SECURITIES AND EXCHANGE COMMISSION


                                 FORM 10-Q


               QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                    THE SECURITIES EXCHANGE ACT OF 1934

                     For Quarter Ended March 31, 2001
                       Commission file number 0-1375


                             FARMER BROS. CO.





California                                            95-0725980
State of Incorporation                            Federal ID Number

20333 S. Normandie Avenue, Torrance, California        90502
Registrant's Address                                    Zip

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 requirement for the past 90 days.
YES [X]  NO  [ ]

Number of shares of Common Stock outstanding:  1,926,414 as of March 31,
2001.





















                               PAGE 1 OF 11
PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements (Dollars in thousands, except per share data)

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

                              For the three months     For the nine months
                              ended March 31,          ended March 31,

                                2001       2000          2001      2000

Net sales                     $ 54,814   $ 56,354      $164,624 $165,725
Cost of goods sold              18,401     18,124        57,277   61,822
                                36,413     38,230       107,347  103,903
Selling expense                 21,310     21,053        62,544   61,213
General and administrative
  expenses                       3,221      3,264         8,699    7,469
                                24,531     24,317        71,243   68,682

Income from operations          11,882     13,913        36,104   35,221

Other income:
   Dividend income                 770        719         2,274    1,988
   Interest income               3,204      2,604         9,404    7,258
   Other, net                      331        253           997      362
                                 4,305      3,576        12,675    9,608

Income before taxes             16,187     17,489        48,779   44,829

Income taxes                     6,394      7,125        19,268   18,061


Income before cumulative
  effect of accounting change    9,793     10,364        29,511   26,768

Cumulative effect of
  accounting change,
  net of income taxes                -          -          (310)        -

Net income                    $  9,793   $ 10,364      $ 29,201 $ 26,768


Income per common share:
  Before cumulative effect
    of accounting change        $5.32     $5.60           $16.02  $14.37
  Cumulative effect of
    accounting change               -         -             (.17)      -
Net income per share            $5.32     $5.60           $15.85  $14.37

Weighted average shares
  outstanding               1,843,497  1,848,350       1,842,868 1,863,035

Dividends declared per
  common share                  $0.80     $0.75            $2.40     $2.25

The accompanying notes are an integral part of these financial statements.
                             FARMER BROS. CO.
                        CONSOLIDATED BALANCE SHEETS
                                (Unaudited)

                                             March 31,           June 30,
                                               2001                2000

Current assets:
   Cash and cash equivalents                 $  5,930           $ 15,504
   Short term investments                     249,687            114,346
   Accounts and notes receivable, net          16,678             18,494
   Inventories                                 35,606             36,770
   Income tax receivable                        1,340              1,340
   Deferred income taxes                        1,224              1,224
   Prepaid expenses                               842                882
     Total current assets                     311,307            188,560

Property, plant and equipment, net             38,826             38,741
Notes receivable                                3,161              3,081
Long term investments                               -             94,243
Other assets                                   25,880             23,975
Deferred income taxes                           3,104              4,867
     Total assets                            $382,278           $353,467

                   LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                           $  6,602           $  5,921
  Accrued payroll expenses                      4,611              5,953
  Other                                         5,495              5,092
     Total current liabilities                 16,708             16,966

Accrued postretirement benefits                20,356             19,198
Other long term liabilities                     4,190              4,190
                                               24,546             23,388

Commitments and contingencies                       -                  -

Shareholders' equity:
  Common stock, $1.00 par value, authorized
    3,000,000 shares; 1,926,414 shares
    issued and outstanding                      1,926              1,926
   Additional paid-in capital                  16,491             16,359
   Retained earnings                          335,933            311,153
   Unearned ESOP shares                       (13,326)           (13,679)
   Accumulated other comprehensive income           -             (2,646)
     Total shareholders' equity               341,024            313,113
     Total liabilities and shareholders'
       equity                                $382,278           $353,467








The accompanying notes are an integral part of these financial statements.
                             FARMER BROS. CO.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (Unaudited)

                                                          For the nine months
                                                          ended March 31,

                                               2001               2000

Cash flows from operating activities:
  Net income                                  $ 29,201          $ 26,768

Adjustments to reconcile net income to
  net cash (used in) provided by operating activities:
   Cumulative effect of accounting change         310                  -
   Depreciation                                 4,092              4,240
   Deferred income taxes                        1,763                  -
   (Gain) loss on sales of assets                 (99)               678
   ESOP contribution expense                      875                  -
   Net loss on investments                        645                450
   Net unrealized loss on investments
     reclassified as trading                    2,337                  -
 Change in assets and liabilities:
   Investments classified as trading          (41,743)                 -
   Accounts and notes receivable                1,534               (393)
   Inventories                                  1,164             (1,505)
   Income tax receivable                            -                249
   Prepaid expenses and other assets           (1,906)            (1,794)
   Accounts payable                               681              1,869
   Accrued payroll and expenses and other
     liabilities                                 (939)             1,967
   Other long term liabilities                  1,158              1,132
Total adjustments                             (30,128)             6,893

