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


                       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 November 28, 2004

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

    For the transition period from ................... to ..................

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

                                     1-13666
                             Commission File Number

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

                            DARDEN RESTAURANTS, INC.
             (Exact name of registrant as specified in its charter)

        Florida                                            59-3305930
(State or other jurisdiction                (I.R.S. Employer Identification No.)
of incorporation or organization)

      5900 Lake Ellenor Drive,
         Orlando, Florida                                         32809
(Address of principal executive offices)                       (Zip Code)

                                  407-245-4000
              (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.
     [X] Yes  [ ] No

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

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

     Number of shares  of  common  stock  outstanding  as of  January  2,  2005:
158,868,403 (excluding 109,093,707 shares held in our treasury).


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





                            DARDEN RESTAURANTS, INC.


                                TABLE OF CONTENTS

                                                                        Page

Part I - Financial Information

         Item 1.  Financial Statements

                  Consolidated Statements of Earnings                     3

                  Consolidated Balance Sheets                             4

                  Consolidated Statements of Changes
                  in Stockholders' Equity and Accumulated
                  Other Comprehensive Income (Loss)                       5

                  Consolidated Statements of Cash Flows                   6

                  Notes to Consolidated Financial Statements              7

         Item 2.  Management's Discussion and Analysis of
                  Financial Condition and Results of Operations           13

         Item 3.  Quantitative and Qualitative Disclosures
                  About Market Risk                                       22

         Item 4.  Controls and Procedures                                 22

Part II - Other Information

         Item 1.  Legal Proceedings                                       23

         Item 2.  Unregistered Sales of Equity Securities
                  and Use of Proceeds                                     23

         Item 4.  Submission of Matters to a Vote of
                  Security Holders                                        24

         Item 6.  Exhibits                                                25

Signatures                                                                26

Index to Exhibits                                                         27


                                       2



                                     PART I
                              FINANCIAL INFORMATION

Item 1.   Financial Statements
                            DARDEN RESTAURANTS, INC.
                       CONSOLIDATED STATEMENTS OF EARNINGS
                      (In thousands, except per share data)
                                   (Unaudited)



                                                           Quarter Ended                  Six Months Ended
- -----------------------------------------------------------------------------------------------------------------

                                                      November 28,  November 23,      November 28, November 23,
                                                          2004          2003              2004         2003
- -----------------------------------------------------------------------------------------------------------------
                                                                     (as restated)                  (as restated)
                                                                                          
Sales...............................................     $1,229,373   $1,142,543         $2,508,017   $2,402,232
Costs and expenses:
   Cost of sales:
     Food and beverage..............................       368,036       346,200            759,457      742,913
     Restaurant labor...............................       400,714       375,614            806,530      767,949
     Restaurant expenses............................       202,287       192,948            397,304      385,777
                                                         ---------    ----------         ----------   ----------
       Total cost of sales, excluding restaurant
         depreciation and amortization of $49,486,
         $48,443, $98,705, and $96,525, respectively     $  971,037   $  914,762         $1,963,291   $1,896,639
   Selling, general, and administrative.............        130,785      120,320            245,365      233,961
   Depreciation and amortization....................         53,176       52,048            105,936      103,601
   Interest, net....................................         11,007       10,725             21,971       21,366
                                                         ----------   ----------         ----------   ----------
       Total costs and expenses.....................     $1,166,005   $1,097,855         $2,336,563   $2,255,567
                                                         ----------   ----------         ----------   ----------

Earnings before income taxes........................         63,368       44,688            171,454      146,665
Income taxes........................................        (20,393)     (14,635)           (57,467)     (49,261)
                                                         ----------   ----------         ----------   ----------

Net earnings........................................     $   42,975   $   30,053         $  113,987   $   97,404
                                                         ==========   ==========         ==========   ==========

Net earnings per share:
   Basic............................................     $     0.27   $     0.18         $     0.73   $     0.59
                                                         ==========   ==========         ==========   ==========
   Diluted..........................................     $     0.26   $     0.18         $     0.70   $     0.57
                                                         ==========   ==========         ==========   ==========

Average number of common shares outstanding:
   Basic............................................        156,800      164,900            157,200      164,800
                                                         ==========   ==========         ==========   ==========
    Diluted.........................................        163,400      171,000            163,400      170,700
                                                         ==========   ==========         ==========   ==========
- -----------------------------------------------------------------------------------------------------------------



See accompanying notes to consolidated financial statements.



                                       3




                            DARDEN RESTAURANTS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
                                   (Unaudited)



 -------------------------------------------------------------------------------------------------------------------
                                                                  November 28, 2004            May 30, 2004
 -------------------------------------------------------------------------------------------------------------------
                                                                                               (as restated)
                                                                                        
 ASSETS
 Current assets:
    Cash and cash equivalents.................................           $    60,431            $    36,694
    Receivables...............................................                30,905                 30,258
    Inventories...............................................               236,441                198,781
    Assets held for sale......................................                   889                     --
    Prepaid expenses and other current assets.................                22,670                 25,316
    Deferred income taxes.....................................                60,338                 55,258
                                                                        ------------           ------------
        Total current assets..................................           $   411,674            $   346,307
 Land, buildings, and equipment...............................             2,292,062              2,250,616
 Other assets.................................................               184,182                183,425
                                                                        ------------           ------------

        Total assets..........................................           $ 2,887,918            $ 2,780,348
                                                                        ============           ============

 LIABILITIES AND STOCKHOLDERS' EQUITY
 Current liabilities:
    Accounts payable..........................................           $   162,142            $   174,624
    Short-term debt ..........................................                    --                 14,500
    Accrued payroll...........................................                92,600                103,327
    Accrued income taxes......................................                91,495                 48,753
    Other accrued taxes.......................................                36,083                 38,440
    Unearned revenues.........................................                71,154                 75,513
    Current portion of long-term debt.........................               149,931                     --
    Other current liabilities.................................               246,493                228,324
                                                                        ------------           ------------
        Total current liabilities.............................           $   849,898            $   683,481
 Long-term debt, less current portion ........................               502,574                653,349
 Deferred income taxes........................................               126,233                132,690
 Deferred rent................................................               127,401                122,879
 Other liabilities............................................                15,093                 12,661
                                                                        ------------           ------------
        Total liabilities.....................................           $ 1,621,199            $ 1,605,060
                                                                        ------------           ------------

 Stockholders' equity:
    Common stock and surplus..................................           $ 1,632,633            $ 1,584,115
    Retained earnings.........................................             1,235,389              1,127,653
    Treasury stock............................................            (1,547,759)            (1,483,768)
    Accumulated other comprehensive income (loss).............                (7,479)               (10,173)
    Unearned compensation.....................................               (45,281)               (41,401)
    Officer notes receivable..................................                  (784)                (1,138)
                                                                        ------------           ------------
        Total stockholders' equity............................           $ 1,266,719            $ 1,175,288
                                                                        ------------           ------------

        Total liabilities and stockholders' equity............           $ 2,887,918            $ 2,780,348
                                                                        ============           ============

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


See accompanying notes to consolidated financial statements.


                                       4




                            DARDEN RESTAURANTS, INC.
         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND
                  ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
        For the six months ended November 28, 2004 and November 23, 2003
                                 (In thousands)
                                   (Unaudited)


- ------------------------------------------------------------------------------------------------------------------------------------
                                              Common                            Accumulated
                                               Stock                               Other                   Officer       Total
                                                and     Retained    Treasury   Comprehensive   Unearned     Notes    Stockholders'
                                              Surplus   Earnings     Stock     Income (Loss) Compensation Receivable    Equity
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                  
Balance at May 30, 2004 (as restated)....  $1,584,115  $ 1,127,653  $(1,483,768)   $(10,173)    $(41,401)    $(1,138)   $1,175,288
Comprehensive income:
   Net earnings..........................          --      113,987           --          --           --          --       113,987
   Other comprehensive income(loss):
       Foreign currency adjustment.......          --           --           --       3,344           --          --         3,344
       Change in fair value of
        derivatives, net of tax of $1,308          --           --           --        (650)          --          --          (650)
                                                                                                                         -----------
       Total comprehensive income........                                                                                  116,681
       Cash dividends declared                     --       (6,251)          --          --           --          --        (6,251)
Stock option exercises (2,667 shares)          24,357           --        3,599          --           --          --        27,956
Issuance of restricted stock (360 shares),
  net of forfeiture adjustments..........       8,281           --           --          --       (8,281)         --            --
Earned compensation......................          --           --           --          --        3,411          --         3,411
ESOP note receivable repayments..........          --           --           --          --          990          --           990
Income tax benefits credited to equity...      13,704           --           --          --           --          --        13,704
Purchases of common stock for treasury
  (3,179 shares).........................          --           --      (68,743)         --           --          --       (68,743)
Issuance of treasury stock under
   Employee Stock Purchase and other
     plans (163 shares)..................       2,176           --        1,153          --           --          --         3,329
Repayment of officer notes, net..........          --           --           --          --           --         354           354
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at November 28, 2004               $1,632,633   $1,235,389  $(1,547,759)    $(7,479)    $(45,281)      $(784)   $1,266,719
- ------------------------------------------------------------------------------------------------------------------------------------




- ------------------------------------------------------------------------------------------------------------------------------------
                                               Common                            Accumulated
                                               Stock                               Other                   Officer       Total
                                                And     Retained    Treasury   Comprehensive   Unearned     Notes    Stockholders'
                                              Surplus   Earnings     Stock     Income (Loss) Compensation Receivable    Equity
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                  
Balance at May 25, 2003 (as restated)....  $1,525,957   $  913,464  $(1,254,293)   $(10,646)    $(42,848)    $(1,579)   $1,130,055
Comprehensive income:
   Net earnings (as restated)............          --       97,404          --           --           --          --        97,404
   Other comprehensive income (loss):
      Foreign currency adjustment
      (as restated) .....................          --           --          --        1,301           --          --         1,301
      Change in fair value of derivatives,
       net of tax of $460................          --           --          --         (621)          --          --          (621)
                                                                                                                        ------------
         Total comprehensive income
          (as restated)..................                                                                                   98,084
Cash dividends declared..................          --       (6,575)         --           --           --          --        (6,575)
Stock option exercises (1,856 shares)....      16,117           --       1,604           --           --          --        17,721
Issuance of restricted stock (394 shares),
 net of forfeiture adjustments...........       7,591           --         171           --       (7,762)         --            --
Earned compensation......................          --           --          --           --        2,027          --         2,027
ESOP note receivable repayments..........          --           --          --           --        3,165          --         3,165
Income tax benefits credited to equity...       8,066           --          --           --           --          --         8,066
Purchases of common stock for treasury
    (2,199 shares).......................          --           --     (43,733)          --           --          --       (43,733)
Issuance of treasury stock under
  Employee Stock Purchase and other
    plans (202 shares)...................       2,178           --       1,213           --           --          --         3,391
Repayment of officer notes, net..........          --           --          --           --           --         323           323
- ------------------------------------------------------------------------------------------------------------------------------------
 Balance at November 23, 2003
   (as restated)                           $1,559,909   $1,004,293 $(1,295,038)     $(9,966)    $(45,418)    $(1,256)   $1,212,524
- ------------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.



