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, 2003      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)


                                (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
                                    ----      -----


     Indicate by check mark whether the Registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                Yes         No  X
                                    ----      -----

     The Registrant had 10,253,203 shares of common stock outstanding as of July
31, 2003.



                   HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                                  June 30, 2003

                                      INDEX



                                                                        Page No.

Part I.  FINANCIAL INFORMATION

Item 1.  Condensed Consolidated Financial Statements

         Condensed Consolidated Balance Sheets as of June 30, 2003
              (Unaudited) and December 31, 2002                                3

         Condensed Consolidated Statements of Income for the three-
              and six-months ended June 30, 2003 and 2002 (Unaudited)          4

         Condensed Consolidated Statements of Cash Flows for the three-
              and six-months ended June 30, 2003 and 2002 (Unaudited)          5

         Notes to Condensed Consolidated Financial Statements                  6

Item 2.  Management's Discussion and Analysis of Financial
              Condition and Results of Operations                             11

Item 3.  Qualitative and Quantitative Disclosures about Market Risk           19

Item 4.  Controls and Procedures                                              19


Part II. OTHER INFORMATION

Items 1-5. Not Applicable                                                     21

Item 6.  Exhibits and Reports on Form 8-K                                     21

         Signatures                                                           21

         Certifications                                                       22


                                       2



HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
JUNE 30, 2003 (Unaudited) AND DECEMBER 31, 2002
- --------------------------------------------------------------------------------

                                                                                              

                                                                                     June 30,           December 31,
                                                                                       2003                 2002
                                                                               ------------------   ------------------
                                  ASSETS
CURRENT ASSETS:
Cash and cash equivalents                                                            $   754,254          $   537,920
Accounts receivable (net of allowance for doubtful accounts,
     sales returns and cash discounts of $804,238 in 2003 and
     $1,098,645 in 2002 and promotional allowances of
     $4,607,943 in 2003 and $3,170,171 in 2002)                                        7,184,947            5,949,402
Inventories, net                                                                      13,129,754           11,643,734
Prepaid expenses and other current assets                                                769,445            1,627,685
Deferred income tax asset                                                              1,145,133            1,145,133
                                                                               ------------------   ------------------
     Total current assets                                                             22,983,533           20,903,874

PROPERTY AND EQUIPMENT, net                                                            2,436,463            1,862,807

INTANGIBLE AND OTHER ASSETS:
Trademark license and trademarks (net of accumulated                                  17,343,776           17,360,455
     amortization of $105,915 in 2003 and $84,330 in 2002)
Deposits and other assets                                                                313,035              336,369
                                                                               ------------------   ------------------
                                                                                      17,656,811           17,696,824
                                                                               ------------------   ------------------
                                                                                     $43,076,807          $40,463,505
                                                                               ==================   ==================

                   LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                                                                     $ 7,492,918          $ 4,732,261
Accrued liabilities                                                                      785,250              680,959
Accrued compensation                                                                     278,682              310,064
Current portion of long-term debt                                                        217,984              230,740
                                                                               ------------------   ------------------
     Total current liabilities                                                         8,774,834            5,954,024

LONG-TERM DEBT, less current portion                                                     570,033            3,606,040

DEFERRED INCOME TAX LIABILITY                                                          2,532,697            2,532,697

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
Common stock - $0.005 par value; 30,000,000 shares authorized;
     10,459,964 shares issued, 10,253,203 outstanding in 2003;
     10,259,764 shares issued, 10,053,003 outstanding in 2002                             52,300               51,299
Additional paid-in capital                                                            12,151,807           11,934,564
Retained earnings                                                                     19,809,681           17,199,426
Common stock in treasury, at cost; 206,761 in 2003 and 2002                             (814,545)            (814,545)
                                                                               ------------------   ------------------
     Total shareholders' equity                                                       31,199,243           28,370,744
                                                                               ------------------   ------------------
                                                                                     $43,076,807          $40,463,505
                                                                               ==================   ==================


          See accompanying notes to consolidated financial statements.

                                        3


HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME
FOR THE THREE- AND SIX-MONTHS ENDED JUNE 30, 2003 AND 2002 (Unaudited)
- --------------------------------------------------------------------------------



                                                      Three Months Ended                       Six Months Ended
                                                           June 30,                                June 30,
                                                    2003               2002                 2003              2002
                                                ------------       ------------         ------------      ------------
                                                                                              
GROSS SALES                                     $35,059,970        $32,666,950          $62,755,845       $55,173,560

LESS:  Discounts, allowances
  and promotional payments                        6,650,832          6,402,162           12,260,359        10,316,378
                                                ------------       ------------         ------------      ------------
NET SALES                                        28,409,138         26,264,788           50,495,486        44,857,182

COST OF SALES                                    16,960,573         16,430,951           30,747,100        28,213,264
                                                ------------       ------------         ------------      ------------
GROSS PROFIT                                     11,448,565          9,833,837           19,748,386        16,643,918

OPERATING EXPENSES:
Selling, general and administrative               8,100,030          7,628,446           15,292,217        13,660,310
Amortization of trademark
  license and trademarks                             10,817             12,896               21,233            25,672
                                                ------------       ------------         ------------      ------------
     Total operating expenses                     8,110,847          7,641,342           15,313,450        13,685,982
                                                ------------       ------------         ------------      ------------
OPERATING INCOME                                  3,337,718          2,192,495            4,434,936         2,957,936

NET NONOPERATING EXPENSE                             14,723             56,211               47,954           131,503
                                                ------------       ------------         ------------      ------------
INCOME BEFORE PROVISION                           3,322,995          2,136,284            4,386,982         2,826,433
     FOR INCOME TAXES

PROVISION FOR INCOME
  TAXES                                           1,345,811            865,201            1,776,727         1,144,705
                                                ------------       ------------         ------------      ------------
NET INCOME                                       $1,977,184         $1,271,083           $2,610,255        $1,681,728
                                                ============       ============         ============      ============
NET INCOME PER COMMON SHARE:
     Basic                                       $     0.19         $     0.13           $     0.26        $     0.17
                                                ============       ============         ============      ============
     Diluted                                     $     0.19         $     0.12           $     0.25        $     0.16
                                                ============       ============         ============      ============

NUMBER OF COMMON SHARES USED
     IN PER SHARE COMPUTATIONS:
     Basic                                       10,253,203         10,053,003           10,221,700        10,051,948
                                                ============       ============         ============      ============
     Diluted                                     10,454,084         10,337,861           10,445,069        10,338,797
                                                ============       ============         ============      ============


          See accompanying notes to consolidated financial statements.

