UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549
                                       FORM 10-Q



(Mark One)

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

      For the quarterly period ended            March 31, 2001
                                    ------------------------------------------

                                   OR

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

      For the transition period from                  to
                                     -----------------  ----------------


                              Commission File Number 001-14818
                                                    -----------

                               Federated Investors, Inc.
                               -------------------------
                (Exact name of registrant as specified in its charter)


                                Pennsylvania 25-1111467
                     (State or other jurisdiction of (IRS Employer
                     incorporation or organization) Identification No.)


            Federated Investors Tower
            Pittsburgh, Pennsylvania                            15222-3779
            ------------------------                            ----------
                  (Address of principal executive offices) (Zip Code)

           (Registrant's telephone number, including area code) 412-288-1900
                                                                ------------

     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 the number of shares  outstanding of each of the issuer's  classes
of  common  stock,  as of the last  practicable  date:  As of May 7,  2001,  the
Registrant had outstanding  9,000 shares of Class A Common Stock and 117,031,641
shares of Class B Common Stock.


                               Federated Investors, Inc.

                                       Form 10-Q
                              For the Three Months Ended
                                    March 31, 2001



                                   Table of Contents

                                                                 Page No.

Part I.           Financial Information

      Item 1.     Financial Statements

            Consolidated Balance Sheets at
            March 31, 2001, and December 31, 2000                         3

            Consolidated Statements of Income
            for the Three Months Ended
            March 31, 2001 and 2000                                       4

            Consolidated Statements of Cash
            Flows for the Three Months Ended
            March 31, 2001 and 2000                                       5

            Notes to Consolidated Financial Statements                    6

      Item 2.     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations           9

      Item 3.   Quantitative and Qualitative Disclosures About
            Market Risk                                                  13


Part II.          Other Information

      Item 6.     Exhibits and Reports on Form 8-K

            (a)   Exhibits required by Item 601 of
                  Regulation S-K                                         13
(b)   Reports on Form 8-K                                                13

Signatures                                                               14

Part I, Item I.  Financial Statements






Federated Investors, Inc.
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)                                                    March 31,  December 31,
                                                                 2001        2000
                                                               ---------- -----------
                                                                    
Current Assets:
   Cash and cash equivalents                             $       223,032   $ 149,920
   Securities available for sale                                  31,832      85,305
   Receivables, net of reserve of $89 and $86, respectively       35,724      36,943
   Accrued revenues                                                6,374       6,594
   Prepaid expenses                                                3,343       3,156
   Current deferred tax asset, net                                 2,814       2,349
   Other current assets                                              673         280
                                                               ---------- -----------
               Total current assets                               303,792     284,547
                                                               ---------- -----------

Long-Term Assets:
   Goodwill, net of accumulated amortization of $19,693
     and $18,949, respectively                                    31,354      32,099
   Other intangible assets, net of accumulated amortization
     of $18,793 and $17,527, respectively                         13,649      14,878
   Deferred sales commissions, net of accumulated
amortization of $149,057 and $136,409, respectively              297,357
                                                                             315,612
   Property and equipment, net of accumulated depreciation
of $41,470 and $39,479, respectively                              36,098      36,406
   Other long-term assets
                                                                  21,301      21,208
                                                               ---------- -----------
               Total long-term assets
                                                                 399,759     420,203
                                                               ---------- -----------
                    Total assets
                                                               $ 703,551  $  704,750
                                                               ========== ===========

Current Liabilities:
   Cash overdraft                                              $   4,604   $   1,090
   Current portion of long-term debt - recourse                   14,287      14,280
   Accrued expenses                                               35,755      56,806
   Accounts payable                                               30,438      30,161
   Income taxes payable                                           20,970       8,162
   Other current liabilities                                       9,126       5,023
                                                               ---------- -----------
               Total current liabilities                         115,180     115,522
                                                               ---------- -----------

Long-Term Liabilities:
   Long-term debt - recourse                                      70,083      70,174
   Long-term debt - nonrecourse                                  304,976     323,818
   Long-term deferred tax liability, net                          39,077      40,565
   Other long-term liabilities                                     6,230       6,265
                                                               ---------- -----------
               Total long-term liabilities                       420,366     440,822
                                                               ---------- -----------
                    Total liabilities                            535,546     556,344
                                                               ---------- -----------

