SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 10-Q

                   Quarterly Report under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


  For the Quarterly Period Ended June 30, 2000 Commission file number 0-18761


                           HANSEN NATURAL CORPORATION
             (Exact name of Registrant as specified in its charter)


               Delaware                                39-1679918
     (State or other jurisidiction of             (I.R.S. Employer
     incorporation or organization                Identification No.)


                        2380 Railroad Street, Suite 101,
                          Corona, California 92880-5471
               (Address of principal executive offices) (Zip Code)


                                (909) 739 - 6200
               Registrant's telephone number, including area code:



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




               The registrant had 9,928,519 shares of common stock
                         outstanding as of July 31, 2000






                                     HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                                                    June 30, 2000

                                                        INDEX

                                                                                        



                                                                                                Page No.

Part I.           FINANCIAL INFORMATION

Item 1.           Consolidated Financial Statements

                  Consolidated Balance Sheets as of June 30, 2000
                  and December 31, 1999                                                          3

                  Consolidated Statements of Operations for the
                  three and six-months ended June 30, 2000 and 1999                              4

                  Consolidated Statements of Cash Flows for the
                  six-months ended June 30, 2000 and 1999                                        5

                  Notes to Consolidated Financial Statements                                     6

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


Part II. OTHER INFORMATION

Items 1-5.        Not Applicable                                                                16

Item 6.           Exhibits and Reports on Form 8-K                                              16

                  Signatures                                                                    16




                                       2




HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
JUNE 30, 2000 AND DECEMBER 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------



                                                                                         June 30,           December 31,
                                                                                           2000                  1999
                                                                                           ----                  ----
                                                 ASSETS
                                                                                                   

CURRENT ASSETS:
Cash and cash equivalents                                                          $          121,609     $       2,009,155
Accounts receivable (net of allowance for doubtful
    accounts, sales returns and cash discounts of $525,748
    in 2000 and $415,305 in 1999 and promotional allowances
    of $2,021,216 in 2000 and $1,651,604 in 2000)                                           7,192,902             3,751,258
Inventories, net                                                                            8,998,888             9,894,414
Prepaid expenses and other current assets                                                     975,918               553,689
Deferred income tax asset                                                                     743,364               743,364
                                                                                   -------------------    ------------------
                                                                                           18,032,681            16,951,880

PROPERTY AND EQUIPMENT, net                                                                 1,119,441               504,191

INTANGIBLE AND OTHER ASSETS:
Trademark license and trademarks (net of accumulated amortization
    of $3,160,337 in 2000 and $2,995,285 in 1999)                                          10,607,872            10,768,493
Deposits and other assets                                                                     708,116               484,388
                                                                                   -------------------    ------------------
                                                                                           11,315,988            11,252,881
                                                                                   -------------------    ------------------
                                                                                   $       30,468,110     $      28,708,952
                                                                                   ===================    ==================

                       LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
Short-term borrowings                                                              $          524,991     $               -
Accounts payable                                                                            5,204,072             5,936,873
Accrued liabilities                                                                           794,172               345,794
Accrued compensation                                                                          131,629               462,285
Current portion of long-term debt                                                             987,533               863,501
Income taxes payable                                                                          220,867               346,636
                                                                                   -------------------    ------------------
                                                                                            7,863,264             7,955,089

LONG-TERM DEBT, less current portion                                                          914,007               902,716

DEFERRED INCOME TAX LIABILITY                                                               1,225,271             1,225,271

SHAREHOLDERS' EQUITY:
Common stock - $.005 par value;  30,000,000  shares  authorized;  9,926,983  and
    10,010,084 shares issued
    and outstanding in 2000 and 1999, respectively                                             50,562                50,050
Additional paid-in capital                                                                 11,569,562            11,340,074
Retained earnings                                                                           9,575,942             7,235,752
Common stock in treasury, at cost - 185,375 and 0 shares
    in 2000 and 1999, respectively                                                           (730,498)
                                                                                   -------------------    ------------------
    Total shareholders' equity                                                             20,465,568            18,625,876
                                                                                   -------------------    ------------------
                                                                                   $       30,468,110     $      28,708,952
                                                                                   ===================    ==================

                                       3

HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE-MONTHS AND SIX-MONTHS ENDED JUNE 30, 2000 AND 1999 (Unaudited)
- --------------------------------------------------------------------------------




                                                                 Three Months Ended                      Six Months Ended
                                                                      June 30,                               June 30,
                                                         -----------------------------------    ------------------------------------
                                                               2000                1999               2000                1999
                                                         ----------------    ---------------    ----------------   -----------------
                                                                                                       

NET SALES                                                $    22,666,775     $   19,142,247     $    38,644,777    $     34,371,351