                                       4



HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX-MONTHS ENDED JUNE 30, 2003 AND 2002 (Unaudited)
- --------------------------------------------------------------------------------


                                                                                         June 30,             June 30,
                                                                                           2003                 2002
                                                                                   ------------------   ------------------
                                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                               $ 2,610,255          $ 1,681,728
Adjustments to reconcile net income to
     net cash provided by (used in) operating activities:
     Amortization of trademark license and trademarks                                         21,233               25,672
     Depreciation and other amortization                                                     267,893              237,609
     Loss on disposal of plant and equipment                                                  11,361
     Effect on cash of changes in operating assets and liabilities:
         Accounts receivable                                                              (1,235,545)          (3,287,453)
         Inventories                                                                      (1,486,020)             556,727
         Prepaid expenses and other current assets                                           402,055             (215,189)
         Accounts payable                                                                  2,760,657            2,767,768
         Accrued liabilities                                                                 104,291              (91,125)
         Accrued compensation                                                                (31,382)            (238,096)
         Income taxes payable/prepaid income taxes                                           456,185             (286,641)
                                                                                   ------------------   ------------------
            Net cash provided by operating activities                                      3,880,983            1,151,000

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment                                                         (872,698)            (207,566)
Proceeds from sale of property and equipment                                                  19,788
Increase in trademark license and trademarks                                                  (4,554)             (27,663)
Decrease in deposits and other assets                                                         23,334              228,421
                                                                                   ------------------   ------------------
            Net cash used in investing activities                                           (834,130)              (6,808)

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on long-term debt                                                      (3,048,763)          (1,239,223)
Issuance of common stock                                                                     218,244                8,000
                                                                                   ------------------   ------------------
            Net cash used in financing activities                                         (2,830,519)          (1,231,223)

                                                                                   ------------------   ------------------
NET INCREASE IN CASH                                                                         216,334              (87,031)
CASH AND CASH EQUIVALENTS, beginning of year                                                 537,920              247,657
                                                                                   ------------------   ------------------
CASH AND CASH EQUIVALENTS, end of year                                                    $  754,254           $  160,626
                                                                                   ==================   ==================


SUPPLEMENTAL INFORMATION
  Cash paid during the year for:
     Interest                                                                             $   55,014           $  137,246
                                                                                   ==================   ==================
     Income taxes                                                                         $1,320,542           $1,431,346
                                                                                   ==================   ==================


          See accompanying notes to consolidated financial statements.

                                       5


HANSEN NATURAL CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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, 2002,  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  ("HEB").  HBC owns all of
the issued and  outstanding  common  stock of Blue Sky Natural  Beverage Co. and
Hansen Junior Juice Company.

     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.  The  information  set forth in these  interim  condensed  consolidated
financial  statements for the three- and six-months ended June 30, 2003 and 2002
is unaudited and may be subject to normal year-end adjustments.  The information
contained in these interim condensed, consolidated financial statements reflects
all adjustments,  which include only normal recurring adjustments,  which in the
opinion of management are necessary to make the interim  condensed  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 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
amount 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.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Inventories  - Inventories  are valued at the lower of first-in,  first-out
(FIFO) cost or market value (net realizable value).

     Property  and  Equipment  -  Property  and  equipment  are  stated at cost.
Depreciation of furniture, office equipment,  equipment and vehicles is based on
their  estimated  useful lives (three to ten years) and is calculated  using the
straight-line  method.  Amortization  of leasehold  improvements is based on the
lesser of their estimated useful lives or the terms of the related leases and is
calculated using the straight-line method.

     Trademark  License  and  Trademarks  -  Trademark  license  and  trademarks
represents the Company's  exclusive  ownership of the  Hansen's(R)  trademark in
connection with the  manufacture,  sale and  distribution of beverages and water
and non-beverage  products.  The Company also owns in its own right, a number of
other trademarks in the United States as well as in a number of countries around
the world. The Company also owns the Blue Sky(R)  trademark,  which was acquired
in September 2000, and the Junior Juice(R) trademark,  which was acquired in May
2001. The Company  amortizes its trademark  license and trademarks with a finite
life (as  discussed  below) over 1 to 40 years.  The  adoption of  Statement  of
Financial Accounting Standards ("SFAS") No. 142, as described below, resulted in
the  elimination  of  amortization  of  indefinite  life assets.  The  following
provides additional  information concerning the Company's trademark licenses and
trademarks as of June 30:

                                       6



                                                    June 30,        June 30,
                                                      2003            2002
                                                --------------  --------------
Amortizing trademark licenses and trademarks     $ 1,149,140     $ 1,125,180
Accumulated amortization                            (105,915)        (55,444)
                                                --------------  --------------
                                                   1,043,225       1,069,736
Non-amortizing trademark licenses and trademarks  16,300,551      16,282,476
                                                --------------  --------------
                                                 $17,343,776     $17,352,212
                                                ==============  ==============

     All  amortizing  trademark  licenses and  trademarks  have been assigned an
estimated  finite useful life, and are amortized on a  straight-line  basis over
the number of years that approximate  their respective useful lives ranging from
1 to 40 years (weighted average life of 30 years).  The straight-line  method of
amortization  allocates  the cost of the  trademark  licenses and  trademarks to
earnings  in  proportion  to the amount of  economic  benefits  obtained  by the
Company in that report period.  Total amortization expense during the six-months
ended  June  30,  2003  was  $21,233.  As of June  30,  2003,  future  estimated
amortization  expense  related to amortizing  trademark  licenses and trademarks
through the year ended December 31, 2008 is:

                        2003 - Remainder       $22,786
                        2004                    39,993
                        2005                    38,858
                        2006                    38,715
                        2007                    33,164
                        2008                    33,015

     Revenue  Recognition - The Company  records revenue at the time the related
products are shipped and the risk of ownership has passed.  Management  believes
an adequate  provision  against net sales has been made for  estimated  returns,
allowances and cash discounts based on the Company's historical experience.