Minority interest                                                   91         538
                                                               ---------- -----------

Shareholders' Equity :
   Common stock :
      Class A, no par value, 20,000 shares authorized, 9,000         189         189
shares issued and outstanding
      Class B, no par value, 900,000,000 shares authorized,
129,505,456 shares issued                                         78,334      75,287
   Retained earnings
                                                                 300,772     263,456
   Treasury stock, at cost, 12,808,147 and 12,384,647 shares   (206,742)   (187,582)
Class B common stock, respectively
   Employee restricted stock plan
                                                                   (668)       (736)
   Accumulated other comprehensive income
                                                                 (3,971)     (2,746)
                                                               ---------- -----------
               Total shareholders' equity
                                                                 167,914     147,868
                                                               ---------- -----------
                    Total liabilities, minority interest,
and shareholders' equity                                       $ 703,551  $  704,750
                                                               ========== ===========




(The accompanying notes are an integral part of these consolidated
financial statements.)

Federated Investors, Inc.
Consolidated Statements of Income                   Three Months
                                                        Ended
(dollars in thousands, except per share data)         March 31,
                                                  ------------------
(unaudited)                                        2001      2000
                                                  -------  ---------

Revenue:
     Investment-advisory fees,
          net-Federated funds                  $  93,447  $  89,863
     Investment-advisory fees, net-other           3,555      3,103
     Administrative-service fees,
          net-Federated funds                     24,601     21,238
     Administrative-service fees, net-other        5,221      6,027
     Other service fees, net-Federated funds      32,444     34,842
     Other service fees, net-other                 6,711      7,181
     Commission income                             1,067      1,604
     Interest and dividends                        4,498      4,710
     Loss on sale of securities available for
sale                                               (496)      (351)
     Other income, net
                                                     366        656
                                                  -------  ---------
          Total revenue
                                                  171,414   168,873
                                                  -------  ---------

Operating Expenses:
     Compensation and related                     39,645     42,831
     Advertising and promotional                  15,815     15,170
     Systems and communications                    7,490      6,829
     Professional service fees                     6,980      6,493
     Office and occupancy                          6,462      6,143
     Travel and related                            3,219      3,011
     Amortization of deferred sales
           commissions                            12,648     14,799
     Amortization of intangible assets             2,011      1,795
     Other                                         1,444      1,880
                                                  -------  ---------
          Total operating expenses                95,714     98,951
                                                  -------  ---------

Operating income                                   75,700     69,922
                                                  -------  ---------

Nonoperating Expenses:
     Debt expense - recourse                       1,797      2,229
     Debt expense - nonrecourse                    6,146      6,160
                                                  -------  ---------
          Total nonoperating expenses              7,943      8,389
                                                  -------  ---------
Income before minority interest and income taxes  67,757     61,533
Minority interest                                  2,648      2,534
                                                  -------  ---------
Income before income taxes                        65,109     58,999
Income tax provision                              23,465     21,351
                                                  -------  ---------
Net income                                     $  41,644   $ 37,648
                                                  =======  =========

Earnings per share:
     Basic                                      $   0.36 $     0.31
                                                  =======  =========
     Diluted                                    $   0.35 $     0.30
                                                  =======  =========
Cash dividends per share                        $  0.037 $    0.028
                                                  =======  =========

Per share amounts have been restated to reflect the three-for-two
stock split paid in July 2000.
(The accompanying notes are an integral part of these consolidated
financial statements.)

Federated Investors, Inc.
Consolidated Statements of Cash Flows                   Three Months
                                                            Ended
(dollars in thousands)                                    March 31,
                                                      ------------------
(unaudited)                                            2001      2000
                                                      --------  --------

Operating Activities:
   Net income                                       $  41,644 $  37,648
   Adjustments to reconcile net income to net
cash provided by
     operating activities:
     Amortization of intangible assets                  2,011     1,795
     Depreciation and other amortization                2,263     1,951
     Amortization of deferred sales commissions        12,648    14,799
     Minority interest                                  2,648     2,534
     (Gain) loss on disposal of assets                  (670)       183
     (Benefit) provision for deferred income            (711)     3,268
taxes
     Tax benefit from exercise of stock options         2,540         0
     Deferred sales commissions paid                  (20,428)  (51,358)
     Contingent deferred sales charges received        10,085    13,305
     Proceeds from sale of certain future              17,134         0
revenues
     Other changes in assets and liabilities:
       Decrease in receivables, net                     1,172     1,389
       Increase in other assets                       (1,760)   (2,228)
       Decrease in accounts payable and accrued       (20,774)  (8,908)
expenses
       Increase in income taxes payable                12,808    16,776
       Increase in other current liabilities            7,617     5,113
       Increase in other long-term liabilities              6       307
                                                      --------  --------