                                       5



                            DARDEN RESTAURANTS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



                                                                      Quarter Ended                     Six Months Ended
- ------------------------------------------------------------------------------------------------------------------------------
                                                              November 28,    November 23,    November 28,    November 23,
                                                                  2004            2003            2004            2003
- ------------------------------------------------------------------------------------------------------------------------------
                                                                               (as restated)                  (as restated)
                                                                                                     
Cash flows--operating activities
   Net earnings.................................................  $  42,975         $  30,053          $113,987    $ 97,404
   Adjustments to reconcile net earnings to cash flows:
     Depreciation and amortization..............................     53,176            52,048           105,936     103,601
     Asset impairment (credit) charge, net......................       (108)            2,945              (113)      3,447
     Amortization of unearned compensation and loan costs.......      2,648             1,509             5,199       3,353
     Non-cash compensation expense..............................        945               743               973         810
     Change in current assets and liabilities...................      9,931          (117,854)           (4,959)    (95,529)
         Contributions to defined benefit pension plans and
           postretirement plan..................................        (45)              (85)             (151)       (141)
     Loss (gain) on disposal of land, buildings, and equipment..        153             1,081               307        (478)
     Change in cash surrender value of trust owned life insurance    (3,485)           (1,744)           (3,214)     (3,744)
     Deferred income taxes......................................     (6,503)            2,094           (10,229)      4,636
     Change in deferred rent....................................      2,461             2,368             4,522       4,285
     Change in other liabilities ...............................      2,009               386             2,561         806
     Income tax benefits credited to equity.....................      9,177             3,661            13,704       8,066
     Other, net.................................................        556              (634)           (1,776)       (838)
                                                                  ---------         ---------          --------    --------
       Net cash provided by (used in) operating activities......  $ 113,890         $ (23,429)         $226,747    $125,678
                                                                  ---------         ----------         --------    --------

Cash flows--investing activities
   Purchases of land, buildings, and equipment..................    (84,117)         (103,520)         (146,782)   (190,193)
   Increase in other assets.....................................     (1,931)           (2,250)           (2,250)     (2,641)
   Proceeds from disposal of land, buildings, and
     equipment .................................................      4,020             2,540             5,204       5,438
                                                                  ---------         ---------          --------    --------
       Net cash used in investing activities....................  $ (82,028)        $(103,230)        $(143,828)  $(187,396)
                                                                  ---------         ---------          --------    --------

Cash flows--financing activities
   Proceeds from issuance of common stock.......................     20,797             9,773            30,312      20,302
   Dividends paid...............................................     (6,251)           (6,575)           (6,251)     (6,575)
   Purchases of treasury stock..................................     (6,780)          (16,155)          (68,743)    (43,733)
   (Decrease) increase in short-term debt.......................    (17,800)           70,900           (14,500)     70,900
   ESOP note receivable repayment...............................        240             1,880               990       3,165
   Repayment of long-term debt..................................       (240)           (1,880)             (990)     (3,165)
                                                                  ---------         ---------          --------    --------
       Net cash (used in) provided by financing activities......  $ (10,034)        $  57,943          $(59,182)   $ 40,894
                                                                  ---------         ---------          --------    --------

Increase (decrease) in cash and cash equivalents................     21,828           (68,716)           23,737     (20,824)
Cash and cash equivalents - beginning of period.................     38,603            96,522            36,694      48,630
                                                                  ---------         ---------          --------    --------

Cash and cash equivalents - end of period.......................  $  60,431         $  27,806           $60,431    $ 27,806
                                                                  =========         =========          ========    ========

Cash flow from changes in current assets and liabilities
   Receivables..................................................     (5,383)           16,065              (647)      3,351
   Inventories..................................................    (18,452)          (83,262)          (37,660)    (83,353)
   Prepaid expenses and other current assets....................      5,049             7,922             2,562         390
   Accounts payable.............................................     (2,899)          (28,449)          (12,825)     (8,107)
   Accrued payroll..............................................      3,173             2,033           (10,727)     (2,820)
   Accrued income taxes.........................................     13,407           (30,809)           42,742     (17,132)
   Other accrued taxes..........................................     (4,190)           (3,099)           (2,357)       (308)
    Unearned revenues...........................................      6,063            (1,793)           (4,359)     (7,804)
   Other current liabilities....................................     13,163             3,538            18,312      20,254
                                                                  ---------         ---------          --------    --------
       Change in current assets and liabilities.................   $  9,931         $(117,854)         $ (4,959)   $(95,529)
                                                                  =========         ==========         ========    ========
- ------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.

                                       6



                            DARDEN RESTAURANTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
              (Dollar amounts in thousands, except per share data)

Note 1.  Background

     Darden  Restaurants,  Inc. ("we", "our" or the "Company") owns and operates
casual dining  restaurants in the United States and Canada under the trade names
Red  Lobster(R),  Olive  Garden(R),  Bahama  Breeze(R),  Smokey Bones Barbeque &
GrillSM,  and  Seasons  52SM.  We have  prepared  these  consolidated  financial
statements  pursuant to the rules and regulations of the Securities and Exchange
Commission (the "SEC").  They do not include  certain  information and footnotes
required by  accounting  principles  generally  accepted in the United States of
America  for  complete  financial   statements.   However,  in  the  opinion  of
management,  all adjustments  considered  necessary for a fair presentation have
been included and are of a normal recurring  nature.  Operating  results for the
quarter and six months ended November 28, 2004, are not  necessarily  indicative
of the results that may be expected for the fiscal year ending May 29, 2005.

     These  statements  should  be read in  conjunction  with  the  consolidated
financial  statements  and related notes to  consolidated  financial  statements
included  in our Annual  Report on Form 10-K/A for the fiscal year ended May 30,
2004. The accounting  policies used in preparing  these  consolidated  financial
statements are the same as those described in our Form 10-K/A.

Note 2.  Restatement of Financial Statements

     This  Note  should be read in  conjunction  with  Note 2,  "Restatement  of
Financial Statements" under Notes to Consolidated  Financial Statements included
in Item 8, "Financial Statements and Supplementary Data" of the Company's Annual
Report on Form 10-K/A for the fiscal year ended May 30, 2004.

     Following a December  2004  review of our lease  accounting  and  leasehold
depreciation  policies,  we determined that it was appropriate to adjust certain
of  our  prior  financial  statements.   As  a  result,  we  have  restated  our
consolidated financial statements for the fiscal years 1996 through 2004 and for
the  first  quarter  of  fiscal  2005 (the  "Restatement").  Historically,  when
accounting  for leases  with  renewal  options,  we recorded  rent  expense on a
straight-line  basis over the initial  non-cancelable  lease term, with the term
commencing  when  actual rent  payments  began.  We  depreciate  our  buildings,
leasehold  improvements and other  long-lived  assets on those properties over a
period that includes both the initial  non-cancelable  lease term and all option
periods provided for in the lease (or the useful life of the assets if shorter).
We  previously  believed  that these  longstanding  accounting  treatments  were
appropriate under generally accepted accounting principles. We now have restated
our financial statements to recognize rent expense on a straight-line basis over
the expected lease term,  including  cancelable  option periods where failure to
exercise  such  options  would  result in an  economic  penalty.  The lease term
commences on the date when we become legally obligated for the rent payments.

     The initial estimated impact of the Restatement was reported in our Current
Report on Form 8-K dated December 15, 2004,  which  indicated that the estimates
were subject to change as our  independent  registered  public  accounting  firm
completed  its review.  The figures  reported in this Form 10-Q reflect  certain
adjustments to the estimates  reported in the Form 8-K, with the result that the
impact of the  Restatement  is  somewhat  less than  previously  estimated.  The
cumulative  effect of the  Restatement  through  fiscal  2004 is an  increase in
deferred  rent  liability  of $114,008  and a decrease  in  deferred  income tax
liability of $43,526.  As a result,  retained earnings at the end of fiscal 2004
decreased by $70,268.  Rent expense for fiscal years ended 2004,  2003 and 2002,
for the quarter  ended  November 23, 2003 and for the six months ended  November
23, 2003 increased by $7,222, $10,145, $7,874, $1,938 and $3,945,  respectively.
The  Restatement  decreased  reported  diluted net  earnings per share by $0.02,
$0.04,  $0.03,  $0.00 and $0.01 for the fiscal years ended 2004,  2003 and 2002,
for the quarter  ended  November 23, 2003 and for the six months ended  November
23, 2003, respectively. The Restatement had no impact on our previously reported
cash  flows,  sales  or  same-restaurant  sales  or on our  compliance  with any
covenant under our credit facility or other debt instruments.

                                       7



     The consolidated  financial statements included in this Form 10-Q have been
restated to reflect the adjustments  described  above.  The Restatement has been
set forth, for the respective periods presented therein,  in (i) Amendment No. 1
to our Annual  Report on Form  10-K/A for the fiscal year ended May 30, 2004 and
(ii)  Amendment No. 1 to our  Quarterly  Report on Form 10-Q/A for the quarterly
period  ended  August 29, 2004 which we are filing  concurrently  with this Form
10-Q.

     The  following  is a summary  of the impact of the  Restatement  on (i) our
consolidated  balance  sheet at  November  23,  2003  and (ii) our  consolidated
statements  of earnings for the quarter and six months ended  November 23, 2003.
The impact of the  Restatement on our  consolidated  balance sheet as of May 30,
2004 is presented in our Annual  Report on Form 10-K/A for the fiscal year ended
May 30, 2004. We have not  presented a summary of the impact of the  Restatement
on our  consolidated  statements  of cash flows for any of the  above-referenced
quarterly periods since the net impact for each quarterly period is zero.



                                                                 As Previously                           As
November 23, 2003                                                 Reported         Adjustments        Restated
- --------------------------------------------------------------------------------------------------------------------
   Consolidated Balance Sheet
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
     Deferred income taxes                                       $    160,980        $  (42,096)     $   118,884
     Deferred rent                                                         --           119,581          119,581
     Other liabilities                                                 20,693            (8,641)          12,052
     Total liabilities                                              1,531,282            68,844        1,600,126
     Retained earnings                                              1,072,715           (68,422)       1,004,293
     Accumulated other comprehensive income (loss)                     (9,544)             (422)          (9,966)
     Total stockholders' equity                                     1,281,368           (68,844)       1,212,524




                                                                 As Previously                           As
Quarter ended November 23, 2003                                   Reported         Adjustments        Restated
- --------------------------------------------------------------------------------------------------------------------
   Consolidated Statement of Earnings
- --------------------------------------------------------------------------------------------------------------------
                                                                                             
     Restaurant expenses                                           $  191,010      $     1,938        $   192,948
     Total cost of sales                                              912,824            1,938            914,762
     Total costs and expenses                                       1,095,917            1,938          1,097,855
     Earnings before income taxes                                      46,626           (1,938)            44,688
     Income taxes                                                      15,373             (738)            14,635
     Net earnings                                                      31,253           (1,200)            30,053
     Basic net earnings per share                                        0.19            (0.01)              0.18
     Diluted net earnings per share                                      0.18               --               0.18





                                                                 As Previously                           As
Six months ended November 23, 2003                                Reported         Adjustments        Restated
- --------------------------------------------------------------------------------------------------------------------
   Consolidated Statement of Earnings
- --------------------------------------------------------------------------------------------------------------------
                                                                                             
     Restaurant expenses                                           $  381,832      $     3,945        $   385,777
     Total cost of sales                                            1,892,694            3,945          1,896,639
     Total costs and expenses                                       2,251,622            3,945          2,255,567
     Earnings before income taxes                                     150,610           (3,945)           146,665
     Income taxes                                                      50,763           (1,502)            49,261
     Net earnings                                                      99,847           (2,443)            97,404
     Basic net earnings per share                                        0.61            (0.02)              0.59
     Diluted net earnings per share                                      0.58            (0.01)              0.57


     In addition,  certain  amounts in Note 4 have been  restated to reflect the
Restatement adjustments described above.