Net cash (used in) provided by operating
     activities                                 ($927)           $33,661




















The accompanying notes are an integral part of these financial statements.
                             FARMER BROS. CO.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (CONTINUED)
                                (Unaudited)


                                                           For the nine months
                                                           ended March 31,

                                               2001               2000

Net cash (used in) provided by operating
   activities:                                 ($927)          $  33,661

Cash flows from investing activities:
   Purchases of property, plant and equipment (4,205)            (11,138)
   Proceeds from sales of property, plant
     and equipment                               167                 700
   Purchases of investments                        -            (224,639)
   Proceeds from sales of investments              -             224,037
   Notes issued                                  (78)                  -
   Notes repaid                                  280                 101
Net cash used in investing activities         (3,836)            (10,939)

Cash flows from financing activities:
   Dividends paid                             (4,421)             (4,197)
   Purchase of common stock                        -              (3,962)
   ESOP loan                                    (390)                  -
Net cash (used in) financing activities       (4,811)             (8,159)

Net (decrease) increase in cash and
   cash equivalents                           (9,574)             14,563

Cash and cash equivalents at
   beginning of period                        15,504               4,403

Cash and cash equivalents at end of period   $ 5,930            $ 18,966

Supplemental disclosure of cash flow information:
  Income tax payments                        $18,459            $ 15,085
















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 the instructions to Form 10-Q and do not include all of the
information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements.  It is our
opinion that all adjustments of a normal recurring nature necessary for a
fair statement of the results of operations for the interim periods have
been made.

The results of operations in the nine month period ended March 31, 2001 are
not necessarily indicative of the results that may be expected in the
fiscal year ending June 30, 2001.

Note 2. Summary Significant Accounting Policies

Derivatives

In June 1998 the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities", as amended
by Statements 137 and 138.  The Statement requires the Company to recognize
all derivatives on the balance sheet at fair value.  Derivatives that are
not hedges must be adjusted to fair value through income.  If the
derivative is a hedge, depending on the nature of the hedge, changes in the
fair value of derivatives are either offset against the change in fair
value of assets, liabilities, or firm commitments through earnings or
recognized in other comprehensive income until the hedged item is
recognized in earnings.  The ineffective portion of a derivative's change
in fair value is immediately recognized in earnings.  The adoption of
Statement No. 133, as amended, on July 1, 2000, resulted in a cumulative
effect of an accounting change of $515,000 being recognized in the
Statement of Net Income, net of taxes, and a corresponding credit in other
comprehensive income.

The Company purchases various derivative instruments as investments or to
create natural economic hedges of its interest rate risk and commodity
price risk.  At March 31, 2001 derivative instruments are not designated as
accounting hedges as defined by Statement 133.  The fair value of
derivative instruments is based upon broker quotes.

Investments, consisting of marketable debt and equity securities and money
market instruments, are held for trading purposes and are stated at fair
value. Gains and losses, both realized and unrealized, are included in
other income and expense.

Note 3 Investments

On July 1, 2000 the Company transferred all of its investments classified
as "available for sale" at June 30, 2000 into the "trading" category.
Accordingly, the Company recognized the accumulated unrealized loss of
$3,894,000 in the consolidated statement of net income for the period ended
September 30, 2000 as other income and a corresponding amount in other
comprehensive income for the period ended September 30, 2000.

The following is a summary of trading investments at March 31, 2001.

(In thousands)                                                Fair Value

    Corporate debt                                            $100,021
    U.S. Treasury obligations                                   37,307
    U.S. Agency obligations                                     57,683
    Preferred stock                                             45,653
    Other fixed income                                           8,010
    Futures, options and other and derivative investments        1,013
                                                              $249,687

Net unrealized holding gains on trading securities included in earnings is
$402,000 at March 31, 2001.




Note 4.  Inventories

(In thousands)              Processed        Unprocessed      Total

March 31, 2001
Coffee                        $ 3,917         $ 9,334       $13,251
Allied products                12,305           4,380        16,685
Coffee brewing equipment        1,865           3,805         5,670
                              $18,087         $17,519       $35,606
June 30, 2000
Coffee                        $ 4,007         $ 9,239       $13,246
Allied products                11,922           5,210        17,132
Coffee brewing equipment        2,034           4,358         6,392
                              $17,963         $18,807       $36,770

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 5.  Employee Stock Ownership Plan

During the three month and nine month periods ended March 31, 2001 the
Company charged $281,000 and $815,000, respectively, to compensation
expense related to the ESOP.  The difference between cost and fair market
value of committed to be released shares is recorded as additional paid-in
capital.

