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         June 30, 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 August 8, 2001,  the
Registrant had outstanding  9,000 shares of Class A Common Stock and 117,323,841
shares of Class B Common Stock.


                               Federated Investors, Inc.
                                       Form 10-Q
                       For the Three Months and Six Months Ended
                                     June 30, 2001



                                   Table of Contents

                                                                   Page No.

Part I.        Financial Information

        Item 1.Financial Statements

               Consolidated Balance Sheets at
               June 30, 2001, and December 31, 2000                    3

               Consolidated Statements of Income
               for the Three Months and Six Months Ended
               June 30, 2001 and 2000                                  4

               Consolidated Statements of Cash
               Flows for the Six Months Ended
               June 30, 2001 and 2000                                  5

               Notes to Consolidated Financial Statements              6

        Item 2.Management's Discussion and Analysis of Financial
               Condition and Results of Operations                     10

        Item 3.Quantitative and Qualitative Disclosures About
               Market Risk                                             14


Part II.               Other Information

        Item 6.Exhibits and Reports on Form 8-K

            (a)   Exhibits required by Item 601 of Regulation S-K       15
            (b)     Reports on Form 8-K                                 15

Signatures                                                              16



Part I, Item I.  Financial Statements

Federated Investors, Inc.
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)                                               June 30,    December
                                                                         31,
                                                            2001        2000
                                                          ----------  ----------
Current Assets:
   Cash and cash equivalents                            $    59,383 $   149,920
   Securities available for sale                             31,317      85,305
   Receivables, net of reserve of $199 and $86,              39,977      36,943
respectively
   Accrued revenues                                           5,866       6,594
   Prepaid expenses                                           7,783       3,156
   Current deferred tax asset, net                            2,569       2,349
   Other current assets                                         703         280
                                                          ----------  ----------
               Total current assets                         147,598     284,547
                                                          ----------  ----------

Long-Term Assets:
   Goodwill, net of
        accumulated amortization of $21,065 and             134,103      32,099
$18,949, respectively
   Other intangible assets, net of
        accumulated amortization of $21,489 and              87,272      14,878
$17,527, respectively
   Deferred sales commissions, net of

        accumulated amortization of $160,613 and            281,415     315,612
$136,409, respectively
   Property and equipment, net of
        accumulated depreciation of $43,562 and              35,640      36,406
$39,479, respectively
   Other long-term assets                                    20,751      21,208
                                                          ----------  ----------
               Total long-term assets                       559,181     420,203
                                                          ----------  ----------
                    Total assets                        $   706,779 $   704,750
                                                          ==========  ==========

Current Liabilities:
   Cash overdraft                                       $     4,305 $     1,090
   Current portion of long-term debt - recourse              14,293      14,280
   Accrued expenses                                          42,355      56,806
   Accounts payable                                          31,563      30,161
   Income taxes payable                                         347       8,162
   Other current liabilities                                  5,786       5,023
                                                          ----------  ----------
               Total current liabilities                     98,649     115,522
                                                          ----------  ----------

Long-Term Liabilities:
   Long-term debt - recourse                                 56,008      70,174
   Long-term debt - nonrecourse                             290,760     323,818
   Long-term deferred tax liability, net                     38,475      40,565
   Other long-term liabilities                                6,187       6,265
                                                          ----------  ----------
               Total long-term liabilities                  391,430     440,822
                                                          ----------  ----------
                    Total liabilities                       490,079     556,344
                                                          ----------  ----------

Minority interest                                               114         538
                                                          ----------  ----------

Shareholders' Equity :
   Common stock :
      Class A, no par value, 20,000 shares authorized,          189         189
9,000 shares issued and outstanding
      Class B, no par value, 900,000,000 shares              82,207      75,287
authorized, 129,505,456 shares issued
   APIC from treasury stock transactions                      3,543           -
   Retained earnings                                        338,263     263,456
   Treasury stock, at cost, 12,170,315 and 12,384,647
shares
          of Class B common stock, respectively            (202,889)   (187,582)
   Employee restricted stock plan                              (601)       (736)
   Accumulated other comprehensive income                    (4,126)     (2,746)
                                                          ----------  ----------
               Total shareholders' equity                   216,586     147,868
                                                          ----------  ----------
                    Total liabilities, minority         $   706,779 $   704,750
interest, and shareholders' equity
                                                          ==========  ==========
(The accompanying notes are an integral part of these consolidated
financial statements.)