Note 3.  Consolidated Statements of Cash Flows

     During the quarter and six months ended  November 28, 2004, we paid $12,584
and $20,022,  respectively, for interest (net of amounts capitalized) and $3,657
and $10,357,  respectively,  for income taxes. During the quarter and six months
ended November 23, 2003, we paid $12,240 and $19,433, respectively, for interest
(net of amounts capitalized) and $39,174 and $53,307,  respectively,  for income
taxes.

                                       8



Note 4.  Stock-Based Compensation

     Statement of Financial  Accounting  Standards ("SFAS") No. 123, "Accounting
for  Stock-Based  Compensation,"  encourages  the use of a fair-value  method of
accounting for stock-based awards under which the fair value of stock options is
determined on the date of grant and expensed over the vesting period. As allowed
by SFAS No. 123, we have  elected to account  for our  stock-based  compensation
plans under an intrinsic value method that requires  compensation  expense to be
recorded only if, on the date of grant,  the current  market price of our common
stock exceeds the exercise price the employee must pay for the stock. Our policy
is to grant stock  options at the fair market value of our  underlying  stock at
the date of grant. Accordingly,  no compensation expense has been recognized for
stock options granted under any of our stock plans because the exercise price of
all options  granted was equal to the current  market  value of our stock on the
grant date. Had we determined  compensation  expense for our stock options based
on the fair value at the grant date as  prescribed  under SFAS No. 123,  our net
earnings  and net  earnings  per share would have been  reduced to the pro forma
amounts indicated below:


                                                          Quarter Ended                    Six Months Ended
- --------------------------------------------------------------------------------------------------------------------
                                                  November 28,    November 23,        November 28,   November 23,
                                                      2004            2003                2004           2003
- --------------------------------------------------------------------------------------------------------------------
                                                                (as restated)                      (as restated)
                                                                                            
Net earnings, as reported                             $42,975        $ 30,053           $ 113,987       $ 97,404
   Add:  Stock-based compensation expense
       included in reported net earnings, net
       of related tax effects                           1,569           1,130               2,629          1,792
   Deduct:  Total stock-based compensation
       expense determined under fair value based
       method for all awards, net of related tax
       effects                                         (5,584)         (5,438)            (10,612)       (10,096)
                                                 -------------------------------------------------------------------
   Pro forma                                          $38,960        $ 25,745           $ 106,004       $ 89,100
                                                  ===================================================================
Basic net earnings per share
   As reported                                        $  0.27        $   0.18           $    0.73       $   0.59
   Pro forma                                          $  0.25        $   0.16           $    0.67       $   0.54

Diluted net earnings per share
   As reported                                        $  0.26        $   0.18           $    0.70       $   0.57
   Pro forma                                          $  0.24        $   0.15           $    0.65       $   0.52

====================================================================================================================


Note 5.   Provision for Impaired Assets and Restaurant Closings

     During fiscal 2004, we recorded a  restructuring  charge of $1,112  related
primarily to severance payments made to certain  restaurant  employees and other
exit costs  associated  with the  closing of six Bahama  Breeze  restaurants  in
accordance  with SFAS No. 146,  "Accounting  for Costs  Associated  with Exit or
Disposal Activities".  Below is a summary of the restructuring liability for the
six months ended November 28, 2004:


                                        Balance at                               Cash               Balance at
                                       May 30, 2004         Additions          Payments          November 28, 2004
- --------------------------------------------------------------------------------------------------------------------
                                                                                 
One-time termination benefits             $   49             $    --        $    (49)         $   --

Other exit costs                             311                  --            (311)             --
- --------------------------------------------------------------------------------------------------------------------
                                          $  360             $    --        $   (360)         $   --
====================================================================================================================


     During the quarter and six months  ended  November  28,  2004,  we recorded
charges  of $550  and  $583,  respectively,  for  long-lived  asset  impairments
resulting from the decision to close, relocate, and rebuild certain restaurants.
During the quarter and six months ended  November 23, 2003, we recorded  charges
of $3,004 and $4,188, respectively,  for similar actions. These impairments were
measured based on the amount by which the carrying amount of the assets exceeded
their fair value.  Fair value is generally  determined  based on  appraisals  or
sales  prices of  comparable  assets.  During the quarter  and six months  ended
November  28,  2004,  we also  recorded  gains of $658 and  $696,  respectively,
related to previously impaired assets that were sold. During the quarter and six
months ended November 23, 2003, we recorded gains of $59 and $741, respectively,
related to the sale of previously impaired assets. These amounts are included in
selling, general, and administrative expenses.

                                       9



Note 6.  Net Earnings per Share

     Outstanding  stock options and restricted stock granted by us represent the
only dilutive effect reflected in diluted  weighted average shares  outstanding.
Options  and  restricted  stock do not impact the  numerator  of the diluted net
earnings per share computation.

     Options to purchase  2,674,182  and  4,852,750  shares of common stock were
excluded from the calculation of diluted net earnings per share for the quarters
ended  November  28, 2004 and November 23,  2003,  respectively,  because  their
exercise  prices  exceeded  the average  market  price of common  shares for the
period.  Options to purchase 3,539,251 and 4,859,420 shares of common stock were
excluded  from the  calculation  of diluted net  earnings  per share for the six
months ended November 28, 2004 and November 23, 2003, respectively, for the same
reason.

Note 7.  Stockholders' Equity

     Pursuant to the authorization of our Board of Directors to repurchase up to
137,400,000  shares in accordance with  applicable  securities  regulations,  we
repurchased  256,155  and  3,178,953  shares of our common  stock for $6,780 and
$68,743 during the quarter and six months ended November 28, 2004, respectively,
resulting in a cumulative  repurchase of  112,420,637  shares as of November 28,
2004.

Note 8.  Derivative Instruments and Hedging Activities

     During the first  quarter of fiscal 2005,  we issued  Darden stock units to
certain key  employees.  The Darden stock units were granted at a value equal to
the market price of our common stock at the date of grant and will be settled in
cash at the end of their  vesting  periods,  which range  between  four and five
years,  at the then market price of our common  stock.  Compensation  expense is
measured  based on the  market  price of our  common  stock  each  period and is
amortized over the vesting  period.  At November 28, 2004, we had 458,077 Darden
stock units  outstanding.  No Darden stock units were outstanding  during fiscal
2004.

     During the first  quarter of fiscal 2005,  we entered  into equity  forward
contracts to hedge the risk of changes in future cash flows  associated with the
unvested  unrecognized  Darden stock units  granted  during the first quarter of
fiscal  2005.  The equity  forward  contracts  will be settled at the end of the
vesting periods of their underlying Darden stock units, which range between four
and five  years.  The equity  forward  contracts,  which have a $3,904  notional
amount and can only be net settled in cash, are used to hedge the variability in
cash flows associated with the unvested  unrecognized Darden stock units. To the
extent the equity forward  contracts are effective in offsetting the variability
of the hedged  cash  flows,  changes  in the fair  value of the  equity  forward
contracts are not included in current  earnings but are reported as  accumulated
other  comprehensive  income  (loss).  A deferred gain of $1,462  related to the
equity  forward  contracts was  recognized in  accumulated  other  comprehensive
income  (loss) at November  28, 2004.  As the Darden  stock units vest,  we will
effectively  de-designate  that portion of the equity  forward  contract that no
longer qualifies for hedge accounting, and changes in fair value associated with
that  portion of the  equity  forward  contract  will be  recognized  in current
earnings.  A gain of $102 and $116 was  recognized in earnings as a component of
restaurant  labor  during the quarter and six months  ended  November  28, 2004,
respectively.

     During the first  quarter of fiscal 2005,  we entered into an interest rate
swap  agreement  ("swap") to hedge the risk of changes in interest  rates on the
cost of a future  issuance of  fixed-rate  debt.  The swap,  which has a $25,000
notional  principal amount of  indebtedness,  will be used to hedge a portion of
the interest  payments  associated with a forecasted  issuance of debt in fiscal
2006. No swaps were entered into during the second quarter of fiscal 2005. As of
November  28,  2004,  we have swaps with a total  notional  principal  amount of
indebtedness of $100,000  designated to hedge the forecasted issuance of debt in
fiscal 2006. To the extent the swaps are effective in offsetting the variability
of the  hedged  cash  flows,  changes  in the fair  value of the  swaps  are not
included in current earnings but are reported as accumulated other comprehensive
income (loss).  The accumulated gain or loss at the swap settlement date will be
amortized  into  earnings as an  adjustment  to interest  expense  over the same
period  in  which  the  related  interest  costs on the new  debt  issuance  are
recognized in earnings.  A deferred loss of $1,697,  net of tax,  related to the
swaps  was  recognized  in  accumulated  other  comprehensive  income  (loss) at
November 28, 2004. No amounts were recognized in earnings during the quarter and
six months ended November 28, 2004.

                                       10



Note 9.  Retirement Plans

Components of net periodic benefit cost are as follows:


                                                         Defined Benefit Plans           Postretirement Benefit Plan
- -----------------------------------------------------------------------------------------------------------------------
                                                          Quarter Ended                        Quarter Ended
                                                     November 28,     November 23,        November 28,    November 23,
                                                         2004           2003                2004             2003
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                 
Service cost                                            $ 1,217         $ 1,143            $    176          $   153
Interest cost                                             1,829           1,769                 251              230
Expected return on plan assets                           (3,210)         (3,205)                 --               --
Amortization of unrecognized prior service cost             (87)            (87)                 --                7
Recognized net actuarial loss                             1,248             928                  86               83
- ------------------------------------------------------------------------------------------------ ----------------------
Net periodic benefit cost                               $   997         $   548            $    513          $   473
=======================================================================================================================




                                                         Defined Benefit Plans           Postretirement Benefit Plan
- -----------------------------------------------------------------------------------------------------------------------
                                                            Six Months Ended                    Six Months Ended
                                                      November 28,     November 23,        November 28,    November 23,
                                                         2004            2003                 2004             2003
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                 
Service cost                                            $ 2,434         $ 2,287            $    350          $   303
Interest cost                                             3,657           3,538                 502              459
Expected return on plan assets                           (6,420)         (6,410)                 --               --
Amortization of unrecognized prior service cost            (174)           (174)                 --               15
Recognized net actuarial loss                             2,496           1,855                 173              167
- -----------------------------------------------------------------------------------------------------------------------
Net periodic benefit cost                               $ 1,993         $ 1,096            $  1,025          $   944
=======================================================================================================================


Note 10.   Commitments and Contingencies

     As collateral for performance on other  contracts and as credit  guarantees
to banks and insurers,  we were  contingently  liable  pursuant to guarantees of
subsidiary  obligations under standby letters of credit. As of November 28, 2004
and May 30, 2004, we had $72,677 and $72,480,  respectively,  of standby letters
of credit related to workers'  compensation and general  liabilities  accrued in
our consolidated financial statements. As of November 28, 2004 and May 30, 2004,
we also had  $13,780 and  $15,896,  respectively,  of standby  letters of credit
related to contractual  operating  lease  obligations  and other  payments.  All
standby letters of credit are renewable annually.

