   -------

      Net earnings                                                           $ 979,990                $  516,343
                                                                             =========                ==========

Net earnings per common share:
      Basic                                                                  $    0.07                 $    0.04
                                                                             =========                 =========
      Diluted                                                                $    0.07                 $    0.04
                                                                             =========                 =========

Number of shares used to compute net earnings per common share:
      Basic                                                                 14,064,526                13,920,294
                                                                            ==========                ==========
      Diluted                                                               14,149,469                14,064,373
                                                                            ==========                ==========

Dividends declared per share                                                 $   0.015                 $   0.015
                                                                             =========                 =========


See accompanying notes to consolidated financial statements.


                        J. BAKER, INC. AND SUBSIDIARIES
                     Consolidated  Statements  of Cash  Flows  For the  quarters
               ended May 1, 1999 and May 2, 1998
                                  (Unaudited)

                                                                                             
                                                                         May 1, 1999                May 2, 1998
                                                                         -----------                -----------
Cash flows from operating activities:
    Net earnings                                                          $   979,990               $   516,343
    Adjustments to reconcile net earnings to net cash
      used in operating activities:
       Depreciation and amortization:
           Fixed assets                                                     2,931,145                 2,670,162
           Deferred charges, intangible assets and
             deferred financing costs                                         559,448                   429,853
       Deferred income taxes, net                                             385,010                 1,025,620
       Grants of performance share awards                                           -                   255,563
       Change in:
           Accounts receivable                                             (3,579,676)                2,337,747
           Merchandise inventories                                        (10,970,120)              (12,786,580)
           Prepaid expenses                                                (2,388,263)               (2,393,160)
           Accounts payable                                                (5,810,992)               (3,553,649)
           Accrued expenses                                                   548,005                  (635,758)
           Income taxes payable/receivable                                 (1,811,701)                  (50,195)
           Other liabilities                                                   (3,453)                 (110,913)
                                                                               ------                  --------
               Net cash used in operating activities                      (19,160,607)              (12,294,967)
                                                                          -----------               -----------

Cash flows from investing activities:
    Capital expenditures for:
       Property, plant and equipment                                       (2,962,886)               (3,512,446)
       Other assets                                                           (18,767)                 (486,017)
    Proceeds from sales of footwear businesses                                887,903                 2,902,335
                                                                              -------                 ---------
              Net cash used in investing activities                        (2,093,750)               (1,096,128)
                                                                           ----------                ----------

Cash flows from financing activities:
    Repayment of senior debt                                                        -                 (1,500,000)
    Proceeds from other long-term debt                                     19,244,729                 12,404,379
    Repayment of mortgage payable                                            (148,125)                  (135,422)
    Payment of mortgage escrow, net                                           112,989                    (78,912)
    Payment of dividends                                                     (210,962)                  (208,789)
                                                                             --------                   --------
              Net cash provided by financing activities                    18,998,631                 10,481,256
                                                                           ----------                 ----------

              Net decrease in cash                                         (2,255,726)                (2,909,839)

Cash and cash equivalents at beginning of year                              3,679,115                  3,995,995
                                                                            ---------                  ---------

Cash and cash equivalents at end of period                                $ 1,423,389                $ 1,086,156
                                                                          ===========                ===========

Supplemental disclosure of cash flow information
   Cash paid for:
     Interest                                                             $ 2,493,430                $ 2,398,464
     Income taxes                                                           1,978,691                     50,195
   Income taxes refunded                                                            -                   (876,349)
                                                                             ========                   ========

Schedule of non-cash financing activity:
    Common stock issued for performance share awards                                -                    255,563
                                                                             ========                   ========

See accompanying notes to consolidated financial statements

                        J. BAKER, INC. AND SUBSIDIARIES
                                     NOTES

1] The accompanying unaudited consolidated financial statements,  in the opinion
of management,  include all adjustments necessary for a fair presentation of the
financial  position and results of operations of J. Baker, Inc. (the "Company").
The results for the interim  periods are not  necessarily  indicative of results
that may be expected for the entire fiscal year.

2] In February,  1997, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 128 ("SFAS No. 128"),  "Earnings
Per Share"  ("EPS"),  which the  Company  adopted in fiscal  1998.  Basic EPS is
computed by dividing  income  available to common  shareholders  by the weighted
average number of common shares  outstanding  during the period.  Diluted EPS is
computed by dividing  income  available to common  shareholders  by the weighted
average  number  of  common  shares  outstanding,  after  giving  effect  to all
potentially dilutive common shares outstanding during the period.