     Advertising  and  Promotional   Allowances  -  The  Company   accounts  for
advertising  production  costs by expensing such production costs the first time
the related advertising takes place.  Advertising  expenses included in selling,
general and  administrative  expenses  amounted to $3.9 million and $2.7 million
for the six-months ended June 30, 2003 and 2002, respectively.  In addition, the
Company  supports  its  customers,  including  distributors,   with  promotional
allowances,   a  portion  of  which  is  utilized  for  marketing  and  indirect
advertising by them. Such  promotional  allowances  amounted to $7.4 million and
$6.6 million for the six-months ended June 30, 2003 and 2002, respectively.

     Stock Based  Compensation - The Company accounts for its stock option plans
in  accordance  with  Accounting   Principals  Board  ("APB")  Opinion  No.  25,
Accounting for Stock Issued to Employees, and related Interpretations. Under APB
Opinion No. 25, no compensation expense is recognized because the exercise price
of  the  Company's  employee  stock  options  equals  the  market  price  of the
underlying  stock at the date of the grant.  In  December  2002,  the  Financial
Accounting  Standards  Board  ("FASB")  issued  SFAS  No.  148,  Accounting  for
Stock-Based Compensation-Transition and Disclosure. SFAS No. 148 amends SFAS No.
123, Accounting for Stock-based Compensation, and was effective immediately upon
issuance.  SFAS  No.  148  provides  alternative  methods  of  transition  for a
voluntary  change to the fair value based method of accounting  for  stock-based

                                       7



employee  compensation  as well  as  amending  the  disclosure  requirements  of
Statement No. 123 to require interim and annual  disclosures about the method of
accounting  for stock  based  compensation  and the effect of the method used on
reported results. The Company follows the requirements of APB Opinion No. 25 and
the  disclosure-only  provision of SFAS No. 123, as amended by SFAS No. 148. Had
compensation  cost for the Company's  option plans been determined  based on the
fair value at the grant date for awards  consistent  with the provisions of SFAS
No.  123,  the  Company's  net income  and net  income per common  share for the
six-months ended June 30, 2003 and 2002 would have been reduced to the pro forma
amounts indicated below:

                                                      Six Months Ended June 30,
                                                        2003            2002
                                                    ------------    ------------
Net income, as reported                              $2,610,256      $1,681,728
Less: total stock based employee compensation
     expense determined under fair value based
     method for all awards, net of related tax
     effects                                            109,266         116,196
Net income, pro forma                                $2,500,990      $1,565,532

Net income per common share, as reported - Basic     $     0.26      $     0.17
Net income per common share, as reported - Diluted   $     0.25      $     0.16

Net income per common share, pro forma - Basic       $     0.24      $     0.16
Net income per common share, pro forma - Diluted     $     0.24      $     0.15

     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  option-pricing  model  with the  following  weighted-average
assumptions used:

           Dividend            Expected          Risk-Free           Expected
             Yield            Volatility       Interest Rate           Lives
         --------------     --------------     --------------     --------------
2003           0%                 14%               3.5%              8 years
2002           0%                  8%               4.6%              8 years


3. NEWLY ISSUED ACCOUNTING PRONOUNCEMENTS

     The FASB  recently  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations,  which addresses financial accounting and reporting for obligations
associated with the retirement of tangible  long-lived assets and the associated
asset  retirement  costs.  SFAS No. 143 is effective  for  financial  statements
issued for fiscal years beginning after September 15, 2002. The initial adoption
of SFAS No. 143 did not have an impact on the Condensed Consolidated  Statements
of Income for the three- and six-months ended June 30, 2003.

     In April 2002 the FASB issued SFAS No. 145,  Rescission of FASB  Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections,
effective for fiscal years  beginning  after June 15, 2002. For most  companies,
SFAS No.  145 will  require  gains and losses on  extinguishments  of debt to be
classified  as  income  or  loss  from  continuing  operations  rather  than  as
extraordinary  items as previously required under Statement No. 4. Extraordinary
treatment  will be  required  for  certain  extinguishments  as  provided in APB
Opinion No. 30,  Reporting  the Results of Operations - Reporting the Results of
Disposal of a Segment of Business,  and Extraordinary,  Unusual and Infrequently

                                       8



Occurring  Events  and  Transactions.  SFAS No. 145 also  amends  SFAS No. 13 to
require certain  modifications  to capital leases be treated as a sale-leaseback
and modifies the accounting for  sub-leases  when the original  lessee remains a
secondary obligor (or guarantor).  In addition,  the FASB rescinded SFAS No. 44,
which addressed the accounting for intangible  assets of motor carriers and made
numerous technical  corrections.  The initial adoption of this Statement did not
have a material  impact on the Condensed  Consolidated  Statements of Income for
the three- and six-months ended June 30, 2003.

     In July 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated
with Exit or Disposal  Activities,  which  addresses  financial  accounting  and
reporting for costs  associated with exit or disposal  activities and supersedes
EITF No. 94-3,  Liability  Recognition for Certain Employee Termination Benefits
and Other  Costs to Exit an  Activity  (including  Certain  Costs  Incurred in a
Restructuring.)  The Company  adopted the provisions of SFAS No. 146 for exit or
disposal activities that are initiated after December 31, 2002.

     In November 2002 the FASB issued  Interpretation ("FIN) No. 45, Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees  of  Indebtedness  of Others.  FIN No. 45  clarifies  and  expands on
existing disclosure requirements for guarantees,  including loan guarantees.  It
also would  require  that,  at the  inception of a  guarantee,  the Company must
recognize a liability for the fair value of its obligation under that guarantee.
The initial fair value recognition and measurement provisions will be applied on
a prospective basis to certain  guarantees issued or modified after December 31,
2002.  The  disclosure  provisions  are effective  for  financial  statements of
periods ending after  December 15, 2002. The initial  adoption of FIN No. 45 did
not have a material  impact on the Condensed  Consolidated  Statements of Income
for the three- and six-months ended June 30, 2003.