     As of  November  28,  2004 and May 30,  2004,  we had  $2,026  and  $4,346,
respectively,  of  guarantees  associated  with  third  party  lease  assignment
obligations.  These  amounts  represent the maximum  potential  amount of future
payments  under the  guarantees.  The fair  value of these  potential  payments,
discounted at our pre-tax cost of capital, at November 28, 2004 and May 30, 2004
amounted  to  $1,535  and  $3,131,  respectively.  We did  not  accrue  for  the
guarantees, as we believed the likelihood of the third parties defaulting on the
assignment agreements was improbable.  In the event of default by a third party,
the  indemnity  and  default  clauses in our  assignment  agreements  govern our
ability to pursue and recover  from the third  party for  damages  incurred as a
result of its  default.  We do not hold any  third-party  assets  as  collateral
related to these  assignment  agreements,  except to the  extent the  assignment
allows us to repossess the building and personal property. The guarantees expire
over their respective  lease terms,  which range from fiscal 2005 through fiscal
2012.

     In March  2003 and March  2002,  three of our  current  and  former  hourly
restaurant  employees filed two purported  class action  lawsuits  against us in
California  Superior  Court of Orange County  alleging  violations of California
labor laws with respect to providing meal and rest breaks.  The lawsuits  sought
penalties under Department of Labor rules providing a one hundred dollar penalty
per violation per employee, plus attorney's fees on behalf of the plaintiffs and
other  purported  class  members.  During the second  quarter of fiscal 2005, we
attended  mediations  with the plaintiffs and agreed to settle both lawsuits for
approximately  $9,500;  the full terms of the settlement are subject to judicial
review. We recorded  settlement  expenses amounting to approximately  $3,000 and
$4,500  associated  with these lawsuits  during the quarter and six months ended
November 28, 2004, which are included in selling,  general,  and  administrative
expenses. The settlement amounts of these lawsuits are included in other current
liabilities at November 28, 2004.

     In September  2003,  three former  employees  in  Washington  State filed a
similar  purported  class action in Washington  State  Superior Court in Spokane
County  alleging  violations of Washington  labor laws with respect to providing
rest breaks.  The Court stayed the action,  and ordered the plaintiffs  into our
mandatory  arbitration  program;  the plaintiffs' motion for reconsideration was
not granted,  and their motion for  modification  of the  appellate  decision is
pending.  We intend to vigorously defend our position in this case. Although the
outcome of

                                       11


the  case  cannot  be  ascertained  at this  time,  we do not  believe  that the
disposition  of this case will have a material  adverse  effect on our financial
position, results of operations or liquidity.

     We are subject to other private  lawsuits,  administrative  proceedings and
claims  that  arise  in the  ordinary  course  of our  business.  These  matters
typically   involve  claims  from  guests,   employees  and  others  related  to
operational  issues  common  to the  restaurant  industry.  A  number  of  these
lawsuits,  proceedings and claims may exist at any given time. We do not believe
that the final  disposition of the lawsuits and claims in which we are currently
involved will have a material  adverse  effect,  either  individually  or in the
aggregate, on our financial position, results of operations or liquidity.

Note 11.   Future Application of Accounting Standards

     In December 2004, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards (SFAS) No. 123R,  "Share-Based  Payment." SFAS
No. 123R revises SFAS No. 123,  "Accounting  for Stock-Based  Compensation"  and
generally  requires  the cost  associated  with  employee  services  received in
exchange for an award of equity  instruments be measured based on the grant-date
fair value of the award and  recognized  in the  financial  statements  over the
period during which  employees  are required to provide  service in exchange for
the  award.  SFAS No.  123R  also  provides  guidance  on how to  determine  the
grant-date  fair value for awards of equity  instruments  as well as alternative
methods  of  adopting  its  requirements.  SFAS No.  123R is  effective  for the
beginning of the first interim or annual  reporting  period after June 15, 2005.
As disclosed in Note 4, based on the current  assumptions and calculations used,
had we  recognized  compensation  expense  based on the fair  value of awards of
equity instruments, net earnings would have been reduced by approximately $4,015
and $7,983 for the quarter and six months ended November 28, 2004, respectively,
and $4,308 and $8,304 for the quarter and six months  ended  November  23, 2003,
respectively.



                                       12



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

     The  discussion  and  analysis  below  for the  Company  should  be read in
conjunction  with the  financial  statements  and the  notes  to such  financial
statements  included elsewhere in this Form 10-Q. All applicable  disclosures in
the  following  discussion  have been  modified to reflect the  Restatement,  as
described below.

RESTATEMENT

     Following a December  2004 review of the  accounting  adjustments  cited in
several  recent  Form  8-K  filings  by  other  restaurant  companies,   and  in
consultation  with our independent  registered public accounting firm, KPMG LLP,
we  determined  that one of the  adjustments  in those  filings  relating to the
treatment of lease accounting and leasehold depreciation applied to us, and that
it was  appropriate to adjust certain of our prior  financial  statements.  As a
result,  we have restated our consolidated  financial  statements for the fiscal
years 1996 through 2004 and for the first quarter of fiscal 2005.  Historically,
when accounting for leases with renewal  options,  we recorded rent expense on a
straight-line  basis over the initial  non-cancelable  lease term, with the term
commencing  when  actual rent  payments  began.  We  depreciate  our  buildings,
leasehold  improvements and other  long-lived  assets on those properties over a
period that includes both the initial  non-cancelable  lease term and all option
periods provided for in the lease (or the useful life of the assets if shorter).
We  previously  believed  that these  longstanding  accounting  treatments  were
appropriate under generally accepted accounting principles. We now have restated
our financial statements to recognize rent expense on a straight-line basis over
the expected lease term,  including  cancelable  option periods where failure to
exercise  such  options  would  result in an  economic  penalty.  The lease term
commences on the date when we become  legally  obligated for the rent  payments.
These adjustments were not attributable to any material non-compliance by us, as
a result of any misconduct,  with any financial reporting requirements under the
securities laws.

     The cumulative effect of the Restatement through fiscal 2004 is an increase
in deferred rent liability of $114 million and a decrease in deferred income tax
liability of $44 million.  As a result,  retained  earnings at the end of fiscal
2004  decreased by $70 million.  Rent expense for fiscal years ended 2004,  2003
and 2002,  for the quarter ended  November 23, 2003 and for the six months ended
November 23, 2003 increased by $7 million,  $10 million,  $8 million, $2 million
and $4 million,  respectively.  The Restatement  decreased  reported diluted net
earnings per share by $0.02,  $0.04, $0.03, $0.00 and $0.01 for the fiscal years
ended 2004,  2003 and 2002,  for the quarter ended November 23, 2003 and for the
six months ended November 23, 2003, respectively.  The Restatement had no impact
on our previously reported cash flows, sales or same-restaurant  sales or on our
compliance   with  any  covenant  under  our  credit   facility  or  other  debt
instruments.

     The consolidated  financial statements included in this Form 10-Q have been
restated to reflect the adjustments  described  above.  The Restatement has been
set forth, for the respective periods presented therein,  in (i) Amendment No. 1
to our Annual  Report on Form  10-K/A for the fiscal year ended May 30, 2004 and
(ii)  Amendment No. 1 to our  Quarterly  Report on Form 10-Q/A for the quarterly
period  ended  August 29, 2004 which we are filing  concurrently  with this Form
10-Q.

RESULTS OF OPERATIONS

     The  following  table sets forth  selected  operating  data as a percent of
sales  for  the  periods   indicated.   All  information  is  derived  from  the
consolidated  statements  of  earnings  for the  quarters  and six months  ended
November 28, 2004 and November 23, 2003.

                                       13






                                                                 Quarter Ended                 Six Months Ended
 ---------------------------------------------------------------------------------------------------------------------
                                                         November 28,   November 23,   November 28,    November 23,
                                                             2004           2003           2004            2003
 ---------------------------------------------------------------------------------------------------------------------
                                                                       (as restated)                  (as restated)
                                                                                              
 Sales ...................................................   100.0%          100.0%         100.0%         100.0%
 Costs and expenses:
    Cost of sales:
      Food and beverage...................................    29.9            30.3           30.3           30.9
      Restaurant labor....................................    32.6            32.9           32.2           32.0
      Restaurant expenses.................................    16.5            16.9           15.8           16.0
                                                            ------          ------         ------         ------
         Total  cost  of  sales,  excluding  restaurant
           depreciation   and   amortization  of  4.0%,
           4.2%, 3.9% and 4.0%, respectively..............    79.0%           80.1%          78.3%          78.9%
    Selling, general, and administrative..................    10.6            10.5            9.8            9.7
    Depreciation and amortization.........................     4.3             4.6            4.2            4.3
    Interest, net.........................................     0.9             0.9            0.9            0.9
                                                            ------          ------         ------         ------
          Total costs and expenses........................    94.8%           96.1%          93.2%          93.8%
                                                            ------          ------         ------         ------

 Earnings before income taxes.............................     5.2             3.9            6.8            6.2
 Income taxes.............................................    (1.7)           (1.3)          (2.3)          (2.1)
                                                            ------          ------         ------         ------

 Net earnings.............................................     3.5%            2.6%           4.5%           4.1%
                                                            ======          ======         ======         ======

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


OVERVIEW OF OPERATIONS

     Our sales were $1.23 billion and $2.51  billion for the second  quarter and
first six months of fiscal  2005,  respectively,  compared to $1.14  billion and
$2.40  billion for the second  quarter and first six months of fiscal 2004.  The
7.6 percent and 4.4 percent  increases in sales for the second quarter and first
six months of fiscal 2005, respectively, were driven primarily by increased U.S.
same-restaurant  sales  at  Olive  Garden  and Red  Lobster,  and by  additional
Company-owned  restaurants  opened since the second  quarter of fiscal 2004. For
the second quarter of fiscal 2005, our net earnings were $43 million compared to
$30 million for the second quarter of fiscal 2004, a 43.0 percent increase,  and
our diluted net earnings  per share were $0.26 for the second  quarter of fiscal
2005  compared to $0.18 for the second  quarter of fiscal  2004,  a 44.4 percent
increase.  For the first six months of fiscal 2005,  our net earnings  were $114
million  compared to $97 million for the first six months of fiscal 2004, a 17.0
percent  increase,  and our  diluted net  earnings  per share were $0.70 for the
first six months of fiscal  2005  compared  to $0.57 for the first six months of
fiscal 2004, a 22.8 percent increase.