         For the quarters ended May 1, 1999 and May 2, 1998, the  calculation of
diluted  earnings per common share  includes the dilutive  effect of outstanding
stock options and warrants.  The common stock  issuable under the 7% convertible
subordinated  notes due 2002 and the convertible  debentures was not included in
the  calculation  for the quarters ended May 1, 1999 and May 2, 1998 because its
effect would be antidilutive.  All net earnings per common share amounts for all
periods presented have been restated to conform to SFAS No. 128 requirements.

         Net earnings  and shares used to compute net earnings per share,  basic
and diluted, are reconciled below:

                                                                                      
                                                                    May 1, 1999             May 2, 1998
                                                                    -----------             -----------

         Net earnings, basic and diluted                             $   979,990             $   516,343
                                                                     ===========             ===========
         Weighted average common shares:

         Basic                                                        14,064,526              13,920,294

              Effect of dilutive securities:
                  Stock options and performance share awards              84,943                 144,079
                                                                          ------                 -------

         Diluted                                                      14,149,469              14,064,373
                                                                      ==========              ==========


3] On May 23, 1999, the Company acquired  substantially all of the assets of the
Repp Ltd. Big & Tall and Repp Ltd. by Mail divisions of Edison Brothers  Stores,
Inc. ("Edison").  Edison is currently operating as a debtor-in-possession  under
Chapter  11 of the United  States  Bankruptcy  Code,  as  amended.  The all cash
purchase price of $31.7 million, subject to adjustment,  was for the acquisition
of 175 United States and Canadian Repp Ltd. Big & Tall retail  locations and the
Repp Ltd. by Mail catalog business. The Company immediately sold Repp's Canadian
operation to Grafton-Fraser,  Inc., a Canadian men's retailer, and commenced the
closing of 31 stores.  The Company will operate the  remaining 128 retail stores
in the United States and the Repp Ltd. by Mail catalog through a new subsidiary,
JBI Apparel,  Inc. The transaction was financed  primarily through (a) a new $20
million credit facility and a $5 million term loan provided to JBI Apparel, Inc.
by  BankBoston   Retail   Finance  Inc.  and  Back  Bay  Capital   Funding  llc,
respectively,  (b) the  issuance by JBI  Apparel,  Inc. of $10 million of senior
subordinated  notes to a group of investors,  which  included  investment  funds
affiliated with Donaldson,  Lufkin & Jenrette,  Inc. (the "Investor Group"), and
(c) the sale of the Canadian  operations and the  liquidation of the inventories
in the 31 closing stores. In connection with the $10 million financing  provided
by the Investor  Group,  J. Baker issued  5-year  warrants  enabling  holders to
purchase  1,200,000 shares of the Company's common stock at $5.00 per share. The
remaining 128 Repp Ltd.  retail stores and the Repp Ltd. by Mail catalog,  which
will  continue to operate  under the Repp Ltd. Big & Tall trade name,  generated
approximately  $100 million in sales for the fiscal year ended January 30, 1999.

4]      The Company is a specialty retailer conducting business through retail
stores in two business  segments:  apparel and  footwear.  The  Company's  chief
operating decision maker, the Chief Executive Officer, evaluates the performance
of the Company's  segments  based on operating  profit and cash flow.  Operating
profit includes all revenues and direct expenses attributable to the segment and
excludes  certain  expenses  that are  managed  outside the  segment,  primarily
general corporate  expenses.  General corporate expenses are comprised primarily
of administrative  functions, such as management,  finance,  information systems
and human resources.

         Net sales and  operating  profits  for each of the  Company's  business
segments are set forth below. There are no material inter-segment revenues.

                                                                                      
                                                                             Quarter Ended
                                                                    -----------------------------------
                                                                    May 1, 1999             May 2, 1998
                                                                    -----------             -----------
                                                                                ($ in thousands)
Apparel
       Net sales                                                      $ 74,198                $ 72,000
       Operating profit                                                  7,013                   5,882

Footwear
       Net sales                                                      $ 54,995                $ 54,637
       Operating profit                                                  3,618                   3,461

Consolidated
       Net sales                                                      $129,193                $126,637
       Operating profit before general
            corporate expense                                           10,631                   9,343
       General corporate expense                                        (5,620)                 (4,900)
       Interest expense, net                                            (3,479)                 (3,597)

       Earnings before income taxes                                    $ 1,532                 $   846

5] On November 12, 1998 Ames Department  Stores,  Inc.  ("Ames") entered into an
agreement for the acquisition of Hills Stores Company ("Hills"). The Company has
operated  licensed  footwear  departments  in each of Ames'  and  Hills'  stores
pursuant to license agreements with each such entity. On December 31, 1998, Ames
acquired control of Hills through its acquisition of  substantially  more than a
majority of Hills' outstanding common stock and convertible  preferred stock and
notes. In March,  1999 Ames consummated the merger of Hills into a subsidiary of
Ames.