COST OF SALES                                                 11,974,847         10,161,707          20,748,889          17,983,133
                                                         ----------------    ---------------    ----------------   -----------------

GROSS PROFIT                                                  10,691,928          8,980,540          17,895,888          16,388,218

OPERATING EXPENSES:
Selling, general and administrative                            7,793,226          6,481,186          13,746,638          12,252,432
Amortization of trademark license and trademarks                  82,638             74,148             165,297             148,296
Other expenses                                                                       15,000                                  30,000
                                                         ----------------    ---------------    ----------------   -----------------

         Total operating expenses                              7,875,864          6,570,334          13,911,935          12,430,728
                                                         ----------------    ---------------    ----------------   -----------------

OPERATING INCOME                                               2,816,064          2,410,206           3,983,953           3,957,490

NONOPERATING EXPENSE (INCOME)
Interest and financing expense                                    63,891             40,080              92,186             103,111
Interest Income                                                   (1,306)           (23,864)             (8,550)            (50,023)
                                                         ----------------    ---------------    ----------------   -----------------
         Net nonoperating expense                                 62,585             16,216              83,636              53,088

INCOME BEFORE PROVISION
         FOR INCOME TAXES                                      2,753,479          2,393,990           3,900,317           3,904,402

PROVISION FOR INCOME TAXES                                     1,101,392            953,800           1,560,127           1,555,300
                                                         ----------------    ---------------    ----------------   -----------------


NET INCOME                                               $     1,652,087     $    1,440,190     $     2,340,190    $      2,349,102
                                                         ================    ===================================   =================


NET INCOME PER COMMON SHARE:
         Basic                                           $          0.17     $         0.14     $          0.23    $           0.24
                                                         ================    ===============    ================   =================
         Diluted                                         $          0.16     $         0.14     $          0.22    $           0.22
                                                         ================    ===============    ================   =================


NUMBER OF COMMON SHARES USED
      IN PER SHARE COMPUTATIONS:
         Basic                                                 9,941,601          9,951,147           9,970,129           9,938,112
                                                         ================    ===============    ================   =================
         Diluted                                              10,367,602         10,638,447          10,426,526          10,567,539
                                                         ================    ===============    ================   =================

                                        4


HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX-MONTHS ENDED JUNE 30, 2000 AND 1999 (Unaudited)
- --------------------------------------------------------------------------------



                                                                            2000                    1999
                                                                            ----                    ----
                                                                                        

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                             $    2,340,190         $    2,349,102
Adjustments to reconcile net income to
   net cash provided by operating activities:
   Amortization of trademark license and trademarks                           160,621                148,297
   Depreciation and other amortization                                        115,656                 72,761
   Compensation expense related to issuance of stock options                                          48,684
   Deferred income taxes                                                                             199,525
   Effect on cash of changes in operating assets and liabilities:
     Accounts receivable                                                   (3,441,644)            (2,983,299)
     Inventories                                                              895,526             (1,291,444)
     Prepaid expenses and other current assets                               (422,229)              (171,605)
     Accounts payable                                                        (732,801)             3,193,893
     Accrued liabilities                                                      448,378                (34,737)
     Accrued compensation                                                    (330,656)              (161,102)
     Income taxes payable                                                    (125,769)              (164,225)
                                                                       ---------------        ---------------
       Net cash (used in) provided by operating activities                 (1,092,728)             1,205,850

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment                                           (736,138)               (96,374)
Increase in trademark license and trademarks                                    5,232
Decrease in note receivable from director                                                             20,861
Increase in deposits and other assets                                        (223,728)              (312,053)
                                                                       ---------------        ---------------
       Net cash used in investing activities                                 (954,634)              (387,566)

CASH FLOWS FROM FINANCING ACTIVITIES:
Increase in short-term borrowings                                             524,991
Principal payments on long-term debt                                         (353,085)            (1,753,735)
Increase in long-term debt                                                    488,408
Issuance of common stock                                                      230,000                 20,700
Redemption of common stock                                                   (730,498)
                                                                       ---------------        ---------------
       Net cash provided by (used in) financing activities                    159,816             (1,733,035)

                                                                       ---------------        ---------------
NET DECREASE IN CASH                                                       (1,887,546)              (914,751)
CASH, beginning of period                                                   2,009,155              3,806,089
                                                                       ---------------        ---------------
CASH, end of period                                                    $      121,609         $    2,891,338
                                                                       ===============        ===============


SUPPLEMENTAL INFORMATION Cash paid during the year for:
     Interest                                                          $       87,286         $      117,508
                                                                       ===============        ===============
     Income taxes                                                      $    1,335,896         $    1,520,000
                                                                       ===============        ===============



NONCASH TRANSACTIONS:
     During the six-month  period ended June 30, 2000, the Company issued 15,127
       shares of common stock to employees in connection  with a net exercise of
       options to purchase 21,760 shares of common stock.