     In January 2003 the FASB issued  Interpretation  No. 46,  Consolidation  of
Variable Interest Entities,  an Interpretation of ARB No. 51 ("FIN No. 46"). FIN
No. 46 requires  certain  variable  interest  entities to be consolidated by the
primary  beneficiary of the entity if the equity  investors in the entity do not
have the  characteristics  of a  controlling  financial  interest or do not have
sufficient  equity at risk for the  entity to  finance  its  activities  without
additional  subordinated  financial  support  from  other  parties.  FIN  46  is
effective  for all new  variable  interest  entities  created or acquired  after
January 31, 2003. For variable  interest  entities  created or acquired prior to
February  1, 2003,  the  provisions  of FIN No. 46 must be applied for the first
interim or annual period beginning after June 15, 2003. Since the Company has no
interests in variable interest entities,  the initial adoption of FIN No. 46 did
not have a material impact on the Condensed Consolidated Statements of Income.

                                       9



4. INVENTORIES

     Inventories consist of the following at:

                                                  June 30,
                                                    2003          December 31,
                                                 (Unaudited)          2002
                                                ------------      ------------
Raw Materials                                   $ 4,179,747       $ 4,267,055
Finished Goods                                    9,641,837         8,023,118
                                                ------------      ------------
                                                 13,821,584        12,290,173
Less inventory reserves                            (691,830)         (646,439)
                                                ------------      ------------
                                                $13,129,754       $11,643,734
                                                ============      ============

5. COMMITMENTS

     In March  2003,  the Company  entered  into a one-year  annually  renewable
contract requiring  $250,000  quarterly  payments  commencing January 1, 2004 in
exchange for certain advertising and promotional displays.

                                       10


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.

Critical Accounting Policies

     The  following  summarize  the most  significant  accounting  and reporting
policies and practices of the Company.

     Trademark  License  and  Trademarks  -  Trademark  license  and  trademarks
represent  primarily the  Company's  ownership of the  Hansen's(R)  trademark in
connection with the manufacture,  sale and distribution of beverages,  water and
non-beverage products. The Company also owns in its own right, a number of other
trademarks in the United  States as well as in a number of countries  around the
world.  The Company also owns the Blue Sky(R)  trademark,  which was acquired in
September  2000, and the Junior  Juice(R)  trademark,  which was acquired in May
2001.  During  2002,  the  Company  adopted  SFAS No.  142,  Goodwill  and Other
Intangible   Assets.   Under  the  provisions  of  SFAS  No.  142,  the  Company
discontinued amortization of indefinite-lived  trademark licenses and trademarks
while continuing to amortize  remaining  trademark  licenses and trademarks over
one to 40 years.

     Long-Lived Assets - Management regularly reviews property and equipment and
other  long-lived  assets,  including  certain  identifiable  intangibles,   for
possible impairment.  This review occurs annually,  or more frequently if events
or changes in circumstances indicate the carrying amount of the asset may not be
recoverable.  If there is  indication of impairment of property and equipment or
amortizable  intangible assets,  then management  prepares an estimate of future
cash flows  (undiscounted  and without interest charges) expected to result from
the use of the asset and its eventual disposition.  If these cash flows are less
than the carrying amount of the asset, an impairment loss is recognized to write
down the asset to its estimated  fair value.  The fair value is estimated at the
present value of the future cash flows  discounted at a rate  commensurate  with
management's  estimates of the business risks. Annually, or earlier, if there is
indication  of  impairment  of  identified  intangible  assets  not  subject  to
amortization,  management  compares the  estimated  fair value with the carrying
amount  of the  asset.  An  impairment  loss is  recognized  to  write  down the
intangible  asset to its  fair  value if it is less  than the  carrying  amount.
Preparation of estimated expected future cash flows is inherently subjective and
is based on management's best estimate of assumptions concerning expected future
conditions. No impairments were identified as of June 30, 2003.

     Management  believes that the accounting  estimate related to impairment of
its long lived  assets,  including its trademark  license and  trademarks,  is a
"critical  accounting  estimate" because: (1) it is highly susceptible to change
from period to period because it requires company management to make assumptions
about cash flows and  discount  rates;  and (2) the impact that  recognizing  an
impairment would have on the assets reported on our consolidated  balance sheet,
as well as net income,  could be material.  Management's  assumptions about cash
flows and discount rates require  significant  judgement because actual revenues
and expenses have fluctuated in the past and are expected to continue to do so.

                                       11


     In estimating future revenues,  we use internal  budgets.  Internal budgets
are  developed  based on recent  revenues  data and future sales  estimates  for
existing  product  lines  and  planned  timing of  future  introductions  of new
products and their impact on our future cash flows.

     Advertising  and  Promotional   Allowances  -  The  Company   accounts  for
advertising  production  costs by expensing such production costs the first time
the related  advertising  takes  place.  In addition,  the Company  supports its
customers  with  promotional  allowances,  a portion  of which is  utilized  for
marketing and indirect advertising by them. In certain instances, portion of the
promotional allowances payable to customers based on the levels of sales to such
customers,  promotion  requirements  or  expected  use  of the  allowances,  are
estimated by the Company. If the level of sales,  promotion  requirements or use
of the allowances are different from such estimates,  the promotional allowances
could, to the extent based on estimates,  be affected.  During 2002, the Company
adopted  Emerging  Issues Task Force  ("EITF") No. 01-9 which  requires  certain
sales  promotions  and customer  allowances  previously  classified  as selling,
general and administrative  expenses to be classified as a reduction of sales or
as cost of goods sold. The Company has conformed its presentation of advertising
and promotional allowances to comply with the provisions of EITF No. 01-9.