         At the time of the acquisition,  Hills operated 155 discount department
stores in twelve states. In February,  1999, Ames began a program to remodel and
convert 150 of the  acquired  Hills  stores to Ames  stores in three  sequential
phases of  approximately  50 stores each.  Upon the completion of the remodeling
and conversion process,  all such stores will be incorporated into the Company's
license agreement with Ames on the same terms and conditions as presently exist.
The first stage of remodeling,  involving 50 stores,  has been completed and the
remodeled  stores  opened on April 22,  1999.  The second  stage,  involving  54
stores,  is  scheduled  to be  completed  in  July,  1999 and the  final  stage,
involving 46 stores,  is scheduled to be completed in  September,  1999.  During
these  three  stages  of  store  closings,   the  Company  has  participated  in
liquidation sales of its footwear  inventory in each store. The first and second
stages  of  liquidation  sales  ended on  February  22,  1999 and May 21,  1999,
respectively, and the third stage is scheduled to be completed on July 26, 1999.
The Company's  sales in the combined Ames and Hills chains for the quarter ended
May 1, 1999 were $30.0 million.

6] On June 23,  1995,  Bradlees  Stores,  Inc.  ("Bradlees"),  a licensor of the
Company,  filed for protection under Chapter 11 of the United States  Bankruptcy
Code. At the time of the bankruptcy filing, the Company had outstanding accounts
receivable of approximately  $1.8 million due from Bradlees.  On April 13, 1998,
Bradlees filed its Joint Plan of  Reorganization  and Disclosure  Statement (the
"Plan") with the United States Bankruptcy Court for the Southern District of New
York,  which,  as amended,  was confirmed on November 18, 1998.  The Plan became
effective on February 2, 1999 (the  "Effective  Date"),  the  Company's  license
agreement  with  Bradlees  was

amended  and assumed  and the  reorganized  Bradlees  emerged  from  bankruptcy.
Pursuant to the amended  agreement,  ten days after the Effective  Date Bradlees
made a cash  distribution to the Company in the amount of $360,000 and shall pay
the unpaid  balance of the  Company's  pre-petition  claim in  thirty-six  equal
monthly installments, which commenced on March 1, 1999, with interest payable on
the unpaid balance  outstanding  commencing with the seventh monthly payment. As
provided in the  amended  licensed  agreement,  upon the  occurrence  of certain
events, the entire unpaid balance of the Company's claim shall be paid within 30
days after such occurrence,  without penalty or interest. The Company's sales in
the Bradlees chain for the quarter ended May 1, 1999 were $9.6 million.





        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS.

STATEMENTS MADE OR INCORPORATED  INTO THIS QUARTERLY  REPORT INCLUDE A NUMBER OF
FORWARD-LOOKING  STATEMENTS  WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933, AS AMENDED, AND SECTION 21E OF THE SECURITIES EXCHANGE ACT OF 1934.
FORWARD-LOOKING  STATEMENTS INCLUDE,  WITHOUT LIMITATION,  STATEMENTS CONTAINING
THE WORDS "ANTICIPATES," "BELIEVES," "EXPECTS," "INTENDS," "FUTURE" AND WORDS OF
SIMILAR  IMPORT,  WHICH  EXPRESS  MANAGEMENT'S  BELIEF,  EXPECTATION  OR  INTENT
REGARDING THE  COMPANY'S  FUTURE  PERFORMANCE.  THE  COMPANY'S  ACTUAL  RESULTS,
PERFORMANCE OR ACHIEVEMENTS  COULD DIFFER MATERIALLY FROM THOSE SET FORTH IN THE
FORWARD-LOOKING  STATEMENTS.   FACTORS  THAT  MAY  CAUSE  SUCH  DIFFERENCES  ARE
DESCRIBED  IN THE  SECTION  ENTITLED  "CERTAIN  FACTORS  THAT MAY AFFECT  FUTURE
RESULTS" FOUND ON PAGE 12 OF THIS QUARTERLY REPORT.