     Net cash provided by operating activities         68,233    36,574
                                                      --------  --------

Investing Activities:
   Additions to property and equipment                (1,784)   (1,677)
   Proceeds from disposal of property and                  25       158
equipment
   Cash paid for business acquisitions and               (38)   (2,527)
joint venture
   Purchases of securities available for sale           (504)     (561)
   Proceeds from redemptions of securities             52,354       941
available for sale                                   --------  --------

     Net cash provided (used) by investing             50,053   (3,666)
activities
                                                      --------  --------

Financing Activities:
   Distributions to minority interest                 (3,095)   (2,702)
   Dividends paid                                     (4,328)   (3,422)
   Proceeds from exercise of options                      367         0
   Purchase of treasury stock                         (19,192) (26,913)
   Proceeds from new borrowings - nonrecourse           3,509    43,717
   Payments on debt - recourse                           (84)      (70)
   Payments on debt - nonrecourse                     (22,351) (27,948)
                                                      --------  --------

     Net cash used by financing activities            (45,174)  (17,338)
                                                      --------  --------

Net increase in cash and cash equivalents              73,112    15,570
Cash and cash equivalents, beginning of period        149,920   171,490
                                                      --------  --------

Cash and cash equivalents, end of period            $ 223,032 $ 187,060
                                                      ========  ========
(The accompanying notes are an integral part of these consolidated
financial statements.)

                                  FEDERATED INVESTORS, INC.
                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                         (UNAUDITED)

(1) Summary of Significant Accounting Policies

    (a)      Basis of Presentation

     The interim consolidated financial statements of Federated Investors,  Inc.
(Federated)  included  herein have been prepared in accordance  with  accounting
principles   generally  accepted  in  the  United  States.  In  the  opinion  of
management,  the financial  statements  reflect all  adjustments  which are of a
normal  recurring  nature and necessary for a fair  statement of the results for
the interim periods presented.

     In preparing  the  unaudited  interim  consolidated  financial  statements,
management is required to make estimates and assumptions that affect the amounts
reported  in the  financial  statements.  Actual  results  may differ  from such
estimates and such differences may be material to the financial statements.

     These financial  statements  should be read in conjunction with Federated's
Annual Report on Form 10-K for the year ended  December 31, 2000.  Certain items
previously  reported have been  reclassified  to conform with the current year's
presentation.

    (b)   Recent Accounting Pronouncements

     On April 1, 2001,  Federated  adopted  Emerging Issues Task Force Issue No.
99-20,  "Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial  Interests in Securitized  Financial Assets" (EITF 99-20). EITF 99-20
states that interest income earned on retained or purchased beneficial interests
in  securitized  financial  assets  should  be  recognized  over the life of the
investment based on an anticipated  yield determined by periodically  estimating
cash flows.  Interest income should be revised prospectively for changes in cash
flows.  Additionally,  impairment  should be recognized if the fair value of the
beneficial  interest has declined  below its carrying  amount and the decline is
other  than  temporary.  Because  the  book  value of  Federated's  asset-backed
securities  was less  than or equal to the fair  value of those  investments  on
April 1, 2001,  Federated did not recognize a transition  adjustment as a result
of adopting this statement.


(2)   Long-Term Debt - Recourse

      Federated's long-term debt - recourse consisted of the following:
                                     Interest    March 31,     December
                                                                  31,
                                       Rate        2001          2000
                                     ---------  ------------   ----------
                                                     (in thousands)
Recourse Debt:
     Senior Secured Note              7.96%   $      84,000  $    84,000
Purchase Agreements
     Capitalized leases              7.1%-8.5%          370          454
                                                ------------   ----------
            Total recourse debt                      84,370       84,454
     Less current portion                            14,287       14,280
                                                ------------
                                                ------------   ----------
     Total long-term debt -                   $      70,083  $    70,174
recourse
                                                ============   ==========