The ESOP shares as of March 31, 2001 are as follows:

Allocated shares                             5,858
Committed to be released shares              1,481
Unallocated shares                          81,436
Total ESOP shares                           88,775

Note 6.  Comprehensive Income

(In thousands)          For the three months   For the nine months
                         ended March 31,        ended March 31,
                          2001      2000         2001       2000

Net income               $ 9,793   $10,364     $29,201  $26,768
Unrealized investment
  gains (losses), net          -      (445)      2,646   (1,837)
Total comprehensive
  income                 $ 9,793   $ 9,919     $31,847  $24,931

Item 2.  Management's Discussion and Analysis

Financial Condition

There have been no material changes in the Company's financial condition
since the year ended June 30, 2000. On July 1, 2000 the Company transferred
all of its investments classified as "available for sale" at June 30, 2000
into the "trading" category.  As a result there is in an increase in
current assets and working capital which now include assets previously
classified as "non-current".

                         March 31,           June 30,
                            2001          2000

Current assets           $311,307       $188,560
Current liabilities        16,708         16,966
  Working capital         294,599        171,594
  Quick ratio             16.30:1         8.74:1
Total assets             $382,278       $353,467
Results of Operations

Net sales for the third quarter of fiscal 2001 decreased 2.7% to
$54,814,000 as compared to $56,354,000 in the same quarter of fiscal 2000
and 0.7% as compared to $55,207,000 in the same quarter of fiscal 1999.
Net sales for the nine months of fiscal 2001 declined 0.7% to $164,624,000
as compared to $165,725,000 in the same period of the prior fiscal year.
Although sales of allied products have grown, continued decreases in the
sales volume of roast coffee result in an overall decrease in sales.
Volatility in the green coffee market and a general decline in the cost of
green coffee in the current fiscal year has allowed us to maintain strong
profit margins on coffee products.  Gross profit in the most recent quarter
decreased 4.7% to $36,413,000 as compared to $38,230,000 in the same
quarter of fiscal 2000 and increased 3.5% as compared to $35,153,000 in the
same quarter of fiscal 1999.  Gross profit for fiscal 2001 to date
increased 3.3% to $107,347,000, or 65.2% of sales, as compared to
$103,903,000, or 62.7% of sales, in the same period of fiscal 2000.

Operating expenses, consisting of selling and general and administrative
expenses, increased 0.9% to $24,531,000 in the third quarter of fiscal
2001, as compared to $24,317,000 in the same quarter of fiscal 2000, and
increased 6.6% as compared to $23,009,000 in the same quarter of fiscal
1999.  Operating expenses for the first nine months of the current fiscal
year increased 3.7% to $71,243,000 from $68,682,000 in the same period of
the 1999 fiscal year, and 7.0% as compared to $66,553,000 in the same
period of fiscal 1999.  The increases are primarily compensation related,
with higher product delivery costs (including the cost of gasoline and
diesel) and increased coffee brewing equipment expenses.

Other income for the quarter ended March 31, 2001 increased 20.4% to
$4,305,000 as compared to $3,576,000 in the same quarter of the prior
fiscal year, and increased 31.9% to $12,675,000 in the first three quarters
of fiscal 2001 as compared to $9,608,000 in the same period of the prior
fiscal year.  Higher interest rates during the first two quarters of the
current fiscal year resulted in favorable comparisons with the prior year.

On July 1, 2000 we adopted the Financial Accounting Standards Board (FASB)
Statement No. 133, "Accounting for Derivative Instruments and Hedging
Activities", as amended by Statements 137 and 138.  The statement requires
the Company to recognize all derivatives on the balance sheet at fair
value.  Derivatives that are not designated as hedges must be adjusted to
fair value through income.  If the derivative is a hedge, depending on the
nature of the hedge, changes in the fair value of derivatives are either
offset against the change in fair value of assets, liabilities or firm
commitments through earnings or recognized in other comprehensive income
until the hedged item is recognized in earnings.  The ineffective portion
of a derivative's change in fair value will be immediately recognized in
earnings.  The adoption of Statement No. 133 and 138 on July 1, 2000
resulted in $3,894,000 recognized in "Other expense," and $515,000
recognized as the "Cumulative effect of accounting change", adjusted for
income taxes.  The after tax cumulative effect adjustment of $310,000
represents approximately $0.17 per share.

