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


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM 10-Q

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

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

                For the quarterly period ended February 27, 2005

[ ]  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 of             (I.R.S. Employer Identification No.)
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)

                                Not applicable.

(Former  name,  former  address and former  fiscal year,  if changed  since last
report)

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

     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  April  1,  2005:
156,664,569 (excluding 113,854,068 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                                 23

Part II - Other Information

         Item 1.  Legal Proceedings                                       23

         Item 2.  Unregistered Sales of Equity Securities
                  and Use of Proceeds                                     24

         Item 6.  Exhibits                                                24

Signatures                                                                25

Index to Exhibits                                                         26



                                       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                    Nine Months Ended
- -----------------------------------------------------------------------------------------------------------------

                                                      February 27,  February 22,      February 27, February 22,
                                                          2005          2004              2005         2004
- -----------------------------------------------------------------------------------------------------------------
                                                                    (as restated)                   (as restated)
                                                                                          
Sales................................................    $1,375,879   $1,241,952         $3,883,896   $3,644,184
Costs and expenses:
   Cost of sales:
     Food and beverage...............................       412,863      372,544          1,172,320    1,115,457
     Restaurant labor................................       435,660      391,019          1,242,190    1,158,968
     Restaurant expenses.............................       206,918      190,310            604,222      576,087
                                                         ----------   ----------         ----------   ----------
       Total cost of sales, excluding restaurant
         depreciation and amortization of $49,047,
         $48,690, $147,752, and $145,215, respectively   $1,055,441   $  953,873         $3,018,732   $2,850,512
   Selling, general, and administrative..............       126,488      113,552            371,853      347,513
   Depreciation and amortization.....................        52,721       52,179            158,657      155,780
   Interest, net.....................................        10,405       10,944             32,376       32,310
                                                         ----------   ----------         ----------   ----------
       Total costs and expenses......................    $1,245,055   $1,130,548         $3,581,618   $3,386,115
                                                         ----------   ----------         ----------   ----------

Earnings before income taxes.........................       130,824      111,404            302,278      258,069
Income taxes.........................................       (38,194)     (34,316)           (95,661)     (83,577)
                                                         ----------   ----------         ----------   ----------

Net earnings.........................................    $   92,630   $   77,088         $  206,617   $  174,492
                                                         ==========   ==========         ==========   ==========

Net earnings per share:
   Basic.............................................    $     0.59   $     0.47         $     1.31   $     1.06
                                                         ==========   ==========         ==========   ==========
   Diluted...........................................    $     0.56   $     0.45         $     1.26   $    $1.02
                                                         ==========   ==========         ==========   ==========

Average number of common shares outstanding:
   Basic.............................................       157,300      164,200            157,200      164,600
                                                         ==========   ==========         ==========   ==========
   Diluted...........................................       164,500      170,100            163,800      170,600
                                                         ==========   ==========         ==========   ==========

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


See accompanying notes to consolidated financial statements.



                                       3




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



 -------------------------------------------------------------------------------------------------------------------
                                                                  February 27, 2005            May 30, 2004
 -------------------------------------------------------------------------------------------------------------------

                                                                                               (as restated)
                                                                                     
 ASSETS
 Current assets:
    Cash and cash equivalents.................................           $    87,782            $    36,694
    Receivables...............................................                47,610                 30,258
    Inventories...............................................               271,088                198,781
    Assets held for sale......................................                   599                     --
    Prepaid expenses and other current assets.................                29,036                 25,316
    Deferred income taxes.....................................                60,693                 55,258
                                                                          ----------            -----------
        Total current assets..................................           $   496,808            $   346,307
 Land, buildings, and equipment, net..........................             2,318,359              2,250,616
 Other assets.................................................               180,672                183,425
                                                                          ----------            -----------

        Total assets..........................................           $ 2,995,839            $ 2,780,348
                                                                         ===========            ===========

