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





                                SECURITIES AND EXCHANGE COMMISSION
                                      Washington, D.C. 20549

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

                                            FORM 10-Q

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


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

                         For the quarterly period ended March 27, 1999

                                                OR

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

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


                                  Commission file number 0-18914

                                            R&B, INC.
                                Incorporated pursuant to the Laws
                               of the Commonwealth of Pennsylvania

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


                           IRS - Employer Identification No. 23-2078856

                       3400 East Walnut Street, Colmar, Pennsylvania 18915
                                          (215) 997-1800

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


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 such  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. Yes |X| No |_|

As of May 5, 1999 the  Registrant had 8,083,645  common shares,  $.01 par value,
outstanding.

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










                                   R & B, INC. AND SUBSIDIARIES

                              INDEX TO QUARTERLY REPORT ON FORM 10-Q
                                          MARCH 27, 1999


                                                                   Page
Part I -- FINANCIAL INFORMATION

        Item 1. Consolidated Financial Statements (unaudited)

               Statements of Income:
                   Thirteen Weeks Ended March 27, 1999 and 
                   March 28, 1998 .................................3

               Balance Sheets .....................................4

               Statements of Cash Flows ...........................5

               Notes to Financial Statements ......................6

        Item 2. Management's Discussion and
                   Analysis of Results of Operations and
                   Financial Condition ............................7

Part II -- OTHER INFORMATION

        Item 1. Legal Proceedings ................................11

        Item 6. Exhibits and Reports on Form 8-K .................11

        Signature     ............................................12





                                            Page 2 of 12





                                  PART I.  FINANCIAL INFORMATION


                                    R&B, INC. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENTS OF INCOME
                                           (unaudited)


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

                                                               For the Thirteen Weeks Ended
                                                              ------------------------------
                                                                   March 27,      March 28,
(in thousands, except per share data)                               1999        1998     
- --------------------------------------------------------------------------------------------

                                                                                 
Net Sales                                                           $55,946        $39,012
Cost of goods sold                                                   34,261         23,985
- --------------------------------------------------------------------------------------------
         Gross profit                                                21,685         15,027
Selling, general and administrative expenses                         17,901         12,235
- --------------------------------------------------------------------------------------------
         Income from operations                                       3,784          2,792
Interest expense, net                                                 1,706            940
- --------------------------------------------------------------------------------------------
         Income before taxes                                          2,078          1,852
Provision for taxes                                                     727            676
- --------------------------------------------------------------------------------------------
         Net Income                                               $   1,351         $1,176
- --------------------------------------------------------------------------------------------
Earnings Per Share:                                                           
        Basic                                                         $0.16          $0.14
        Diluted                                                        0.16           0.14
Average Shares Outstanding:
        Basic                                                         8,348          8,318
        Diluted                                                       8,381          8,409
- --------------------------------------------------------------------------------------------




       The  accompanying  Notes  are an  integral  part  of  these  Consolidated
Financial Statements.




                                              Page 3 of 12







                                     R&B, INC. AND SUBSIDIARIES

                                     CONSOLIDATED BALANCE SHEETS

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

                                                         March 27,         December 26,
 (in thousands, except share data)                          1999                1998
- --------------------------------------------------------------------------------------------
                                                        (unaudited)
                                                                                 
Assets                                                 
Current Assets:
   Cash and cash equivalents                                   $ 1,034            $    915
   Accounts receivable, less allowance for doubtful
     accounts and customer credits of $7,971 and $9,715         60,075              55,585
  Inventories                                                   79,252              68,401
  Deferred income taxes                                          1,674               1,674
  Prepaids and other current assets                              1,431                 861
- --------------------------------------------------------------------------------------------
     Total current assets                                      143,466             127,436
- --------------------------------------------------------------------------------------------
Property, Plant and Equipment, net                              21,003              20,761
Intangible Assets                                               33,256              33,640
Other Assets                                                     2,125               2,111
- --------------------------------------------------------------------------------------------
      Total                                                   $199,850            $183,948
- --------------------------------------------------------------------------------------------