All references  herein to fiscal 2000 and fiscal 1999 relate to the years ending
January 29, 2000 and January 30, 1999, respectively.

Results of Operations

           First Quarter Fiscal 2000 versus First Quarter Fiscal 1999

         The Company's net sales  increased by $2.6 million to $129.2 million in
the first  quarter of fiscal  2000 from $126.6  million in the first  quarter of
fiscal  1999,  primarily  due to an increase in sales in the  Company's  apparel
businesses.  Sales in the Company's apparel operations increased by $2.2 million
to $74.2 million  primarily  due to a 3.7% increase in comparable  apparel store
sales  (comparable  apparel  store  sales  increases/decreases  are  based  upon
comparisons  of weekly sales volume in Casual Male Big & Tall stores and Work 'n
Gear  stores  which  were  open in  corresponding  weeks  of the two  comparison
periods).  Sales in the Company's footwear  operations  increased by $358,000 to
$55.0 million,  primarily due to a 4.4% increase in comparable  retail  footwear
store sales  (comparable  retail  footwear store sales  increases/decreases  are
based upon comparisons of weekly sales volume in licensed  footwear  departments
which were open in  corresponding  weeks of the two  comparison  periods).  Such
increase was partially offset by a $2.0 million decrease in net sales due to the
closing of a group of former Hills  locations for a portion of the first quarter
of fiscal 2000 for  remodeling  prior to their  reopening  as Ames  stores.  For
additional  information on the closing,  remodeling and conversion of the former
Hills stores to Ames stores, see Note 5 on page 6.

         The  Company's  cost of sales  constituted  53.4% of sales in the first
quarter of fiscal  2000 as  compared  to 53.9% of sales in the first  quarter of
fiscal 1999.  Cost of sales in the  Company's  apparel  operations  was 50.8% of
sales in the first  quarter of fiscal  2000 as compared to 51.4% of sales in the
first  quarter of fiscal 1999.  The decrease in such  percentage  was  primarily
attributable  to lower  markdowns as a percentage of sales and a higher  initial
markup  on  merchandise  purchases.  Cost of  sales  in the  Company's  footwear
operations  was 56.9% of sales in the first  quarter of fiscal 2000, as compared
to 57.3% of sales in the first  quarter of fiscal  1999.  The  decrease  in such
percentage was primarily  attributable to a higher initial markup on merchandise
purchases, partially offset by higher markdowns as a percentage of sales.

         Selling,  administrative  and general expenses increased  $938,000,  or
1.8%, to $51.7 million in the first quarter of fiscal 2000 from $50.8 million in
the  first  quarter  of  fiscal  1999.  As  a  percentage  of  sales,   selling,
administrative  and general expenses were 40.0% of sales in the first quarter of
fiscal 2000,  as compared to 40.1% of sales in the first quarter of fiscal 1999.
Selling, administrative and general expenses in the Company's apparel operations
were 41.2% of sales in the first  quarter of fiscal 2000 as compared to 41.7% of
sales in the first  quarter of fiscal 1999.  This  decrease was primarily due to
the increase in comparable  apparel  store sales.  Selling,  administrative  and
general expenses in the Company's footwear operations were 38.5% of sales in the
first  quarter of fiscal 2000 as compared to 38.0% of sales in the first quarter
of fiscal 1999.  This  increase was  primarily due to an increase in store level
expenses.

         Depreciation  and  amortization  expense  increased by $391,000 to $3.5
million  in the first  quarter  of fiscal  2000 from $3.1  million  in the first
quarter  of  fiscal  1999,  primarily  due to an  increase  in  depreciable  and
amortizable assets.

         As a result of the above,  the Company's  operating income increased to
$5.0 million in the first  quarter of fiscal 2000 from $4.4 million in the first
quarter of fiscal 1999. As a percentage of sales,  operating  income was 3.9% in
the first  quarter of fiscal 2000 as  compared  to 3.5% in the first  quarter of
fiscal 1999.

         Net interest expense decreased by $119,000 to $3.5 million in the first
quarter of fiscal 2000 from $3.6  million in the first  quarter of fiscal  1999,
primarily  due to lower  interest  rates on bank  borrowings  and lower  average
levels of bank  borrowings  in the first quarter of fiscal 2000 versus the first
quarter of fiscal 1999.

         Taxes on earnings for the first  quarter of fiscal 2000 were  $552,000,
yielding  an  effective  tax rate of 36.0%,  as compared to taxes on earnings of
$330,000,  yielding  an  effective  tax rate of 39.0%,  in the first  quarter of
fiscal 1999.  The tax rate for fiscal 2000 is consistent  with that utilized for
the entire fiscal year 1999.

