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 September 30, 2001

                         Commission file number 0-18761


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


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


                              1010 Railroad Street
                            Corona, California 92882
               (Address of principal executive offices) (Zip Code)


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



         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 10,045,003 shares of common stock outstanding as of
                                October 12, 2001




                   HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                               September 30, 2001

                                      INDEX



                                                                        Page No.

Part I.     FINANCIAL INFORMATION

Item 1.     Consolidated Financial Statements

            Consolidated Balance Sheets as of September 30, 2001
              and December 31, 2000                                          3

            Consolidated Statements of Income for the
              three and nine months ended September 30, 2001 and 2000        4

            Consolidated Statements of Cash Flows for the
              nine months ended September 30, 2001 and 2000                  5

            Notes to Consolidated Financial Statements for the
              nine months ended September 30, 2001 and year
              ended December 31, 2000                                        6

Item 2.     Management's Discussion and Analysis of Financial
              Condition and Results of Operations                            8


Part II.    OTHER INFORMATION

Items 1-5.  Not Applicable                                                  15

Item 6.     Exhibits and Reports on Form 8-K                                15

            Signatures                                                      15


HANSEN NATURAL CORPORATION AND SUBSIDIARIES

PART I.  FINANCIAL INFORMATION
ITEM 1.  CONSOLIDATED FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2001 (Unaudited) AND DECEMBER 31, 2000
- --------------------------------------------------------------------------------

                                                                                                       

                                                                                        September 30,           December 31,
                                                                                            2001                    2000
                                                                                         (Unaudited)
                                                   ASSETS

CURRENT ASSETS:
Cash and cash equivalents                                                            $         560,336       $        130,665
Accounts receivable (net of allowance for doubtful
    accounts, sales returns and cash discounts of $719,990
    in 2001 and $486,462 in 2000 and promotional allowances
    of $3,566,721 in 2001 and $2,583,088 in 2000)                                            6,961,942              6,584,486
Inventories, net                                                                            11,863,398             10,907,895
Prepaid expenses and other current assets                                                      828,494                823,387
Deferred income tax asset                                                                      881,618                881,618
                                                                                     ------------------      -----------------
    Total current assets                                                                    21,095,788             19,328,051

PROPERTY AND EQUIPMENT, net                                                                  1,993,192              1,863,044

INTANGIBLE AND OTHER ASSETS:
Trademark license and trademarks (net of accumulated amortization
    of $3,745,383 in 2001 and $3,366,358 in 2000)                                           17,565,666             16,887,914
Deposits and other assets                                                                      762,182                665,731
                                                                                     ------------------      -----------------
    Total intangible and other assets                                                       18,327,848             17,553,645
                                                                                     ------------------      -----------------
                                                                                     $      41,416,828       $     38,744,740
                                                                                     ==================      =================

                        LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
Accounts payable                                                                     $       5,205,942       $      3,681,956
Accrued liabilities                                                                            962,989                607,443
Accrued compensation                                                                           266,369                281,629
Current portion of long-term debt                                                              390,476                234,655
Income taxes payable                                                                           226,779                878,266
                                                                                     ------------------      -----------------
    Total current liabilities                                                                7,052,555              5,683,949

LONG-TERM DEBT, less current portion                                                         8,315,112              9,731,956

DEFERRED INCOME TAX LIABILITY                                                                1,274,139              1,274,139

SHAREHOLDERS' EQUITY:
Common stock - $.005 par value; 30,000,000 shares authorized;
    10,251,764 shares issued, 10,045,003 outstanding in 2001;
    10,148,882 shares issued, 9,942,121 outstanding in 2000.                                    51,259                 50,744
Additional paid-in capital                                                                  11,695,725             11,667,619
Retained earnings                                                                           13,842,583             11,150,878
Common stock in treasury; at cost - 206,761 shares
    in 2001 and 2000 respectively                                                             (814,545)              (814,545)
                                                                                     ------------------      -----------------
    Total shareholders' equity                                                              24,775,022             22,054,696
                                                                                     ------------------      -----------------
                                                                                     $      41,416,828       $     38,744,740
                                                                                     ==================      =================

         See accompanying notes to consolidated fianancial statements.