Net income for the third quarter of fiscal 2001 reached $9,793,000, or
$5.32 per share, as compared to $10,364,000, or $5.60 per share, in the
third quarter of fiscal 2000 and $9,159,000, or $4.83 per share, in the
same quarter of fiscal 1999.  Net income for the first nine months of
fiscal 2001 increased 9.1% to $29,201,000, or $15.85 per share, as compared
to $26,768,000 or $14.37 per share in fiscal 2000.

Quarterly Summary of Results
(In thousands of dollars)
                   03/31/00   06/30/00    09/30/00   12/31/00    03/31/01
Net sales           56,354     52,963      52,015     57,795      54,814
Gross profit        38,230     37,816      32,303     38,631      36,413
Operating income    13,913     13,744       9,458     14,764      11,882
Net income          10,364     10,808       7,601     11,807       9,793

As a percentage of sales
                   03/31/00   06/30/00    09/30/00   12/31/00    03/31/01
Net sales           100.00     100.00      100.00     100.00      100.00
Gross profit         67.84      71.40       62.10      66.84       66.43
Operating income     24.69      25.95       18.18      25.55       21.68
Net income           18.39      20.41       14.61      20.43       17.87

In dollars
                   03/31/00   06/30/00    09/30/00   12/31/00    03/31/01
Net income per
 share                5.60       5.85        4.13       6.40        5.32




Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Financial Markets

Our portfolio of investment grade money market instruments includes bankers
acceptances, discount commercial paper, medium term notes and federal
agency and treasury securities.  As of March 31, 2001, over 75% of these
funds were invested in instruments with maturities shorter than one hundred
eighty days.  The portfolio's interest rate risk is not hedged.  Its
average maturity is approximately 130 days and a 100 basis point move in
the Fed Funds Rate is illustrated in the following table.

Interest Rate Changes
(In thousands)
                                                  Change in Market
           Market Value of March 31, 2001         Value of Fixed
               Fixed Income Investments           Income Investments

- -100 b.p.             $205,053                         $2,032
unchanged              203,021                              -
+100 b.p.              200,989                         (2,032)

We are exposed to market value risk arising from changes in interest rates
on our portfolio of preferred stock.  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 stock.  Specifically, we attempt to manage
the risk arising from changes in the general level of interest rates.

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 March 31, 2001.
This table is predicated on an instantaneous change in the general level of
interest rates and assumes predictable relationships between the prices of
preferred stock holdings, the yields on U.S. Treasury securities, and
related futures and options.

Interest Rate Changes
(In thousands)

                             Market Value of March 31, 2001  Change in Market
                       Preferred      Futures &    Total      Value of Total
                         Stock         Options   Portfolio      Portfolio

- -200 Basis points      $52,253.8          $0.0   $52,253.8      $5,645.1
("b.p.")
- -100 b.p.               49,373.1          16.5    49,389.6       2,780.9
Unchanged               45,653.0         955.7    46,608.7             -
+100 b.p.               41,800.2       4,622.3    46,422.5        (186.2)
+200 b.p.               38,187.9       8,087.3    46,275.2        (333.5)

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.  At March 31, 2001 and 2000 the derivatives consisted
entirely of put options on a U.S. Treasury Bond futures contract.

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 March 31, 2001.  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 March 31, 2001.

Commodity Risk Disclosure
(In thousands)
                               Market Value of
Coffee Cost        Coffee      March 31, 2001        Change in Market Value
Change            Inventory  Futures & Options Totals Derivatives   Inventory

- -10%               $11,926         $102      $12,028     $45     ($1,325)
unchanged           13,251           57       13,308       -           -
+10%                14,576           12       14,588     (45)      1,325


At March 31, 2001 the derivatives consisted mainly of commodity futures
with maturities shorter than three months.


PART II OTHER INFORMATION

Item 1.  Legal proceedings.                                not applicable.

Item 2.  Change 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.

      (2)  Plan of acquisition, reorganization,
           arrangement, liquidation or succession.         not applicable.
     (4)  Instruments defining the rights of
           security holders, including identures.          not applicable.

     (11)  Statement re computations of per
           share earnings.                                 not applicable.

     (15)  Letter re unaudited interim financial
           information.                                    not applicable.

     (18)  Letter re change in accounting
           principles.                                     not applicable.

     (19)  Report furnished to security holders.           not applicable.

     (22)  Published report regarding matters
           submitted to vote of security holders.          not applicable.

     (23)  Consents of experts and counsel.                not applicable.

     (24)  Power of attorney.                              not applicable.

     (27)  Financial Data Schedule.               See attached Form Ex-27.

     (99)  Additional exhibits.                            not applicable.

  (b)  Reports on Form 8-K.                                not applicable.



                                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.

Date:  May 10, 2001                          FARMER BROS. CO.



                                             /s/ John E. Simmons

                                             Treasurer and
                                             Chief Financial Officer