General

     The increase in gross and net sales for the six-months  ended June 30, 2003
was primarily  attributable to sales of our Monster  energyTM  drink,  which was
introduced  in April 2002,  and increased  sales of Natural  Sodas in cans.  The
increase in net sales was also  attributable,  to a lesser  extent,  to sales of
Hansen's  Diet Red  Energy,  which was  introduced  in  October  2002 as well as
increased sales of Junior Juice(R),  Apple Juice and juice blends.  The increase
in  gross  and  net  sales  was   partially   offset  by   decreased   sales  of
Hansen(R)branded   functional  drinks  in  8.3-ounce  cans,  E2O  Energy  Water,
Energade(R) energy sports drinks,  smoothies in cans and plastic bottles and soy
smoothies  as well as an  increase  in  discounts,  allowances  and  promotional
payments including coupon promotions.

     Gross profit for the six-months ended June 30, 2003, as a percentage of net
sales,  was  39.1%,  which was higher  than the 37.1%  gross  profit  percentage
achieved in the  six-months  ended June 30,  2002.  The increase in gross profit
percentage  was primarily due to a change in the Company's  product and customer
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 June 30, 2003 Compared to the
Three-months Ended June 30, 2002

     Gross Sales.  For the  three-months  ended June 30, 2003,  gross sales were
$35.1 million, an increase of $2.4 million or 7.3% higher than the $32.7 million
gross sales for the  three-months  ended June 30,  2002.  The  increase in gross
sales  during  the  second  quarter  of 2003 is  primarily  attributable  to the
introduction  of new  products  and  increased  sales of certain of our existing
products as discussed below in "Net Sales".

     Net Sales. For the  three-months  ended June 30, 2003, net sales were $28.4
million,  an increase of $2.1 million or 8.2% higher than the $26.3  million net
sales for the  three-months  ended June 30, 2002.  The increase in net sales was
primarily  attributable  to sales  of our  Monster  energyTM  drink,  which  was

                                       12



introduced  in April 2002,  and increased  sales of Natural  Sodas in cans.  The
increase in net sales was also  attributable,  to a lesser  extent,  to sales of
Hansen's  Diet Red  Energy,  which was  introduced  in  October  2002 as well as
increased sales of Junior Juice(R) and smoothies in glass bottles.  The increase
in gross and net sales was  partially  offset by  decreased  sales of  Hansen(R)
branded  functional  drinks in 8.3-ounce cans, E2O Energy Water,  soy smoothies,
smoothies in cans and plastic  bottles and  Energade(R)  energy sports drinks as
well as an increase in discounts,  allowances and promotional payments including
coupon promotions.

     Gross  Profit.  Gross profit was $11.4 million for the  three-months  ended
June 30, 2003, an increase of $1.6 million or 16.4% higher than the gross profit
for the  three-months  ended June 30, 2002 of $9.8  million.  Gross  profit as a
percentage of net sales,  increased to 40.3% for the three-months ended June 30,
2003 from 37.4% for the three-months  ended June 30, 2002. The increase in gross
profit was  primarily  attributable  to the increase in gross sales  whereas the
increase in gross profit as a percentage of net sales was primarily attributable
to a change in the Company's product and customer mix.

     Total Operating  Expenses.  Total operating  expenses were $8.1 million for
the  three-months  ended June 30,  2003,  an increase of $470,000 or 6.1% higher
than total operating  expenses of $7.6 million for the  three-months  ended June
30, 2002.  Total  operating  expenses as a percentage of net sales  decreased to
28.6% for the  three-months  ended June 30,  2003 as  compared  to 29.1% for the
three-months  ended June 30, 2002. The increase in total operating  expenses was
primarily   attributable  to  increased  selling,   general  and  administrative
expenses.

     Selling,  general and  administrative  expenses  were $8.1  million for the
three-months  ended June 30,  2003,  an increase of $472,000 or 6.2% higher than
selling,   general  and   administrative   expenses  of  $7.6  million  for  the
three-months ended June 30, 2002. The increase in selling expenses was primarily
attributable  to an increase  in  distribution  expenses  and  expenditures  for
sponsorships,  promotions  and  endorsements  and trade  development  activities
including cooperative  arrangements with distributors which was partially offset
by decreased  expenditures  for  promotional  allowances  classified  as selling
expenses,  merchandise  displays and graphic design. The increase in general and
administrative expenses was primarily attributable to increased payroll expenses
primarily for sales,  marketing and administrative  activities,  travel and fees
relating to legal and accounting services.

     Operating  Income.  Operating  income was $3.3 million for the three-months
ended June 30, 2003, an increase of $1.1 million or 52.2% higher than  operating
income of $2.2  million  for the  three-months  ended June 30,  2002.  Operating
income as a  percentage  of net sales  increased  to 11.7% for the  three-months
ended June 30,  2003 from 8.3% for the  three-months  ended June 30,  2002.  The
increase in operating  income and operating  income as a percentage of net sales
was  attributable  to a higher  increase in gross  profit  achieved in the three
months ended June 30, 2003 than the increase in operating expenses.

     Net  Nonoperating  Expense.  Net  nonoperating  expense was $15,000 for the
three-months  ended June 30, 2003, a decrease of $41,000 from net  non-operating
expense of $56,000 for the three-months ended June 30, 2002. The decrease in net
non-operating  expense was primarily  attributable to decreased interest expense
incurred on the Company's  borrowings,  which was primarily  attributable to the
decrease in outstanding loan balances as well as lower interest rates payable on
the Company's borrowings.

                                       13



     Provision for Income Taxes. Provision for income taxes for the three-months
ended June 30, 2003 was $1.3 million as compared to  provision  for income taxes
of $865,000 for the  comparable  period in 2002.  The effective tax rate for the
three-months ended June 30, 2003 was 40.5% which was comparable to the effective
tax rate for the  three-months  ended June 30, 2002.  The  $481,000  increase in
provision for income taxes was primarily  attributable to the increase in income
before provision for income taxes.

     Net Income. Net income was $2.0 million for the three-months ended June 30,
2003,  an increase of $706,000 or 55.6% over net income of $1.3  million for the
three-months ended June 30, 2002. The increase in net income was attributable to
the  increase  in gross  profit of $1.6  million and  decrease  in  nonoperating
expense of $41,000  which was  partially  offset by the  increase  in  operating
expenses of $470,000 and an increase in provision for income taxes of $481,000.