     Olive Garden reported its 41st consecutive quarter of U.S.  same-restaurant
sales  growth  during  the  second  quarter  of fiscal  2005 with a 5.5  percent
increase. Red Lobster reported U.S.  same-restaurant sales growth of 3.4 percent
during the second quarter of fiscal 2005,  its first quarter of  same-restaurant
sales growth since the first quarter of fiscal 2004.  Red Lobster's  increase in
U.S.  same-restaurant sales was attributable primarily to improved in-restaurant
operations,  more effective  advertising  support,  and a nationally  advertised
"Endless Shrimp" promotion.  Red Lobster also achieved record guest satisfaction
results  during  the second  quarter of fiscal  2005.  Bahama  Breeze  delivered
improved financial performance.  Operating five fewer restaurants than the prior
year,  Bahama  Breeze  achieved  lower food and  beverage and  restaurant  labor
expenses  as a percent of sales  while  strengthening  the guest  experience  it
provides.  Smokey  Bones  operated  30 more  restaurants  than the  prior  year,
including seven restaurants that were opened during the second quarter of fiscal
2005.  During full fiscal 2005, Smokey Bones expects to open a total of 30 to 40
new  restaurants.  In an effort to determine the concept's  sales potential with
national advertising support, Smokey Bones began conducting a limited television
advertising  test in two  markets.  Smokey Bones is also focused on reducing the
cost of new restaurants through design changes which include smaller prototypes.

                                       14




SALES

     Sales were $1.23 billion and $1.14 billion for the quarters  ended November
28, 2004 and November 23, 2003, respectively.  The 7.6 percent increase in sales
for the second  quarter  of fiscal  2005 was due  primarily  to  increased  U.S.
same-restaurant  sales at Olive Garden and Red Lobster, and a net increase of 40
company-owned  restaurants  since the second quarter of fiscal 2004. Red Lobster
sales of $569 million were 4.4 percent above last year's second  quarter,  which
resulted  primarily from a 3.4 percent increase in U.S.  same-restaurant  sales.
The increase in U.S. same-restaurant sales resulted primarily from a 2.2 percent
increase in average check and a 1.2 percent  increase in  same-restaurant  guest
counts.  Olive Garden's sales of $564 million were 8.8 percent above last year's
second  quarter,  driven  primarily by its 15 net new  restaurants  in operation
versus last year and a 5.5 percent increase in U.S. same-restaurant sales. Olive
Garden  achieved  its 41st  consecutive  quarter of U.S.  same-restaurant  sales
growth primarily as a result of a 3.8 percent increase in same-restaurant  guest
counts and a 1.7 percent increase in average check.

     Sales  were  $2.51  billion  and $2.40  billion  for the six  months  ended
November 28, 2004 and November 23, 2003, respectively.  The 4.4 percent increase
in sales for the first six months of fiscal  2005 as  compared  to the first six
months of fiscal 2004 was due  primarily to increased  same-restaurant  sales at
Olive Garden and a net increase of 40 company-owned restaurants since the second
quarter of fiscal  2004.  Red Lobster  sales of $1.16  billion  were 1.3 percent
below  last year.  U.S.  same-restaurant  sales for Red  Lobster  decreased  2.5
percent,  primarily  as a result of a 4.1 percent  decrease  in  same-restaurant
guest counts offset only  partially by a 1.6 percent  increase in average check.
Olive  Garden's  sales of $1.14  billion were 7.4 percent above last year driven
primarily by its 15 net new restaurants in operation  versus last year and a 4.1
percent increase in U.S.  same-restaurant sales. U.S.  same-restaurant sales for
Olive  Garden  increased  4.1  percent,  primarily  as a result of a 2.2 percent
increase in  same-restaurant  guest counts and a 1.9 percent increase in average
check.

COSTS AND EXPENSES

     Total  costs and  expenses  were $1.17  billion  and $1.10  billion for the
quarters  ended  November 28, 2004 and November  23,  2003,  respectively.  As a
percent of sales,  total costs and expenses  decreased  from 96.1 percent in the
second  quarter of fiscal 2004 to 94.8  percent in the second  quarter of fiscal
2005.

     Food and beverage costs  increased $22 million,  or 6.3 percent,  from $346
million to $368  million in the second  quarter of fiscal  2005  compared to the
second  quarter of fiscal 2004. As a percent of sales,  food and beverage  costs
decreased in the second  quarter of fiscal 2005  primarily as a result of a more
favorable   promotional   mix  and   reduced   waste  at  Red  Lobster  and  the
implementation  of cost  savings  initiatives,  which were  partially  offset by
increased lobster,  crab and dairy costs at Red Lobster and dairy costs at Olive
Garden.  Restaurant  labor  increased  $25 million,  or 6.7  percent,  from $376
million to $401  million in the second  quarter of fiscal  2005  compared to the
second quarter of fiscal 2004. As a percent of sales, restaurant labor decreased
primarily  as a result of  increased  sales  leverage  at Olive  Garden  and Red
Lobster,  which was  partially  offset by an increase in wage rates.  Restaurant
expenses  (which include lease,  property tax,  credit card,  utility,  workers'
compensation,  insurance, new restaurant pre-opening, and other restaurant-level
operating expenses)  increased $9 million, or 4.8 percent,  from $193 million to
$202 million in the second quarter of fiscal 2005 compared to the second quarter
of fiscal  2004.  As a percent of sales,  restaurant  expenses  decreased in the
second  quarter of fiscal  2005  primarily  as a result of lower new  restaurant
pre-opening  expenses due to fewer new  restaurant  openings and lower  workers'
compensation  and general  liability  expenses.  The  decrease  in our  workers'
compensation  and general  liability  expenses  resulted  primarily  from safety
initiatives that we believe should continue to provide  long-term  reductions in
both the number and severity of claims.

     Selling, general, and administrative expenses increased $10 million, or 8.7
percent,  from $120 million to $131 million in the second quarter of fiscal 2005
compared to the second  quarter of fiscal 2004. As a percent of sales,  selling,
general,  and administrative  expenses increased in the second quarter of fiscal
2005  compared  to the second  quarter of fiscal 2004  primarily  as a result of
increased  employee  benefit  costs and the expected  resolution of the meal and
break period  lawsuits in California,  which were partially  offset by decreased
marketing expenses at Red Lobster.

     Depreciation and amortization expense increased $1 million, or 2.2 percent,
from $52 million to $53 million in the second quarter of fiscal 2005 compared to
the second  quarter of fiscal  2004.  As a percent  of sales,  depreciation  and
amortization  expense decreased in the second quarter of fiscal 2005 compared to
the second quarter of fiscal 2004 primarily as a result of the favorable  impact
of higher sales volumes.

                                       15


     Net interest expense in the second quarter of fiscal 2005 was comparable to
the second quarter of fiscal 2004 reflecting lower  capitalized  interest in the
second  quarter of fiscal  2005 as a result of less new  restaurant  and remodel
activity  than in the  second  quarter of fiscal  2004,  which was offset by the
favorable impact of higher sales volumes.

     Food and beverage costs  increased $17 million,  or 2.2 percent,  from $743
million to $759  million in the first six months of fiscal 2005  compared to the
first six months of fiscal 2004. As a percent of sales,  food and beverage costs
decreased in the first six months of fiscal 2005 primarily as a result of a more
favorable   promotional   mix  and   reduced   waste  at  Red  Lobster  and  the
implementation  of cost  savings  initiatives,  which were  partially  offset by
increased lobster,  crab and dairy costs at Red Lobster and dairy costs at Olive
Garden.  Restaurant  labor  increased  $39 million,  or 5.0  percent,  from $768
million to $807  million in the first six months of fiscal 2005  compared to the
first six  months of  fiscal  2004.  As a  percent  of sales,  restaurant  labor
increased  primarily  as a result of  increased  wage  rates and  reduced  sales
leverage at Red Lobster,  which was partially offset by increased sales leverage
at Olive Garden.  Restaurant expenses (which include lease, property tax, credit
card, utility, workers' compensation, insurance, new restaurant pre-opening, and
other  restaurant-level  operating  expenses)  increased  $12  million,  or  3.0
percent,  from $386  million  to $397  million in the first six months of fiscal
2005  compared  to the first six months of fiscal  2004.  As a percent of sales,
restaurant  expenses  decreased in the first six months of fiscal 2005 primarily
as a result of lower new  restaurant  pre-opening  expenses as a result of fewer
new restaurant  openings and lower workers'  compensation and general  liability
expenses, which was partially offset by higher utility costs.

     Selling, general, and administrative expenses increased $11 million, or 4.9
percent,  from $234  million  to $245  million in the first six months of fiscal
2005  compared  to the first six months of fiscal  2004.  As a percent of sales,
selling,  general, and administrative expenses increased in the first six months
of fiscal 2005  compared to the first six months of fiscal 2004  primarily  as a
result of increased  employee  benefit costs and the expected  resolution of the
meal and break period  lawsuits in California,  which were  partially  offset by
decreased marketing expenses at Red Lobster and Olive Garden.

     Depreciation and amortization expense increased $2 million, or 2.3 percent,
from  $104  million  to $106  million  in the first  six  months of fiscal  2005
compared  to the  first  six  months of  fiscal  2004.  As a  percent  of sales,
depreciation  and  amortization  expense  decreased  in the first six  months of
fiscal  2005  compared  to the first six months of fiscal  2004  primarily  as a
result of the favorable impact of higher sales volumes.

     Net interest  expense in the first six months of fiscal 2005 was comparable
to the first six months of fiscal 2004 reflecting lower capitalized  interest in
the first  six  months of  fiscal  2005 as a result of less new  restaurant  and
remodel  activity than in the first six months of fiscal 2004,  which was offset
by the favorable impact of higher sales volumes.

INCOME TAXES

     The effective  income tax rate for the second  quarter and first six months
of fiscal 2005 was 32.2 percent and 33.5 percent,  respectively,  compared to an
effective  income tax rate of 32.7 and 33.6  percent in the second  quarter  and
first six months of fiscal 2004, respectively. The rate decreases in fiscal 2005
were primarily due to an increase in the amount of tax credits that we expect to
receive for fiscal 2005 for providing work  opportunities  to  individuals  from
certain target groups.

NET EARNINGS AND NET EARNINGS PER SHARE

     For the second  quarter of fiscal 2005,  our net earnings  were $43 million
compared to $30 million for the second  quarter of fiscal  2004,  a 43.0 percent
increase,  and our  diluted  net  earnings  per share  were $0.26 for the second
quarter of fiscal 2005 compared to $0.18 for the second  quarter of fiscal 2004,
a 44.4 percent increase. At Red Lobster,  increased sales and decreased food and
beverage costs,  restaurant labor,  restaurant expenses,  selling,  general, and
administrative,  and  depreciation  expenses as a percent of sales,  resulted in
record  operating profit for the second quarter of fiscal 2005. At Olive Garden,
increased sales and lower  restaurant  expenses and  depreciation  expenses as a
percent  of  sales,  partially  offset by  increased  labor  costs and  selling,
general, and administrative  expenses as a percent of sales,  resulted in record
second quarter operating profit for Olive Garden in fiscal 2005. The increase in
both our net earnings and diluted net earnings per share for the second  quarter
of fiscal 2005 was due  primarily to  increased  U.S.  same-restaurant  sales at
Olive Garden and Red Lobster and decreased consolidated food and beverage costs,
restaurant labor, restaurant expenses, and depreciation expenses as a percent of
sales  more than  offsetting  increased  selling,  general,  and  administrative
expenses as a percentage  of sales.  Net earnings were

                                       16


favorably  impacted by a decrease in the  effective  income tax rate,  primarily
resulting  from an  increase  in the  amount  of tax  credits  that we expect to
receive for fiscal 2005 for providing work  opportunities  to  individuals  from
certain target groups.