     During the six-month  period ended June 30, 1999, the Company issued 32,238
       shares of common stock to employees in connection  with a net exercise of
       options to purchase 41,800 shares of common stock.

                                       5


HANSEN NATURAL CORPORATION AND SUBSIDIARIES
NOTES TO  CONSOLIDATED  FINANCIAL  STATEMENTS FOR THE SIX-MONTHS  ENDED JUNE 30,
2000 AND YEAR-ENDED DECEMBER 31, 1999
- --------------------------------------------------------------------------------

1. BASIS OF PRESENTATION

Reference  is made to the Notes to  Consolidated  Financial  Statements,  in the
Company's Form 10-K for the year ended December 31, 1999,  which is incorporated
by reference,  for a summary of significant  policies utilized by Hansen Natural
Corporation  ("Hansen"  or  "Company")  and its  subsidiaries,  Hansen  Beverage
Company ("HBC") and Hard e Beverage Company.  The information set forth in these
interim financial  statements is unaudited and may be subject to normal year-end
adjustments. The information reflects all adjustments, which include only normal
recurring adjustments,  which in the opinion of management are necessary to make
the financial  statements not misleading.  Results of operations covered by this
report may not  necessarily  be indicative of results of operations for the full
fiscal year.

2.       INVENTORIES

Inventories consist of the following at:


                                     June 30,                  December 31,
                                       2000                       1999
                                ---------------------      ---------------------
Raw materials                       $ 3,640,096                 $3,615,269
Finished goods                        5,527,200                  6,442,193
                                ---------------------      ---------------------
                                      9,167,296                 10,057,462
Less inventory reserves                (168,408)                  (163,048)
                                ---------------------      ---------------------
                                    $ 8,998,888                 $9,894,414
                                =====================      =====================



                                       6



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

General

          During  the three  months  ended June 30,  2000,  net sales were $22.7
     million,  an  increase  of $3.5  million  or 18.4%  over net sales of $19.1
     million for the three months ended June 30, 1999. The increase in net sales
     during the three months ended June 30, 2000 was primarily  attributable  to
     increased sales of the Company's  functional drinks, the Company's new line
     of children's  multi-vitamin  juice drinks in 8.45-oz.  aseptic  packaging,
     which was introduced in the third quarter of 1999,  and increased  sales of
     Natural Sodas in cans. The increase in net sales was also attributable,  to
     a lesser extent, to increased sales of apple juice and juice blends,  sales
     of the Company's new line of premium functional Smoothies introduced in the
     third  quarter of 1999,  and the  introduction  of Healthy  Start in 12-oz.
     glass bottles in the first  quarter of 2000.  The increase in net sales was
     partially  offset by decreased sales of Smoothies in glass and polyethylene
     terephthalale  (P.E.T.)  plastic bottles,  Healthy Start in P.E.T.  plastic
     bottles and Signature Sodas. Sales of Smoothies in cans and teas, lemonades
     and juice cocktails were marginally lower.

          The  Company  is  currently  in the  process  of  launching  a line of
     functional  fruit  and  grain  energy  bars as  well  as a line of  gourmet
     genetically modified organism-free (G.M.O. free) functional cereals.

          During the three months ended June 30, 2000,  the gross profit margins
     achieved  by the  Company  increased  to 47.2% from 45.1%  during the first
     quarter of 2000.  For the six months ended June 30, 2000,  the gross profit
     margin was 46.3%,  which was lower  than the gross  profit  margin of 47.7%
     achieved by the Company for the six months ended June 30, 1999.

          The Company is planning to introduce a malt based energy drink, called
     Hard e, which  contains 5% alcohol,  during the third quarter of 2000.  The
     Hard e product will not be marketed under the Hansen's name.

          The  Company  continues  to  incur  expenditures  in  connection  with
     development and introduction of new products and flavors.

          During the three months ended June 30, 2000,  the Company  repurchased
     36,200  shares of its common stock at an average  price of $3.88 per share.
     During the six months  ended June 30,  2000,  the  Company  repurchased  an
     aggregate  of  185,375  shares of its common  stock at an average  price of
     $3.94 per share.