Federated Investors, Inc.

Consolidated Statements of Income
(dollars in thousands, except per share       Three Months       Six Months Ended
data)                                             Ended
(unaudited)                                     June 30,             June 30,
                                            ------------------   -----------------
                                            --------  --------   -------  --------
                                             2001      2000       2001     2000
                                            --------  --------   -------  --------
                                            --------  --------   -------  --------
                                                              
Revenue:
     Investment-advisory fees,
   net-Federated funds                    $ 101,753 $  90,315    $195,200 $ 180,179
     Investment-advisory fees, net-other      3,473     3,154       7,028     6,257
     Administrative-service fees,
          net-Federated funds                26,560     21,226      51,160   42,463
     Administrative-service fees, net-other   5,250      5,715      10,471   11,743
     Other service fees, net-Federated funds 33,353     33,888      65,797   68,730
     Other service fees, net-other            7,040      6,906      13,751   14,087
     Commission income                          759      1,758       1,826    3,362
     Interest and dividends                   2,419      4,351       6,917    9,061
     (Loss) gain on sale of securities
          available for sale                   (1)       56         (496)     (295)
     Other income, net                         258       918         624      1,574

          Total revenue                     180,864    168,287     352,278  337,161

Operating Expenses:
     Compensation and related               43,890     42,021      83,536   84,852
     Advertising and promotional            18,034     15,639      33,849   30,809
     Systems and communications              7,238      7,405      14,728   14,234
     Professional service fees               7,170      5,980      14,150   12,473
     Office and occupancy                    7,148      6,309      13,610   12,453
     Travel and related                      3,545      3,942       6,764    6,953
     Amortization of deferred sales
          commissions                       11,557     14,624      24,204   29,423
     Amortization of intangible assets       4,069      1,833       6,080    3,628
     Other                                   1,000      2,650       2,444    4,529
                                            --------  --------   --------   -------
          Total operating expenses         103,651     100,403    199,365  199,354
                                            --------  --------   -------- --------

Operating income                             77,213    67,884     152,913  137,807
                                            --------  --------   -------- --------

Nonoperating Expenses:
     Debt expense - recourse                 1,810     2,201       3,607    4,430
     Debt expense - nonrecourse              5,880     6,354      12,027   12,515
                                            --------  --------   -------- --------
          Total nonoperating expenses        7,690     8,555      15,634   16,945
                                            --------  --------   -------- --------

Income before minority interest and
    income taxes                            69,523     59,329     137,279  120,862
Minority interest                            2,710      2,462       5,358    4,996
                                            --------  --------   -------- --------

Income before income taxes                   66,813    56,867     131,921  115,866
Income tax provision                         23,939    20,237      47,403   41,588
                                            --------  --------   -------- --------

Net income                                  $42,874   $36,630    $84,518  $ 74,278
                                            ========  ========   ======== ========

Earnings per share:
     Basic                                      0.37      0.31      0.73    $0.62
                                            ========  ========   ======== ========
     Diluted                                    0.36      0.30      0.70    $0.60
                                            ========  ========   ======== ========
Cash dividends per share                       0.046     0.037     0.083   $0.065
                                            ========  ========   ======== ========


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

Federated Investors, Inc.
Consolidated Statements of Cash Flows                 Six Months Ended
(dollars in thousands)                                    June 30,
                                                      ------------------
(unaudited)                                            2001      2000
                                                      --------  --------

Operating Activities:
   Net income                                       $  84,518 $  74,278
   Adjustments to reconcile net income to net
cash provided by
     operating activities:
     Amortization of intangible assets                  6,080     3,628
     Depreciation and other amortization                4,440     3,971
     Amortization of deferred sales commissions        24,204    29,423
     Minority interest                                  5,358     4,996
     (Gain) loss on disposal of assets                 (1,763)      251
     (Benefit) provision for deferred income             (197)    6,291
taxes
     Tax benefit from exercise of stock options         6,703         -
     Deferred sales commissions paid                  (38,632)  (87,114)
     Contingent deferred sales charges received        17,911    25,038
     Proceeds from sale of certain future              32,991         -
revenues
     Other changes in assets and liabilities:
       (Increase) decrease in receivables, net         (3,034)    2,340
       Increase in other assets                        (5,190)   (3,205)
       Decrease in accounts payable and accrued       (13,050)   (5,522)
expenses
       Decrease in income taxes payable                (7,815)   (1,307)
       Increase (decrease) in other current             3,978      (325)
liabilities
       (Decrease) increase in other long-term            (908)    1,177
liabilities
                                                      --------  --------