                                       3


HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
(Unaudited)
- --------------------------------------------------------------------------------

                                                                                                       


                                                               Three Months Ended                       Nine Months Ended
                                                                  September 30,                           September 30,
                                                       ------------------------------------    -------------------------------------
                                                              2001               2000                2001                 2000
                                                       -----------------   ----------------    ----------------    -----------------

NET SALES                                              $     26,180,069    $    22,701,624     $    70,663,936     $     61,346,401

COST OF SALES                                                14,537,011         11,723,298          39,093,760           32,472,187
                                                       -----------------   ----------------    ----------------    -----------------

GROSS PROFIT                                                 11,643,058         10,978,326          31,570,176           28,874,214

OPERATING EXPENSES:
Selling, general and administrative                           9,323,880          8,576,155          26,282,389           22,322,793
Amortization of trademark license and trademarks                129,824             82,638             379,025              247,935
                                                       -----------------   ----------------    ----------------    -----------------

         Total operating expenses                             9,453,704          8,658,793          26,661,414           22,570,728
                                                       -----------------   ----------------    ----------------    -----------------

OPERATING INCOME                                              2,189,354          2,319,533           4,908,762            6,303,486

NONOPERATING EXPENSE (INCOME)
Interest and financing expense                                   92,624             76,873             430,927              169,059
Interest income                                                  (1,158)            (2,917)             (8,340)             (11,467)
                                                       -----------------   ----------------    ----------------    -----------------
         Net nonoperating expense                                91,466             73,956             422,587              157,592

INCOME BEFORE PROVISION
         FOR INCOME TAXES                                     2,097,888          2,245,577           4,486,175            6,145,894

PROVISION FOR INCOME TAXES                                      839,156            880,389           1,794,470            2,440,516
                                                       -----------------   ----------------    ----------------    -----------------


NET INCOME                                             $      1,258,732    $     1,365,188     $     2,691,705     $      3,705,378
                                                       =================   ================    ================    =================


NET INCOME PER COMMON SHARE:
         Basic                                         $           0.13    $          0.14     $          0.27     $           0.37
                                                       =================   ================    ================    =================
         Diluted                                       $           0.12    $          0.13     $          0.26     $           0.35
                                                       =================   ================    ================    =================


NUMBER OF COMMON SHARES USED
      IN PER SHARE COMPUTATIONS:
         Basic                                               10,045,003          9,937,509          10,033,697            9,959,592
                                                       =================   ================    ================    =================
         Diluted                                             10,322,676         10,467,662          10,306,091           10,440,377
                                                       =================   ================    ================    =================

          See accompanying notes to consolidated financial statements.

                                       4



HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000 (Unaudited)
- --------------------------------------------------------------------------------

                                                                                                       

                                                                                               2001                  2000
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                              $       2,691,705    $        3,705,378
Adjustments to reconcile net income to
   net cash provided by (used in) operating activities:
       Amortization of trademark license and trademarks                                           379,025               247,690
       Depreciation and other amortization                                                        322,951               207,782
       (Gain) loss on disposal of fixed assets                                                    (11,410)               15,417
       Effect on cash of changes in operating assets and liabilities:
         Accounts receivable                                                                     (377,456)           (3,610,051)
         Inventories                                                                             (955,503)             (883,245)
         Prepaid expenses and other current assets                                                 (5,107)             (472,110)
         Accounts payable                                                                       1,523,986              (358,973)
         Accrued liabilities                                                                      158,869               477,888
         Accrued compensation                                                                     (15,260)             (270,656)
         Income taxes payable                                                                    (651,487)              121,407
                                                                                        ------------------   -------------------
          Net cash provided by (used in) operating activities                                   3,060,313              (819,473)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment                                                               (464,443)             (985,917)
Proceeds from sale of fixed assets                                                                 22,754
Increase in trademark license and trademarks                                                     (110,100)           (6,465,129)
Increase in deposits and other assets                                                             (96,451)             (441,547)
                                                                                        ------------------   -------------------
          Net cash used in investing activities                                                  (648,240)           (7,892,593)

CASH FLOWS FROM FINANCING ACTIVITIES:
Increase in short-term borrowings                                                                                     8,285,884
Principal payments on long-term debt                                                           (2,011,023)           (1,519,202)
Increase in long-term debt                                                                                              535,231
Issuance of common stock                                                                           28,621               256,640
Purchases of common stock, held in treasury                                                                            (730,498)
                                                                                        ------------------   -------------------
          Net cash (used in) provided by financing activities                                  (1,982,402)            6,828,055

