UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549


                                    FORM 10-Q


[X]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
   ACT OF 1934 FOR THE QUARTRLY PERIOD ENDED SEPTEMBER 30, 2004 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:    0-1375


                                 FARMER BROS. CO.
               (exact name of registrant as specified in its charter)


      Delaware                                           95-0725980
(State of Incorporation)                 (I.R.S. Employer Identification No.)


20333 South Normandie Avenue, Torrance, California          90502
(address of principal executive offices)                  (Zip Code)


                                  (310)787-5200
                (Registrant's telephone number, including area code)





Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  YES [X] NO [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). YES [X] NO [ ]

On November  5, 2004 Registrant had 16,075,080 shares outstanding of its
common stock, par value $1.00 per share, which is the registrant's only class
of common stock.











PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements (Dollars in thousands, except share and per share
data)

FARMER BROS. CO.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)


                                         For the three months
                                          ended September 30,
                                             2004        2003

Net sales                                   $46,708     $45,665
Cost of goods sold                           17,469      16,033
  Gross profit                               29,239      29,632
Selling expense                              21,827      22,317
General and administrative expense            6,410       6,258
  Operating expenses                         28,237      28,575
Income from operations                        1,002       1,057

Other income:
   Dividend income                              869         802
   Interest income                              476         651
   Other, net                                    85       1,572
                                              1,430       3,025
Income before taxes                           2,432       4,082
  Income taxes                                  935       1,571
Net income                                   $1,497      $2,511


Net income per share                          $0.11       $0.14

Weighted average shares outstanding       13,560,800  17,829,280

Dividends declared per share                  $0.10      $0.09







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















FARMER BROS. CO.
CONSOLIDATED BALANCE SHEETS

                                               September 30,      June 30,
                                                    2004            2004
ASSETS                                           (Unaudited)
Current assets:
   Cash and cash equivalents                          $15,985         $21,807
   Short term investments                             182,417         176,903
   Accounts and notes receivable, net                  14,831          14,565
   Inventories                                         34,918          35,579
   Income tax receivable                                    -              -
   Deferred income taxes                                  775             408
   Prepaid expenses                                     1,949           2,683
     Total current assets                            $250,875        $252,720

Property, plant and equipment, net                     43,056          42,300
Notes receivable                                          143             143
Other assets                                           21,515          21,609
Deferred income taxes                                   1,099           1,099
     Total assets                                    $316,688        $317,871

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                    $7,717          $9,589
   Accrued payroll expenses                             5,251           6,999
   Other                                                4,864           4,601
     Total current liabilities                        $17,832         $21,189

Accrued postretirement benefits                       $27,487         $26,984
     Total Liabilities                                $45,319         $48,173
Commitments and contingencies

Shareholders' equity:
   Common stock, $1.00 par value,
      authorized 20,000,000 shares;                   $16,075         $16,075
      16,075,080 issued and outstanding
   Additional paid-in capital                          32,300          32,248
   Retained earnings                                  283,803         283,654
   Unearned ESOP shares                               (60,072)        (61,542)
   Less accumulated comprehensive loss                   (737)           (737)
       Total shareholders' equity                    $271,369        $269,698
       Total liabilities and
          shareholders' equity                       $316,688        $317,871





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



FARMER BROS. CO.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
                                            For the three months
                                             ended September 30,
                                               2004       2003
Cash flows from operating activities:
   Net income                                    $1,497     $2,511

Adjustments to reconcile net income to net cash
  (used in) provided by operating activities:
   Depreciation                                   1,894      1,745
   Loss on sales of assets                          (11)       (30)
   ESOP compensation expense                      1,522      1,217
   Net loss on investments                       (   75)    (1,508)
  Change in assets and liabilities:
     Short term investments                      (5,440)     8,632
     Accounts and notes receivable                 (277)       969
     Inventories                                    661         97
     Income tax receivable                          408      1,540
     Prepaid expenses and other assets              828        865
     Accounts payable                            (1,872)       966
     Accrued payroll and expenses and other      (1,485)    (1,960)
     Accrued postretirement benefits                503        136
     Other  long term liabilities                     -        411

 Total adjustments                               (3,344)    13,080
Net cash (used in) provided by
    Operating activities                        ($1,847)   $15,591