     Net cash provided by operating activities        115,594    53,920
                                                      --------  --------

Investing Activities:
   Additions to property and equipment                 (3,296)   (4,109)
   Proceeds from disposal of property and                  25       158
equipment
   Cash paid for business acquisitions and            (171,814)  (2,619)
joint venture
   Purchases of securities available for sale            (504)  (26,201)
   Proceeds from redemptions of securities             52,846     1,792
available for sale
                                                      --------  --------

     Net cash used by investing activities            (122,743) (30,979)
                                                      --------  --------

Financing Activities:
   Distributions to minority interest                  (5,782)   (5,195)
   Dividends paid                                      (9,711)   (7,829)
   Proceeds from exercise of options                    1,087         -
   Purchase of treasury stock                         (21,771)  (72,058)
   Proceeds from new borrowings - nonrecourse           6,747    80,636
   Payments on debt - recourse                        (14,153)  (14,134)
   Payments on debt - nonrecourse                     (39,805)  (53,848)
                                                      --------  --------

     Net cash used by financing activities            (83,388)  (72,428)
                                                      --------  --------

Net decrease in cash and cash equivalents             (90,537)  (49,487)
Cash and cash equivalents, beginning of period        149,920   171,490
                                                      --------  --------

Cash and cash equivalents, end of period            $  59,383 $ 122,003
                                                      ========  ========
(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.

     On July 20, 2001, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 141, "Business Combinations," and No. 142,
"Goodwill  and  Other   Intangible   Assets."   Statement  141   eliminates  the
pooling-of-interests  method of accounting for business  combinations  initiated
after June 30, 2001, and clarifies the criteria to recognize  intangible  assets
separately  from  goodwill.   This  statement  is  effective  for  all  business
combinations completed after June 30, 2001.

     Under Statement 142,  goodwill and intangible  assets with indefinite lives
are no longer  amortized  but are  reviewed at least  annually  for  impairment.
Federated  will adopt  Statement 142 on January 1, 2002, in accordance  with its
effective  date for  calendar  year  companies.  As a result  of  adopting  this
standard,  Federated  anticipates that annual amortization expense will decrease
by approximately $6 million.

(2)   Long-Term Debt - Recourse

      Federated's long-term debt - recourse consisted of the following:

                                        Interest  June 30,    December
                                                                 31,
                                         Rate       2001         2000
                                        -------- -----------  -----------
                                                     (in thousands)
      Recourse Debt:
           Senior Secured Note           7.96%       70,000 $     84,000
      Purchase Agreements
           Capitalized leases           7.1%-8.5%       301          454
                                                 -----------  -----------
                  Total recourse debt                70,301       84,454
           Less current portion                      14,293       14,280
                                                 -----------
                                                 -----------  -----------
           Total long-term debt -                    56,008 $     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
Federated mutual funds. 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 Payments  6/30/2001
      ---------------  -----------  ---------  --------- ---------- ---------
      1997-1  Class A    7.44%    $   36,418 $        0      6,153    30,265
                         9.80%         9,700          0          0     9,700
      Class B

      Financings
      10/97              6.68% -       274,949         0     33,156   241,793
      through 9/00       8.60%

      Financings
      10/00               8.60%         2,751      6,747        496     9,002
      through 6/01
                                    ---------  --------- ---------- ---------
                                  $  323,818 $    6,747     39,805   290,760
                                    =========  ========= ========== =========


(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 June 30,
2001,  approximately  $71.6 million was available to pay dividends or repurchase
stock under the more restrictive limitation.

     Cash dividends of $0.037 and $0.046 per share or approximately $4.3 million
and  $5.4  million  were  paid  in  the  first  and  second   quarter  of  2001,
respectively,  to holders of common shares. Additionally,  on July 24, 2001, the
board of directors  declared a dividend of $0.046 per share to be paid on August
15, 2001, to shareholders of record as of August 7, 2001.