     For the first six months of fiscal 2005, our net earnings were $114 million
compared to $97 million for the first six months of fiscal  2004, a 17.0 percent
increase,  and our diluted net  earnings  per share were $0.70 for the first six
months of fiscal 2005 compared to $0.57 for the first six months of fiscal 2004,
a 22.8 percent  increase.  At Red Lobster,  decreased  food and beverage  costs,
restaurant  expenses,  and  depreciation  expenses as a percentage of sales more
than offset decreased sales and higher  restaurant  labor and selling,  general,
and  administrative  expenses as a percent of sales. As a result,  Red Lobster's
operating  profit increased versus the first six months of fiscal 2004. At Olive
Garden,  increased sales and lower restaurant  expenses,  selling,  general, and
administrative, and depreciation expenses as a percent of sales more than offset
increased  restaurant  labor  costs as a percent  of sales.  As a result,  Olive
Garden's  operating profit increased versus the first six months of fiscal 2004.
The increase in both our net earnings and diluted net earnings per share for the
first  six  months  of  fiscal  2005  was  due   primarily  to  increased   U.S.
same-restaurant sales at Olive Garden and decreases in our consolidated food and
beverage costs,  restaurant expenses,  and depreciation expenses as a percent of
sales more than offsetting increased restaurant labor and selling,  general, and
administrative expenses as a percentage of sales.

SEASONALITY

     Our sales volumes fluctuate seasonally.  In fiscal 2004 and 2003, our sales
were highest in the spring, lowest in the fall, and comparable during winter and
summer. Holidays, severe weather and similar conditions may affect sales volumes
seasonally  in  some  operating  regions.  Because  of  the  seasonality  of our
business,  results for any quarter are not necessarily indicative of the results
that may be achieved for the full fiscal year.

NUMBER OF RESTAURANTS

     The following  table details the number of  restaurants  open at the end of
the second  quarter of fiscal 2005,  compared with the number open at the end of
fiscal 2004 and the end of the second quarter of fiscal 2004.


 -------------------------------------------------------------------------------------------------------------------
                                        November 28, 2004            May 30, 2004            November 23, 2003
 -------------------------------------------------------------------------------------------------------------------

                                                                                         
 Red Lobster - USA..................             649                       649                       649
 Red Lobster - Canada...............              31                        31                        31
                                              ------                    ------                    ------
      Total.........................             680                       680                       680
                                              ------                    ------                    ------

 Olive Garden - USA.................             541                       537                       526
 Olive Garden - Canada..............               6                         6                         6
                                              ------                    ------                    ------
      Total.........................             547                       543                       532
                                              ------                    ------                    ------

 Bahama Breeze......................              32                        32                        37
 Smokey Bones ......................              83                        69                        53
 Seasons 52.........................               1                         1                         1
                                              ------                    ------                    ------
      Total.........................           1,343                     1,325                     1,303
                                              ======                    ======                    ======
 -------------------------------------------------------------------------------------------------------------------


LIQUIDITY AND CAPITAL RESOURCES

     Cash  flows  generated  from  operating   activities   provide  us  with  a
significant  source of liquidity.  Since  substantially all of our sales are for
cash and cash  equivalents and accounts  payable are generally due in five to 30
days, we are able to carry current  liabilities in excess of current assets.  In
addition to cash flows from  operations,  we use a combination  of long-term and
short-term borrowings to fund our capital needs.

     Our  commercial  paper program  serves as our primary  source of short-term
financing.  As of November 28, 2004, no commercial  paper was outstanding  under
the program.  To support our commercial paper program, we have a credit facility
under a Credit  Agreement  dated  October 17, 2003,  with a consortium of banks,
including  Wachovia  Bank,  N.A., as  administrative  agent,  under which we can
borrow up to $400 million.  The credit  facility allows us to borrow at interest
rates based on a spread over (i) LIBOR or (ii) a base rate that is the higher of
the prime rate,  or one-half of one percent above the federal funds rate, at our
option.  The interest  rate spread over LIBOR is  determined by our debt rating.
The  credit  facility   expires  on  October  17,  2008,  and  contains  various
restrictive

                                       17


covenants,  including  a leverage  test that  requires us to maintain a ratio of
consolidated total debt to consolidated  total  capitalization of less than 0.55
to 1.00 and a  limitation  of $25 million on priority  debt,  subject to certain
exceptions.  The credit  facility does not,  however,  contain a prohibition  on
borrowing in the event of a ratings  downgrade or a material  adverse  change in
and of itself.  None of these  covenants  is expected to limit our  liquidity or
capital  resources.  As of November 28,  2004,  we were in  compliance  with all
covenants under the Credit Agreement.

     At November 28, 2004, our long-term debt consisted principally of: (1) $150
million of unsecured  6.375 percent notes due in February 2006, (2) $150 million
of unsecured 5.75 percent  medium-term  notes due in March 2007, (3) $75 million
of unsecured 7.45 percent  medium-term notes due in April 2011, (4) $100 million
of  unsecured  7.125  percent  debentures  due  in  February  2016,  and  (5) an
unsecured,  variable rate $28 million  commercial bank loan due in December 2018
that is used to support two loans from us to the Employee  Stock  Ownership Plan
portion of the Darden Savings Plan. We also have $150 million of unsecured 8.375
percent  senior notes due in  September  2005  included in current  liabilities,
which we plan to repay  through the issuance of  unsecured  debt  securities  in
fiscal  2006.  Through a shelf  registration  statement on file with the SEC, we
have  the  ability  to  issue an  additional  $125  million  of  unsecured  debt
securities  from time to time.  The debt  securities may bear interest at either
fixed or  floating  rates and have  maturity  dates of nine months or more after
issuance.

     A summary of our contractual  obligations and commercial  commitments as of
November 28, 2004 is as follows (in thousands):


- ---------------------------------------------------------------------------------------------------------------------
                                                                       Payments Due by Period
- ---------------------------------------------------------------------------------------------------------------------
       Contractual                             Less than            1-3                3-5               After 5
       Obligations             Total            1 Year             Years              Years               Years
- ---------------------------------------------------------------------------------------------------------------------
                                                                                         
Long-term debt (1)          $   653,413        $150,000           $300,000        $       --            $203,413
- ---------------------------------------------------------------------------------------------------------------------
Operating leases                401,856          65,296            115,587            85,504             135,469
- ---------------------------------------------------------------------------------------------------------------------
Purchase obligations (2)        592,878         570,267             20,472             2,139                  --
- ---------------------------------------------------------------------------------------------------------------------
Total contractual cash
   obligations              $ 1,648,147        $785,563           $436,059        $   87,643            $338,882
- ---------------------------------------------------------------------------------------------------------------------




- ---------------------------------------------------------------------------------------------------------------------
                                                    Amount of Commitment Expiration per Period
- ---------------------------------------------------------------------------------------------------------------------
                               Total
    Other Commercial          Amounts           Less than             1-3               3-5               Over 5
       Commitments           Committed           1 Year              Years             Years              Years
- ---------------------------------------------------------------------------------------------------------------------
                                                                                      
Standby letters of
 credit (3)                $  86,457           $ 86,457         $     --            $     --          $     --
- ---------------------------------------------------------------------------------------------------------------------
Guarantees (4)                 2,026                498              810                 441               277
- ---------------------------------------------------------------------------------------------------------------------
Total commercial
   commitments             $  88,483           $ 86,955         $    810            $    441          $    277
- ---------------------------------------------------------------------------------------------------------------------


(1) Excludes issuance discount of $908.
(2)  Includes  commitments  for food and beverage  items and  supplies,  capital
     projects, and other miscellaneous commitments.
(3)  Includes   letters  of  credit  for  $72,677   associated   with   workers'
     compensation and general liabilities accrued in our consolidated  financial
     statements;  also  includes  letters of credit for $5,108  associated  with
     lease payments included in contractual  operating lease obligation payments
     noted above.
(4)  Consists solely of guarantees  associated with leased  properties that have
     been  assigned.  We are  not  aware  of  any  non-performance  under  these
     arrangements  that would result in our having to perform in accordance with
     the terms of the guarantees.

     Except for  operating  leases noted in the  contractual  obligations  table
above and the derivative and hedging instruments disclosed in Note 8 "Derivative
Instruments  and  Hedging  Activities"  under  Notes to  Consolidated  Financial
Statements  contained  elsewhere  in this Form  10-Q,  we are not a party to any
off-balance  sheet  arrangements  that have, or are reasonably likely to have, a
current  or  future  material  effect on our  financial  condition,  changes  in
financial  condition,  sales or  expenses,  results  of  operations,  liquidity,
capital expenditures or capital resources.

     Our Board of Directors  has  authorized us to repurchase up to an aggregate
of 137.4  million  shares  of our  common  stock,  after  giving  effect  to the
additional  22.0 million  shares that were  authorized to be  repurchased by our

                                       18



Board on  September  28,  2004.  Net cash  flows  used by  financing  activities
included our repurchase of 0.3 million shares of our common stock for $7 million
in the second  quarter of fiscal  2005,  compared to 0.8 million  shares for $16
million in the second quarter of fiscal 2004. For the first six months of fiscal
2005, net cash flows used by financing activities included our repurchase of 3.2
million  shares of our common  stock for $69  million,  compared  to 2.2 million
shares for $44 million for the first six months of fiscal  2004.  As of November
28, 2004,  we have  repurchased  a total of 112.4  million  shares of our common
stock. The repurchased common stock is reflected as a reduction of stockholders'
equity.

     Net cash flows used in investing  activities included capital  expenditures
incurred  principally for building new  restaurants,  replacing  equipment,  and
remodeling existing restaurants.  Capital expenditures were $84 million and $147
million in the second  quarter and first six months of fiscal 2005,  compared to
$104  million  and $190  million in the second  quarter  and first six months of
fiscal 2004.  The  decreased  expenditures  in the second  quarter and first six
months of fiscal 2005 resulted primarily from decreased spending associated with
building new restaurants and remodels.

     We are not aware of any trends or events that would  materially  affect our
capital requirements or liquidity.  We believe that our internal cash generating
capabilities and borrowings available under our shelf registration statement for
unsecured  debt  securities  and  short-term  commercial  paper  program will be
sufficient to finance our capital  expenditures,  stock repurchase program,  and
other operating activities through fiscal 2005.

FINANCIAL CONDITION

     Our current assets  totaled $412 million at November 28, 2004,  compared to
$346 million at May 30, 2004. The increase  resulted  primarily from an increase
in  inventory  of $38  million  due to  seasonality  and  opportunistic  product
purchases and an increase in cash and cash  equivalents  of $24 million that was
due to the increase in operating  performance and reduced Company share buy-back
during the second quarter of fiscal 2005.