     Net  earnings  for the first  quarter  of fiscal  2000  were  $980,000,  as
compared to net  earnings of $516,000 in the first  quarter of fiscal  1999,  an
increase of 89.8%.

Financial Condition

                      May 1, 1999 versus January 30, 1999

         The  increase in accounts  receivable  at May 1, 1999 from  January 30,
1999 was  primarily  due to an  increase  in trade  receivables  due to seasonal
factors,  licensed footwear department sales in April being higher than licensed
footwear department sales in January.

     The  increase in  merchandise  inventories  at May 1, 1999 from January 30,
1999 was primarily due to a seasonal increase in the average inventory level per
location.
         The  decrease in accounts  payable at May 1, 1999 from January 30, 1999
was primarily due to a decrease in in-transit  inventory.  The ratio of accounts
payable to merchandise  inventory was 28.6% at May 1, 1999, as compared to 34.0%
at January 30, 1999 and 28.2% at May 2, 1998.

         The increase in long-term debt, net of current portion,  at May 1, 1999
from January 30, 1999 was primarily due to  additional  bank  borrowings to meet
seasonal working capital needs and to fund capital expenditures.

Liquidity and Capital Resources

         The  Company  has  separate  revolving  credit  facilities,  which  are
guaranteed by J. Baker,  Inc.,  to finance its combined  Casual Male and Work 'n
Gear apparel business (the "Apparel Credit  Facility") and its footwear business
(the "Footwear Credit Facility").  The Apparel Credit Facility is an $85 million
revolving credit facility with Fleet National Bank, BankBoston,  N.A., The Chase
Manhattan Bank, Imperial Bank, USTrust, Wainwright Bank & Trust Company and Bank
Polska  Kasa  Opieki  S.A.  The  Apparel  Credit  Facility is secured by all the
capital  stock of The  Casual  Male,  Inc.  and four other  subsidiaries  of the
Company.  The  aggregate  commitment  under the  Apparel  Credit  Facility  will
automatically  reduce by $10 million on December 31, 1999.  Borrowings under the
Apparel  Credit  Facility bear interest at variable rates and can be in the form
of loans,  bankers' acceptances and letters of credit. This facility expires May
31, 2000.

         The  Footwear  Credit  Facility  is  a  $50  million  revolving  credit
facility,  secured by substantially  all the assets of JBI, Inc. and Morse Shoe,
Inc.,  with  BankBoston  Retail Finance Inc. and Fleet National Bank.  Aggregate
borrowings available under the Footwear Credit Facility are limited to an amount
determined by a formula based on


various  percentages of eligible inventory and accounts  receivable.  Borrowings
under the Footwear Credit Facility bear interest at variable rates and can be in
the form of loans or letters of credit. This facility expires May 31, 2001.

         As of May 1, 1999,  the Company had  aggregate  borrowings  outstanding
under its Apparel  Credit  Facility and its Footwear  Credit  Facility  totaling
$68.0  million  and  $44.9  million,  respectively,   consisting  of  loans  and
obligations under letters of credit.

         In May,  1999,  a new  subsidiary  of the Company,  JBI Apparel,  Inc.,
acquired the Repp Ltd. Big & Tall retail store  business  operated in the United
States and the Repp Ltd. by Mail catalog. The purchase price and working capital
needs of the Repp business are being financed primarily through (a) a new credit
facility  provided  to JBI  Apparel,  Inc. by  BankBoston  Retail  Finance  Inc.
("BBRF")  and  Back  Bay  Capital  Funding  llc,  respectively,  and (b)  senior
subordinated  notes and warrants issued to a group of investors,  which included
investment  funds  affiliated  with  Donaldson,  Lufkin and Jenrette,  Inc. (the
"Investor Group").

         Effective May 21, 1999, a  combination  $20 million  revolving  line of
credit and $5 million term loan facility (the "JBI Apparel Credit Facility") was
established  with BBRF and Back Bay Capital llc,  respectively.  The JBI Apparel
Credit  Facility is secured by  substantially  all of the assets of JBI Apparel,
Inc.  and  guaranteed  by  the  Company's   JBI,  Inc.  and  Morse  Shoe,   Inc.
subsidiaries.  These  guarantees are secured by liens (which are junior to those
securing the Footwear Credit Facility) on  substantially  all the assets of JBI,
Inc.  and  Morse  Shoe,  Inc.  Aggregate  borrowings  are  limited  to an amount
determined by a formula based on various  percentages of eligible  inventory and
accounts  receivable.  Borrowings under the $20 million revolving line of credit
bear  interest at  variable  rates and may be in the form of loans or letters of
credit.  Borrowings  under the term loan bear interest at 19% per year.  The JBI
Apparel Credit Facility expires on May 31, 2001.

