1


                                    FORM 10-Q

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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

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

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

                         For the quarterly period ended

                                  APRIL 2, 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 1-5492-1

                               NASHUA CORPORATION
             (Exact name of registrant as specified in its charter)

                DELAWARE                                  02-0170100
        (State of Incorporation)               (IRS Employer Identification No.)

           44 FRANKLIN STREET                             03061-2002
          NASHUA, NEW HAMPSHIRE                           (Zip Code)
(Address of principal executive offices)

       Registrant's telephone number, including area code: (603) 880-2323

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, and (2) has been subject to such filing requirements
for the past 90 days.

                          YES [X]            NO  [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
Common Stock, as of the latest practicable date.

         AS OF MAY 1, 1999, THE COMPANY HAD 5,922,529 SHARES OF COMMON STOCK,
EXCLUDING 1,023,238 SHARES IN TREASURY, PAR VALUE $1 PER SHARE, OUTSTANDING.




                                      -1-
   2




                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                       NASHUA CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
                                                  April 2, 1999    December 31,
ASSETS:                                            (Unaudited)         1998 
- -------                                           -------------    ------------
Cash and cash equivalents                            $ 27,728        $ 31,965
Restricted cash                                         5,000           5,000
Accounts receivable                                    19,702          18,232
Inventories                                                         
  Materials and supplies                                5,659           6,326
  Work in process                                       3,219           2,503
  Finished goods                                        5,528           5,847
                                                     --------        --------
                                                       14,406          14,676
Other current assets                                   13,695          13,474
                                                     --------        --------
  Total current assets                                 80,531          83,347
                                                     --------        --------
Plant and equipment                                    73,009          73,057
Accumulated depreciation                              (34,470)        (33,727)
                                                     --------        --------
                                                       38,539          39,330
                                                     --------        --------
Intangible assets                                       1,991           1,991
Accumulated amortization                               (1,524)         (1,484)
                                                     --------        --------
                                                          467             507
                                                     --------        --------
Other assets                                            9,185          10,155
Net non-current assets of discontinued operations         756             756
                                                     --------        --------
  Total assets                                       $129,478        $134,095
                                                     ========        ========
                                                                    
LIABILITIES AND SHAREHOLDERS' EQUITY:                               
- -------------------------------------
Current maturities of long-term debt                 $    511        $    511
Accounts payable                                        8,659           9,028
Accrued expenses                                       25,610          27,934
Income tax payable                                        180              -- 
                                                     --------        --------
  Total current liabilities                            34,960          37,473
                                                     --------        --------
Long-term debt                                            894           1,064
Other long-term liabilities                            20,331          20,331
                                                     --------        --------
  Total long-term liabilities                          21,225          21,395
                                                     --------        --------
Common stock and additional capital                    21,995          21,995
Retained earnings                                      64,289          64,071
Treasury stock, at cost                               (12,991)        (10,839)
                                                     --------        --------
  Total shareholders' equity                           73,293          75,227
                                                     --------        --------
Commitments and contingencies                              --              -- 
                                                     --------        --------
                                                                    
  Total liabilities and shareholders' equity         $129,478        $134,095
                                                     ========        ========


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



                                      -2-
   3

                       NASHUA CORPORATION AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                                   (UNAUDITED)

(In thousands, except per share data)                      THREE MONTHS ENDED
                                                          --------------------
                                                           April 2,   April 3,
                                                             1999       1998 
                                                          ---------   --------

Net sales                                                  $42,649    $44,486
Cost of products sold                                       32,362     34,735
                                                           -------    -------
Gross margin                                                10,287      9,751
Research, selling, distribution and
  administrative expenses                                   10,093     10,492
Interest expense                                               204        113
Interest income                                               (376)        (8)
                                                           -------    -------
Income (loss) from continuing operations before
  income tax provision (benefit)                               366       (846)
Income tax provision (benefit)                                 148       (356)
                                                           -------    -------

Income (loss) from continuing operations                       218       (490)

Loss from discontinued operation, net of taxes                  --       (301)
                                                           -------    -------

Net income (loss)                                              218       (791)
Retained earnings, beginning of period                      64,071     76,935
                                                           -------    -------