Cash flows from investing activities:
   Purchases of property, plant and equipment    (2,678)    (1,864)
   Proceeds from sales of property, plant
      and equipment                                  39         30
   Notes repaid                                      11         10
Net cash used in investing activities            (2,628)    (1,824)

Cash flows from financing activities:
   Dividends paid                                (1,347)    (1,699)

Cash used in financing activities                (1,347)    (1,699)

Net (decrease) increase in cash and
   Cash equivalents                              (5,822)    12,068
Cash and cash equivalents at beginning of period 21,807     19,961
Cash and cash equivalents at end of period      $15,985    $32,029
Supplemental disclosure of cash flow information:
   Income tax payments                             $155        $32



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




Notes to Consolidated Financial Statements (Unaudited)

Note 1.  Unaudited Financial Statements

The accompanying unaudited financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required
by accounting principles generally accepted in the United States for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included.  Operating results for the three month period ended September
30, 2004 are not necessarily indicative of the results that may be expected for
the year ended June 30, 2005.

The balance sheet at June 30, 2004 has been derived from the audited financial
statements at that date but does not include all of the information and
footnotes required by accounting principles generally accepted in the United
States for complete financial statements.

For further information, refer to the consolidated financial statements and
footnotes thereto included in the Farmer Bros Co. annual report on Form 10-K
for the year ended June 30, 2004.

Per share amounts included in the accompanying consolidated financial
statements and in the notes to the consolidated financial statements have been
retroactively adjusted for all periods presented to reflect a ten-for one stock
split in May 2004.

Note 2. Investments

Investments are as follows (in thousands):
                                   September 30,    June 30,
                                        2004           2004
 Trading securities at fair value
    U.S. Treasury obligations        $124,472        $119,528
    Preferred stock                    58,481          56,037
    Futures, options and other
        derivative investments           (536)          1,338
                                     $182,417        $176,903

Note 3.  Inventories
(in thousands)

September 30, 2004
                             Processed   Unprocessed     Total
Coffee                        $ 2,849       $10,767     $13,616
Allied products                11,085         4,328      15,413
Coffee brewing equipment        2,278         3,611       5,889
                              $16,212       $18,706     $34,918
June 30, 2004
                             Processed   Unprocessed     Total
Coffee                        $ 3,034       $10,736     $13,770
Allied products                11,800         3,665      15,465
Coffee brewing equipment        2,341         4,003       6,344
                              $17,175       $18,404     $35,579


Interim LIFO Calculations

An actual valuation of inventory under the LIFO method can be made only
at the end of each year based on the inventory levels and costs at that
time.  Accordingly, interim LIFO calculations must necessarily be based
on management's estimates of expected year-end inventory levels and costs.
Because these are subject to many forces beyond management's control,
interim results are subject to the final year-end LIFO inventory valuation.


Note 4.  Pension Plans

The Company has a contributory defined benefit pension plan for all employees
not covered under a collective bargaining agreement and a non-contributory
defined benefit plan for certain hourly employees covered under a collective
bargaining agreement.  The net periodic pension costs for the defined benefit
plans were as follows:

Components of Net Periodic Benefit Cost
(in thousands)
                                    Three months ended September 30
                                                     2004      2003
Service cost                                           $529      $594
Interest cost                                         1,071       988
Expected return on plan assets                       (1,559)   (1,362)
Amortization of transition obligation (asset)             0         0
Amortization of prior service cost                       46        62
Amortization of net (gain) loss                          18       336
    Net periodic benefit cost                          $105    $2,621



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


Liquidity and Financial Condition

There have been no material changes in the Company's liquidity or financial
condition since the year ended June 30, 2004.

(in thousands)                  September 30,  June 30,
                                    2004         2004

Current assets                    $250,875     $252,720
Current liabilities                 17,832     $ 21,189
  Working capital                 $233,043     $231,531

Total assets                      $316,688     $317,871

All present and future liquidity needs are expected to be met by internal
sources.  The Company tries not to rely on banks or other third parties for
its working capital and other liquidity needs.  There have been no changes in
the needs or commitments described in the Company's Annual Report on Form 10-K.