                                       7



Results of Operations For The  Three-Months  Ended June 30, 2000 Compared to the
Three-Months Ended June 30, 1999

          Net Sales.  For the three months  ended June 30, 2000,  net sales were
     $22.7 million, an increase of $3.5 million or 18.4% over net sales of $19.1
     million for the three months ended June 30, 1999. The increase in net sales
     during the three months ended June 30, 2000 was primarily  attributable  to
     increased sales of the Company's  functional drinks, the Company's new line
     of children's  multi-vitamin  juice drinks in 8.45-oz.  aseptic  packaging,
     which was introduced in the third quarter of 1999,  and increased  sales of
     Natural Sodas in cans. The increase in net sales was also attributable,  to
     a lesser extent, to increased sales of apple juice and juice blends,  sales
     of the Company's new line of premium functional Smoothies introduced in the
     third  quarter of 1999,  and the  introduction  of Healthy  Start in 12-oz.
     glass bottles in the first  quarter of 2000.  The increase in net sales was
     partially  offset by  decreased  sales of  Smoothies  in glass  and  P.E.T.
     plastic  bottles,  Healthy  Start in P.E.T.  plastic  bottles and Signature
     Sodas.  Sales of Smoothies in cans and teas,  lemonades and juice cocktails
     were marginally lower.

          Gross  Profit.  Gross  profit was $10.7  million for the  three-months
     ended June 30,  2000,  an increase  of $1.7  million or 19.1% over the $9.0
     million gross profit for the three-months ended June 30, 1999. Gross profit
     as a percentage of net sales increased to 47.2% for the three-months  ended
     June 30,  2000 from 46.9% for the  three-months  ended June 30,  1999.  The
     increase in gross profit and gross profit as a percentage  of net sales was
     primarily  attributable to higher margins  achieved as a result of a change
     in the Company's product mix.

          Total Operating  Expenses.  Total operating expenses were $7.9 million
     for the  three-months  ended June 30, 2000,  an increase of $1.3 million or
     19.9% over total  operating  expenses of $6.6 million for the  three-months
     ended June 30, 1999. Total operating  expenses as a percentage of net sales
     increased to 34.7% for the three-months  ended June 30, 2000 from 34.3% for
     the  three-months  ended June 30,  1999.  The  increase in total  operating
     expenses  and total  operating  expenses as a  percentage  of net sales was
     primarily  attributable to increased  selling,  general and  administrative
     expenses.

          Selling, general and administrative expenses were $7.8 million for the
     three-months ended June 30, 2000, an increase of $1.3 million or 20.2% over
     selling,  general  and  administrative  expenses  of $6.5  million  for the
     three-months  ended June 30,  1999.  Selling,  general  and  administrative
     expenses  as  a  percentage  of  net  sales  increased  to  34.4%  for  the
     three-months ended June 30, 2000 from 33.9% for the three-months ended June
     30,  1999.  The  increase in selling  expenses  and  selling  expenses as a
     percentage  of  net  sales  was  primarily  attributable  to  increases  in
     distribution  (freight)  costs,  expenditures  for point of sale  items and
     merchandise  displays,  and promotional  expenditures  and allowances.  The
     increase  in  general   and   administrative   expenses   and  general  and
     administrative  expenses  as  a  percentage  of  net  sales  was  primarily
     attributable  to  increased  payroll  and other  costs in  connection  with
     operating activities to support increased net sales.

          Amortization  expense was $83,000 for the three-months  ended June 30,
     2000, an increase of $9,000 or 11.5% over  amortization  expense of $74,000
     for the three-months ended June 30, 1999.

          Other expenses were $15,000 for the three-months ended June 30, 1999.

                                       8

          Operating   Income.   Operating   income  was  $2.8  million  for  the
     three-months  ended June 30,  2000,  an  increase of $406,000 or 16.8% over
     operating income of $2.4 million for the three- months ended June 30, 1999.
     Operating  income as a percentage  of net sales  decreased to 12.4% for the
     three-months  ended June 30,  2000 from 12.6% in the  comparable  period in
     1999. The increase in operating income was attributable to the $1.7 million
     increase in gross profit which was partially offset by the increase of $1.3
     million in  operating  expenses.  The  decrease  in  operating  income as a
     percentage  of net sales was  primarily  attributable  to the  increase  in
     selling, general and administrative expenses as a percentage of net sales.

          Net Nonoperating Expense. Net nonoperating expense was $63,000 for the
     three-months  ended  June  30,  2000,  an  increase  of  $46,000  from  net
     nonoperating  expense of $16,000 for the three-months  ended June 30, 1999.
     Net  nonoperating  expense  consists of interest and financing  expense and
     interest  income.  Interest  and  financing  expense  was  $64,000  for the
     three-months  ended June 30, 2000 as compared to $40,000 for the comparable
     period  in 1999.  The  increase  in  interest  and  financing  expense  was
     primarily  attributable  to  interest  incurred on income  taxes.  Interest
     income was $1,000 for the three-months  ended June 30, 2000, as compared to
     interest  income of  $24,000  during  the  comparable  period in 1999.  The
     decrease in interest income is attributable to a decrease in cash available
     for investing in interest bearing securities.