 LIABILITIES AND STOCKHOLDERS' EQUITY
 Current liabilities:
    Accounts payable..........................................           $   186,482            $   174,624
    Short-term debt ..........................................                    --                 14,500
    Accrued payroll...........................................               112,273                103,327
    Accrued income taxes......................................                80,151                 48,753
    Other accrued taxes.......................................                41,211                 38,440
    Unearned revenues.........................................               103,440                 75,513
    Current portion of long-term debt.........................               299,887                     --
    Other current liabilities.................................               263,630                228,324
                                                                         -----------            -----------
        Total current liabilities.............................           $ 1,087,074            $   683,481
 Long-term debt, less current portion ........................               351,412                653,349
 Deferred income taxes........................................               120,125                132,690
 Deferred rent................................................               128,722                122,879
 Other liabilities............................................                20,785                 12,661
                                                                         -----------            -----------
        Total liabilities.....................................           $ 1,708,118            $ 1,605,060
                                                                         -----------            -----------

 Stockholders' equity:
    Common stock and surplus..................................           $ 1,661,683            $ 1,584,115
    Retained earnings.........................................             1,328,019              1,127,653
    Treasury stock............................................            (1,649,985)            (1,483,768)
    Accumulated other comprehensive income (loss).............                (8,204)               (10,173)
    Unearned compensation.....................................               (43,076)               (41,401)
    Officer notes receivable..................................                  (716)                (1,138)
                                                                         -----------            -----------
        Total stockholders' equity............................           $ 1,287,721            $ 1,175,288
                                                                         -----------            -----------

        Total liabilities and stockholders' equity............           $ 2,995,839            $ 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 nine months ended February 27, 2005 and February 22, 2004
                                 (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.....................           --      206,617            --            --           --         --        206,617
   Other comprehensive income (loss):
     Foreign currency adjustment....           --           --            --         2,112           --         --          2,112

     Change in fair value of
       derivatives, net of tax of $956         --           --            --          (143)          --         --           (143)
                                                                                                                        ---------
       Total comprehensive income...                                                                                      208,586
Cash dividends declared.............           --       (6,251)           --            --           --         --         (6,251)
Stock option exercises (4,294 shares)      40,084           --         5,196            --           --         --         45,280
Issuance of restricted stock (388
   shares), net of forfeiture
   adjustments......................        9,404           --            --            --       (9,404)        --             --
Earned compensation.................           --           --            --            --        5,461         --          5,461
ESOP note receivable repayments.....           --           --            --            --        2,268         --          2,268
Income tax benefits credited to
   equity...........................       24,763           --            --            --           --         --         24,763
Purchases of common stock for
   treasury (6,841 shares)..........           --           --      (173,050)           --           --         --       (173,050)
Issuance of treasury stock under
   Employee Stock Purchase and
   other plans (245 shares).........        3,317           --         1,637            --           --         --          4,954
Repayment of officer notes, net.....           --           --            --            --           --        422            422
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at February 27, 2005           $1,661,683   $1,328,019   $(1,649,985)    $  (8,204)    $(43,076)   $  (716)    $1,287,721
- ------------------------------------------------------------------------------------------------------------------------------------




- ------------------------------------------------------------------------------------------------------------------------------------
                                          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).......           --      174,492            --            --           --         --        174,492
   Other comprehensive income (loss):
     Foreign currency adjustment
      (as restated) ................           --           --            --           804           --         --            804
     Change in fair value of derivatives,
       net of tax of $480...........           --           --            --          (653)          --         --           (653)
                                                                                                                        ---------
         Total comprehensive income
           (as restated)............                                                                                      174,643
Cash dividends declared.............           --       (6,575)           --            --           --         --         (6,575)
Stock option exercises (2,664 shares)      23,582           --         2,737            --           --         --         26,319
Issuance of restricted stock
  (436 shares), net of forfeiture
  adjustments.......................        8,459           --           171            --       (8,630)        --             --
Earned compensation.................           --           --            --            --        3,310         --          3,310
ESOP note receivable repayments.....           --           --            --            --        3,995         --          3,995
Income tax benefits credited to equity     11,278           --            --            --           --         --         11,278
Purchases of common stock for
  treasury (6,330 shares)...........           --           --      (131,902)           --           --         --       (131,902)
Issuance of treasury stock under
  Employee Stock Purchase and
  other plans (277 shares).........         2,943           --         1,656            --           --         --          4,599
Repayment of officer notes, net....            --           --            --            --           --        395            395
- ------------------------------------------------------------------------------------------------------------------------------------
 Balance at February 22, 2004
   (as restated)                       $1,572,219   $1,081,381   $(1,381,631)    $ (10,495)    $(44,173)   $(1,184)    $1,216,117
- ------------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                       5