                                                                                        ------------------   -------------------
NET INCREASE (DECREASE) IN CASH                                                                   429,671            (1,884,011)
CASH AND CASH EQUIVALENTS, beginning of the period                                                130,665             2,009,155
                                                                                        ------------------   -------------------
CASH AND CASH EQUIVALENTS, end of the period                                            $         560,336    $          125,144
                                                                                        ==================   ===================


SUPPLEMENTAL INFORMATION Cash paid during the period for:
       Interest                                                                         $         470,007    $          144,473
                                                                                        ==================   ===================
       Income taxes                                                                     $       2,445,957    $        2,319,109
                                                                                        ==================   ===================


NONCASH TRANSACTIONS:
       During the nine month period ended September 30, 2001, the Company
          assumed long-term debt of $750,000 and accrued liabilities of $196,677
          in connection with the acquisition of the Junior Juice trademark.

       During the nine month period ended September 30, 2001, the Company issued
          84,882 shares of common stock to employees in connection with a net
          exercise of options to purchase 134,500 shares of common stock.

       During the nine month period ended September 30, 2000, the Company issued
          15,360 shares of common stock to employees in connection with a net
          exercise of options to purchase 23,327 shares of common stock.

          See accompanying notes to consolidated financial statements.

                                       5



HANSEN NATURAL CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2001 (Unaudited) AND YEAR ENDED DECEMBER 31, 2000
- ------------------------------------------------------------------------------

         1.       ORGANIZATION AND ACCOUNTING POLICIES

         Reference is made to the Notes to Consolidated Financial Statements, in
         the Company's Form 10-K for the year ended December 31, 2000, which is
         incorporated by reference, for a summary of significant policies
         utilized by Hansen Natural Corporation ("Hansen" or "Company") and its
         wholly-owned subsidiaries, Hansen Beverage Company ("HBC") and Hard e
         Beverage Company. Additionally, the Company's reporting on Form 10-Q
         does not include all the information and footnote disclosures normally
         included in financial statements prepared in accordance with accounting
         principles generally accepted in the United States of America. HBC owns
         all of the issued and outstanding common stock of Blue Sky Natural
         Beverage Co. and Hansen Junior Juice Company. The information set forth
         in these interim consolidated financial statements for the nine months
         ended September 30, 2001 and 2000 is unaudited and may be subject to
         normal year-end adjustments. The information contained in these interim
         consolidated financial statements reflects all adjustments, which
         include only normal recurring adjustments, which in the opinion of
         management are necessary to make the interim consolidated financial
         statements not misleading. Results of operations covered by this report
         may not necessarily be indicative of results of operations for the full
         year.

         The preparation of the financial statements in conformity with
         accounting principles generally accepted in the United States of
         America necessarily requires management to make estimates and
         assumptions that affect the reported amounts of assets and liabilities
         and disclosure of contingent assets and liabilities at the date of the
         financial statements and the reported amounts of revenues and expenses
         during the reporting periods. Actual results could differ from these
         estimates.

         On January 1, 2001, the Company adopted Statement of Financial
         Accounting Standards ("SFAS") No. 133, Accounting for Derivative
         Instruments and Hedging Activities, as amended by SFAS No. 137 and SFAS
         No. 138. SFAS No. 133 establishes accounting and reporting standards
         for derivative instruments, including certain derivative instruments
         embedded in other contracts, and for hedging activities. It requires
         that the Company recognize all derivative instruments as either current
         or non-current assets or liabilities at fair value. The adoption of
         SFAS No. 133 did not have a significant impact on the financial
         position, results of operations or cash flows of the Company.

         New Accounting Pronouncements - In April 2001, the Emerging Issues Task
         Force ("EITF") reached a consensus on Issue 00-25 ("EITF 00-25"),
         Vendor Income Statement Characterization of Consideration Paid to a
         Reseller of the Vendors' Products. EITF 00-25 addresses the income
         statement classification of consideration from a vendor to a reseller
         or another party that purchases the vendors' products. The consensus
         requires certain sales promotions and customer allowances currently
         classified as selling, general and administrative expenses to be
         classified as a reduction of net sales. The Company is currently
         evaluating the impact of EITF 00-25 on its financial statements.