          Provision  for  Income  Taxes.  Provision  for  income  taxes was $1.1
     million,  for the three-months ended June 30, 2000, an increase of $148,000
     over the provision for income taxes of $954,000 for the  comparable  period
     in 1999.  The effective tax rate for the  three-months  ended June 30, 2000
     was 40.0% as  compared  to 39.8%  for the  comparable  period in 1999.  The
     increase in provision for income taxes was  attributable to the increase in
     income before  provision for income taxes and the increase in the effective
     tax rate for the three-months ended June 30, 2000.

          Net Income.  Net income was $1,652,000 for the three-months ended June
     30, 2000,  compared to net income of $1,440,000 for the three-months  ended
     June 30, 1999, an increase of $212,000 or 14.7%. The increase in net income
     consists of an increase in operating income of $406,000 which was partially
     offset by an increase in net interest and financing  expense of $46,000 and
     a $148,000 increase in provision for income taxes.


                                      9



Results of  Operations  For The  Six-months  Ended June 30, 2000 Compared to The
Six-months Ended June 30, 1999

          Net Sales.  For the  six-months  ended June 30,  2000,  net sales were
     approximately  $38.6 million, an increase of $4.3 million or 12.4% over the
     $34.4  million  net sales  for the  six-months  ended  June 30,  1999.  The
     increase in net sales was  primarily  attributable  to  increased  sales of
     functional drinks, the introduction of the Company's new line of children's
     multi-vitamin juice drinks in aseptic packaging which was introduced in the
     third quarter of 1999, and increased  sales of Natural Sodas.  The increase
     in net sales was also attributable, to a lesser extent, to the introduction
     of Super Smoothies in cans in the third quarter of 1999, increased sales of
     apple juice and juice  blends,  and the  introduction  of Healthy  Start in
     12-ounce  bottles in the first  quarter of 2000.  The increase in net sales
     was partially offset by decreased sales of Healthy Start in P.E.T. bottles,
     Smoothies in glass bottles and P.E.T.  plastic  bottles,  Signature  Sodas,
     Smoothies in cans and teas, lemonades and juice cocktails.

          Gross Profit.  Gross profit was $17.9 million for the six-months ended
     June 30, 2000,  an increase of $1.5 million or 9.2% over the $16.4  million
     gross  profit for the  six-months  ended June 30,  1999.  Gross profit as a
     percentage of net sales  decreased to 46.3% for the  six-months  ended June
     30, 2000 from 47.7% for the six-months ended June 30, 1999. The increase in
     gross  profit was  primarily  attributable  to  increased  net  sales.  The
     decrease  in gross  profit  as a  percentage  of net  sales  was  primarily
     attributable  to lower  margins  achieved  as a result  of a change  in the
     Company's product mix.

          Total Operating Expenses.  Total operating expenses were $13.9 million
     for the  six-months  ended June 30,  2000,  an increase of $1.5  million or
     11.9% over total  operating  expenses of $12.4  million for the  six-months
     ended June 30, 1999. Total operating  expenses as a percentage of net sales
     decreased  to 36.0% for the  six-months  ended June 30, 2000 from 36.2% for
     the  six-months  ended  June 30,  1999.  The  increase  in total  operating
     expenses  was  primarily  attributable  to increased  selling,  general and
     administrative  expenses.  The  decrease in total  operating  expenses as a
     percentage of net sales was primarily  attributable  to the  elimination of
     other expenses for the six-months ended June 30, 2000.

          Selling,  general and  administrative  expenses were $13.7 million for
     the  six-months  ended June 30, 2000,  an increase of $1.4 million or 12.2%
     over selling,  general and administrative expenses of $12.3 million for the
     six-months  ended  June  30,  1999.  Selling,  general  and  administrative
     expenses as a percentage of net sales remained  consistent at 35.6% for the
     six-months  ended June 30, 2000 and for the comparable  period in 1999. The
     increase in selling  expenses was  primarily  attributable  to increases in
     distribution   (freight)  costs,   fees  paid  for  slotting,   promotional
     allowances and  expenditures,  and expenditures for point of sale items and
     merchandise displays. The increase in selling expenses was partially offset
     by a decrease in expenditures for in-store demonstrations.  The increase in
     general and administrative expenses was primarily attributable to increased
     payroll and other costs in connection with operating  activities to support
     increased net sales.


                                       10



          Amortization  expense was $165,000 for the  six-months  ended June 30,
     2000, an increase of $17,000 or 11.5% over amortization expense of $148,000
     for the six-months ended June 30, 1999.

          Other expenses were $30,000 for the six-months ended June 30, 1999.

          Operating  Income.  Operating income was $3,984,000 for the six-months
     ended June 30, 2000, an increase of $27,000 or 0.7% over  operating  income
     of $3,957,000 for the six-months ended June 30, 1999. Operating income as a
     percentage of net sales  decreased to 10.3% for the  six-months  ended June
     30,  2000 from 11.5% in the  comparable  period in 1999.  The  decrease  in
     operating income as a percentage of net sales was primarily attributable to
     the  reduction  in  gross  profit  as a  percentage  of net  sales  for the
     six-months ended June 30, 2000.