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



                                                                  Quarter Ended                Nine  Months Ended
- ------------------------------------------------------------------------------------------------------------------------------------
                                                          February 27, 2005  February 22, 2004  February 27, 2005  February 22, 2004
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                               (as restated)                  (as restated)
                                                                                                    
Cash flows--operating activities
   Net earnings.................................................  $  92,630         $  77,088     $  206,617     $   174,492
   Adjustments to reconcile net earnings to cash flows:
     Depreciation and amortization..............................     52,721            52,179        158,657         155,780
     Asset impairment charge, net...............................      2,611               597          2,498           4,044
     Amortization of unearned compensation and loan costs.......      2,944             2,496          8,143           5,849
     Non-cash compensation expense..............................         32                28          1,005             838
     Change in current assets and liabilities...................     29,989            90,729         25,030          (4,800)
       Contributions to defined benefit pension plans and
       postretirement plan......................................       (237)              (61)          (388)           (202)
     Loss (gain) on disposal of land, buildings, and
       equipment................................................        778            (1,404)         1,085          (1,882)
     Change in cash surrender value of trust owned life
       insurance................................................       (956)           (3,182)        (4,170)         (6,926)
     Deferred income taxes......................................     (6,815)            4,057        (17,044)          8,693
     Change in deferred rent....................................      1,321             1,597          5,843           5,882
     Change in other liabilities ...............................      5,885               812          8,446           1,618
     Income tax benefits credited to equity.....................     11,059             3,212         24,763          11,278
     Other, net.................................................        873                57           (903)           (781)
                                                                   --------           -------       --------         -------
        Net cash provided by operating activities...............  $ 192,835         $ 228,205     $  419,582     $   353,883
                                                                   --------           -------       --------         -------

Cash flows--investing activities
   Purchases of land, buildings, and equipment..................    (83,879)          (81,632)      (230,661)       (271,825)
   Increase (decrease) in other assets..........................      1,522            (1,261)          (728)         (3,902)
   Proceeds from disposal of land, buildings, and equipment.....      2,263             5,443          7,467           10,881
                                                                   --------           -------       --------         --------
       Net cash used in investing activities....................  $ (80,094)        $ (77,450)    $ (223,922)    $  (264,846)
                                                                   --------           -------       --------         --------

Cash flows--financing activities
   Proceeds from issuance of common stock.......................     18,917             9,778         49,229          30,080
   Dividends paid...............................................         --                --         (6,251)         (6,575)
   Purchases of treasury stock..................................   (104,307)          (88,169)      (173,050)       (131,902)
   (Decrease) increase in short-term debt.......................         --           (56,300)       (14,500)         14,600
   ESOP note receivable repayment...............................      1,278               830          2,268           3,995
   Repayment of long-term debt..................................     (1,278)             (830)        (2,268)         (3,995)
                                                                   --------           -------       --------        --------
       Net cash used in financing activities....................  $ (85,390)        $(134,691)    $ (144,572)    $   (93,797)
                                                                   --------           -------       --------        --------


Increase (decrease) in cash and cash equivalents................     27,351            16,064         51,088          (4,760)
Cash and cash equivalents - beginning of period.................     60,431            27,806         36,694          48,630
                                                                   --------           -------       --------        --------