     As of June 30, 2001,  under  Federated's  current  share  buyback  program,
Federated can repurchase  approximately 3.6 million additional shares subject to
the cash payment limit imposed by Federated's debt covenants.

(4)  Common Stock (continued)

(b)     Employee Stock Purchase Plan

     Federated  offers an Employee Stock Purchase Plan that 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 June 30,  2001,  a total of 41,622  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         Six Months
                                           Ended              Ended
                                         June 30,           June 30,
                                       2001     2000     2001     2000

                                     (in thousands, except per share data)
      Numerator:
          Net income                 $ 42,874  $36,630  $84,518 $ 74,278

      Denominator:
          Basic weighted-average       115,389 117,937  115,272  119,011
          shares outstanding

          Dilutive potential shares
          from stock-based              5,063   4,638  5,112    4,407
          compensation
          Diluted weighted-average
          shares outstanding           120,452 122,575 120,384 123,418

          Basic earnings per share    $  0.37     0.31   0.73  $ 0.62
          Diluted earnings per share  $  0.36    0.30    0.70  $ 0.60
                                       ======= ======= ======  =======


(6)     Comprehensive Income

     Comprehensive   income  was  $42.7   million  and  $34.3  million  for  the
three-month  periods  ended  June 30,  2001 and  2000,  respectively,  and $83.1
million and $71.6  million  for the  six-month  periods  ended June 30, 2001 and
2000, respectively.


(7)     Business Combination

     On April 20, 2001, Federated completed the acquisition of substantially all
of the business of Edgemont Asset Management Corporation,  the former advisor of
The Kaufmann  Fund. The purchase price for this  acquisition  was  approximately
$182 million.  This price included cash payments of approximately  $173 million,
including transaction costs, and approximately 316,000 shares of Federated Class
B common stock valued at  approximately  $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,  approximately  $77
million of  intangible  assets  and $105  million  of  goodwill,  as well as the
results of those  assets were  included in  Federated's  consolidated  financial
statements  beginning  on the  date  of  acquisition.  The  amount  assigned  to
intangible  assets  represents  the fair  value of the  advisory  contract,  the
noncompete  agreement and the  workforce as of April 20, 2001.  These assets are
being  amortized  on a  straight-line  basis over their useful lives which range
from 4 to 10 years.  Acquired  goodwill is being  amortized  on a  straight-line
basis over 25 years.  Upon adoption of SFAS 142 on January 1, 2002 (see footnote
(1)(b)), Federated will no longer amortize goodwill.

     The following  unaudited pro forma data for Federated  includes the results
of the assets  purchased  from Edgemont  Asset  Management  Corporation,  giving
effect to the  acquisition  as if it  occurred at the  beginning  of the periods
presented.  The pro forma data is based on historical  information  and does not
reflect the actual  results  that would have  occurred nor is it  indicative  of
future results of operations.



                                                          Pro Forma Data for
                                                                  the
                                                           Six Months Ended
                                                               June 30,
        (In millions except per share data)                  2001      2000
        ----------------------------------------------------------------------
        ----------------------------------------------------------------------
        Revenue                                           $   365.5 $   361.6
        Net income                                             85.2      78.7
        Earnings per share:
             Basic                                             0.74      0.66
             Diluted                                           0.71      0.64
        ----------------------------------------------------------------------



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
      (in millions)                 As of June 30,   Percent
                                     2001     2000   Change

      Money market funds          $117,035  $83,497   40%
      Equity funds                  22,461   22,512    0%
      Fixed-income funds            15,179   14,660    4%
      Separate accounts              6,099    5,140   19%

          Total managed assets    $160,774 $125,809   28%

          Total administered      $41,841  $44,332   (6%)
          assets

      Average Managed and
      Administered Assets
      (in millions)           Three Months             Six Months
                                  Ended                  Ended
                                 June 30,     Percent   June 30,     Percent
                              2001     2000   Change   2001   2000   Change

      Money market funds    $113,463  $83,511    36% $109,50 $ 83,391    31%
      Equity funds            21,963   21,951     0%  20,922   22,011   (5%)
      Fixed-income funds      15,168   14,739     3%  15,080   15,096    0%
      Separate accounts        6,172    4,690    32%  6,155     4,661   32%

     Total average managed   $156,766 $124,891   26% $151,66 $125,159   21%
     assets