Results of  Operations  for the  Six-months  Ended June 30, 2003 Compared to the
Six-months Ended June 30, 2002

     Gross Sales. For the six-months ended June 30, 2003, gross sales were $62.8
million,  an increase  of $7.6  million or 13.7%  higher than the $55.2  million
gross sales for the six-months  ended June 30, 2002. The increase in gross sales
during  the  first  six  months  of  2003  is  primarily   attributable  to  the
introduction  of new  products  and  increased  sales of certain of our existing
products as discussed below in "Net Sales".

     Net Sales.  For the  six-months  ended June 30, 2003,  net sales were $50.5
million,  an increase of $5.6 million or 12.6% higher than the $44.9 million net
sales for the  six-months  ended June 30,  2002.  The  increase in net sales was
primarily  attributable  to sales  of our  Monster  energyTM  drink,  which  was
introduced  in April 2002,  and increased  sales of Natural  Sodas in cans.  The
increase in net sales was also  attributable,  to a lesser  extent,  to sales of
Hansen's  Diet Red  Energy,  which was  introduced  in  October  2002 as well as
increased sales of Junior Juice(R),  Apple Juice and juice blends.  The increase
in gross and net sales was  partially  offset by  decreased  sales of  Hansen(R)
branded  functional  drinks in 8.3-ounce  cans,  E2O Energy  Water,  Energade(R)
energy sports drinks, smoothies in cans and plastic bottles and soy smoothies as
well as an increase in discounts,  allowances and promotional payments including
coupon promotions.

     Gross Profit.  Gross profit was $19.7 million for the six-months ended June
30, 2003,  an increase of $3.1 million or 18.7% higher than the gross profit for
the  six-months  ended  June  30,  2002 of  $16.6  million.  Gross  profit  as a
percentage of net sales,  increased to 39.1% for the  six-months  ended June 30,
2003 from 37.1% for the  six-months  ended June 30, 2002.  The increase in gross
profit was  primarily  attributable  to the increase in gross sales  whereas the
increase in gross profit as a percentage of net sales was primarily attributable
to a change in the Company's product and customer mix.

     Total Operating  Expenses.  Total operating expenses were $15.3 million for
the six-months  ended June 30, 2003, an increase of $1.6 million or 11.9% higher
than total operating expenses of $13.7 million for the six-months ended June 30,
2002.  Total  operating  expenses as a percentage of net sales was 30.3% for the
six-months  ended  June 30,  2003  which  was  slightly  higher  than the  total
operating expenses for the six-months ended June 30, 2002. The increase in total
operating expenses was primarily attributable to increased selling,  general and
administrative expenses.

                                       14


     Selling,  general and  administrative  expenses  were $15.3 million for the
six-months ended June 30, 2003, an increase of $1.6 million or 11.9% higher than
selling, general and administrative expenses of $13.7 million for the six-months
ended June 30, 2002. The increase in selling expenses was primarily attributable
to an increase in  distribution  expenses  and  expenditures  for  sponsorships,
promotions  and  endorsements,  advertising,  commissions,  premiums  and  trade
development activities including cooperative  arrangements with our distributors
which was partially offset by decreased  expenditures for promotional allowances
classified as selling  expenses and graphic design.  The increase in general and
administrative expenses was primarily attributable to increased payroll expenses
primarily for sales,  marketing and administrative  activities,  travel and fees
for legal and accounting services and insurance premiums.

     Operating  Income.  Operating  income was $4.4  million for the  six-months
ended June 30, 2003, an increase of $1.5 million or 49.9% higher than  operating
income of $3.0 million for the six-months ended June 30, 2002.  Operating income
as a percentage of net sales increased to 8.8% for the six-months ended June 30,
2003 from 6.6% for the six-months ended June 30, 2002. The increase in operating
income and operating  income as a percentage of net sales was  attributable to a
higher  increase in gross profit  achieved in the six months ended June 30, 2003
than the increase in operating expenses.

     Net  Nonoperating  Expense.  Net  nonoperating  expense was $48,000 for the
six-months  ended June 30, 2003,  a decrease of $84,000  from net  non-operating
expense of $132,000 for the six-months  ended June 30, 2002. The decrease in net
non-operating  expense was primarily  attributable to decreased interest expense
incurred on the Company's  borrowings,  which was primarily  attributable to the
decrease in outstanding loan balances as well as lower interest rates payable on
the Company's borrowings.

     Provision for Income Taxes.  Provision for income taxes for the  six-months
ended June 30, 2003 was $1.8 million as compared to  provision  for income taxes
of $1.1 million for the  comparable  period in 2002.  The effective tax rate for
the  six-months  ended  June 30,  2003 was  40.5%  which was  comparable  to the
effective tax rate for the six-months ended June 30, 2002. The $632,000 increase
in provision  for income  taxes was  primarily  attributable  to the increase in
income before provision for income taxes.

     Net Income.  Net income was $2.6 million for the six-months  ended June 30,
2003,  an increase of $929,000 or 55.2% over net income of $1.7  million for the
six-months  ended June 30, 2002. The increase in net income was  attributable to
the  increase  in gross  profit of $3.1  million and  decrease  in  nonoperating
expense of $84,000  which was  partially  offset by the  increase  in  operating
expenses  of $1.6  million  and an increase  in  provision  for income  taxes of
$632,000.

Liquidity and Capital Resources

     As at June 30, 2003, the Company had working  capital of $14.2 million,  as
compared  to working  capital of $15.0  million as at  December  31,  2002.  The
decrease in working  capital is primarily  attributable  to the repayment by the
Company of a portion of the  Company's  long-term  debt and the  acquisition  of
property  and  equipment  and  trademarks  and an increase in deposits and other
assets which was  partially  offset by net income  earned after  adjustment  for
certain noncash  expenses,  primarily  depreciation  and other  amortization and
receipts from the issuance of common stock.