Liabilities and Shareholders' Equity
Current Liabilities:
  Current portion of long-term debt                            $ 2,663             $ 3,089
  Accounts payable                                              21,635              18,309
  Accrued compensation                                           2,352               2,652
  Other accrued liabilities                                      4,899               5,766
- --------------------------------------------------------------------------------------------
    Total current liabilities                                   31,549              29,816
- --------------------------------------------------------------------------------------------
Long-Term Debt                                                  92,754              80,004
Deferred Income Taxes                                            2,514               2,514
Commitments and Contingencies
Shareholders' Equity:
   Common stock, par value $.01; authorized
   25,000,000 shares; issued 8,350,629 and 8,344,082                83                  83
   Additional paid-in capital                                   33,175              33,133
   Cumulative translation adjustments                                8                 (18)
   Retained earnings                                            39,767              38,416
- --------------------------------------------------------------------------------------------
   Total shareholders' equity                                   73,033              71,614
- --------------------------------------------------------------------------------------------
      Total                                                   $199,850            $183,948
- --------------------------------------------------------------------------------------------


       The  accompanying  Notes  are an  integral  part  of  these  Consolidated
Financial Statements.



                                              Page 4 of 12






                                     R&B, INC. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                             (unaudited)

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

                                                                      For the Thirteen Weeks Ended
                                                              --------------------------------------------
                                                                    March 27,             March 28,
(in thousands)                                                         1999                  1998
- ----------------------------------------------------------------------------------------------------------
                                                                                             
Cash Flows from Operating Activities:
Net income                                                               $ 1,351               $ 1,176
Adjustments to reconcile net income to cash (used in)
    provided byoperating activities:
   Depreciation and amortization                                           1,553                 1,156
   Provision for doubtful accounts                                           189                   132
Changes in assets and liabilities, net of effects of acquisitions:
    Accounts receivable                                                   (4,679)                  282
    Inventories                                                          (10,851)               (3,212)
    Prepaids and other current assets                                       (570)                  980
    Other assets                                                             (28)                  (44)
    Accounts payable                                                       3,352                 2,013
    Other accrued liabilities                                             (1,167)                1,301
- ----------------------------------------------------------------------------------------------------------
       Cash(used in) provided by operating activities                    (10,850)                3,784
- ----------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities:
   Property, plant and equipment additions                                (1,397)                 (573)
   Business acquisitions, net of cash acquired                                 -                  (980)
- ----------------------------------------------------------------------------------------------------------
      Cash used in investing activities                                   (1,397)               (1,553)
- ----------------------------------------------------------------------------------------------------------
Cash Flows from Financing Activities:
   Net proceeds of revolving credit                                       12,750                   500
   Repayment of term loans and capitalized lease obligations                (426)               (1,866)
   Proceeds from common stock issuances                                       42                    12
- ----------------------------------------------------------------------------------------------------------
       Cash provided by (used in) financing activities                    12,366                (1,354)
- ----------------------------------------------------------------------------------------------------------
Net Increase in Cash and Cash Equivalents                                    119                   877
Cash and Cash Equivalents, Beginning of Period                               915                 1,601
- ----------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents, End of Period                                  $1,034                $2,478
- ----------------------------------------------------------------------------------------------------------
Supplemental Cash Flow Information
    Cash paid for interest expense                                       $ 1,493               $   834
    Cash paid for income taxes                                           $ 1,521               $    32


       The  accompanying  Notes  are an  integral  part  of  these  Consolidated
Financial Statements.