         Also effective on May 21, 1999, the Investor Group provided $10 million
to JBI  Apparel,  Inc.  through the issuance of 13% Senior  Subordinated  Notes.
Detachable  warrants were issued in connection with the 13% Senior  Subordinated
Notes,  which enable the holders to purchase  1,200,000 shares of J. Baker, Inc.
common  stock at $5.00 per share.  The 13% Senior  Subordinated  Notes mature on
December 31, 2001, and the warrants expire on May 21, 2004.

         Net cash used in operating  activities  for the first quarter of fiscal
2000 was $19.2 million, as compared to net cash used in operating  activities of
$12.3 million in the first quarter of fiscal 1999.  The $6.9 million  change was
primarily due to an increase in net accounts  receivable in fiscal 2000 versus a
decrease in net accounts  receivable in fiscal 1999,  which was primarily due to
the receipt of  litigation  settlement  proceeds in the first  quarter of fiscal
1999.

         Net cash used in investing  activities  for the first quarter of fiscal
2000 was $2.1 million,  as compared to net cash used in investing  activities of
$1.1 million in the first  quarter of fiscal 1999.  The $1.0 million  change was
primarily  due to the  receipt of  $888,000  in  proceeds  from the sales of the
footwear  businesses in the first quarter of fiscal 2000 versus  receipt of $2.9
million in sales proceeds in the first quarter of fiscal 1999. This decrease was
partially  offset by lower capital  expenditures  in the first quarter of fiscal
2000 than the first quarter of fiscal 1999.

         Net cash  provided by  financing  activities  for the first  quarter of
fiscal 2000 was $19.0  million,  as compared to net cash  provided by  financing
activities  of $10.5  million  in the first  quarter  of fiscal  1999.  The $8.5
million change was primarily due to the net borrowing of $19.2 million under the
Company's  revolving  lines of credit  during the first  quarter of fiscal  2000
versus the net  borrowing of $12.4  million  during the first  quarter of fiscal
1999.

         The  Company   invested  $3.0  million  and  $3.5  million  in  capital
expenditures  during  the  first  quarters  of  fiscal  2000  and  fiscal  1999,
respectively.  The Company's capital expenditures  generally relate to new store
and licensed footwear  department openings and remodeling of existing stores and
departments, coupled with expenditures for general corporate purposes.

         Following  is a table  showing  actual and  planned  store  openings by
division for fiscal 2000:

                                                                                        
                                    Actual Openings                   Planned Openings                Total
                                      First Quarter               Second through Fourth          Actual/Planned
         Division                      Fiscal 2000                  Quarters Fiscal 2000             Openings
         --------                      -----------                  --------------------             --------
         Casual Male                        2                               4                             6
         Work 'n Gear                       -                               -                             -
         JBI Footwear                       2                               3                             5
         Repp Ltd. Big &Tall                -                              10                            10

         Offsetting  the above actual and planned  store  openings,  the Company
closed 1 Casual Male store, 2 Work 'n Gear stores and 3 JBI Footwear departments
during  the  first  quarter  of  fiscal  2000.  The  Company  has plans to close
approximately  an  additional  8 Casual  Male stores  during the second  through
fourth  quarters of fiscal  2000.  These  numbers do not reflect the closing and
reopening of the  approximately 150 Hills/Ames stores during fiscal 2000, nor do
they  reflect  the 128  stores  which  were  acquired  as a  result  of the Repp
acquisition.

         The Company  believes  amounts  available  under its  revolving  credit
facilities,  along  with  other  potential  sources of funds and cash flows from
operations,  will be sufficient  to meet its operating and capital  requirements
for the foreseeable  future.  From time to time, the Company evaluates potential
acquisition  candidates in pursuit of strategic  initiatives and growth goals in
its  niche  apparel  markets.   Financing  of  potential  acquisitions  will  be
determined  based on the financial  condition of the Company at the time of such
acquisitions,  and may include borrowings under current or new commercial credit
facilities or the issuance of publicly issued or privately placed debt or equity
securities.