 (3)  Long-Term Debt - Nonrecourse

     Federated  sells the  rights to  receive  future  12b-1  fees,  shareholder
service fees and contingent  deferred sales charges on Class B shares of various
mutual funds we manage. For accounting purposes,  certain transactions  executed
under the sales agreements are reflected as financings,  and various tranches of
nonrecourse  debt have been recorded.  Below is the activity of the  nonrecourse
debt tranches:

                                               (in thousands)
                                 -------------------------------------------
                    Interest     Balance     Additional             Balance
Tranche               Rate       12/31/2000  Financings             3/31/2001
                                                        Payments
- ------------------ -----------   ---------   --------   --------    --------
1997-1 Class A       7.44%     $   36,418  $       0  $   4,224   $  32,194
       Class B       9.80%          9,700          0          0       9,700

Financings 10/97
through 9/00         6.68% - 8.60% 274,949          0     17,952     256,997

Financings 10/00
through 3/01        8.60%          2,751      3,509        175       6,085
                                 ---------   --------   --------    --------
                               $  323,818  $   3,509  $  22,351   $ 304,976
                                 =========   ========   ========    ========


(4)    Common Stock

(a)   Cash Dividends and Stock Repurchases

     Federated's  recourse debt agreements  contain  restrictions on payments of
dividends  and  purchases  of  treasury  stock.  The  more  restrictive  of  the
agreements  limits cash payments for these  purposes to $5.0 million plus 50% of
net income  during the period from January 1, 1996, to and including the payment
date, less certain payments for dividends and stock repurchases. As of March 31,
2001,  approximately  $65.4 million was available to pay dividends or repurchase
stock under the more restrictive limitation.

     Cash dividends of $0.037 per share or approximately  $4.3 million were paid
in the first quarter of 2001 to holders of common shares. Additionally, on April
25, 2001,  the board of directors  declared a dividend of $0.046 per share to be
paid on May 15, 2001, to  shareholders  of record as of May 7, 2001. As of March
31, 2001,  under  Federated's  current  share  buyback  program,  Federated  can
repurchase  approximately  3.7  million  additional  shares  subject to the cash
payment limit imposed by Federated's debt covenants.

(b)   Employee Stock Purchase Plan

     Federated  offers an Employee Stock Purchase Plan which allows employees to
purchase a maximum  of 750,000  shares of Class B common  stock.  Employees  may
contribute up to 10% of their salary to purchase  shares of Federated's  Class B
common stock on a quarterly basis at the market price. The shares under the plan
may be newly  issued  shares,  treasury  shares or shares  purchased on the open
market.  As of March 31,  2001, a total of 38,894  shares had been  purchased by
employees in this plan.

(5)   Earnings Per Share

     The  following  table  sets  forth the  computation  of basic  and  diluted
earnings per share:

                                              Three Months Ended
                                                  March 31,
                                             ---------------------
                                               2001        2000
                                             ---------   ---------
                                        (in thousands, except per share data)
Numerator:
     Net income                           $    41,644  $  37,648
                                             =========   =========

Denominator:
     Basic weighted-average shares
     outstanding                              115,154     120,085

     Dilutive potential shares from             5,160       4,175
     stock-based compensation               ---------   ---------
     Diluted weighted-average shares
     outstanding                              120,314     124,260
                                             =========   =========

     Basic earnings per share                $   0.36   $    0.31
                                             =========   =========
     Diluted earnings per share              $   0.35   $    0.30
                                             =========   =========

Per share amounts have been restated to reflect the
three-for-two stock split paid in July 2000.


(6)   Comprehensive Income

     Comprehensive   income  was  $40.4   million  and  $37.4  million  for  the
three-month periods ended March 31, 2001 and 2000, respectively.


(7)   Business Combination

     On April 20, 2001, Federated completed the acquisition of substantially all
of the assets of Edgemont Asset  Management  Corporation,  the former advisor of
the $3.2 billion  Kaufmann Fund. The purchase  price included  consideration  of
approximately  $170.8  million in cash payments and 315,732  shares of Federated
Class B common stock  valued at  approximately  $8.9  million.  The  acquisition
agreement  provides  for  additional   purchase  price  payments  and  incentive
compensation  payments based upon the  achievement  of specified  revenue growth
over the next six years.  These payments could aggregate to  approximately  $200
million if revenue targets are met.