                                            Page 5 of 12






                                    R&B, INC. AND SUBSIDIARIES

                            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE THIRTEEN WEEKS ENDED MARCH 27, 1999 AND MARCH 28, 1998
                                            (UNAUDITED)

1. Basis of Presentation

        The accompanying  unaudited  consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  However,  they  do not  include  all of  the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring  adjustments)  considered  necessary for a fair presentation
have been included.  Operating  results for the thirteen week period ended March
27, 1999 are not necessarily  indicative of the results that may be expected for
the fiscal year ending December 25, 1999. For further information,  refer to the
financial  statements  and  footnotes  thereto  included  in  R&B,  Inc.'s  (the
"Company") Annual Report on Form 10-K for the year ended December 26, 1998.

2. Inventories

        Inventories  include the cost of  material,  freight,  direct  labor and
overhead utilized in the processing of the Company's products.  Inventories were
as follows:
                        March 27,     December 26,
(in thousands)            1999            1998
- -----------------------------------------------------
Bulk product              $29,572         $31,181
Finished product           43,847          31,445
Packaging materials         5,833           5,775
- -----------------------------------------------------
Total                     $79,252         $68,401
- -----------------------------------------------------

3. Intangible Assets

        Intangible  assets consist primarily of goodwill which is amortized over
a period of 40 years.  Total  accumulated  amortization as of March 27, 1999 and
March 28, 1998 was $4.8  million and $3.3  million,  respectively.  Amortization
expense of these assets was $0.4  million and $0.3 million in the first  quarter
of 1999 and 1998, respectively.

4. Earnings Per Share

        Earnings Per share is computed under  Statement of Financial  Accounting
Standards  No. 128,  "Earnings  Per Share;" The Company has  included  basic and
diluted  earnings  per share on the face of the  Statements  of Income  for each
period  presented.  Weighted  average  shares for  "diluted"  earnings per share
includes the assumption of the exercise of all potentially  dilutive  securities
("in the money" stock options).
















                                            Page 6 of 12





                                   R&B, INC. AND SUBSIDIARIES
                        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                               CONDITION AND RESULTS OF OPERATIONS


General

    Over the periods presented, the Company has focused its efforts on providing
an expanding array of new product  offerings and strengthening its relationships
with its customers. To that end, the Company has made significant investments to
increase  market  penetration,  primarily  in the form of  product  development,
customer service, customer credits and allowances, and strategic acquisitions.

    The Company  calculates its net sales by subtracting  credits and allowances
from  gross  sales.  Credits  and  allowances  include  costs  for  co-operative
advertising,  product  returns,  discounts  given to customers  who purchase new
products for inclusion in their stores,  and the cost of  competitors'  products
that are  purchased  from the customer in order to induce a customer to purchase
new product lines from the Company.  The credits and  allowances are designed to
increase market  penetration and increase the number of product lines carried by
customers by  displacing  competitors'  products  within  customers'  stores and
promoting consolidation of customers' suppliers.

    The Company may experience significant  fluctuations from quarter to quarter
in its results of operations due to the timing of orders placed by the Company's
customers.  Generally,  the second and third  quarters have the highest level of
customer  orders,  but the  introduction  of new products  and product  lines to
customers may cause significant fluctuations from quarter to quarter.

    In January of 1998, the Company acquired the outstanding  stock of Scan-Tech
USA/Sweden AB and related  entities  ("Scan-Tech").  Headquartered in Stockholm,
Sweden,  Scan-Tech is a global  distributor  of  replacement  automotive  parts,
primarily Volvo and Saab.

    In September 1998, the Company began its acquisition of selective  assets of
the Service Line  Division  ("Champ") of Standard  Motor  Products,  Inc.  Champ
includes the Champ  Service  Line,  Pik-A-Nut and Everco.  The  acquisition  was
completed in stages with the final stage (Everco) occurring in January 1999.

    In  October  1998,  the  Company  acquired  the  assets  of  Allparts,  Inc.
Headquartered  in  Louisiana,  Missouri,  Allparts  is  a  leading  supplier  of
automotive hydraulic brake parts to the automotive aftermarket.



                                          Page 7 of 12





Results of Operations

    The following table sets forth, for the periods indicated, the percentage of
net sales represented by certain items in the Company's Consolidated  Statements
of Income.