Year 2000 Compliance

     The  statements in this section  include "Year 2000  Readiness  Disclosure"
within the meaning of the Year 2000 Information and Readiness Disclosure Act.

         The Company is faced with "Year 2000" remediation issues. Many computer
programs were written with a two-digit date field,  which, if not made Year 2000
compliant,  will be unable to  correctly  process date  information  on or after
January 1, 2000.

The Company's State of Readiness
         The  Company  established  a Year 2000  committee  comprised  of senior
management  of the Company and also engaged an  independent  consulting  firm to
assist in remediation of the Company's Year 2000 issues.  The Company  evaluated
its internal  computer systems and while the data processing  systems were found
to be  impacted  to  some  extent,  Year  2000  issues  were  found  to be  most
significant in connection with various mainframe  computer  programs.  In fiscal
1997,  the Company  developed a plan to address Year 2000 issues as they related
to the  mainframe  computer  programs and began the process of  converting  such
computer  programs to be Year 2000  compliant.  During fiscal 1999,  the Company
completed the conversion of its three primary mainframe  computer programs to be
Year 2000 compliant.

         During  fiscal  1999,  the  Company   undertook  an  inventory  of  its
non-information  technology  systems.  Such inventory is substantially  complete
and,  where  appropriate,  the  Company has made  contingency  plans in order to
minimize  any adverse  effect Year 2000 issues may have on such  non-information
technology systems.

         During  fiscal  1999,  the Company  communicated  with and  completed a
compilation  of detailed  information  regarding  its key business  partners and
major  suppliers to determine  to what extent the Company may be  vulnerable  to
third party Year 2000 issues. Although the Company does not currently anticipate
it will experience any material  business  interruptions or shipment delays from
its key business  partners and major suppliers due to Year 2000 issues,  at this
time,  the Company is unable to estimate  the nature or extent of any  potential
adverse impact resulting from the failure of its key business partners and major
suppliers to achieve Year 2000 compliance.

         The Company is not  dependent  on a single  source for any  products or
services.  In the event a third party is unable to provide material  products or
services to the Company due to a Year 2000 computer systems failure, the Company
believes it has adequate  alternate  sources for such  products or services.  If
alternate  sources are used, there can be no guarantee that similar or identical
products or services would be available on the same terms and conditions or that
the Company would not experience some adverse effect as a result of switching to
such alternate sources.

Costs to Address the Year 2000
         The  Company's  total  Year  2000  expenditures  are  estimated  to  be
approximately  $4.0  million,  of  which  approximately  $2.0  million  are  for
incremental  costs, and are being funded through  operating cash flows.  Certain
other  non-Year 2000 computer  system  projects were deferred in order to ensure
completion of the Company's Year 2000 compliance  efforts.  Although  management
believes  deferring  such projects has not had a material  adverse effect on the
Company's  operations,  it  expects  these  projects,  when  implemented,   will
positively impact future results.  The Company is expensing all costs associated
with Year 2000 computer  system changes as the costs are incurred.  To date, the
Company has expended approximately $3.7 million on Year 2000 projects.

Risk Analysis
         Similar to most large  business  enterprises,  the Company is dependent
upon its own internal computer  technology and relies upon timely performance by
its key business  partners and major suppliers.  Although the full  consequences
are not known, the failure of either the Company's  systems or those of material
third  parties to conform to the Year 2000,  as noted  above,  could  impair the
Company's  ability to deliver product to its stores in a timely  fashion,  which
could result in potential lost sales opportunities and additional expenses.  The
Company's  Year  2000  project  seeks to  identify  and  minimize  this risk and
includes  testing of internally  generated  systems and  purchased  hardware and
software to ensure,  to the extent  feasible,  all such  systems  will  function
before and after the year 2000.

Contingency Plans
         The Company has  developed  contingency  plans,  which will  attempt to
minimize  disruption  to the  Company's  operations  in the  event of Year  2000
computer  systems  failures.  While no assurances  can be given,  because of the
Company's  extensive  efforts to formulate and carry out an effective  Year 2000
program,  the Company  believes  its program will be completed on a timely basis
and should effectively  minimize  disruption to the Company's  operations due to
Year 2000 issues.