                                       6


         In June 2001, the Financial Accounting Standards Board approved SFAS
         No. 141, Business Combinations, and SFAS No. 142, Goodwill and Other
         Intangible Assets. SFAS No. 141 prospectively prohibits the pooling of
         interests method of accounting for business combinations initiated
         after June 30, 2001. SFAS No. 142 eliminates the current requirement to
         amortize goodwill and indefinite-lived intangible assets, addresses the
         amortization of intangible assets with a defined life and the
         impairment testing and recognition for goodwill and intangible assets
         on an annual basis or on an interim basis if an event occurs or
         circumstances change that would reduce the fair value of a reporting
         unit below its carrying value. SFAS No. 142 will apply to goodwill and
         intangible assets arising from transactions completed before and after
         the effective date of June 30, 2001. The adoption of SFAS No. 141 and
         SFAS No. 142 is required for the Company on January 1, 2002. The
         Company is currently assessing the Statements and the impact the
         adoption will have on its consolidated financial statements.

         2.       INVENTORIES

         Inventories consist of the following at:

                                          September 30,
                                              2001                 December 31,
                                          (Unaudited)                 2000
                                       ------------------      -----------------
         Raw materials                   $   5,170,391           $  4,704,363
         Finished goods                      6,914,140              6,371,941
                                       ------------------      -----------------
                                            12,084,531             11,076,304
         Less inventory reserves              (221,133)              (168,409)
                                       ------------------      -----------------
                                         $  11,863,398           $ 10,907,895
                                       ==================      =================

                                       7


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

         The following discussion and analysis of the Company's financial
condition and results of operations should be read in conjunction with the
Company's historical consolidated financial statements and notes thereto.

General

         The increase in net sales during the third quarter of 2001 was
primarily attributable to increased sales of natural sodas, particularly diet
sodas which were introduced in the first quarter of 2001, increased sales of
Blue Sky Natural Sodas, which business was acquired during the third quarter of
2000, and sales of Junior Juice 100% juices, which business was acquired in May
2001. The Company also benefited from sales of Energade, the Company's new non-
carbonated energy sports drink line, which was launched during the current
quarter, sales of the Company's new E2O Energy Water line, which was launched in
June 2001, and increased sales of apple juice and Smoothies in cans. The
increase in net sales was partially offset by decreased sales of the Company's
functional drinks in 8.3-ounce cans, Smoothies in bottles, teas, lemonades and
juice cocktails, Signature Sodas and Healthy StartTM juices.

         During the three months ended September 30, 2001, gross profit as a
percentage of net sales decreased to 44.5% from 48.4% during the comparable
quarter of 2000. For the nine months ended September 30, 2001, gross profit as a
percentage of net sales decreased to 44.7% from 47.1% during the nine months
ended September 30, 2000. The changes in gross profit as a percentage of net
sales are primarily due to changes in the Company's product mix.

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

Results of Operations for the Three Months Ended September 30, 2001 Compared to
the Three Months Ended September 30, 2000

         Net Sales. For the three months ended September 30, 2001, net sales
were $26.2 million, an increase of $3.5 million or 15.3% higher than the $22.7
million net sales for the three months ended September 30, 2000. The increase in
net sales during the third quarter of 2001 was primarily attributable to
increased sales of natural sodas, particularly diet sodas which were introduced
in the first quarter of 2001, increased sales of Blue Sky Natural Sodas, which
business was acquired during the third quarter of 2000, and sales of Junior
Juice 100% juices, which business was acquired in May 2001. The Company also
benefited from sales of Energade, the Company's new non-carbonated energy sports
drink line, which was launched during the current quarter, sales of the
Company's new E2O Energy Water line, which was launched in June 2001, and
increased sales of apple juice and Smoothies in cans. The increase in net sales
was partially offset by decreased sales of the Company's functional drinks in
8.3-ounce cans, Smoothies in bottles, teas, lemonades and juice cocktails,
Signature Sodas and Healthy StartTM juices.