Results of Operations

The operating trends discussed in the Form 10-K for fiscal 2004 have continued
into the first quarter of fiscal 2005.  Net sales showed limited improvement
and increased 2% in the first quarter of fiscal 2005 to $46,708,000 as compared
to $45,665,000 in the same quarter of fiscal 2004. Gross profit decreased 2% to
$29,239,000 in the fiscal quarter ended September 30, 2004 as compared to
$29,632,000 in the same quarter of fiscal 2004. The average cost of green
coffee during the first quarter of fiscal 2005 has decreased 3% as compared to
the average cost of green coffee during the quarter ended June 30, 2004, but
costs are 16% higher than the average cost of green coffee for the fiscal
quarter ended September 30, 2003.

Operating expenses, consisting of selling and general and administrative
expenses, decreased 1% in the first quarter of fiscal 2005 to $28,237,000 as
compared to $28,575,000 in the same quarter of fiscal 2004.

Other income in the first quarter of fiscal 2005 decreased 53% to $1,430,000
from $3,025,000 in the first quarter of fiscal 2004. Interest rate and green
coffee market volatility can cause fluctuations in other income. Gross realized
gains and losses at September 30, 2004 were $931,000 and ($1,746,000),
respectively, as compared to $4,362,000 and ($19,000), respectively, in the
same quarter of the prior fiscal year.  Net unrealized gains (losses) at
September 30, 2004 were $740,000 as compared to ($2,835,000) at September 30,
2003.

As the result of the above mentioned factors, net income for the first quarter
of fiscal 2005 decreased 44% to $1,497,000 or $0.11 per share, as compared to
$2,511,000, or $0.14 per share, for the first quarter of fiscal 2004.

Quarterly Summary of Results (in thousands of dollars):

                               9/30/03 12/31/03  3/31/04  6/30/04  9/30/04
Net sales                      $45,665  $51,511  $49,069  $47,344  $46,708
Gross profit                   $29,632  $32,573  $30,581  $29,398  $29,239
Income from operations          $1,057   $3,124     $743  ($1,161)  $1,002
Net income                      $2,511   $2,565   $5,603   $2,008   $1,497
Net income per common share      $0.14    $0.15    $0.42    $0.11    $0.11



Forward Looking Statements

Certain statements contained in this Quarterly Report on Form 10-Q regarding
the risks, circumstances and financial trends that may affect our future
operating results, financial position and cash flows may be forward-looking
statements within the meaning of federal securities laws.  These statements
are based on management's current expectations, assumptions, estimates and
observations about our business and are subject to risks and uncertainties.
As a result, actual results could materially differ from the forward looking
statements contained herein.  These forward looking statements can be
identified by the use of words like "expects," "plans," "believes,"
"intends," "will," "assumes" and other words of similar meanings.  These and
other similar words can be identified by the fact that they do not relate
solely to historical or current facts.  While we believe our assumptions are
reasonable, we caution that it is impossible to predict the impact of such
factors which could cause actual results to differ materially from predicted
results.  We intend these forward-looking statements to speak only at the
time of this report and do not undertake to update or revise these
projections as more information becomes available.  For these statements, we
claim the protection of the safe harbor for forward-looking statements
provided by the Private Securities Litigation Reform Act of 1995.

Item 3. Quantitative and Qualitative Disclosure About Market Risk.

Financial Markets

We are exposed to market value risk arising from changes in interest rates on
our securities portfolio.  Our portfolio of investment grade money market
instruments includes discount commercial paper, medium term notes, federal
agency issues and treasury securities.  As of September 30, 2004 over 56% of
these funds were invested in instruments with maturities shorter than 90 days.
This portfolio's interest rate risk is not hedged and its average maturity is
approximately 84 days.  A 100 basis point increase in the general level of
interest rates would result in a change in the market value of the portfolio
of approximately $1,200,000.

Our portfolio of preferred securities includes investments in derivatives that
provide a natural economic hedge of interest rate risk.  We review the
interest rate sensitivity of these securities and (a) enter into "short
positions" in futures contracts on U.S. Treasury securities or (b) hold put
options on such futures contracts in order to reduce the impact of certain
interest rate changes on such preferred stocks.  Specifically, we attempt to
manage the risk arising from changes in the general level of interest rates.
We do not transact in futures contracts or put options for speculative
purposes.