          Net Nonoperating Expense. Net nonoperating expense was $84,000 for the
     six-months   ended  June  30,  2000,   an  increase  of  $31,000  from  net
     nonoperating expense of $53,000 for the six-months ended June 30, 1999. Net
     non-operating  expense  consists  of  interest  and  financing  expense and
     interest  income.  Interest  and  financing  expense  was  $92,000  for the
     six-months  ended June 30, 2000 as compared to $103,000 for the  comparable
     period  in 1999.  The  decrease  in  interest  and  financing  expense  was
     attributable  to the fact that the  principal  amounts  outstanding  on the
     Company's term loan were lower in 2000 than during the comparable period in
     1999.  Such  decrease was partially  offset by interest  incurred on income
     taxes.  Interest income was $9,000 for the six-months  ended June 30, 2000,
     as compared to interest  income of $50,000 during the comparable  period in
     1999. The decrease in interest income is attributable to a decrease in cash
     available for investing in interest bearing securities.

          Provision for Income Taxes.  Provision for income taxes was $1,560,000
     for the six months  ended June 30,  2000,  an  increase  of $5,000 over the
     provision for income taxes of $1,555,000 for the comparable period in 1999.
     The effective tax rate for the six-months  ended June 30, 2000 was 40.0% as
     compared  to 39.8% for the  comparable  period  in 1999.  The  increase  in
     provision  for income  taxes was  attributable  to the  increase  in income
     before  provision  for income taxes and the increase in the  effective  tax
     rate for the six-months ended June 30, 2000.

          Net Income.  Net income was $2,340,000  for the six-months  ended June
     30, 2000 compared to net income of $2,349,000 for the six-months ended June
     30,  1999.  The $9,000  decrease  in net income  consists of an increase in
     operating  income of 27,000  which was offset by an  increase of $31,000 in
     net interest and financing  expenses and a $5,000 increase in provision for
     income taxes.



                                       11



Liquidity and Capital Resources

          As of June 30, 2000,  the Company had working  capital of  $10,169,000
     compared to working  capital of  $8,997,000  as of December 31,  1999.  The
     increase in working capital was primarily attributable to net income earned
     after adjustments for certain noncash expenses,  primarily  amortization of
     trademark  license and trademarks and depreciation and other  amortization.
     The  increase in working  capital was also  attributable  to  increases  in
     accounts receivable, prepaid expenses and other current assets as well as a
     decrease in accounts  payable and  accrued  compensation.  The  increase in
     working  capital was partially  offset by  repayments  made in reduction of
     HBC's  term  loan,   decreases   in   inventories,   increases  in  accrued
     liabilities, and acquisitions of property and equipment.

          Net  cash  used  in  operating   activities  was  $1,093,000  for  the
     six-months  ended  June  30,  2000 as  compared  to net  cash  provided  by
     operating  activities of $1,206,000 for the comparable  period in 1999. The
     increase  in  net  cash  used  in  operating   activities   was   primarily
     attributable  to increases in operating  assets and  decreases in operating
     liabilities  including  increases  in  accounts  receivable  and  increased
     payments  on account of  accounts  payable.  The  increase  in cash used in
     operating activities was partially offset by a decrease in inventories.

          Net cash used in investing  activities was $955,000 for the six-months
     ended June 30, 2000 as compared to net cash used in investing activities of
     $388,000 for the  comparable  period in 1999. The increase in net cash used
     in investing  activities was primarily  attributable  to the acquisition of
     several vans and  promotional  vehicles as well as  increased  deposits and
     other assets.

          Net  cash  provided  by  financing  activities  was  $160,000  for the
     six-months  ended June 30, 2000 as  compared to net cash used in  financing
     activities of $1,733,000 for the comparable period in 1999. The increase in
     net cash provided by financing  activities  was primarily  attributable  to
     borrowings on the Company's  line of credit and capital leases entered into
     to finance the acquisition of vans and promotional  vehicles.  The increase
     in  cash  provided  by  financing   activities  was  partially   offset  by
     repurchases  of the Company's  common stock and principal  payments made in
     reduction of HBC's term loan.