         Gross Profit.  Gross profit was $11.6  million for the three months
ended  September 30, 2001, an increase of $665,000 or 6.1% higher than the gross
profit for the three months  ended  September  30, 2000 of $11.0  million.
Gross profit as a percentage of net sales, decreased to 44.5% for the three
months ended  September 30, 2001 from 48.4% for the three months ended September
30, 2000.  The increase in gross profit was primarily attributable to an
increase in net sales whereas the decrease in gross profit as a percentage of
net sales was primarily attributable to a change in the product mix.

                                       8


         Total Operating Expenses. Total operating expenses were $9.5 million
for the three months ended September 30, 2001, an increase of $795,000 or 9.2%
higher than total operating expenses of $8.7 million for the three months ended
September 30, 2000. Total operating expenses as a percentage of net sales
decreased to 36.1% for the three months ended September 30, 2001 from 38.1% for
the three months ended September 30, 2000. The increase in total operating
expenses was primarily attributable to increased selling, general and
administrative expenses and, to a lesser extent, increased amortization of
trademark license and trademarks due to the acquisition of the Blue Sky
trademark in the third quarter of 2000.

         Selling, general and administrative expenses were $9.3 million for the
three months ended September 30, 2001, an increase of $748,000 or 8.7% higher
than selling, general and administrative expenses of $8.6 million for the three
months ended September 30, 2000. The increase in selling expenses was primarily
attributable to increased promotional allowances granted to customers. The
increase in selling expenses was partially offset by decreases in advertising,
in-store demonstrations, slotting expenses and point-of-sale materials. The
increase in general and administrative expenses was primarily attributable to
increased legal, travel and payroll expenses primarily for sales and
administrative activities and other operating expenses.

         Amortization expense was $130,000 for the three months ended September
30, 2001, an increase of $47,000 over amortization expense of $83,000 for the
three months ended September 30, 2000. The increase in amortization expense is
primarily attributable to the acquisition of the Blue Sky trademark in the third
quarter of 2000 and, to a lesser extent, the acquisition of the Junior Juice
trademark in the second quarter of 2001.

         Operating Income. Operating income was $2.2 million for the three
months ended September 30, 2001, a decrease of $131,000 or 5.6% lower than
operating income of $2.3 million for the three months ended September 30, 2000.
Operating income as a percentage of net sales decreased to 8.4% for the three
months ended September 30, 2001 from 10.2% for the three months ended September
30, 2000. The decrease in operating income was attributable to a $795,000
increase in operating expenses which was partially offset by a $665,000 increase
in gross profit. The 1.8% decrease in operating income as a percentage of net
sales was partially attributable to a 3.9% decrease in gross profit as a
percentage of net sales and a 0.1% increase in amortization of trademark license
and trademarks which was partially offset by a 2.2% decrease in selling, general
and administrative expenses as a percentage of net sales.

         Net Nonoperating Expense. Net nonoperating expense was $91,000 for the
three months ended September 30, 2001, an increase of $17,000 over net
nonoperating expense of $74,000 for the three months ended September 30, 2000.
The increase in net nonoperating expense was primarily attributable to increased
interest expense incurred on the Company's increased borrowings, which were
primarily attributable to the acquisition of the Blue Sky Natural Soda business
and the financing of motor vehicles and equipment acquired by the Company.

                                       9


         Provision for Income Taxes. Provision for income taxes for the three
months ended September 30, 2001 was $839,000 as compared to provision for income
taxes of $880,000 for the comparable period in 2000. The $41,000 decrease in
provision for income taxes was primarily attributable to the decrease in
operating income and an increase in nonoperating expense.

         Net Income. Net income was $1,259,000 for the three months ended
September 30, 2001, a decrease of $106,000 or 7.8% lower than net income of
$1,365,000 for the three months ended September 30, 2000. The decrease in net
income was attributable to the increase in operating expenses of $795,000 and
the increase in nonoperating expense of $17,000 which was partially offset by
the increase in gross profit of $665,000 and the decrease in provision for
income taxes of $41,000.