Certain Factors That May Affect Future Results

         The Company cautions that any forward-looking  statements (as such term
is defined in the Private Securities Litigation Reform Act of 1995) contained in
this  Form  10-Q  or  made  by  management  of the  Company  involve  risks  and
uncertainties  and are  subject to change  based on various  important  factors.
Company management may also make written or oral  forward-looking  statements in
other documents it files with the SEC, in its annual report to stockholders,  in
press  releases and other  written  materials,  and in oral  statements  made by
officers,  directors  or  employees  of the  Company.  You  should  not  rely on
forward-looking  statements,  because  they  involve  known and  unknown  risks,
uncertainties  and other  factors,  some of which are beyond the  control of the
Company. The following factors, among others, in some cases have affected and in
the future could affect the Company's financial  performance and actual results,
and could cause actual  results,  performance or achievements of the Company for
fiscal 2000 and beyond to differ  materially  from those expressed or implied in
any such  forward-looking  statements:  changes in consumer  spending  patterns,
consumer  preferences and overall economic  conditions,  availability of credit,
interest  rates,  the  impact of  competition  and  pricing,  the  weather,  the
financial  condition  of the  retailers  in whose  stores the  Company  operates
licensed footwear departments,  changes in existing or potential duties, tariffs
or quotas,  availability  of suitable  store  locations  on  appropriate  terms,
ability to hire and train associates and costs, timing and effectiveness of Year
2000  conversion.  You should carefully review and consider all of these factors
and  should  be  aware  there  may be  other  factors  that  could  cause  these
differences.  These forward-looking statements were based on information,  plans
and  estimates at the date of this  report,  and the Company does not promise to
update  any   forward-looking   statements  to  reflect  changes  in  underlying
assumptions or factors, new information, future events or other changes.

PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

    (a) The Exhibits in the Exhibit Index are filed as part of this report.

    (b) No reports on Form 8-K were filed by the  Registrant  during the quarter
for which this report is filed.







                                   SIGNATURES



         Pursuant to the  requirements  of Section 13 or 15(d) 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.






                                 J. BAKER, INC.





                                 By:/s/Alan I. Weinstein
                                 Alan I. Weinstein
                                 President and Chief Executive
                                 Officer

Date:    Canton, Massachusetts
         June 14, 1999




                                 By:/s/Philip Rosenberg
                                 Philip Rosenberg
                                 Executive Vice President,
                                 Chief Financial Officer
                                 and Treasurer


Date:    Canton, Massachusetts
         June 14 1999











                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

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

                                    EXHIBITS

                                   Filed with


                         Quarterly Report on Form 10-Q

                                       of

                                 J. BAKER, INC.

                              555 Turnpike Street

                                Canton, MA 02021

                       For the Quarter ended May 1, 1999


                                 EXHIBIT INDEX


                                                                                                       
Exhibit                                                                                                   Page No.

04.  Instruments Defining the Rights of Security Holders, Including Indentures
     -------------------------------------------------------------------------

     [.01]  Securities Purchase Agreement by and among J. Baker, Inc.,                                           *
            JBI, Inc, and JBI Apparel, Inc. as Guarantor, and DLJ Fund
            Investment  Partners II, L.P. and others (the "Investor Group"),  as
            Purchasers, dated as of May 19, 1999, attached.

     [.02]  Form of 13% Senior Subordinated Note dated as of May 21, 1999,                                       *
            attached.

     [.03]  Form of Warrant, dated as of May 21, 1999, attached.                                                 *

     [.04]  Guaranty by JBI, Inc. in favor of the Investor Group,                                                *
            dated as of May 21, 1999, attached.

     [.05]  Registration Rights Agreement by and among J. Baker, Inc.,                                           *
            JBI, Inc. and JBI Apparel, Inc. and the Investor Group,
            dated as of May 21, 1999, attached.

10.      Material Contracts

     [.01]  Asset Purchase Agreement by and among J. Baker, Inc. as                                              *
            Purchaser and Edison Brothers, Stores, Inc., Edison Brothers
            Apparel Stores, Inc. and Repp Ltd. Big & Tall as Sellers,
            dated as of April 30, 1999, attached.

     [.02]  Loan and Security Agreement by and among JBI, Apparel, Inc.                                          *
            and BankBoston Retail Finance, Inc. and Back Bay Capital
            Funding llc, dated as of May 21, 1999, attached.

     [.03]  Fourth Amendment to Loan and Security Agreement between                                              *
            JBI, Inc, Morse Shoe, Inc. and JBI Holding Company, Inc.,
            and BankBoston Retail Finance Inc. and Fleet National Bank,
            dated as of May 21, 1999, attached.


11.  Computation of Net Earnings Per Common Share, attached.                                                    *
     -------------------------------------------------------

27.  Financial Data Schedule                                                                                    *
     -----------------------



*           Included herein