Retained earnings, end of period                            64,289     76,144
                                                           =======    =======

Earnings per share:
  Income (loss) from continuing operations                 $   .04    $ (0.08)
  Income (loss) from discontinued operation                     --      (0.04)
                                                           -------    -------

Net income (loss) per common share                         $   .04    $ (0.12)
                                                           =======    =======
Average common shares                                        5,909      6,391
                                                           =======    =======

Income (loss) per common share from continuing
  operations assuming dilution                             $   .04    $ (0.08)

Income (loss) per common share from discontinued
  operations assuming dilution                             $    --    $  (.04)
                                                           -------    -------

Net income (loss) per common share assuming dilution       $   .04    $ (0.12)
                                                           =======    =======
Average common and potential common shares                   5,926      6,391
                                                           =======    =======



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



                                      -3-
   4

                       NASHUA CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)




(In thousands)
                                                                                   THREE MONTHS ENDED
                                                                                -----------------------
                                                                                April 2,       April 3,
                                                                                  1999           1998 
                                                                                --------       --------
                                                                                             
Cash flows from operating activities of continuing operations:
 Net income (loss)                                                             $   218        $  (791)
 Adjustments to reconcile net income (loss) to cash provided
    by (used in) continuing operating activities:
      Depreciation and amortization                                               1,444          1,737
      Loss from discontinued operations                                              --            301
      Net change in working capital and other assets                             (2,383)        (2,947)
                                                                                -------        -------

Cash used in continuing operating activities                                       (721)        (1,700)
                                                                                -------        -------

Cash flows from investing activities of continuing operations:
  Investment in plant and equipment                                                (858)        (2,007)
                                                                                -------        -------
  Cash used in investing activities of continuing operations                       (858)        (2,007)
                                                                                -------        -------

Cash flows from financing activities of continuing operations:
  Proceeds from borrowings                                                           --          2,100
  Repayment of borrowings                                                          (170)           (84)
  Proceeds and tax benefits from shares issued under stock
    option plans                                                                     --            292
  Purchase of treasury stock                                                     (2,152)            -- 
                                                                                -------        -------
Cash provided by (used in) financing activities of continuing
  operations                                                                     (2,322)         2,308
                                                                                -------        -------

Proceeds from the sale of discontinued operation                                                 6,000
Cash provided by (used in) activities of discontinued operation                    (336)           251
Effect of exchange rate changes on cash                                              --              5
                                                                                -------        -------

Increase (decrease) in cash and cash equivalents                                 (4,237)         4,857
Cash and cash equivalents at beginning of period                                 31,965          3,736
                                                                                -------        -------
Cash and cash equivalents at end of period                                      $27,728        $ 8,593
                                                                                =======        =======

Interest paid                                                                   $    26        $   102
                                                                                =======        =======
Income taxes paid                                                               $   348        $    51
                                                                                =======        =======





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



                                      -4-
   5

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


INDEBTEDNESS

On April 22, 1999, the Company entered into a new secured financing agreement
with Fleet Bank - NH, increasing the Company's revolving line of credit to $15
million from $8 million. This agreement with Fleet - NH replaces the Company's
existing credit facility, which was scheduled to expire April 30, 1999. The
agreement contains certain financial covenants with respect to consolidated
tangible net worth, capital expenditures and earnings before depreciation,
interest, income taxes, depreciation and amortization (EBITDA). Borrowings under
this facility are collateralized by a security interest in the Company's
receivables and inventory. Interest on amounts outstanding under the secured
line of credit is payable at the prime rate or at the Company's election, at
LIBOR plus a certain fixed percentage. The maturity of this financing agreement
is April 27, 2001. Without prior consent of the lenders, the agreement does not
allow the payment of dividends and restricts, among other things, the incurrence
of additional debt greater than determined amounts, guarantees or sale of
certain assets.

RECLASSIFICATION

Certain amounts from the prior year have been reclassified to conform to the
current year presentation.