Cash and cash equivalents - end of period.......................  $  87,782         $  43,870     $   87,782     $    43,870
                                                                   ========          ========       ========        ========

Cash flow from changes in current assets and liabilities
   Receivables..................................................    (16,705)           (8,552)       (17,352)         (5,201)
   Inventories..................................................    (34,647)           (5,764)       (72,307)        (89,117)
   Prepaid expenses and other current assets....................     (6,601)            2,786         (4,039)          3,176
   Accounts payable.............................................     24,683            20,588         11,858          12,481
   Accrued payroll..............................................     19,673             9,848          8,946           7,028
   Accrued income taxes.........................................    (11,344)           16,105         31,398          (1,027)
   Other accrued taxes..........................................      5,128             1,476          2,771           1,168
    Unearned revenues...........................................     32,286            26,785         27,927          18,981
   Other current liabilities....................................     17,516            27,457         35,828          47,711
                                                                   --------          --------       --------        --------
    Change in current assets and liabilities....................  $  29,989         $  90,729     $   25,030     $   (4,800)
                                                                   ========          ========       ========        ========
- ------------------------------------------------------------------------------------------------------------------------------


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 U.S. generally accepted accounting principles 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 nine  months  ended
February 27, 2005,  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,  as amended by  Amendment  No. 1 on
Form  10-K/A  for the  fiscal  year  ended May 30,  2004  ("Form  10-K/A").  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 our Form 10-K/A.

     Following  a review  of our lease  accounting  and  leasehold  depreciation
policies in December  2004,  we  determined  that it was  appropriate  to adjust
certain  of our  prior  financial  statements.  As a  result,  we  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 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 to the Company.  The
lease term commences on the date when we become  legally  obligated for the rent
payments.

     The cumulative effect of the Restatement as of May 30, 2004 was 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 the  quarter  and nine  months  ended
February  22, 2004  increased by $1,601 and $5,546,  respectively,  from amounts
previously reported. The Restatement decreased reported diluted net earnings per
share by $0.01 and $0.02 for the  quarter  and nine months  ended  February  22,
2004,  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 following is a summary
of the  impact  of the  Restatement  on (i) our  consolidated  balance  sheet at
February  22, 2004 and (ii) our  consolidated  statements  of  earnings  for the
quarter and nine months ended February 22, 2004.  The impact of the  Restatement
on our  consolidated  balance  sheet as of May 30, 2004 is presented in our Form
10-K/A.  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
February 22, 2004                                                 Reported         Adjustments        Restated
- ------------------------------------------------------------ ------------------- ---------------- ------------------
   Consolidated Balance Sheet
- ------------------------------------------------------------ ------------------- ---------------- ------------------
                                                                                            
     Deferred income taxes                                       $    169,998        $  (42,885)     $   127,113
     Deferred rent                                                         --           121,178          121,178
     Other liabilities                                                 21,570            (8,746)          12,824
     Total liabilities                                              1,586,673            69,547        1,656,220
     Retained earnings                                              1,150,614           (69,233)       1,081,381
     Accumulated other comprehensive income (loss)                    (10,181)             (314)         (10,495)
     Total stockholders' equity                                     1,285,664           (69,547)       1,216,117





                                                               As Previously                             As
Quarter ended February 22, 2004                                   Reported         Adjustments        Restated
- ------------------------------------------------------------ ------------------- ---------------- ------------------
   Consolidated Statement of Earnings
- ------------------------------------------------------------ ------------------- ---------------- ------------------
                                                                                             
     Restaurant expenses                                         $    188,709      $     1,601        $   190,310
     Total cost of sales                                              952,272            1,601            953,873
     Total costs and expenses                                       1,128,947            1,601          1,130,548
     Earnings before income taxes                                     113,005           (1,601)           111,404
     Income taxes                                                      35,106             (790)            34,316
     Net earnings                                                      77,899             (811)            77,088
     Basic net earnings per share                                        0.47               --               0.47
     Diluted net earnings per share                                      0.46           (0.01)               0.45