                                                        Percentage of Net Sales
                                                      For the Thirteen Weeks Ended
                                        -------------------------------------------------------
                                                 March 27,                  March 28,
                                                    1999                      1998
- -----------------------------------------------------------------------------------------------
                                                                                   
Net sales                                                  100.0%                     100.0%
Cost of goods sold                                          61.3                       61.5
- -----------------------------------------------------------------------------------------------
Gross profit                                                38.7                       38.5
Selling, general and administrative expenses                32.0                       31.4
- -----------------------------------------------------------------------------------------------
Income from operations                                       6.7                        7.1
Interest expense, net                                        3.0                        2.4
- -----------------------------------------------------------------------------------------------
Income before taxes                                          3.7                        4.7
Provision for taxes                                          1.3                        1.7
- -----------------------------------------------------------------------------------------------
Net Income                                                   2.4%                       3.0%
- -----------------------------------------------------------------------------------------------



Thirteen Weeks Ended March 27, 1999 Compared to 
Thirteen Weeks Ended March 28, 1998

    Net sales  increased to $55.9 million for the thirteen weeks ended March 27,
1999 from $39.0 million for the same period in 1998,  an increase of 43.4%.  The
increase  resulted from increased sales in all segments of our core business and
from recent acquisitions.

    Cost of goods sold for the thirteen  weeks ended March 27, 1999 increased to
$34.3  million  from $24.0  million for the same period in 1998,  an increase of
42.8%.  As a percent of net sales,  cost of goods  sold for the  thirteen  weeks
ended March 27, 1999  decreased to 61.3% from 61.5% for the thirteen weeks ended
March 27, 1998.  This  improvement  resulted  primarily  from a reduction in the
material cost component of cost of goods sold.

    Selling,  general and  administrative  expenses for the thirteen weeks ended
March 27, 1999  increased to $17.9  million from $12.2  million for the thirteen
weeks ended  March 28,  1998,  an increase of 46.3%.  As a percent of net sales,
selling, general and administrative expenses increased to 32.0% from 31.4%. This
increase  resulted  primarily from increased labor and freight costs  associated
with shipments of products to customers.

    Interest  expense,  net,  increased to $1.7  million for the thirteen  weeks
ended March 27, 1999 from $0.9  million for the  thirteen  weeks ended March 28,
1998.  This  increase  resulted  from  higher  average  debt levels in the first
quarter of 1999  relating  to the  funding of  acquisitions  made by the Company
during 1998 and the expansion in working capital assets.

    A provision  for income  taxes of $0.7 million was recorded for the thirteen
weeks ended March 27, 1999 and March 28,  1998.  The  decrease in the  Company's
effective tax rate from 36.5% in 1998 to 35.0% in 1999 resulted  primarily  from
lower foreign tax rates.

Liquidity and Capital Resources

    The Company has financed  its growth  through the  combination  of cash flow
from its  operations,  issuance of senior notes and borrowings  under its credit
facilities.  Working  capital was $111.9  million as of March 27, 1999 and $59.0
million as of March 28, 1998. The Company  believes that the cash generated from
operations and borrowings  available under its revolving credit facility will be
sufficient to meet the Company's working capital needs and to fund expansion for
the foreseeable future.


                                          Page 8 of 12






    Net cash used in  operating  activities  was $10.9  million for the thirteen
weeks  ended  March 27,  1999 and net cash  provided  was $3.8  million  for the
thirteen  weeks ended March 28, 1998.  These  amounts  represent net income plus
depreciation and amortization less changes in working capital.  During 1999, the
most significant changes were increases in inventories,  accounts receivable and
accounts  payable.  During 1998, the most significant  changes were increases in
inventories, accounts payable and other accrued liabilities.