STOCK OPTIONS

At April 30, 1999, options for 553,170 shares of common stock were outstanding.
Stock options for an additional 24,253 shares may be awarded under the Company's
1996 Stock Incentive Plan. In addition, the Company's stockholders approved the
1999 Shareholder Value Plan at their annual meeting held on April 30, 1999.
Stock awards may be made under the 1999 Shareholder Value Plan for up to 600,000
shares of common stock (subject to adjustments for stock splits, stock dividends
or other changes in the Company's capitalization). No options or shares have 
been awarded under this plan.

SHAREHOLDER'S EQUITY

On June 24, 1998, the Company's Board of Directors authorized the repurchase
from time to time in the open market of up to one million shares of its common
stock, subject to financial and market conditions, Securities and Exchange
Commission rules and regulations and financial covenant limitations with the
Company's lender. During the first quarter of 1999, Nashua repurchased 177,500
shares of the Company's common stock in open market transactions. In addition,
the Company repurchased 170,000 additional shares in open market transactions in
April bringing the total shares repurchased to 999,154 as of April 30, 1999.

SEGMENT AND RELATED INFORMATION

In the fourth quarter of 1998, the Company adopted Statement of Accounting
Standards No. 131, "Disclosures About Segments of an Enterprise and Related
Information." The table below presents information about reported segments.




(In thousands)                                       Net Sales From                  Pretax Income (Loss) From
                                                  Continuing Operations                Continuing Operations       
                                              -------------------------------      --------------------------------
                                              April 3, 1999     April 2, 1998      April 3, 1999      April 2, 1998
                                              -------------     -------------      -------------      -------------

                                                                                                   
Imaging Supplies                                  $14,365           $16,695         $   (480)            $  (784)
Specialty Coated and Label Products                28,192            27,760            1,921               1,665 

Reconciling items:
    Other                                              92                31              (42)               (207)
    Unallocated corporate expenses,
        including interest                              -                 -           (1,033)             (1,520)
                                                  -------           -------         --------             -------
Consolidated                                      $42,649           $44,486         $    366             $  (846)



OTHER

These condensed consolidated financial statements should be read in conjunction
with the consolidated financial statements and notes thereto contained in the
Company's Annual Report on Form 10-K for the year ended December 31, 1998.

In the opinion of management, the accompanying unaudited condensed consolidated
financial statements contain all adjustments, consisting of normal recurring
adjustments, necessary to present fairly the financial 



                                      -5-
   6
position as of April 2, 1999, the results of operations for the three month
periods ended April 2, 1999 and April 3, 1998 and cash flows for the three month
periods ended April 2, 1999 and April 3, 1998.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

RESULTS OF OPERATIONS

Net sales in the first quarter of 1999 were $42.6 million, compared with $44.5
million in the first quarter of 1998.

The Imaging Supplies Segment sales in the first quarter of 1999 were $14.4
million, compared with $16.7 million in the first quarter of 1998. The sales
decline was a result of lower volume in the toner and developer, cartridge and
paper product lines. The toner and developer sales decline was due to lower
order rates from large international customers and decreased selling prices on
two of the segment's high volume products. The cartridge and paper product sales
decline was a result of lower selling prices across all channels as well as
reduced volume in the dealer agent and international channels. 

The Specialty Coated and Label Products Segment sales in the first quarter of
1999 were $28.2 million, compared with $27.8 million in the first quarter of
1998. The increased sales were a result of higher volume in the thermal paper
and label products, compared to the same period last year. 

Gross margins improved to 24.1 percent of sales in the first quarter of 1999
from 21.9 percent of sales during the same period in 1998. The improvement in
gross margin was primarily a result of reduced manufacturing costs, increased
manufacturing efficiency and improved product mix in both the Imaging Supplies
Segment and the Specialty Coated and Label Products Segment.

Research, selling, distribution and administrative expenses in the first quarter
of 1999 decreased 4 percent, or $.4 million, compared to the same period of
1998. Research expense decreased 25 percent, or $.4 million, selling and
distribution expense decreased 4 percent, or $.2 million, and administrative
expenses increased 7 percent, or $.2 million.

Pretax loss in the Imaging Supplies Segment decreased $.3 million, or 38
percent, compared to the first quarter of 1998 as a result of improved gross
margins, reduced research, selling and distribution expenses. Research expense
declined due to reduced new product testing costs. Selling and distribution
expense declined as a result of lower sales impacting variable expenses.