     Our current  liabilities totaled $850 million at November 28, 2004, up from
$683 million at May 30, 2004.  The increase in current  liabilities is primarily
due to the  reclassification  of the $150  million of  unsecured  8.375  percent
senior notes due in September 2005 from  long-term debt to current  liabilities.
Accounts  payable of $162  million at November  28,  2004,  decreased  from $175
million at May 30,  2004,  principally  due to the timing and terms of inventory
purchases,  capital expenditures,  and related payments.  Accrued payroll of $93
million at November  28,  2004,  decreased  from $103  million at May 30,  2004,
principally due to the payout of the fiscal 2004 incentive  compensation  during
the first  quarter of fiscal  2005,  which is  partially  offset by the  amounts
accrued for the current  fiscal year's  incentive  compensation.  Accrued income
taxes of $91 million at November 28, 2004, increased from $49 million at May 30,
2004, principally due to the income taxes accrued for in the first six months of
fiscal 2005 and the timing of income tax payments.  Other current liabilities of
$246 million at November 28, 2004,  increased from $228 million at May 30, 2004,
principally due to insurance, litigation, and employee benefit-related accruals.

CRITICAL ACCOUNTING POLICIES

     We  prepare  our  consolidated  financial  statements  in  conformity  with
accounting  principles  generally accepted in the United States of America.  The
preparation  of these  financial  statements  requires us to make  estimates and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements,  and the reported amounts of sales and expenses during the reporting
period (see Note 1, "Summary of Significant  Accounting Policies" under Notes to
Consolidated  Financial Statements included in Item 8, "Financial Statements and
Supplementary  Data" of our Annual  Report on Form  10-K/A  for the fiscal  year
ended May 30, 2004). Actual results could differ from those estimates.

     Critical  accounting  policies are those that we believe are most important
to the portrayal of our financial  condition and operating results,  and require
our most difficult,  subjective or complex  judgments,  often as a result of the
need to  make  estimates  about  the  effect  of  matters  that  are  inherently
uncertain.  Judgments  and  uncertainties  affecting  the  application  of those
policies  may  result in  materially  different  amounts  being  reported  under
different conditions or using different  assumptions.  We consider the following
policies to be most critical in understanding the judgments that are involved in
preparing our consolidated financial statements.

                                       19


     Land, Buildings, and Equipment

     Land,  buildings,  and  equipment  are  recorded  at cost less  accumulated
depreciation.  Building  components are depreciated  over estimated useful lives
ranging  from  seven to 40  years  using  the  straight-line  method.  Leasehold
improvements,  which  are  reflected  on our  consolidated  balance  sheets as a
component of  buildings,  are  amortized  over the lesser of the expected  lease
term,  including cancelable option periods, or the estimated useful lives of the
related assets using the  straight-line  method.  Equipment is depreciated  over
estimated   useful  lives  ranging  from  two  to  10  years,   also  using  the
straight-line  method.  Accelerated  depreciation methods are generally used for
income tax purposes.

     Our accounting policies regarding land, buildings, and equipment, including
leasehold  improvements,  include our judgments  regarding the estimated  useful
lives of these assets,  the residual  values to which the assets are depreciated
or amortized,  and the determination as to what constitutes  enhancing the value
of or increasing the life of existing assets.  These judgments and estimates may
produce materially  different amounts of reported  depreciation and amortization
expense if different  assumptions were used. As discussed  further below,  these
judgments  may also impact our need to  recognize  an  impairment  charge on the
carrying amount of these assets as the cash flows associated with the assets are
realized.

     Impairment of Long-Lived Assets

     Land,  buildings,   and  equipment  and  certain  other  assets,  including
capitalized  software  costs and liquor  licenses,  are reviewed for  impairment
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. Recoverability of assets to be held and used is
measured  by a  comparison  of the  carrying  amount of the assets to the future
undiscounted net cash flows expected to be generated by the assets. Identifiable
cash  flows  are  measured  at the  lowest  level  for  which  they are  largely
independent  of the cash  flows of  other  groups  of  assets  and  liabilities,
generally  at the  restaurant  level.  If  these  assets  are  determined  to be
impaired,  the  impairment  recognized  is  measured  by the amount by which the
carrying amount of the assets exceeds their fair value.  Fair value is generally
determined based on appraisals or sales prices of comparable assets.  Restaurant
sites and certain  other  assets to be disposed of are  reported at the lower of
their carrying amount or fair value,  less estimated  costs to sell.  Restaurant
sites and certain other assets to be disposed of are included in assets held for
sale when certain  criteria are met. These criteria include the requirement that
the  likelihood of disposing of these assets within one year is probable.  Those
assets whose disposal is not probable within one year remain in land, buildings,
and equipment until their disposal is probable within one year.

     The  judgments we make related to the expected  useful lives of  long-lived
assets  and our  ability  to  realize  undiscounted  cash flows in excess of the
carrying  amounts of these  assets are  affected by factors  such as the ongoing
maintenance and improvements of the assets, changes in economic conditions,  and
changes in usage or  operating  performance.  As we assess the ongoing  expected
cash flows and carrying amounts of our long-lived  assets,  significant  adverse
changes in these factors could cause us to realize a material impairment charge.
In the fourth quarter of fiscal 2004, we recognized asset impairment  charges of
$37  million  ($22  million  after-tax)  for the  closing of six  Bahama  Breeze
restaurants  and the  write-down  of four other Bahama Breeze  restaurants,  one
Olive Garden  restaurant,  and one Red Lobster restaurant based on an evaluation
of expected cash flows.

     Self-Insurance Accruals

     We self-insure a significant  portion of expected losses under our workers'
compensation,   employee  medical,  and  general  liability  programs.   Accrued
liabilities  have been recorded  based on our estimates of the ultimate costs to
settle incurred claims, both reported and not yet reported.

     Our  accounting  policies  regarding  self-insurance  programs  include our
judgments and independent  actuarial  assumptions regarding economic conditions,
the frequency or severity of claims and claim  development  patterns,  and claim
reserve,  management,  and settlement practices.  Unanticipated changes in these
factors may produce materially different amounts of reported expense under these
programs.

     Income Taxes

     We estimate  certain  components of our  provision for income taxes.  These
estimates  include,  among other items,  depreciation and  amortization  expense
allowable for tax  purposes,  allowable tax credits for items such as taxes paid
on reported  employee  tip income,  effective  rates for state and local  income
taxes, and the tax deductibility of certain other items.

                                       20



     Our estimates are based on the best available  information at the time that
we prepare  the  provision.  We  generally  file our annual  income tax  returns
several  months  after our fiscal  year-end.  Income tax  returns are subject to
audit by  federal,  state,  and local  governments,  generally  years  after the
returns are filed.  These  returns could be subject to material  adjustments  or
differing interpretations of the tax laws.

FUTURE APPLICATION OF ACCOUNTING STANDARDS

     In December 2004, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards (SFAS) No. 123R,  "Share-Based  Payment." SFAS
No. 123R revises SFAS No. 123,  "Accounting  for Stock-Based  Compensation"  and
generally  requires  the cost  associated  with  employee  services  received in
exchange for an award of equity  instruments be measured based on the grant-date
fair value of the award and  recognized  in the  financial  statements  over the
period during which  employees  are required to provide  service in exchange for
the  award.  SFAS No.  123R  also  provides  guidance  on how to  determine  the
grant-date  fair value for awards of equity  instruments  as well as alternative
methods  of  adopting  its  requirements.  SFAS No.  123R is  effective  for the
beginning of the first interim or annual  reporting  period after June 15, 2005.
As disclosed in Note 4, "Future Application of Accounting Standards" under Notes
to  Consolidated  Financial  Statements  contained  elsewhere in this Form 10-Q,
based on the  current  assumptions  and  calculations  used,  had we  recognized
compensation  expense  based on the fair value of awards of equity  instruments,
net earnings would have been reduced by  approximately $4 million and $8 million
for the quarter and six months ended  November 28,  2004,  respectively,  and $4
million and $8 million for the quarter and six months  ended  November 23, 2003,
respectively.

FORWARD-LOOKING STATEMENTS

     Certain statements  included in this report and other materials filed or to
be filed by us with the SEC (as well as information  included in oral or written
statements  made  or  to  be  made  by  us)  may  contain  statements  that  are
forward-looking  within the meaning of the Private Securities  Litigation Reform
Act of 1995,  as  codified  in Section  27A of the  Securities  Act of 1933,  as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the
"Exchange Act").  Words or phrases such as "believe,"  "plan," "will," "expect,"
"intend,"  "estimate,"  and "project," and similar  expressions  are intended to
identify  forward-looking  statements.  All of these  statements,  and any other
statements in this report that are not historical  facts,  are  forward-looking.
Examples  of  forward-looking  statements  include,  but  are  not  limited  to,
projections regarding:  our growth plans and the number and type of expected new
restaurant  openings  and  related  capital  expenditures;  and  the  impact  of
litigation on our financial position. These forward-looking statements are based
on assumptions concerning important factors, risks, and uncertainties that could
significantly affect anticipated results in the future and,  accordingly,  could
cause the  actual  results to differ  materially  from  those  expressed  in the
forward-looking statements. These factors, risks, and uncertainties include, but
are not limited to the following  factors (which are discussed in greater detail
in Item 1,  "Business"  of our Annual  Report on Form 10-K/A for the fiscal year
ended May 30, 2004):

o    the  highly  competitive  nature  of the  restaurant  industry,  especially
     pricing, service, location, personnel, and type and quality of food;
o    economic,  market,  and other conditions,  including a protracted  economic
     slowdown or worsening economy,  industry-wide cost pressures, public safety
     conditions  (including  ongoing  concerns  about  terrorism  threats or the
     continuing  conflict in Iraq),  weak consumer  demand,  changes in consumer
     preferences,  demographic trends,  weather conditions,  construction costs,
     and the cost and availability of borrowed funds;
o    the price and availability of food, labor, utilities,  insurance and media,
     and other costs,  including  seafood  costs,  employee  benefits,  workers'
     compensation  insurance,  litigation  costs,  and  the  general  impact  of
     inflation;
o    unfavorable publicity relating to food safety or other concerns,  including
     litigation  alleging poor food  quality,  food-borne  illness,  or personal
     injury;
o    the availability of desirable restaurant locations;
o    government  regulations and litigation  relating to federal and state labor
     laws, zoning, land use, environmental matters, and liquor licenses;
o    growth  plans,   including  real  estate   development   and   construction
     activities, the issuance and renewal of licenses and permits for restaurant
     development, and the availability of funds to finance growth; and
o    the effectiveness of internal controls over financial reporting.

                                       21




 Item 3. Quantitative and Qualitative Disclosures About Market Risk

     We are  exposed to a variety of market  risks,  including  fluctuations  in
interest rates, foreign currency exchange rates, and commodity prices. To manage
this  exposure,  we  periodically  enter into interest  rate,  foreign  currency
exchange, and commodity instruments for other than trading purposes.