     This  acquisition was accounted for using the purchase method of accounting
and,  accordingly,  the fair value of the assets acquired,  primarily intangible
assets,  as well as the results of those assets will be included in  Federated's
consolidated financial statements beginning on the date of acquisition.


     Part I, Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations



   Asset Highlights

      Managed and Administered Assets
      at Period End                        As of March 31,
      (in millions)                       ------------------  Percent
                                            2001      2000     Change
                                           --------  --------  --------
      Money market funds              $    106,990 $ 82,438        30%
      Equity funds                         18,249    23,431       (22%)
      Fixed-income funds                   15,112    15,041         0%
      Separate accounts                     6,096     4,453        37%
                                           --------  --------
               Total managed assets   $    146,447 $ 125,363       17%
                                           ========  ========

               Total administered     $    41,870  $ 44,691        (6%)
               assets                      ========  ========

      Average Managed and
      Administered Assets
      (in millions)                      Three Months Ended
                                               March 31,       Percent
                                           ------------------
                                            2001      2000     Change
                                           --------  --------  --------
      Money market funds               $   105,552 $ 83,127        27%
      Equity funds                         19,881    22,070       (10%)
      Fixed-income funds                   14,992    15,453        (3%)
      Separate accounts                     6,137     4,633        32%
                                           --------  --------
             Total average managed     $   146,562 $ 125,283       17%
             assets                        ========  ========

             Total average             $   42,077  $ 43,539        (3%)
             administered assets           ========  ========


      Components of Changes in Equity and Fixed-Income Fund
      Managed Assets
      (in millions)
                                             Three Months
                                                 Ended
                                               March 31,
                                           ------------------
                                            2001      2000
                                           --------  --------
      Equity
      Funds
                Beginning assets         $ 20,641  $ 20,941
                     Sales                  1,668     3,749
                     Redemptions           (1,738)   (2,287)
                                           --------  --------
                               Net            (70)    1,462
                     (redemptions) sales
                     Net exchanges            (65)      153
                     Other*                (2,257)      875
                                           --------  --------
                                           --------  --------
                Ending assets            $ 18,249   $ 23,431
                                           ========  ========

      Fixed-Income Funds
                Beginning assets         $ 14,268   $15,857
                                           --------  --------
                     Sales                  1,959     1,022
                     Redemptions           (1,398)   (1,647)
                                           --------  --------
                               Net            561      (625)
                     sales (redemptions)
                     Net exchanges            (13)     (203)
                     Other*                   296        12
                                           --------  --------
                                           --------  --------
                Ending assets            $ 15,112   $15,041
                                           ========  ========

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

     * Includes  changes in the market  value of  securities  held by the funds,
reinvested dividends and distributions and net investment income.

     The discussion  and analysis  below should be read in conjunction  with the
consolidated  financial  statements  appearing elsewhere in this report. We have
presumed  that the readers of this interim  financial  information  have read or
have access to management's  discussion and analysis of financial  condition and
results of  operations  appearing in our Annual Report on Form 10-K for the year
ended December 31, 2000.


   Results of Operations

     General.  Federated is a leading provider of investment management products
and related  financial  services.  The  majority of our revenue is derived  from
advising,  distributing and servicing Federated mutual funds, separately managed
accounts and other related products, in both domestic and international markets.
We also derive revenue through servicing third-party mutual funds.


     Investment  advisory,  distribution  and the majority of our servicing fees
are  based on the net asset  value of  investment  portfolios  that we manage or
administer.  As such, these revenues are dependent upon factors including market
conditions and the ability to attract and maintain assets. Accordingly, revenues
will  fluctuate  with changes in the total value and  composition  of the assets
under management or administration.

     The  table  below  presents  the  highlights  of  our  operations  for  the
three-month periods ended March 31, 2001 and 2000:

                                       Three months ended
                                          March 31,          Percent
                                        2001   2000   Change Change
       --------------------------------------------------------------
       Net income (in millions)         $41.6  $37.6   $4.0     11%

       Earnings per share*
                  Basic                 $0.36  $0.31    $0.05   16%
                  Diluted               $0.35  $0.30    $0.05   17%

       Revenue (in millions)
         Revenue from managed assets   $155.1 $150.7   $4.4     3%
         Service-related revenue from  11.9   13.2   (1.3)      (10%)
          sources other than
               managed assets
             Other                      4.4    5.0      (0.6)   (12%)
             Total Revenue              $171.4 $168.9   $2.5    1%
       Operating margin                 44.2%  41.4%    2.8%    7%

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


     * Per share amounts have been restated to reflect the  three-for-two  stock
split paid in July 2000.