                                                               As Previously                             As
Nine months ended February 22, 2004                               Reported         Adjustments        Restated
- ------------------------------------------------------------ ------------------- ---------------- ------------------
   Consolidated Statement of Earnings
- ------------------------------------------------------------ ------------------- ---------------- ------------------
                                                                                             
     Restaurant expenses                                         $    570,541      $     5,546        $   576,087
     Total cost of sales                                            2,844,966            5,546          2,850,512
     Total costs and expenses                                       3,380,569            5,546          3,386,115
     Earnings before income taxes                                     263,615           (5,546)           258,069
     Income taxes                                                      85,869           (2,292)            83,577
     Net earnings                                                     177,746           (3,254)           174,492
     Basic net earnings per share                                        1.08            (0.02)              1.06
     Diluted net earnings per share                                      1.04            (0.02)              1.02


     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 nine months ended  February 27, 2005, we paid $6,857
and $26,879, respectively, for interest (net of amounts capitalized) and $45,681
and $56,038,  respectively, for income taxes. During the quarter and nine months
ended February 22, 2004, we paid $7,388 and $26,821,  respectively, for interest
(net of amounts capitalized) and $11,075 and $64,382,  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                     Nine Months Ended
- ---------------------------------------------------------------------------------------------------------------------
                                                    February 27,   February 22,         February 27,    February 22,
                                                        2005         2004                 2005            2004
- ---------------------------------------------------------------------------------------------------------------------
                                                                 (as restated)                       (as restated)

                                                                                            
Net earnings, as reported                             $ 92,630     $ 77,088              $ 206,617      $ 174,492
   Add:  Stock-based compensation expense included
       in reported net earnings, net of related          1,284          803                  3,913          2,595
       tax effects
   Deduct:  Total stock-based compensation expense
       determined under fair value based method
       for all awards, net of related tax effects
                                                        (5,203)      (4,445)               (15,815)       (14,541)
                                                   ------------------------------------------------------------------
   Pro forma                                          $ 88,711     $ 73,446              $ 194,715      $ 162,546
                                                   ==================================================================
Basic net earnings per share
   As reported                                        $   0.59     $   0.47              $    1.31      $    1.06
   Pro forma                                          $   0.56     $   0.45              $    1.24      $    0.99

Diluted net earnings per share
   As reported                                        $   0.56     $   0.45              $    1.26      $    1.02
   Pro forma                                          $   0.54     $   0.43              $    1.19      $    0.95
=====================================================================================================================


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
nine months ended February 27, 2005:



                                        Balance at                             Cash             Balance at
                                       May 30, 2004         Additions        Payments        February 27, 2005
- ----------------------------------- ----------------- ----------------- ----------------- ------------------------
                                                                                   
One-time termination benefits             $  49                $ --         $    (49)            $  --

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


     During the quarter and nine months ended  February  27,  2005,  we recorded
charges  of  $27  and  $610,  respectively,  for  long-lived  asset  impairments
resulting from the decision to close, relocate, and rebuild certain restaurants.
During the quarter and nine months ended February 22, 2004, we recorded  charges
of $672 and $4,860, respectively,  for similar actions. During the quarter ended
February 27, 2005,  we also  recorded  charges of $3,260 for the  write-down  of
carrying value of one Red Lobster and one Olive Garden restaurant, both of which
continued to operate.  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 nine months ended  February 27,  2005,  we also  recorded
gains of $676 and $1,372,  respectively,  related to previously  impaired assets
that were sold.  During the quarter and nine months ended  February 22, 2004, we
recorded gains of $75 and $816, 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  28,329  and  4,729,620  shares of common  stock were
excluded from the calculation of diluted net earnings per share for the quarters
ended  February  27, 2005 and February 22,  2004,  respectively,  because  their
exercise  prices  exceeded  the average  market  price of common  shares for the
period.  Options to purchase 2,768,460 and 4,734,630 shares of common stock were
excluded  from the  calculation  of diluted net  earnings per share for the nine
months ended February 27, 2005 and February 22, 2004, 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  3,662,514 and 6,841,467 shares of our common stock for $104,307 and
$173,050   during  the  quarter  and  nine  months  ended   February  27,  2005,
respectively,  resulting in a cumulative  repurchase of 116,083,151 shares as of
February 27, 2005.