    Net cash used in  investing  activities  amounted  to $1.4  million and $1.6
million  for the  thirteen  weeks  ended  March 27,  1999 and  March  28,  1998,
respectively.  In 1999,  additions  to plant  and  equipment  accounted  for the
investing  activities.  In 1998,  the  acquisition of Scan-Tech and additions to
property, plant and equipment accounted for the investing activities.

    Net cash provided by financing  activities amounted to $12.4 million and net
cash used was $1.4 million for the thirteen weeks ended March 27, 1999 and March
28, 1998,  respectively.  In 1999, borrowings under the line of credit accounted
for the majority of the funds  provided.  In 1998,  repayments of term loans and
capitalized  leases  was  partially  offset  by  advances  under  the  Company's
revolving credit facility.

    The Acquisition of Scan-Tech.  In January 1998,  Scan-Tech was acquired with
the payment of $1 million in cash, up to 350,000 shares of the Company's  common
stock and assumption of certain liabilities including approximately $0.8 million
in bank debt.

    The  Acquisition  of  Champ.  In  September  1998,  the  Company  began  its
acquisition of selective assets of Champ from Standard Motor Products,  Inc. for
approximately $2.3 million representing the net asset value of inventories.  The
acquisition  was completed in stages with the final stage (Everco)  occurring in
January 1999 and requiring a payment of approximately $0.3 million  representing
the net asset value of inventories.

    The  Acquisition  of Allparts.  In October  1998,  the Company  acquired the
assets of Allparts from JPE, Inc., for approximately $10.1 million in cash.

        Senior Notes. In August 1998, the Company  completed a private placement
of $60 million in 6.81% Senior Notes due August 21, 2008 on an unsecured  basis.
The ten-year Notes bear a 6.81 percent fixed interest rate,  payable  quarterly,
with an initial four-year interest only period.

    Revolving Credit Facility. In connection with the Notes, the Company amended
its $35 million  revolving  credit  facility with First Union  National Bank and
National City Bank. As amended,  the  commitment for the line was extended for a
five-year  term on an  unsecured  basis  with  interest  at Libor  plus 75 basis
points.  Proceeds from the Notes were used,  among other things,  to paydown the
term debt  portions of the bank  credit  facilities  previously  advanced to the
Company by the bank syndicate.  Borrowings  under the revolving  credit facility
amounted to $26.3 million at March 27, 1999 and to $13.5 million at December 26,
1998.

    Industrial  Revenue Bonds.  Construction of the Company's  Warsaw,  Kentucky
facility in 1990 was funded by the Bonds.  The Bonds bear  interest at an annual
rate of 4% payable monthly and require annual principal  payments of $300,000 or
$350,000 in alternating years with the final payment due in July, 2009.

    Capitalized  Leases.  The Company's  leases for its Pennsylvania and Georgia
facilities  are  recorded  as  capitalized  leases  in the  Company's  financial
statements.  In  addition,  in 1998 the Company  entered  into a  sale/leaseback
transaction relating to its new computer system in the amount of $4.3 million.

    Foreign Currency  Fluctuations.  Approximately 45% of the Company's products
were purchased from a variety of foreign  countries.  The products generally are
purchased  through  purchase  orders with the purchase  price  specified in U.S.
dollars.  Accordingly,  the Company does not have exposure to fluctuation in the
relationship  between the dollar and various foreign currencies between the time
of execution of the purchase order and payment for the product.  However, to the
extent that the dollar  decreases in value to foreign  currencies in the future,
the price of the product in dollars for new purchase  orders may  increase.  The
Company  attempts  to  lessen  the  impact  of these  currency  fluctuations  by
resourcing its purchases to other countries.