Results of Operations For the Nine Months Ended September 30, 2001 Compared to
the Nine Months Ended September 30, 2000

         Net Sales. For the nine months ended September 30, 2001, net sales were
approximately $70.7 million, an increase of $9.4 million or 15.2% over the $61.3
million net sales for the nine months ended September 30, 2000. The increase in
net sales was primarily attributable to increased sales of natural sodas,
particularly diet sodas, apple juice, Blue Sky Natural Sodas, which business was
acquired during the third quarter of 2000, and sales of Junior Juice 100%
juices, which business was acquired in May 2001. The Company also benefited from
an increase in sales of Hard e, an alcoholic beverage launched in the third
quarter of 2000 and sales of Energade, the Company's new non-carbonated energy
sports drink line, which was launched during the current quarter, the
Company's new E2O Energy Water line, which was launched in June 2001 and to a
lesser extent, increased sales of Smoothies in cans and juice blends. The
increase in net sales was partially offset by decreased sales of Smoothies in
bottles, children's multi-vitamin juice drinks in aseptic packaging, Signature
Sodas, the Company's functional drinks in 8.3-ounce cans, teas, lemonades and
juice cocktails and Healthy StartTM juices.

         Gross Profit. Gross profit was $31.6 million for the nine months ended
September 30, 2001, an increase of $2.7 million or 9.3% over the $28.9 million
gross profit for the nine months ended September 30, 2000. Gross profit as a
percentage of net sales decreased to 44.7% for the nine months ended September
30, 2001 from 47.1% for the nine months ended September 30, 2000. 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 $26.6 million
for the nine months ended September 30, 2001, an increase of $4.0 million or
18.1% over total operating expenses of $22.6 million for the nine months ended
September 30, 2000. Total operating expenses as a percentage of net sales
increased to 37.7% for the nine months ended September 30, 2001 from 36.8% for
the nine months ended September 30, 2000. 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.

                                       10


         Selling, general and administrative expenses were $26.3 million for the
nine months ended September 30, 2001, an increase of $4.0 million or 17.7% over
selling, general and administrative expenses of $22.3 million for the nine
months ended September 30, 2000. Selling, general and administrative expenses as
a percentage of net sales increased to 37.2% for the nine months ended September
30, 2001 as compared to 36.4% for the nine months ended September 30, 2000. The
increase in selling expenses was primarily attributable to increased promotional
allowances granted to customers, increased commissions and royalties, increased
expenditures for slotting fees and premiums. The increase in selling expenses
was partially offset by a decrease in advertising and decreased expenditures for
point-of-sale materials, coupons and merchandise displays. The increase in
general and administrative expenses was primarily attributable to increased
payroll expenses primarily for sales and administrative activities and other
operating expenses including increased legal and travel expenses.

         Amortization expense was $379,000 for the nine months ended September
30, 2001, an increase of $131,000 over amortization expense of $248,000 for the
nine months ended September 30, 2000. The increase in amortization expense is
primarily attributable to the acquisition of the Blue Sky trademark in the third
quarter of 2000, and to a lesser extent, the acquisition of the Junior Juice
trademark in the second quarter of 2001.

         Operating Income. Operating income was $4.9 million for the nine months
ended September 30, 2001, a decrease of $1.4 million or 22.1% lower than
operating income of $6.3 million for the nine months ended September 30, 2000.
Operating income as a percentage of net sales decreased to 6.9% for the nine
months ended September 30, 2001 from 10.3% in the comparable period in 2000. The
decrease in operating income was primarily attributable to the increase in
selling, general and administrative expense of $4.0 million and an increase in
amortization of trademark license and trademarks of $131,000 which was partially
offset by the $2.7 million increase in gross profit. 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 as well as the increase in selling,
general and administrative expenses as a percentage of net sales for the nine
months ended September 30, 2001.

         Net Nonoperating Expense. Net nonoperating expense was $423,000 for the
nine months ended September 30, 2001, an increase of $265,000 from net
nonoperating expense of $158,000 for the nine months ended September 30, 2000.
The increase in net nonoperating expense was primarily attributable to increased
interest expense incurred on the Company's increased borrowings, which were
primarily attributable to the acquisition of the Blue Sky Natural Soda business
in the third quarter of 2000 and the financing of motor vehicles and equipment
acquired by the Company.

         Provision for Income Taxes. Provision for income taxes was $1,795,000
for the nine months ended September 30, 2001, a decrease of $646,000 from the
provision for income taxes of $2,441,000 for the comparable period in 2000. The
effective tax rate for the nine months ended September 30, 2001 was 40.0% which
was comparable to the effective tax rate for the nine months ended September 30,
2000. The decrease in provision for income taxes was attributable to the
decrease in income before provision for income taxes.