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 February 27, 2005, we had 448,515 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 $1,401  related to the
equity  forward  contracts was  recognized in  accumulated  other  comprehensive
income  (loss) at February  27, 2005.  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 $77 and $193 was  recognized  in earnings as a component of
restaurant  labor  during the quarter and nine months  ended  February 27, 2005,
respectively.

     During the first  quarter of fiscal 2005,  we entered into an interest rate
swap agreement  ("swap") to hedge the risk of changes in the benchmark  interest
rate 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 the interest
payments  associated with a forecasted issuance of debt in fiscal 2006. No swaps
were  entered into during the third  quarter of fiscal 2005.  As of February 27,
2005, 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 $1,450,  net of tax,  related to the swaps was  recognized  in
accumulated other  comprehensive  income (loss) at February 27, 2005. No amounts
were  recognized in earnings  during the quarter and nine months ended  February
27, 2005.


                                       10



Note 9.  Retirement Plans

Components of net periodic benefit cost are as follows:



                                                         Defined Benefit Plans           Postretirement Benefit Plan
- ------------------------------------------------ --------------------------------- -- --------------------------------
                                                          Quarter Ended                        Quarter Ended
                                                  February 27,     February 22,        February 27,     February 22,
                                                      2005             2004                2005             2004
- ------------------------------------------------ ---------------- ---------------- -- ---------------- ---------------
                                                                                               
Service cost                                           $  1,218         $ 1,152            $    175          $   153
Interest cost                                             1,829           1,769                 252              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                              $    998         $   557            $    513          $   473
================================================ ================ ================ == ================ ===============





                                                         Defined Benefit Plans           Postretirement Benefit Plan
- ------------------------------------------------ --------------------------------- -- --------------------------------
                                                        Nine Months Ended                    Nine Months Ended
                                                  February 27,     February 22,        February 27,     February 22,
                                                      2005             2004                2005             2004
- ------------------------------------------------ ---------------- ---------------- -- ---------------- ---------------
                                                                                                 
Service cost                                            $ 3,652         $ 3,440            $    524          $   456
Interest cost                                             5,486           5,307                 754              689
Expected return on plan assets                           (9,630)         (9,615)                 --               --
Amortization of unrecognized prior service cost            (261)           (261)                 --               22
Recognized net actuarial loss                             3,744           2,783                 259              250
- ------------------------------------------------ ---------------- ---------------- -- ---------------- ---------------
Net periodic benefit cost                               $ 2,991         $ 1,654            $  1,537          $ 1,417
================================================ ================ ================ == ================ ===============


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 February 27, 2005
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 February 27, 2005 and May 30, 2004,
we also had  $13,772 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  February  27,  2005 and May 30,  2004,  we had  $1,892  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 February 27, 2005 and May 30, 2004
amounted  to  $1,447  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 2007 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 $0 and $4,500
associated with these lawsuits during the quarter and nine months ended February
27, 2005, which are included in selling,  general, and administrative  expenses.
The  settlement  amounts  of  these  lawsuits  are  included  in  other  current
liabilities at February 27, 2005.

     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  appeal of the denial of  reconsideration  was also not
granted.  We intend to vigorously defend our position in this case. Although the
outcome of the case

                                       11



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 November 2004, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 151,  "Inventory  Costs." SFAS No. 151  clarifies  the  accounting  for
abnormal amounts of idle facilities expense, freight, handling costs, and wasted
material.  SFAS No. 151 is effective for inventory  costs incurred during fiscal
years  beginning after June 15, 2005. We do not believe the adoption of SFAS No.
151 will have a material impact on our financial statements.