          Increases in accounts receivable,  acquisitions of inventory, property
     and  equipment,  increases in deposits and other  assets,  repayment of the
     Company's  long-term  debt,  repurchases of the Company's  common stock, as
     well  as  HBC's   acquisition  and  development  plans  are,  and  for  the
     foreseeable future are, expected to remain HBC's principle recurring use of
     cash and working capital funds.  Management,  from time to time,  considers
     the acquisition of capital  equipment,  particularly  coolers,  merchandise
     displays,  vans  and  promotional  vehicles,   trademarks,  and  businesses
     compatible  with  the  image  of  the  Hansen's(R)  brand  as  well  as the
     development and  introduction of new product lines. The Company may require
     additional  capital  resources for, or in connection  with, such activities
     depending upon the cash requirements  relating thereto. Any such activities
     will  also be  subject  to the  terms  and  restrictions  of  HBC's  credit
     facilities.


                                       12




          As of June 30, 2000,  $982,000 was outstanding under the term loan, as
     compared to  $1,332,000  outstanding  on December 31, 1999.  The  Company's
     current  borrowing  rate on the term loan is the bank's base rate ("prime")
     plus 1/2%.

          HBC's  revolving line of credit has been renewed by its bank until May
     1, 2002. The effective borrowing rate under the revolving line of credit is
     prime plus 1/4%. HBC anticipates  that the revolving line of credit will be
     renewed when it expires on May 1, 2002; however,  there can be no assurance
     that it will in fact be  renewed  or,  if  renewed,  that the terms of such
     renewal will not be disadvantageous to HBC and its business.

          Management  believes  that  cash  generated  from  operations  and the
     Company's cash resources and amounts  available  under HBC's revolving line
     of credit,  will be sufficient to meet its operating cash  requirements  in
     the foreseeable future,  including purchase  commitments for raw materials,
     debt servicing, expansion and development needs as well as any purchases of
     capital assets or equipment and repurchases of the Company's common stock.

Year 2000 Compliance

          Prior to January 1, 2000,  the Company  reviewed the  readiness of its
     computer  systems and business  practices  for  handling  Year 2000 issues.
     These issues involve systems that are date sensitive and may not be able to
     properly  process  the  transition  from year 1999 to year 2000 and beyond,
     resulting in miscalculations  and software  failures.  Year 2000 compliance
     updates  were  completed  in the fourth  quarter of 1999 and the  Company's
     information  technology  ("IT")  and  non-information   technology  ("NIT")
     computer systems completed the transition to the year 2000 without material
     issues or problems.  No  additional  expenditures  to enable the Company to
     become Year 2000 compliant are currently anticipated.  The Company has been
     in contact with critical suppliers, co-packers,  customers, and other third
     parties to  determine  the extent to which they may be  vulnerable  to Year
     2000 issues.  The Company  cannot  currently  predict any future  effect of
     third  parties'  Year 2000 issues.  However,  the Company has not been made
     aware of any matter which would  materially  impact the Company's  business
     from third parties.

European Monetary Union

          Within  Europe,  The European  Economic and Monetary Union (the "EMU")
     introduced a new currency,  the euro, on January 1, 1999.  The new currency
     is in response to the EMU's  policy of economic  convergence  to  harmonize
     trade policy,  eliminate  business costs associated with currency  exchange
     and to promote the free flow of capital, goods and services.

          On January 1, 1999, the  participating  countries  adopted the euro as
     their local currency,  initially available for currency trading on currency
     exchanges  and noncash  transactions  such as banking.  The existing  local
     currencies, or legacy currencies,  will remain legal tender through January
     1, 2002.  Beginning  on January 1, 2002,  euro-denominated  bills and coins
     will be used for cash  transactions.  For a period of up to six-months from
     this date, both legacy  currencies and the euro will be legal tender. On or
     before July 1, 2002, the  participating  countries will withdraw all legacy
     currencies and exclusively use the euro.

                                       13

          The  Company's  transactions  are  recorded  in U.S.  Dollars  and the
     Company does not currently anticipate future transactions being recorded in
     the euro.  Based on the lack of  transactions  recorded  in the  euro,  the
     Company does not believe  that the euro will have a material  effect on the
     financial position,  results of operations or cash flows of the Company. In
     addition,  the  Company has not  incurred  and does not expect to incur any
     significant costs from the continued  implementation of the euro, including
     any currency risk,  which could materially  affect the Company's  business,
     financial condition or results of operations.

          The  Company  has  not   experienced   any   significant   operational
     disruptions   to  date  and  does  not   currently   expect  the  continued
     implementation   of  the  euro  to  cause   any   significant   operational
     disruptions.