                                       15


     Net  cash  provided  by  operating  activities  was  $3.9  million  for the
six-months  ended June 30, 2003 as compared  to net cash  provided by  operating
activities of $1.2 million in the comparable  period in 2002. For the six-months
ended June 30, 2003, 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  and a decrease in prepaid  income  taxes and prepaid  expenses  and
other current assets which was partially  offset by an increase in inventory and
accounts receivable and decreases in accrued compensation.  Net cash provided by
operating  activities  for the  six-months  ended  June 30,  2002 was  primarily
attributable  to  net  income  plus   amortization  of  trademark   license  and
trademarks,  depreciation  and  other  amortization,  as  well as  decreases  in
inventories  and increases in accounts  payable  which was  partially  offset by
increased  accounts  receivable  and  prepaid  expenses  and  other  assets  and
decreases in accrued liabilities and accrued compensation.

     Net  cash  used in  investing  activities  increased  to  $834,000  for the
six-months  ended  June  30,  2003 as  compared  to net cash  used in  investing
activities  of $7,000 for the  comparable  period in 2002.  The increase in cash
used  in  investing   activities   was  primarily   attributable   to  increased
acquisitions  of property and equipment and  expenditures  for trademarks and an
increase in deposits  and other assets  which was  partially  offset by proceeds
from  the  sale of  property  and  equipment.  Management,  from  time to  time,
considers the acquisition of capital equipment, particularly,  specific items of
production  equipment  required to produce certain of our products,  merchandise
display racks,  vans and  promotional  vehicles,  coolers and other  promotional
equipment and businesses  compatible with the image of the Hansen's(R) brand, as
well as the introduction of new product lines.

     Net cash used in financing  activities  was $2.8 million for the six-months
ended June 30, 2003 as compared to net cash provided by financing  activities of
$1.2  million for the  comparable  period in 2002.  The increase in cash used in
financing  activities was due to increased  principal payments of long-term debt
which was  partially  offset by increased  proceeds  from the issuance of common
stock.

     In 1997,  HBC  obtained a credit  facility  from  Comerica  Bank-California
("Comerica"),  consisting of a revolving line of credit of up to $3.0 million in
aggregate  at any  time  outstanding  and a  term  loan  of  $4.0  million.  The
utilization  of the revolving  line of credit by HBC was dependent  upon certain
levels of eligible  accounts  receivable and inventory  from time to time.  Such
revolving line of credit and term loan was secured by substantially all of HBC's
assets, including accounts receivable, inventory, trademarks, trademark licenses
and certain  equipment.  That  facility was  subsequently  modified from time to
time,  and on September 19, 2000, HBC entered into  modification  agreement with
Comerica which amended certain  provisions  under the above facility in order to
finance  the  acquisition  of the Blue Sky  business,  repay the term loan,  and
provide additional working capital ("Modification  Agreement").  Pursuant to the
Modification  Agreement,  the  revolving  line of credit was  increased to $12.0
million,  reducing to $6.0  million by September  2004.  The  revolving  line of
credit  remains in full force and effect  through  September  2005.  Interest on
borrowings  under the line of credit is based on the 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
HBC from time to time. At June 30, 2003, HBC had no balances  outstanding  under
the credit  facility  and  borrowing  capacity  available  to the  Company  from
Comerica under the credit facility was $9,300,000.

                                       16



     The  terms  of the  Company's  line of  credit  contain  certain  financial
covenants including certain financial ratios and annual net income requirements.
The line of credit contains  provisions  under which  applicable  interest rates
will be adjusted in increments  based on the  achievement  of certain  financial
ratios.  The Company was in compliance with the financial  covenants at June 30,
2003.

     If any event of default  shall occur for any reason,  whether  voluntary or
involuntary, Comerica may declare all or any portions outstanding under the line
of credit immediately due and payable, exercise rights and remedies available to
secured parties under the Uniform  Commercial Code,  institute legal proceedings
to foreclose upon the lien and security  interest granted or for the sale of any
or all collateral.

     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 the common stock of the Company,  as well as any  purchases of capital
assets or equipment during the current year.

Sales

     The table set forth below discloses selected quarterly data regarding sales
for the  first  six-months  of the past  two  years.  Data  from any one or more
quarters  or  periods  is  not  necessarily  indicative  of  annual  results  or
continuing trends.

     Sales of beverages are expressed in unit case volume. A "unit case" means a
unit of  measurement  equal to 192 U.S.  fluid  ounces of finished  beverage (24
eight-ounce  servings) or concentrate sold that will yield 192 U.S. fluid ounces
of finished beverage. Unit case volume of the Company means number of unit cases
(or unit case  equivalents)  of  beverages  directly or  indirectly  sold by the
Company. Sales of food bars and cereals are expressed in actual cases. A case of
food bars and cereals is defined as follows:

o    A fruit and grain  bar and  functional  nutrition  bar case  equals  ninety
     1.76-ounce bars.
o    A natural cereal case equals ten 13-ounce boxes measured by volume.
o    An active nutrition bar case equals thirty-two 1.4-ounce bars.

     The Company's  quarterly results of operations reflect seasonal trends that
are primarily  the result of increased  demand in the warmer months of the year.
It has been our experience that beverage sales tend to be lower during the first
and fourth quarters of each fiscal year.  Because the primary  historical market
for Hansen's products is California,  which has a year-long  temperate  climate,
the  effect  of  seasonal  fluctuations  on  quarterly  results  may  have  been
mitigated; however, such fluctuations may be more pronounced as the distribution
of Hansen's  products  expands  outside of  California.  The Company has not had
sufficient  experience with its food bars, cereal products and Hard e malt-based
products  and  consequently  has no knowledge of the trends which may occur with
such  products.  Quarterly  fluctuations  may also be affected by other  factors
including the  introduction  of new  products,  the opening of new markets where
temperature  fluctuations are more pronounced,  the addition of new bottlers and
distributors,  changes in the mix of the sales of its  finished  products,  soda
concentrates  and  food  products  and  increased  advertising  and  promotional
expenses.

                                       17


                                                   Six-months ended June 30,
                                                   2003                  2002
                                                ----------            ----------
Unit Case Volume / Case Sales (in Thousands)        9,570                 8,574

Net Revenues                                      $50,495               $44,857

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 2002 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 and/or labeled,  including the contents  thereof,  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
     Federal Trade Commission 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;

                                       18



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    The Company's  ability to make suitable  arrangements for the co-packing of
     any of  its  products  including,  but  not  limited  to,  its  energy  and
     functional  drinks in 8.3-ounce slim cans and 16-ounce  cans,  smoothies in
     11.5-ounce  cans, E2O Energy Water,  Energade,  Monster energy drinks,  soy
     smoothies,  sparkling orangeades and lemonades in glass bottles,  sparkling
     apple cider in 1.5-liter magnum glass bottles 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.