     We use the  variance/covariance  method to measure value at risk, over time
horizons ranging from one week to one year, at the 95 percent  confidence level.
As of November 28, 2004, our potential  losses in future net earnings  resulting
from  changes  in  foreign  currency   exchange  rate   instruments,   commodity
instruments,  and floating rate debt interest rate exposures were  approximately
$5 million over a period of one year  (including the impact of the interest rate
swap agreements discussed in Note 8 to the Consolidated  Financial  Statements).
The value at risk from an  increase  in the fair  value of all of our  long-term
fixed rate debt, over a period of one year, was approximately  $19 million.  The
fair value of our long-term fixed rate debt,  including the amounts  included in
current liabilities, during the six months of fiscal 2005 averaged $673 million,
with a high of $677 million and a low of $666  million.  Our interest  rate risk
management objective is to limit the impact of interest rate changes on earnings
and cash flows by targeting an appropriate mix of variable and fixed rate debt.

Item 4.  Controls and Procedures

     Under  the  supervision  and  with  the  participation  of our  management,
including  our Chief  Executive  Officer  and our Chief  Financial  Officer,  we
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as
of November 28,  2004,  the end of the period  covered by this report.  Based on
that  evaluation,  the  Chief  Executive  Officer  and Chief  Financial  Officer
concluded  that our  disclosure  controls and  procedures  were  effective as of
November 28, 2004.

     Subsequent to the period  covered by this report,  and following a December
2004  review of the  accounting  adjustments  cited in several  recent  Form 8-K
filings by other restaurant companies,  and in consultation with our independent
registered  public  accounting  firm,  KPMG,  LLP, we determined that one of the
adjustments in those filings  relating to the treatment of lease  accounting and
leasehold  depreciation  applied  to us, and that it was  appropriate  to adjust
certain of our prior financial  statements.  As a result,  on December 15, 2004,
our Board of Directors concluded that our previously-filed  financial statements
for the fiscal years 1996 through 2004 and for the first  quarter of fiscal 2005
should be restated. The Restatement is further discussed in the section entitled
"Restatement" in Management's Discussion and Analysis of Financial Condition and
Results  of  Operations  included  in Item 2 of this  Form  10-Q  and in Note 2,
"Restatement  of Financial  Statements"  under Notes to  Consolidated  Financial
Statements  included in Item 1,  "Financial  Statements"  of this Form 10-Q.  In
connection  with the  Restatement and with the filing of the Form 10-Q/A for the
first  quarter of fiscal  2005 and the Form  10-K/A for fiscal  2004,  under the
supervision and with the  participation  of our management,  including our Chief
Executive  Officer  and  our  Chief  Financial  Officer,   we  re-evaluated  the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures  as of  November  28,  2004.  Based  on that  evaluation,  the  Chief
Executive  Officer and Chief  Financial  Officer  concluded  that our disclosure
controls and procedures were effective as of November 28, 2004.

     During the fiscal quarter ended  November 28, 2004,  there was no change in
our internal  control over  financial  reporting  (as defined in Rule  13a-15(f)
under the Exchange Act) that has materially affected, or is reasonably likely to
materially affect, our internal control over financial reporting.

                                       22




                                     PART II
                                OTHER INFORMATION

Item 1.  Legal Proceedings


     In March  2003 and March  2002,  three of our  current  and  former  hourly
restaurant  employees filed two purported  class action  lawsuits  against us in
California  Superior  Court of Orange County  alleging  violations of California
labor laws with respect to providing meal and rest breaks.  The lawsuits  sought
penalties under Department of Labor rules providing a one hundred dollar penalty
per violation per employee, plus attorney's fees on behalf of the plaintiffs and
other  purported  class  members.  During the second  quarter of fiscal 2005, we
attended  mediations  with the plaintiffs and agreed to settle both lawsuits for
approximately  $9.5  million;  the full terms of the  settlement  are subject to
judicial review. We recorded settlement expenses amounting to approximately $3.0
million and $4.5 million  associated  with these lawsuits during the quarter and
six months ended November 28, 2004, which are included in selling,  general, and
administrative  expenses.  The settlement amounts of these lawsuits are included
in other current liabilities at November 28, 2004.


     In September  2003,  three former  employees  in  Washington  State filed a
similar  purported  class action in Washington  State  Superior Court in Spokane
County  alleging  violations of Washington  labor laws with respect to providing
rest breaks.  The Court stayed the action,  and ordered the plaintiffs  into our
mandatory  arbitration  program;  the plaintiffs' motion for reconsideration was
not granted,  and their motion for  modification  of the  appellate  decision is
pending.  We intend to vigorously defend our position in this case. Although the
outcome of the case cannot be  ascertained  at this time, we do not believe that
the  disposition  of this  case  will  have a  material  adverse  effect  on our
financial position, results of operations or liquidity.

     We are subject to other private  lawsuits,  administrative  proceedings and
claims  that  arise  in the  ordinary  course  of our  business.  These  matters
typically   involve  claims  from  guests,   employees  and  others  related  to
operational  issues  common  to the  restaurant  industry.  A  number  of  these
lawsuits,  proceedings  and  claims  may  exist at any given  time.  We could be
affected by adverse publicity resulting from the allegations comprising a claim,
regardless  of whether the  allegations  are valid or whether we are  ultimately
found  liable.  From time to time,  we also are involved in lawsuits  related to
infringement  of, or challenges to, our  trademarks.  We do not believe that the
final disposition of the lawsuits and claims in which we are currently involved,
either individually or in the aggregate,  will have a material adverse effect on
our financial position, results of operations or liquidity.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

     The table below provides information concerning our repurchase of shares of
our common stock during the quarter ended  November 28, 2004.  Since  commencing
repurchases in December 1995, we have repurchased a total of 112,420,637  shares
under  authorizations  from our Board of Directors to repurchase an aggregate of
137.4  million  shares,  including an additional  22.0 million  shares that were
authorized by our Board of Directors to be repurchased on September 28, 2004.



- ----------------------------------------------------------------------------------------------------------------------
                                                                         Total Number of        Maximum Number of
                                                                       Shares Purchased as         Shares that
                                      Total Number        Average        Part of Publicly      May Yet be Purchased
                                        of Shares       Price Paid      Announced Plans or      Under the Plans or
             Period                   Purchased (1)      per Share           Programs              Programs (2)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                          
August 30, 2004 through October
   3, 2004                                  19,164           $23.30                19,164              25,216,354
- ----------------------------------------------------------------------------------------------------------------------
October 4, 2004 through
   October 31, 2004                         36,991           $24.66                36,991              25,179,363
- ----------------------------------------------------------------------------------------------------------------------
November 1, 2004 through
   November 28, 2004                       200,000           $27.09               200,000              24,979,363
- ----------------------------------------------------------------------------------------------------------------------
Total                                      256,155           $26.47               256,155              24,979,363
- ----------------------------------------------------------------------------------------------------------------------


(1)  All of the shares  purchased  during the second  quarter ended November 28,
     2004 were  purchased as part of our repurchase  program.  The authority for
     our  repurchase  program was  increased to an  aggregate  of 115.4  million
     shares by our Board on September  18,  2002,  and  announced  publicly in a
     press  release  that  same day,  and was most  recently  increased  by 22.0
     million  shares to an  aggregate  of 137.4  million  shares by our Board of
     Directors on September 28, 2004, and announced  publicly in a press release
     issued that same day.  There is

                                       23



     no expiration date for our program. The number of shares purchased includes
     shares  withheld  for taxes on  vesting  of  restricted  stock,  and shares
     delivered or deemed to be delivered to us on tender of stock in payment for
     the  exercise  price of options.  These  shares are included as part of our
     repurchase  program  and deplete the  repurchase  authority  granted by our
     Board.  The  number of shares  repurchased  excludes  shares we  reacquired
     pursuant to tax withholding on option exercises or forfeiture of restricted
     stock.

(2)  Repurchases  are subject to prevailing  market prices,  may be made in open
     market or private  transactions,  and may occur or be  discontinued  at any
     time.  There can be no assurance that we will  repurchase  any shares.  The
     figures in this column  include the  additional 22 million shares that were
     authorized to be repurchased by our Board on September 28, 2004.

Item 4. Submission of Matters to a Vote of Security Holders

     (a)  Our Annual Meeting of Shareholders was held on September 29, 2004.

     (b)  The name of each  director  elected at the meeting is provided in Item
          4(c) of this report. There are no other directors with
                  a term of office that continued after the Annual Meeting.

     (c)  At the Annual Meeting, the shareholders took the following actions:

          (i)  Elected the following twelve directors:

                                             For               Withheld
                                         ---------            ----------
               Leonard L. Berry          138,727,115          1,782,299
               Odie C. Donald            138,777,557          1,731,857
               David H. Hughes           137,254,001          3,255,413
               Joe R. Lee                134,500,319          6,009,095
               Senator Connie Mack, III  136,498,934          4,010,480
               Andrew H. Madsen          138,590,962          1,918,452
               Clarence Otis, Jr.        138,662,582          1,846,832
               Michael D. Rose           137,758,378          2,751,036
               Maria A. Sastre           137,341,507          3,167,907
               Jack A. Smith             137,225,106          3,284,308
               BlaineSweatt, III         138,636,615          1,872,799
               Rita P. Wilson            138,822,671          1,686,743

          (ii) Approved our amended and restated Employee Stock Purchase Plan.

               For                       116,841,450
               Against                     2,805,649
               Abstain                     1,573,366
               Broker non-vote            19,288,949

          (iii)Approved the appointment of KPMG LLP as our independent  auditors
               for the fiscal year ending May 29, 2005.

               For                       133,700,531
               Against                     5,521,494
               Abstain                     1,287,389

                                       24


Item 6.  Exhibits

         Exhibit 12       Computation of Ratio of Consolidated Earnings to Fixed
                          Charges.

         Exhibit 31(a)    Certification of Chief Executive Officer pursuant to
                          Section 302 of the Sarbanes-Oxley Act of 2002.

         Exhibit 31(b)    Certification of Chief Financial Officer pursuant to
                          Section 302 of the Sarbanes-Oxley Act of 2002.

         Exhibit 32(a)    Certification of Chief Executive Officer pursuant to
                          Section 906 of the Sarbanes-Oxley Act of 2002.

         Exhibit 32(b)    Certification of Chief Financial Officer pursuant to
                          Section 906 of the Sarbanes-Oxley Act of 2002.

                                       25



                                   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.


                                       DARDEN RESTAURANTS, INC.


Dated:   January 6, 2005               By: /s/ Paula J. Shives
                                       -----------------------------------------
                                       Paula J. Shives
                                       Senior Vice President,
                                       General Counsel and Secretary



Dated:   January 6, 2005               By: /s/ Linda J. Dimopoulos
                                       --------------------------
                                       Linda J. Dimopoulos
                                       Senior Vice President and
                                       Chief Financial Officer
                                       (Principal financial officer)


                                       26



                                INDEX TO EXHIBITS


Exhibit
Number          Exhibit Title

12              Computation of Ratio of Consolidated Earnings to Fixed Charges.

31(a)           Certification of Chief Executive Officer pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002.

31(b)           Certification of Chief Financial Officer pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002.

32(a)           Certification of Chief Executive Officer pursuant to Section 906
                of the Sarbanes-Oxley Act of 2002.

32(b)           Certification of Chief Financial Officer pursuant to Section 906
                of the Sarbanes-Oxley Act of 2002.






                                       27