The following table demonstrates the impact of varying interest rate changes
based on the preferred stock holdings, futures and options positions, and
market yield and price relationships at September 30, 2004. This table is
predicated on an instantaneous change in the general level of interest rates
and assumes predictable relationships between the prices of preferred
securities holdings, the yields on U.S. Treasury securities and related
futures and options.

Interest Rate Changes
(In thousands)

                  Market Value at September 30, 2004    Change in Market
                    Preferred     Futures &    Total     Value of Total
                      Stock         Options    Portfolio     Portfolio

- -150 basis points
    ("b.p.")           $64,571              $0      $64,571         $5,006
- -100 b.p.               63,097              14       63,111          3,545
Unchanged               58,464           1,101       59,566              0
+100 b.p.               52,982           5,754       58,736         (  830)
+150 b.p.               50,303           8,482       58,785         (  781)


The number and type of future and option contracts entered into depends on,
among other items, the specific maturity and issuer redemption provisions for
each preferred stock held, the slope of the Treasury yield curve, the expected
volatility of Treasury yields, and the costs of using futures and/or options.


Commodity Price Changes

We are exposed to commodity price risk arising from changes in the market
price of green coffee.  We price our inventory on the LIFO basis.  In the
normal course of business, we enter into commodity purchase agreements with
suppliers and we purchase green coffee contracts.

The following table demonstrates the impact of changes in the price of green
coffee on inventory and green coffee contracts at September 30, 2004.  It
assumes an immediate change in the price of green coffee, and the valuations
of coffee index futures and put options and relevant commodity purchase
agreements at September 30, 2004.

Commodity Risk Disclosure

(In thousands)
                  Market Value of
Coffee Cost    Coffee          Futures               Change in Market Value
   Change     Inventory       & Options       Totals  Derivatives Inventory

        -20%    $10,900        $5,552         $16,452    $5,551     ($2,716)
  unchanged      13,616         1,198          14,814         -           -
         20%     16,300        (4,353)         11,947    (5,551)      2,684


At September 30, 2004 the derivatives consisted mainly of commodity futures
with maturities shorter than four months.


Item 4 Controls & Procedures

As of the end of the period covered by this report, the Chief Executive Officer
and Chief Financial Officer evaluated the Company's disclosure control and
procedures pursuant to Exchange Act Rule 13a-14 and 15d-14.  They have
concluded that the Company's disclosure controls and procedures are effective
in ensuring that all material information required to be filed in this
quarterly report has been made known to them in a timely fashion.  In addition,
there have been no significant changes in the Company's internal controls or in
other factors that could significantly affect the Company's internal control
over financial reporting.

















PART II OTHER INFORMATION

Item 1.  Legal proceedings.                                not applicable.

Item 2.  Changes in securities                                     none.

Item 3.  Defaults upon senior securities.                          none.

Item 4.  Submission of matters to a vote of security holders.      none.

Item 5.  Other information                                         none.

Item 6.  Exhibits and reports on Form 8-K.

(a)  Exhibits.

31.1	Certification of Chief Executive Officer (Section 302 of Sarbanes-Oxley
         Act of 2002) (filed herewith)
31.2	Certificate of Chief Financial Officer (Section 302 of Sarbanes-Oxley
         Act of 2002) (filed herewith)
32.1	Certificate of Chief Executive Officer (Section 906 of Sarbanes-Oxley
         Act of 2002) (furnished herewith)
32.2	Certification of Chief Financial Officer (Section 906 of Sarbanes-Oxley
         Act of 2002) (furnished herewith)


(b)  Reports on Form 8-K.

A Form 8-K dated August 3, 2004 and filed with the Commission on August 4,
2004, to announce the retirement of Kenneth R. Carson, Vice President of
Sales, and the appointment of Michael J. King as his replacement.

A Form 8-K dated August 17, 2004 and filed with the Commission on August 18,
2004, to announce the appointment of Kenneth R. Carson, retired Vice President
of Sales, to the Board of Directors.

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

FARMER BROS. CO.

/s/ Roy E. Farmer

Roy E. Farmer, President and Chief Executive Officer and Director
(principal executive officer)
Date:   November 8, 2004

/s/ John E. Simmons

John E. Simmons, Treasurer and Chief Financial Officer
(principal financial and accounting officer)
Date:   November 8, 2004