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISKS

     The  principal  market risks  (i.e.,  the risk of loss arising from adverse
changes  in market  rates and  prices)  to which the  Company  is  exposed,  are
fluctuations  in commodity  prices,  affecting  the cost of raw  materials,  and
changes  in  interest  rates on the  Company's  long term debt.  The  Company is
subject to market  risk with  respect  to the cost of  commodities  because  its
ability to recover  increased costs through higher pricing may be limited by the
competitive environment in which it operates.

     At June 30, 2003,  the majority of the Company's debt consisted of variable
rate debt. The amount of variable rate debt fluctuates  during the year based on
the Company's cash requirements.  If average interest rates were to increase one
percent for the six-months  ended June 30, 2003, the net impact on the Company's
pre-tax earnings would have been approximately $7,000.

ITEM 4.  CONTROL AND PROCEDURES

     As of June 30, 2003, the Company,  including the Company's  Chief Executive
Officer and Chief Financial  Officer,  evaluated the effectiveness of the design
and operation of the Company's disclosure controls and procedures (as defined in
Rules 13a-14(c) and 15d-14(c) under the Securities and Exchange Act of 1934.)

     Based upon the evaluation,  the Chief Executive Officer and Chief Financial
Officer  concluded  that the Company's  disclosure  controls and  procedures are
effective in ensuring that  information  required to be disclosed in the reports
the Company files and submits  under the Exchange Act are  recorded,  processed,
summarized and reported as and when required.  There were no significant changes

                                       19



in the Company's  internal controls  subsequent to June 30, 2003,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.

                                       20


                           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 and 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 14, 2003                 /s/ RODNEY C. SACKS
                                        ------------------------
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer



Date:   August 14, 2003                 /s/ HILTON H. SCHLOSBERG
                                        ------------------------
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President and Chief Financial Officer

                                       21

                           CERTIFICATIONS PURSUANT TO
                                   RULE 13a-14
                             AS ADOPTED PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Rodney Sacks, certify that:

1.   I have  reviewed  this  quarterly  report on Form  10-Q of  Hansen  Natural
     Corporation;
2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;
3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  Registrant  as of, and for,  the  periods  presented  in this
     quarterly report;
4.   The  Registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and  15d-15(e))  for the Registrant and we
     have:
     a.   designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          Registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this quarterly report is being prepared;
     b.   evaluated the  effectiveness of the Registrant's  disclosure  controls
          and procedures and presented in this quarterly  report our conclusions
          about the effectiveness of the disclosure controls and procedures,  as
          of the  end of the  period  covered  by  this  report  based  on  such
          evaluation; and
     c.   disclosed  in this  quarterly  report any  change in the  Registrant's
          internal  control over financial  reporting  that occurred  during the
          Registrant's  most recent  fiscal  quarter  (the  Registrant's  fourth
          quarter in the case of an annual report) that has materially affected,
          or  is  reasonably  likely  to  materially  affect,  the  Registrant's
          internal control over financial reporting; and
5.   The Registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the Registrant's  auditors and the audit committee of Registrant's board of
     directors (or persons performing the equivalent function):
     a.   all significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  Registrant's  ability to
          record, process, summarize and report financial information; and
     b.   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  Registrant's  internal
          controls over financial reporting.


Date:   August 14, 2003                 /s/ RODNEY C. SACKS
                                        ------------------------
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer

                                       22



I, Hilton Schlosberg, certify that:

1.   I have  reviewed  this  quarterly  report on Form  10-Q of  Hansen  Natural
     Corporation;
2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;
3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  Registrant  as of, and for,  the  periods  presented  in this
     quarterly report;
4.   The  Registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and  15d-15(e))  for the Registrant and we
     have:
     a.   designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          Registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this quarterly report is being prepared;
     b.   evaluated the  effectiveness of the Registrant's  disclosure  controls
          and procedures and presented in this quarterly  report our conclusions
          about the effectiveness of the disclosure controls and procedures,  as
          of the  end of the  period  covered  by  this  report  based  on  such
          evaluation; and
     c.   disclosed  in this  quarterly  report any  change in the  Registrant's
          internal  control over financial  reporting  that occurred  during the
          Registrant's  most recent  fiscal  quarter  (the  Registrant's  fourth
          quarter in the case of an annual report) that has materially affected,
          or  is  reasonably  likely  to  materially  affect,  the  Registrant's
          internal control over financial reporting; and
5.   The Registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the Registrant's  auditors and the audit committee of Registrant's board of
     directors (or persons performing the equivalent function):
     a.   all significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  Registrant's  ability to
          record, process, summarize and report financial information; and
     b.   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  Registrant's  internal
          controls over financial reporting.


Date:   August 14, 2003                 /s/ HILTON H. SCHLOSBERG
                                        ------------------------
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President and Chief Financial Officer

                                       23



                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection with the Quarterly Report of Hansen Natural  Corporation (the
"Company")  on Form 10-Q for the period  ended  June 30,  2003 as filed with the
Securities  and  Exchange  Commission  on the date  hereof (the  "Report"),  the
undersigned,  Rodney C.  Sacks,  Chairman  of the Board of  Directors  and Chief
Executive Officer of the Company, and Hilton H. Schlosberg, Vice Chairman of the
Board of  Directors,  President  and Chief  Financial  Officer  of the  Company,
certify,  pursuant to 18 U.S.C.  1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

(1)  The Report fully complies with the  requirements  of Section 13(a) or 15(d)
     of the Securities Exchange Act of 1934; and

(2)  The information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and results of operations of the Company.



Date:   August 14, 2003                 /s/ RODNEY C. SACKS
                                        ------------------------
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer



Date:   August 14, 2003                 /s/ HILTON H. SCHLOSBERG
                                        ------------------------
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President and Chief Financial Officer

                                       24