                                          Page 9 of 12





Year 2000 Compliance

    The efficient  operation of the  Company's  business is dependent in part on
its computer software programs and operating systems  ("Programs").  The Company
has been  evaluating  its Programs to identify  potential  Year 2000  compliance
problems.  This  evaluation  has led to the  selection and  implementation  of a
comprehensive  enterprise  resource  planning package and related programs ("New
System").  This New System,  installed in 1998,  is used in several key areas of
the company's business including inventory purchasing and management, production
planning,  forecasting,  pricing,  sales,  shipping and financial  reporting and
replaces the majority of the Company's  previous  Programs.  Those  Programs not
replaced by the New System are also being evaluated for Year 2000 compliance and
appropriate  adjustments have been or will be made to bring them into compliance
either through  modification or replacement.  The most  significant of these are
the  Company's  Human  Resource,  payroll and time  keeping  systems  which were
replaced  with a  combination  of purchased  software  and third party  services
during the first quarter of 1999.

    Based on present  information,  the Company believes that it will be able to
achieve  Year  2000  compliance  through a  combination  of the New  System  and
modification  to other Programs,  however,  no assurance can be given that these
efforts will be successful.  The investment in capital expenditures to implement
the New System and the Human  Resources,  payroll and time  keeping  systems was
approximately   $4.9  million  and  the  Company  estimates  that  the  expenses
associated with modification of other Programs will not be material.

    The  Company  maintains  contingency  plans  for  computer  failures,  power
outages,   natural   disasters,   etc.   Year   2000   contingency   plans   for
mission-critical  systems are being  developed and will be  integrated  with the
existing plans where appropriate by December 1999.

    Further,  in the event that any of the  Company's  significant  suppliers or
customers do not  successfully and timely achi e Company's  business  operations
could be adversely affected.

Impact of Inflation

    The Company has not generally  been  adversely  affected by  inflation.  The
Company believes that price increases  resulting from inflation  generally could
be passed on to its  customers,  since prices charged by the Company are not set
by long-term contracts.

Cautionary Statement Regarding Forward Looking Statements

    Certain  statements  periodically  made by or on behalf of the  Company  and
certain  statements   contained  herein  including  statements  in  Management's
Discussion and Analysis of Financial Condition and Results of Operation; such as
statements regarding  litigation;  and certain other statements contained herein
regarding  matters that are not historical fact are forward  looking  statements
(as such term is  defined  in the  Securities  Act of 1933),  and  because  such
statements involve risks and uncertainties, actual results may differ materially
from those expressed or implied by such forward looking statements. Factors that
cause actual results to differ  materially  include but are not limited to those
factors  discussed in the Company's Annual Report on Form 10-K under "Business -
Investment Considerations."

Quantitative and Qualitative Disclosure about Material Risk

    The Company's market risk is the potential loss arising from adverse changes
in  interest  rates.  With  the  exception  of the  Company's  revolving  credit
facility, long-term debt obligations are at fixed interest rates and denominated
in U.S. dollars. The Company manages its interest rate risk by monitoring trends
in interest rates as a basis for determining whether to enter into fixed rate or
variable rate agreements.  Market risk is estimated as the potential increase in
fair  value of the  company's  long-  term  debt  obligations  resulting  from a
hypothetical one-percent decrease in interest rates and amounts to approximately
$3.6 million over the term of the debt.

    Although the company continues to evaluate derivative financial  instruments
to manage foreign currency exchange rate changes, the Company does not currently
hold derivatives for managing these risks of for trading purposes.


                                         Page 10 of 12





PART II: OTHER INFORMATION


Item 1. Legal Proceedings

    In addition to commitments and obligation which arise in the ordinary course
of  business,  the Company is subject to various  claims and legal  actions from
time to time  involving  contracts,  competitive  practices,  trademark  rights,
product  liability  claims and other  matters  arising out of the conduct of the
Company's business. 


Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

    Exhibit No.       Description

    27                       Financial Data Schedule


(b) Reports on Form 8-K

    None






                                         Page 11 of 12




                                         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.


                                           R & B, INC.



Date   May 11, 1999                       \s\ Richard Berman          
                                              Richard Berman
                                              President




Date    May 11, 1999                      \s\ Malcolm Walter        
                                              Malcolm Walter
                                              Chief Financial Officer and
                                              Principal Accounting Officer

































                                         Page 12 of 12