     Net  Income.  Net  income  for the  three-month  period  ended  March  2001
increased  11%  compared  to the same period last year.  The  increase  reflects
increased revenue from managed assets as a result of significant growth in money
market fund assets and improved  operating  margins.  Diluted earnings per share
for the first quarter 2001 increased 17% compared to the same period of 2000 due
to increased net income and reduced  weighted-average  diluted shares  resulting
from stock repurchases during 2000 and the first quarter 2001.

     Revenue.  Revenue for the first  quarter  2001  increased  $2.5  million as
compared to the same period of 2000 as a result of strong growth in  Federated's
money market fund  assets.  Due largely to  depreciation  in the market value of
equity fund managed  assets,  equity fund assets  decreased  $5.2 billion or 22%
compared to March 31, 2000.  However,  total average managed assets climbed from
$125.3  billion  for the  first  quarter  2000 to $146.6  billion  for the first
quarter  of  2001  as  Federated's  money  market  funds  benefited  from a more
favorable interest rate environment, the tendency of investors to increase their
allocation to cash during periods of significant equity market  fluctuations and
an  increase  in  customer   relationships  among  corporations,   universities,
government entities and broker/dealer organizations. Revenue from managed assets
increased as a result of growth in average  assets,  but to a lesser degree than
the growth in assets  due to a shift in asset mix from  equity  products,  which
earn higher-than-average fees per invested dollar, to money market funds.

     Operating  Expenses.  Operating expenses for the three-month  periods ended
March 31, 2001 and 2000 are set forth in the following table:

                                       Three months
                                           ended
                                        March 31,          Percent
                                       -------------
     (in millions)                     2001   2000   Change Change
     -------------------------------------------------------------
     Operating Expenses
            Compensation and related   $39.6  $42.8  $(3.2)  (7%)
            Advertising and             15.8   15.2    0.6     4%
     promotional
            Amortization of deferred    12.7   14.8  (2.1)  (14%)
     sales commissions
            Other                       27.6   26.2    1.4     5%
                                       ---------------------------
                        Total          $95.7  $99.0  $(3.3)  (3%)
     Operating Expenses
                                       ===========================

     Total operating  expenses for the three-month  period ended March 31, 2001,
decreased  $3.3 million as compared to the same period last year.  This decrease
primarily reflects  decreases in incentive  compensation and the amortization of
deferred sales commissions,  both of which were due largely to reduced sales and
lower average asset values for equity products.  All other expenses combined for
the three-month period ended March 31, 2001, have remained relatively  unchanged
as compared to the same period last year.

     Income Taxes.  The income tax provision  for the  three-month  period ended
March 31,  2001 was $23.5  million as  compared  to $21.4  million  for the same
period of 2000. The effective tax rate was 36.0% and 36.2% for the first quarter
2001 and 2000, respectively.


  Financial Condition, Capital Resources and Liquidity

     Deferred  Sales  Commissions  and  Nonrecourse  Debt.   Federated  finances
up-front  commissions paid to broker/dealers on the sale of B shares through the
sale of the rights to future revenue streams  associated  with B-share  deferred
sales  commissions.  Under Federated's first B-share financing  arrangement that
expired September 30, 2000, sales were accounted for as financings for reporting
purposes and  nonrecourse  debt was  recorded.  In October  2000, as a result of
entering into a new financing  arrangement,  Federated began  accounting for the
sale of  certain  B-share-related  future  revenue  streams  as true  sales  and
continued to account for the sale of the rights to future  servicing fees on the
B  shares  as  financings.  Deferred  sales  commissions  and  nonrecourse  debt
decreased  $18.3 million and $18.8 million,  respectively,  in the first quarter
2001. These decreases  reflect fewer additions to the asset and nonrecourse debt
balances for new B-share sales as a result of the change in accounting treatment
that  accompanied  the new  financing  arrangement,  as well as continued  asset
amortization and debt servicing. The following table presents the effects of the
B-share financing programs on the Consolidated Balance Sheets at March 31, 2001,
and December 31, 2000:

      (in millions)
                                                       2001            2000
      -------------------------------------------------------------------------
      March 31 and December 31, respectively
      Assets
           Deferred sales commissions, net*            $288.5       $305.5
           Receivables                                    7.3          7.5
           Other assets                                   1.4          2.6
      Liabilities
           Long-term debt - nonrecourse                $305.0       $323.8
           Accounts payable                               5.9          6.1

      -------------------------------------------------------------------------
      -------------------------------------------------------------------------
      * Excludes deferred sales commissions related to B-share revenue
      streams that have not been financed as of the end of the period due to
      the timing of the sale of the revenue streams to the third party.

     Due to the nonrecourse  nature of these financing  arrangements,  the $13.7
million excess of  B-share-related  liabilities over the related assets at March
31,  2001,  will be  recognized  in income  over the  remaining  life of certain
B-share cash flows.

     Shareholders'  Equity.  Shareholders'  equity increased by $20.0 million in
the first quarter 2001 primarily as a result of net income  partially  offset by
treasury stock purchases and dividends declared.  During the first quarter 2001,
Federated  purchased  708,500  shares of Class B common stock for  approximately
$19.2  million  under  the  stock  repurchase  program.  As of March  31,  2001,
Federated can repurchase  approximately 3.7 million  additional shares under the
current company buy back program, subject to current debt-covenant  restrictions
which limit cash  payments for  additional  stock  repurchases  and dividends to
$60.0 million after  considering  earnings  through March 31, 2001, the dividend
payment on May 15, 2001, and certain stock repurchases.

     Cash Flow. Cash and cash  equivalents and the current portion of securities
available  for sale totaled  $254.9  million at March 31,  2001,  as compared to
$235.2 million at December 31, 2000.

     Cash  provided  by  operating  activities  totaled  $68.2  million  for the
three-month  period ended March 31, 2001,  as compared to $36.6  million for the
same period of 2000.  This increase is primarily  attributable  to a decrease in
sales  commissions  paid to brokers  due to reduced  sales of B shares and, to a
lesser  extent,  to  increased  profitability  in  2001.  Net cash  provided  by
investing  activities in the first three months of 2001  included  proceeds from
the sale of certain investments held by Federated in anticipation of Federated's
acquisition  relating  to The  Kaufmann  Fund.  Other  uses  of cash  flow  from
operating activities in the first quarter 2001 included the purchase of treasury
stock,  payments on debt,  dividend  payments and  distributions to the minority
interest partner.

     Capital  Expenditures.  Capital  expenditures  totaled $1.8 million for the
three-month  period  ended March 31, 2001  compared to $1.7 million for the same
period of 2000.

     Dividends  paid.  Federated  pays  cash  dividends  on a  quarterly  basis.
Dividends of $0.037 per share,  or $4.3 million,  were paid in the first quarter
of 2001.  Federated's board of directors declared a dividend of $0.046 per share
to be paid on May 15, 2001, to shareholders  of record as of May 7, 2001.  After
considering  earnings  through March 31, 2001,  the dividend  payment on May 15,
2001, certain stock repurchases,  and current debt covenants,  Federated has the
ability to pay cash for dividends and stock  repurchases of approximately  $60.0
million.

     Business   Combination.   On  April  20,  2001,   Federated  completed  the
acquisition  of  substantially  all of the assets of Edgemont  Asset  Management
Corporation,  the former advisor of the $3.2 billion Kaufmann Fund. The purchase
price included  consideration of  approximately  $170.8 million in cash payments
and 315,732  shares of Federated  Class B common  stock valued at  approximately
$8.9 million.  The acquisition  agreement provides for additional purchase price
payments and incentive  compensation payments contingent upon the achievement of
specified revenue growth over the next six years. These payments could aggregate
to approximately $200 million if revenue targets are met.

     This  acquisition was accounted for using the purchase method of accounting
and,  accordingly,  the fair value of the assets acquired,  primarily intangible
assets,  as well as the results of those assets will be included in  Federated's
consolidated financial statements beginning on the date of acquisition.