Pretax profit in the Specialty Coated and Label Products Segment improved $.3
million as a result of improved gross margins, partially offset by higher
administrative expenses. The administrative expense increase in the first
quarter was a result of costs related to employee training and payroll, compared
to the first quarter of 1998.

Net income in the first quarter of 1999 was $.2 million ($.04 per share),
compared to a net loss of $.8 million ($.12 per share) in the first quarter of
1998. Net income from continuing operations in the first quarter of 1999 was $.2
million ($.04 per share), compared to a loss of $.5 million ($.08 per share) in
the first quarter of 1998. Pretax income from continuing operations in the first
quarter of 1999 was $.4 million, compared to a loss of $.8 million in the first
quarter of 1998, reflecting a $.5 million improvement in gross margin, a $.4
million reduction in operating expenses and a $.3 million increase in net
interest income derived from the investment of cash generated by the sale of the
Photofinishing Group.

Details of the charges related to continuing operations and the activity
recorded during the first quarter of 1999 follows.



                                                                Balance      Current       Current     Balance
(In thousands)                                                  Dec. 31,     Period        Period      April 2,
                                                                 1998       Provision      Charges      1999   
                                                                --------    ---------      -------     --------
                                                                                               
Provisions for severance related to workforce reductions          $472        $ --          $329         $143 
Other                                                              149          --            26          123 
                                                                  ----        ----          ----         ----
Total                                                             $621        $ --          $355         $266 
                                                                  ====        ====          ====         ====



                                      -6-
   7

All charges, excluding asset write-downs, are principally cash in nature and are
expected to be funded from operations.

The estimated annual effective income tax rate was 40.5 percent for the first
quarter of 1999 and is higher than the U.S. statutory rate principally due to
the impact of state income taxes.

YEAR 2000

The Year 2000 ("Y2K") issue is the result of computer programs being written
for, or microprocessors using, two digits (rather than four) to define the
applicable year. Company computer programs that have date-sensitive software may
recognize a date using "00" as the year 1900 rather than the year 2000, which
could result in system failures or miscalculations. The Company is currently
working to mitigate the Y2K issue and has established processes for assessing
the risks and associated costs.

The Company categorizes its Y2K efforts as follows: hardware, software, embedded
processors, vendors and customers. Progress in assessing and remediating
information technology systems (hardware and software) and non-information
technology systems (embedded processors) is being tracked in phases including
inventory, identification of non-compliant systems, risk assessment, project
plan development, remediation, testing and verification. The Company's Y2K
project team has completed the risk assessment phase for all major systems,
including hardware, software and embedded processors. Remediation efforts of
approximately two-thirds of the Company's major systems have been completed. The
Company expects that the internal remediation work and testing for all systems
critical to run the Company's businesses will be completed by July 1999. The
Company will use internal and external resources to remediate and test its
systems, and to develop contingency plans to mitigate risks associated with the
Y2K issue.

The Company has initiated communications with significant vendors and customers
to coordinate the Y2K issue and is in the process of determining the Company's
vulnerability if these companies fail to remediate their Y2K issues. The Company
is reviewing responses and expects to complete its analysis in the second
quarter. There can be no guarantee that the systems of other companies will be
timely remediated, or that other companies' failure to remediate Y2K issues
would not have a material adverse effect on the Company.

It is currently estimated that the aggregate cost of the Company's Y2K efforts
will be approximately $1.1 million, of which, approximately $.6 million has been
spent to date. These costs are being funded through operating cash flows and
include the costs of normal system upgrades and replacements for which the
timing was accelerated to address the Y2K issue. These amounts do not include
any costs associated with the implementation of contingency plans, which are in
the process of being developed; nor do they include internal Y2K program costs.
The Company does not separately track internal Y2K program costs. These costs
are principally the related payroll costs for the management information systems
group.

The Company has not yet developed a contingency plan for dealing with the
operational problems and costs (including loss of revenues) that would be
reasonably likely to result from failure by the Company and certain third
parties to achieve Y2K compliance on a timely basis. The Company currently plans
to complete its analysis of the problems and costs associated with the failure
to achieve Y2K compliance and to establish a contingency plan in the event of
such a failure by September 30, 1999.