         Net Income. Net income was $2,692,000 for the nine months ended
September 30, 2001 compared to net income of $3,705,000 for the nine months
ended September 30, 2000. The $1,013,000 decrease in net income is attributable
to an increase in operating expenses of $4.0 million and an increase in net
nonoperating expense of $265,000 which was partially offset by an increase in
gross profit of $2.7 million and a $646,000 decrease in provision for income
taxes.

                                       11



Liquidity and Capital Resources

         As of September 30, 2001, the Company had working capital of $14.0
million, as compared to working capital of $13.6 million as of December 31,
2000. The increase in working capital is primarily attributable to net income
earned after adjustment for certain non-cash expenses, primarily amortization of
trademark license and trademarks and depreciation and other amortization.  Such
increase was partially offset by the repayment by the Company of a portion of
the Company's long-term debt and the acquisition of property and equipment and
trademarks.

         Net cash provided by operating activities was $3.1 million for the nine
months ended September 30, 2001 as compared to net cash used in operating
activities of $819,000 in the comparable period in 2000. For the nine months
ended September 30, 2001, cash provided by operating activities was attributable
to net income plus amortization of trademark license and trademarks,
depreciation and other amortization, as well as increases in accounts payable
and accrued liabilities. For the nine months ended September 30, 2001, cash used
in operating activities was attributable to an increase in accounts receivable
and inventories and decreases in income taxes payable and accrued compensation.

         Net cash used in investing activities decreased to $648,000 for the
nine months ended September 30, 2001 as compared to net cash used in investing
activities of $7.9 million for the comparable period in 2000. The decrease in
cash used in investing activities was primarily attributable to the decrease in
expenditures for acquisition of trademark license and trademarks as compared to
the comparable period in 2000. The decrease was also attributable to decreased
purchases of property and equipment and decreased expenditures for deposits and
other assets as well as proceeds received from the disposal of fixed assets.
Management, from time to time, considers the acquisition of capital equipment,
particularly manufacturing equipment and coolers, merchandise display racks,
vans and promotional vehicles, 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 as a result
of any such activities or transactions, depending upon the cash requirements
relating thereto. Any such activities or transactions will also be subject to
the terms and restrictions of HBC's credit facilities.

         Net cash used in financing activities was $2.0 million for the nine
months ended September 30, 2001 as compared to net cash provided by financing
activities of $6.8 million for the comparable period in 2000. The increase in
net cash used in financing activities as compared to the prior year was
primarily attributable to increased principal payments of long-term debt, the
reduction of short-term borrowings and decreased proceeds from the issuance of
common stock during 2001. During the nine months ended September 30, 2000, the
Company purchased common stock to be held in treasury, whereas no such purchases
occurred in 2001.

                                       12



         HBC's revolving line of credit was renewed by its bank until September
2005. The rate of interest payable by the Company on advances under the line of
credit is based on bank's base (prime) rate, plus an additional percentage of up
to 0.5% or the LIBOR rate, plus an additional percentage of up to 2.5% depending
upon certain financial ratios of the Company from time to time. As of September
30, 2001, approximately $7.4 million was outstanding under the revolving line of
credit.

         The credit facility contains financial covenants, which require the
Company to maintain certain financial ratios and achieve certain levels of
annual income. The facility also contains certain non-financial covenants. As of
September 30 2001, the Company was in compliance with all covenants.

         Management believes that cash available from operations, including cash
resources and the revolving line of credit, will be sufficient for its working
capital needs, including purchase commitments for raw materials, payments of tax
liabilities, debt servicing, expansion and development needs, purchases of
shares of common stock of the Company, as well as any purchases of capital
assets or equipment over the current year.

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 its 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 2001 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;

                                       13



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 and/or the Bureau of Alcohol,
     Tobacco and Firearms and/or certain state regulatory agencies;
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 its 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 8.3-ounce slim cans, Smoothies in 11.5 ounce cans,
     E2O Energy Water and other products.

         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.

                                       14


                           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:   November 9, 2001                /s/ RODNEY C. SACKS
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer
                                        (Principal Executive Officer)


Date:   November 9, 2001                /s/ HILTON H. SCHLOSBERG
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President, Chief Operating Officer,
                                        Chief Financial Officer and Secretary

                                       15