     Future Cash  Requirements.  Management expects that the principal needs for
cash will be to advance sales  commissions,  repurchase  company stock,  service
recourse  debt,  fund  property  and  equipment  acquisitions,  pay  shareholder
dividends,   seed  new  products  and  fund  strategic  business   acquisitions.
Management believes that Federated's  existing liquid assets,  together with the
expected  continuing  cash flow from  operations,  its borrowing  capacity under
current credit facilities,  the B-share financing arrangement and its ability to
issue stock will be  sufficient to meet its present and  reasonably  foreseeable
cash needs.

     Recent  Accounting  Pronouncements.  On April 1,  2001,  Federated  adopted
Emerging Issues Task Force Issue No. 99-20,  "Recognition of Interest Income and
Impairment  on  Purchased  and  Retained  Beneficial  Interests  in  Securitized
Financial Assets" (EITF 99-20). EITF 99-20 states that interest income earned on
retained or purchased  beneficial  interests  in  securitized  financial  assets
should be recognized  over the life of the  investment  based on an  anticipated
yield determined by periodically  estimating cash flows.  Interest income should
be revised  prospectively  for changes in cash flows.  Additionally,  impairment
should be recognized if the fair value of the  beneficial  interest has declined
below its carrying amount and the decline is other than  temporary.  Because the
book value of Federated's  asset-backed securities was less than or equal to the
fair value of those investments on April 1, 2001,  Federated did not recognize a
transition adjustment as a result of adopting this statement.

     Special Note  Regarding  Forward-Looking  Information.  Certain  statements
under  "Management's  Discussion and Analysis of Financial Condition and Results
of  Operations"  included  in Future Cash  Requirements  and  elsewhere  in this
report, constitute forward-looking  statements,  which involve known and unknown
risks,  uncertainties,  and other  factors  that may cause the  actual  results,
levels of  activity,  performance,  achievements,  or  industry  results,  to be
materially different from any future results, levels of activity, performance or
achievements  expressed  or implied by such  forward-looking  statements.  For a
discussion  of such risk  factors,  see the  section  titled  Risk  Factors  and
Cautionary  Statements  in  Federated's  Annual Report on Form 10-K for the year
ended  December  31, 2000,  and other  reports on file with the  Securities  and
Exchange  Commission.  As a  result  of the  foregoing  and  other  factors,  no
assurance can be given as to future results, levels of activity,  performance or
achievements, and neither we nor any other person assumes responsibility for the
accuracy and completeness of such statements.


     Part I, Item 3. Quantitative and Qualitative Disclosures About Market Risk

     In the normal course of our  business,  Federated is exposed to the risk of
securities market and general economic  fluctuations.  Federated's  approach has
been  to  limit  the  use  of  derivative  instruments  to  hedging  activities.
Federated's  investments  are  primarily  in money market funds and mutual funds
with investments  which have a duration of two years or less.  Occasionally,  we
invest in new  mutual  funds  (performance  seeds)  that we  sponsor in order to
provide investable cash to the fund allowing the fund to establish a performance
history.  Federated  may use  derivative  financial  instruments  to hedge these
investments.  As of March  31,  2001,  the fair  value of the  performance  seed
investments was $30.3 million,  none of which were being hedged as of the end of
the period.

     In  addition,  as of March  31,  2001,  we had  investments  in  high-yield
asset-backed  securities  and  mortgage-backed  securities  that are included in
"Securities available for sale" and "Other long-term assets" on the Consolidated
Balance Sheets.  These investments  expose Federated to credit and interest rate
risk. In periods of either rising default rates or interest rates,  the carrying
value of  Federated's  investments in  asset-backed  securities may be adversely
affected by unfavorable changes in cash flow estimates, declines in the value of
the  underlying  fixed-rate  securities,  and reduced  returns.  All of our debt
instruments carry fixed interest rates.

Part II, Item 6. Exhibits and Reports on Form 8-K

(a)  The following  exhibits  required to be filed by Item 601 of Regulation S-K
     are filed herewith and incorporated by reference herein:


(b)  Reports on Form 8-K:

            Form 8-K filed on May 3, 2001
            Form 8-K/A filed on May 14, 2001



                                   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.

                                          Federated Investors, Inc.
                                              (Registrant)

Date       May 14, 2001                  By:   /s/  J. Christopher  Donahue
                                               J. Christopher Donahue
                                               President and
                                               Chief Executive Officer


Date       May 14, 2001                  By:   /s/  Thomas R. Donahue
                                               Thomas R. Donahue
                                               Chief Financial Officer