                                      -7-
   8

The Company presently believes that with remediation, testing and contingency
planning, Y2K risks can be mitigated. However, although the Company is not
currently aware of any material internal operational or financial Y2K related
issues, the Company cannot provide assurances that the computer systems,
products, services or other systems upon which the Company depends will be Y2K
ready on schedule, that the costs of its Y2K program will not become material or
that the Company's contingency plans will be adequate. The Company is currently
unable to evaluate accurately the magnitude, if any, of the Y2K related issues
arising from the Company's vendors and customers. If any such risks (either with
respect to the Company or its vendors or customers) materialize, the Company
could experience serious consequences to its business which could have material
adverse effects on the Company's financial condition, results of operations and
liquidity.

The foregoing assessment of the impact of the Y2K problem on the Company is
based on management's best estimates as of the date of this Form 10Q, which are
based on numerous assumptions as to future events. There can be no assurance
that these estimates will prove accurate, and actual results could differ
materially from those estimated if these assumptions prove inaccurate.

LIQUIDITY, CAPITAL RESOURCES AND FINANCIAL CONDITION

Working capital decreased $.3 million to $45.6 million from December 31, 1998.
Cash and cash equivalents declined $4.2 million, primarily as a result of
payment of certain year end accrued expenses in the amount of $2.3 million and
the repurchase of 177,500 shares of common stock in open market transactions
for $2.2 million pursuant to the Company's open market stock repurchase program
as detailed in the Shareholder's Equity section of the Notes to the Condensed 
Consolidated Financial Statements. Other changes affecting working capital 
included the $1.5 million increase in accounts receivable and the $.3 million 
decline in accounts payable from December 31, 1998.

During April 1999, the Company entered into a new $15 million secured financing
agreement as detailed in the Indebtedness section of the Notes to the Condensed
Consolidated Financial Statements.

                           PART II - OTHER INFORMATION

ITEM 5.  OTHER INFORMATION

MATTERS AFFECTING FUTURE RESULTS

This Form 10Q may contain forward-looking statements as that term is defined in
the Private Securities Litigation Reform Act of 1995. When used in this report,
the words "believe," "expects," "to be," "will" and similar expressions are
intended to identify such forward-looking statements. Any such forward-looking
statements and the Company's future results of operations and financial 
condition are subject to risks and uncertainties which could cause actual
results to differ materially from those anticipated and from past results. Such
risks and uncertainties include, but are not limited to, fluctuations in
customer demand, intensity of competition from other vendors, timing and
acceptance of new product introductions, general economic and industry
conditions, delays or difficulties in programs designed to increase sales and
return the Company to profitability, risks associated with the failure by the
Company and certain third parties to achieve Year 2000 compliance on a timely
basis, and other risks detailed in the Company's filings with the 



                                      -8-
   9

Securities and Exchange Commission. The Company assumes no obligation to update
the information contained in this Form 10Q.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

      3.01      Amended By-laws of the Company, effective as of April 13, 1999.
 
      4.01      Amendment No. 3 to the Company's Rights Agreement, effective as 
                of April 30, 1999.

     10.01      Amended 1996 Stock Incentive Plan of the Company, effective as 
                of April 13, 1999.

     10.02      1999 Shareholder Rights Plan, effective as of April 30, 1999.

     10.03      Loan Agreement between the Company and Fleet Bank - NH, dated as
                of April 22, 1999.

     10.04      Revolving credit promissory note between the Company and Fleet 
                Bank - NH, dated as of April 22, 1999.

     10.05      Security Agreement between the Company and Fleet Bank - NH, 
                dated as of April 22, 1999.







                                      -9-
   10




                                   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.


                                                  NASHUA CORPORATION
                                      ------------------------------------------
                                                      (Registrant)

Date: MAY 11, 1999                    BY: /s/ John L. Patenaude
      ----------------------              --------------------------------------
                                          John L. Patenaude
                                          Vice President-Finance,
                                          Chief Financial Officer and Treasurer
                                          (principal financial and duly 
                                          authorized officer)





                                      -10-