     Total average           $42,200  $43,442   (3%) $42,139 $ 43,491   (3%)
     administered assets


      Components of Changes in Equity and Fixed-Income Fund
      Managed Assets
      (in millions)
                                             Three Months        Six Months
                                                 Ended              Ended
                                               June 30,           June 30,
                                           ------------------  ----------------
                                           2001      2000      2001     2000
                                           -------  -------  -------- ---------
      Equity
      Funds
                Beginning assets         $ 18,249  $23,431   $ 20,641 $ 20,941
                                           -------- ---------  -------  -------
                     Sales                  1,337    2,886      3,005    6,635
                     Redemptions           (1,446)  (1,978)    (3,184)  (4,265)
                                           -------- ---------  -------  -------
                               Net           (109)     908       (179)   2,370
                     (redemptions) sales
                     Net exchanges             28      (14)       (37)     139
                     Acquisition Related    3,235        -      3,235        -
                     Other*                 1,058   (1,813)    (1,199)    (938)
                                           -------- ---------  -------  -------
                Ending assets            $ 22,461  $22,512   $ 22,461 $ 22,512
                                           ======== =========  =======  =======

      Fixed-Income Funds
                Beginning assets         $ 15,112  $15,041   $ 14,268   15,857
                                           -------- ---------  -------  -------
                     Sales                  1,631      963      3,590    1,985
                     Redemptions           (1,390)  (1,359)    (2,788)  (3,006)
                                           -------- ---------  -------  -------
                       Net sales
                         (redemptions)        241     (396)       802   (1,021)
                     Net exchanges            (29)     (50)       (42)    (253)
                     Other*                  (145)      65        151       77
                                           -------- ---------  -------  -------
                                           -------- ---------  -------  -------
                Ending assets            $ 15,179  $14,660   $ 15,179   14,660
                                           ======== =========  =======  =======

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

*    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  Federated's  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-
and six-month periods ended June 30, 2001 and 2000:




                              Three Months Ended                     Six Months Ended
                                June 30,                Percent          June 30,              Percent
                               2001  2000        Change Change        2001   2000      Change  Change

                                                                       

    Net income (in millions)   $42.9  $36.6       $6.3    17%        $84.5   $74.3      $10.2     14%

    Earnings per share
         Basic                 $0.37  $0.31       $0.06   19%        $0.73   $0.62      $0.11     18%
         Diluted               $0.36  $0.30       $0.06   20%        $0.70   $0.60      $0.10     17%

    Revenue (in millions)
         Revenue from          $165.9 $150.4      $15.5   10%        $321.0  $301.0     $20.0     7%
    managed assets
         Service-related
    revenue from               12.3   12.6        (0.3)   (2%)       24.2     25.8      (1.6)    (6%)
             sources other
    than managed assets
         Other                 2.7    5.3         (2.6)   (49%)      7.1      10.4      (3.3)    (32%)

            Total Revenue      $180.9 $168.3      $12.6    7%        $352.3   $337.2    $15.1      4%


    Operating margin           42.7%  40.3        2.4%     6%        43.4%    40.9      2.5%       6%




     Net Income.  Net income for the three- and six-month periods ended June 30,
2001,  increased  17% and 14%,  respectively,  compared to the same periods last
year. The increases primarily reflect increased revenue from managed assets as a
result of significant  growth in money market fund assets and the acquisition of
substantially  all of the business of Edgemont Asset  Management  Corporation on
April 20, 2001 (the Edgemont  Acquisition).  Diluted  earnings per share for the
three-  and  six-month  periods  ended  June 30,  2001,  increased  20% and 17%,
respectively,  compared to the same periods of 2000 due to increased  net income
and reduced  weighted-average  diluted shares  outstanding  resulting from stock
repurchases during 2000 and the first half of 2001.

     Revenue.  Revenue for the three- and six-month periods ended June 30, 2001,
increased $12.6 million and $15.1 million, respectively, as compared to the same
periods  of 2000 as a result of growth in  Federated's  managed  assets  and the
Edgemont  Acquisition.  Total average managed assets climbed from $124.9 billion
for the second quarter 2000 to $156.8 billion for the second quarter of 2001 and
from $125.2  billion for the first half of 2000 to $151.7  billion for the first
half of 2001. These increases  reflect  significant  growth in Federated's money
market funds, which continued to benefit from the 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 on  average  higher  fees per
invested  dollar,  to money  market  funds.  Other  revenue  for the  three- and
six-month  periods ended June 30, 2001,  decreased  compared to the same periods
last year. The decreases  primarily  reflect a decrease in interest and dividend
income resulting from lower investment balances as a result of cash used for the
Edgemont  Acquisition  and a decrease in investment  yields since June 2000. The
decreases in other  revenue also  reflect a servicing  contract  buyout that was
recorded in the second quarter 2000.