Forward Looking Statements

          The  Private  Security  Litigation  Reform  Act of  1995  (the  "Act")
     provides a safe harbor for forward looking  statements made by or on behalf
     of the Company.  The Company and it's representatives may from time to time
     make  written or oral  forward  looking  statements,  including  statements
     contained in this report and other filings with the Securities and Exchange
     Commission  and in  reports  to  shareholders  and  announcements.  Certain
     statements  made in  this  report,  including  certain  statements  made in
     management's  discussion  and  analysis,  may  constitute  forward  looking
     statements  (within the meaning of Section 27.A of the  Securities Act 1933
     as amended and Section  21.E of the  Securities  Exchange  Act of 1934,  as
     amended) regarding the expectations of management with respect to revenues,
     profitability, adequacy of funds from operations and the Company's existing
     credit facility, among other things. All statements which address operating
     performance,  events or developments that management expects or anticipates
     will  or may  occur  in the  future  including  statements  related  to new
     products,  volume growth, revenues,  profitability,  adequacy of funds from
     operations,  and/or the Company's  existing credit  facility,  earnings per
     share growth, statements expressing general optimism about future operating
     results and  non-historical  Year 2000  information,  are  forward  looking
     statements within the meaning of the Act.

Management  cautions that these  statements  are qualified by their terms and/or
important  factors,  many of which are outside  the control of the Company  that
could cause actual results and events to differ  materially  from the statements
made including, but not limited to, the following:

o    Company's  ability to  generate  sufficient  cash flows to support  capital
     expansion plans and general operating activities;
o    Changes in consumer preferences;
o    Changes in demand that are weather related,  particular in areas outside of
     California;
o    Competitive  products and pricing  pressures and the  Company's  ability to
     gain or maintain  share of sales in the  marketplace as a result of actions
     by competitors;
o    The introduction of new products;
o    Laws and  regulations,  and/or any changes  therein,  including  changes in
     accounting standards,  taxation  requirements  (including tax rate changes,
     new tax laws and revised tax law interpretations) and environmental laws as
     well as the Federal  Food Drug and  Cosmetic  Act,  the Dietary  Supplement
     Health and Education Act, and regulations  made thereunder or in connection
     therewith,  especially those that may affect the way in which the Company's
     products  are  marketed  as well as laws and  regulations  or rules made or
     enforced by the Food and Drug Administration;

                                       14

o    Changes in the cost and  availability  of raw  materials and the ability to
     maintain favorable supply arrangements and relationships and procure timely
     and/or adequate production of all or any of the Company's products;
o    The Company's ability to achieve earnings forecasts,  which may be based on
     projected  volumes and sales of many  product  types  and/or new  products,
     certain of which are more profitable than others. There can be no assurance
     that the Company will achieve projected levels or mixes of product sales;
o    The Company's ability to penetrate new markets;
o    The marketing  efforts of distributors of the Company's  products,  most of
     which  distribute  products that are  competitive  with the products of the
     Company;
o    Unilateral  decisions by  distributors,  grocery  chains,  specialty  chain
     stores, club stores and other customers to discontinue  carrying all or any
     of the Company's products that they are carrying at any time;
o    The terms and/or  availability of the Company's  credit  facilities and the
     actions of it's creditors;
o    The effectiveness of the Company's  advertising,  marketing and promotional
     programs;
o    Adverse  weather  conditions,  which could reduce  demand for the Company's
     products;
o    The Company's  ability to make suitable  arrangements for the co-packing of
     its  functional  drinks in 8.2-ounce  slim cans and Smoothies in 11.5-ounce
     cans;
o    The Company's  customers',  co-packers' and suppliers'  ability to replace,
     modify or upgrade  computer  programs in ways that adequately  address Year
     2000 issues.  Given the numerous and  significant  uncertainties  involved,
     there can be no assurance  regarding  their ability to identify and correct
     all  relevant  computer  codes and imbedded  chips and other  unanticipated
     difficulties or the ability of third parties to remediate their  respective
     systems.

The foregoing list of important factors is not exhaustive.

Inflation

          The Company does not believe that  inflation has a significant  impact
     on the Company's results of operations for the periods presented.


                                       15





                           PART II - OTHER INFORMATION


         Items 1 - 5.     Not Applicable

         Item 6.          Exhibits and Reports on Form 8-K

                  (a)     Exhibits - See Exhibit Index

                  (b)     Reports on Form 8-K - None






                                   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.

                                                  HANSEN NATURAL CORPORATION
                                                  Registrant


Date:   August 9, 2000
                                           /s/ Rodney C. Sacks
                                           Chairman of the Board
                                           and Chief Executive Officer


Date:   August 9, 2000
                                           /s/ Hilton H. Schlosberg
                                           Vice Chairman of the Board,
                                           President, Chief Operating Officer,
                                           Chief Financial Officer and Secretary


                                       16



                                  EXHIBIT INDEX


Exhibit            10  (yyy)  Sixth  Modification  to  Revolving  Credit  Loan &
                   Security Agreement by and between Hansen Beverage Company and
                   Comerica Bank - California, dated May 23, 2000

Exhibit 10 (zzz)   Contract  Brewing  Agreement  by and  between  Hard e
                   Beverage Company and Rello, Inc. dated March 23, 2000


Exhibit 27         Financial Data Schedule


                                       17