     Operating Expenses. Operating expenses for the three- and six-month periods
ended June 30, 2001 and 2000 are set forth in the following table:




                                 Three Months Ended                   Six Months Ended
                                  June 30,                Percent          June 30,               Percent
     (in millions)               2001     2000     Change Change        2001  2000      Change    Change

                                                                          

     Compensation and related    $43.9    $42.0    $1.9     5%       $83.5    $84.9     $(1.4)     (2%)
     Advertising and promotional  18.0     15.6    2.4     15%        33.8     30.8       3.0      10%
     Amortization of deferred     11.6     14.6    (3.0)  (21%)       24.2     29.4      (5.2)    (18%)
     sales commissions
     Other                        30.2     28.2    2.0      7%        57.9     54.3       3.6       7%

                    Total        $103.7  $100.4    $3.3     3%      $199.4   $199.4       $-         -
     Operating Expenses



     Total  operating  expenses for the three- and six-month  periods ended June
30,  2001,  were  generally  flat as  compared  to the same  periods  last year,
however,  individual  expenses  fluctuated  as a result  of  movements  in asset
classes  and the  Edgemont  Acquisition.  Certain  expenses  such  as  marketing
allowances  (included in Advertising  and  promotional)  increased  during these
periods as compared to the prior year due to  significant  asset  growth,  while
other  expenses such as  amortization  of deferred sales  commissions  decreased
during  these  periods as  compared to the prior year  primarily  as a result of
decreased  net asset values of equity fund assets.  Amortization  of  intangible
assets  increased  in the three- and  six-month  periods  ended June 30, 2001 as
compared to the same periods of 2000 as a result of the Edgemont Acquisition.

     Income Taxes. The income tax provision for the three- and six-month periods
ended June 30,  2001,  was $23.9  million and $47.4  million,  respectively,  as
compared to $20.2  million and $41.6  million for the same periods of 2000.  The
effective  tax rate was 35.8% and 35.6% for the  second  quarter  2001 and 2000,
respectively, and 35.9% for both the first half of 2001 and 2000.


  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.  Consequently,  beginning in October,  additions to the
deferred sales  commission and  nonrecourse  debt balances  result only from the
sale of  future  servicing  fees on the B  shares.  Prior to this new  financing
arrangement and related accounting treatment,  the deferred sales commission and
nonrecourse  debt balances were increased for the sale of all future fees on the
B shares.

     In the first half of 2001,  deferred sales commissions  related to B shares
and nonrecourse  debt decreased  $31.6 million and $33.0 million,  respectively.
These  decreases  reflect  continued  asset   amortization  and  debt  servicing
partially offset by additions to the asset and nonrecourse debt balances for new
sales of rights to  B-share-related  future  servicing fees. The following table
presents  the effects of the  B-share  financing  programs  on the  Consolidated
Balance Sheets at June 30, 2001, and December 31, 2000:

                                             At June 30,   At December 31,
      (in millions)                             2001            2000
      ----------------------------------------------------------------------
      Assets
           Deferred sales commissions, net*        $273.9            $305.5
           Receivables                                6.6               7.5
           Other assets                               1.3               2.6
      Liabilities
           Long-term debt - nonrecourse            $290.8            $323.8
           Accounts payable                           5.4               6.1

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

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

     Due to the nonrecourse  nature of these financing  arrangements,  the $14.4
million excess of  B-share-related  liabilities  over the related assets at June
30,  2001,  will be  recognized  in income  over the  remaining  life of certain
B-share cash flows.

     Shareholders'  Equity.  Shareholders'  equity increased by $68.7 million in
the first six months of 2001  primarily  as a result of net income and  treasury
stock  issuances  related  to the  Edgemont  Acquisition,  partially  offset  by
treasury stock purchases and dividends declared.  During the first six months of
2001,  Federated  continued to purchase shares of Class B common stock under the
stock  repurchase  program.  As of  June  30,  2001,  Federated  can  repurchase
approximately  3.6 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  $66.2  million  after
considering  earnings  through June 30, 2001, the dividend payment on August 15,
2001, and certain stock repurchases.

     Cash Flow. Cash and cash  equivalents and the current portion of securities
available for sale totaled $90.7 million at June 30, 2001, as compared to $235.2
million at December 31, 2000. This decrease is primarily due to cash used in the
second quarter 2001 to complete the Edgemont Acquisition.

     Cash  provided  by  operating  activities  totaled  $115.6  million for the
six-month  period ended June 30, 2001, as compared to $53.9 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,  the  sales
treatment  of the B-share  transaction  and, to a lesser  extent,  to  increased
profitability  in 2001.  Net cash used by investing  activities in the first six
months of 2001 reflects cash paid for the Edgemont Acquisition, partially offset
by  proceeds  from  the  sale  of  certain  investments  held  by  Federated  in
anticipation  of the  acquisition.  Other  uses  of  cash  flow  from  operating
activities in the first half of 2001 included  payments on debt, the purchase of
treasury stock,  dividend  payments and  distributions to the minority  interest
partner.


     Business   Combination.   On  April  20,  2001,   Federated  completed  the
acquisition of  substantially  all of the business of Edgemont Asset  Management
Corporation,  the former  advisor of The Kaufmann  Fund.  The purchase price for
this  acquisition  was  approximately  $182  million.  This price  included cash
payments  of  approximately  $173  million,  including  transaction  costs,  and
approximately  316,000  shares  of  Federated  Class B common  stock  valued  at
approximately  $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,  approximately  $77
million of  intangible  assets  and $105  million  of  goodwill,  as well as the
results of those  assets were  included in  Federated's  consolidated  financial
statements  beginning  on the  date  of  acquisition.  The  amount  assigned  to
intangible  assets  represents  the fair  value of the  advisory  contract,  the
noncompete  contract and the  workforce  as of April 20, 2001.  These assets are
being  amortized  on a  straight-line  basis over their useful lives which range
from 4 to 10 years.  Acquired  goodwill is being  amortized  on a  straight-line
basis over 25 years.  Upon adoption of SFAS 142 on January 1, 2002 (see footnote
(1)(b)), Federated will no longer amortize goodwill.


     Dividends  paid.  Federated  pays  cash  dividends  on a  quarterly  basis.
Dividends of $0.037 and $0.046 per share, or $4.3 million and $5.4 million, were
paid in the first and second quarter of 2001, respectively. Federated's board of
directors declared a dividend of $0.046 per share to be paid on August 15, 2001,
to  shareholders  of record as of August 7,  2001.  After  considering  earnings
through June 30, 2001,  the dividend  payment on August 15, 2001,  certain stock
repurchases,  and current debt covenants,  Federated has the ability to pay cash
for dividends and stock repurchases of approximately $66.2 million.

     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.

     On July 20, 2001, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 141, "Business Combinations," and No. 142,
"Goodwill  and  Other   Intangible   Assets."   Statement  141   eliminates  the
pooling-of-interests  method of accounting for business  combinations  initiated
after June 30, 2001, and clarifies the criteria to recognize  intangible  assets
separately  from  goodwill.   This  Statement  is  effective  for  all  business
combinations completed after June 30, 2001.

     Under Statement 142,  goodwill and intangible  assets with indefinite lives
are no longer  amortized  but are  reviewed at least  annually  for  impairment.
Federated  will adopt  Statement 142 on January 1, 2002, in accordance  with its
effective  date for  calendar  year  companies.  As a result  of  adopting  this
standard,  Federated  anticipates that annual amortization expense will decrease
by approximately $6 million.

     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  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 June 30,  2001,  the  fair  value  of the  performance  seed
investments was $30.2 million,  none of which were being hedged as of the end of
the period.

     In  addition,  as of  June  30,  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 increased expected 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/A filed on July 3, 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      August 13, 2001               By:   /s/  J. Christopher Donahue
                                                   J. Christopher Donahue
                                                   President and
                                                   Chief Executive Officer


Date      August 13, 2001               By:   /s/  Thomas R. Donahue
                                                   Thomas R. Donahue
                                                   Chief Financial Officer