     In December 2004, the FASB issued SFAS No. 153,  "Exchanges of Non-Monetary
Assets." SFAS No. 153  eliminates  the exception for  non-monetary  exchanges of
similar productive assets and replaces it with a general exception for exchanges
of non-monetary  assets that do not have commercial  substance.  SFAS No. 153 is
effective for non-monetary asset exchanges occurring in fiscal periods beginning
after June 15, 2005.  We do not believe the adoption of SFAS No. 153 will have a
material impact on our financial statements.

     In December  2004,  the FASB issued  SFAS No. 123  (Revised),  "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
$3,919 and $11,902 for the quarter and nine  months  ended  February  27,  2005,
respectively,  and $3,642 and $11,946  for the  quarter  and nine  months  ended
February  22,  2004,  respectively.  We have not yet  determined  the  method of
adoption or the effect of adopting SFAS No. 123R and have not determined whether
the  adoption  will  result in future  amounts  similar to the current pro forma
disclosures under SFAS No. 123.

Note 12.  Subsequent Event

     On March 23, 2005,  the Board of Directors  declared a four cents per share
cash dividend to be paid on May 1, 2005 to all  shareholders of record as of the
close of business on April 8, 2005.



                                       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 review in December  2004 of  accounting  adjustments  cited in
several 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 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  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 to the Company.  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 as of May 30, 2004 was 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 the quarter and nine months
ended  February 22, 2004  increased by $2 million and $6 million,  respectively.
The Restatement  decreased  reported diluted net earnings per share by $0.01 and
$0.02 for the quarter and nine months ended February 22, 2004, 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.

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 nine months  ended
February 27, 2005 and February 22, 2004.

                                       13







                                                                 Quarter Ended                Nine Months Ended
 --------------------------------------------------------------------------------------------------------------------------
                                                              February 27,   February 22,   February 27,    February 22,
                                                                  2005           2004           2005            2004
 --------------------------------------------------------------------------------------------------------------------------
                                                                            (as restated)                  (as restated)

                                                                                                   
 Sales .......................................................    100.0%          100.0%         100.0%         100.0%
 Costs and expenses:
    Cost of sales:
      Food and beverage.......................................     30.0            30.0           30.2           30.6
      Restaurant labor........................................     31.7            31.5           32.0           31.8
      Restaurant expenses.....................................     15.0            15.3           15.5           15.8
                                                                   ----          ------         ------         ------
         Total  cost  of  sales,  excluding  restaurant
           depreciation   and   amortization  of  3.6%,
           3.9%, 3.8% and 4.0%, respectively..................     76.7%           76.8%          77.7%          78.2%
    Selling, general, and administrative......................      9.2             9.1            9.6            9.5
    Depreciation and amortization.............................      3.8             4.2            4.1            4.3
    Interest, net.............................................      0.8             0.9            0.8            0.9
                                                                   ----          ------         ------         ------
          Total costs and expenses............................     90.5%           91.0%          92.2%          92.9%
                                                                   ----          ------         ------         ------

 Earnings before income taxes.................................      9.5             9.0            7.8            7.1
 Income taxes.................................................     (2.8)           (2.8)          (2.5)          (2.3)
                                                                   ----          ------         ------         ------

 Net earnings.................................................      6.7%            6.2%           5.3%           4.8%
                                                                   ====          ======         ======         ======
- ---------------------------------------------------------------------------------------------------------------------------


OVERVIEW OF OPERATIONS

     Our sales were $1.38  billion and $3.88  billion for the third  quarter and
first nine months of fiscal 2005,  respectively,  compared to $1.24  billion and
$3.64  billion for the third  quarter and first nine months of fiscal 2004.  The
10.8 percent and 6.6 percent  increases in sales for the third quarter and first
nine 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 third quarter of fiscal 2004. For the
third quarter of fiscal 2005, our net earnings were $93 million  compared to $77
million for the third quarter of fiscal 2004, a 20.2 percent  increase,  and our
diluted net earnings  per share were $0.56 for the third  quarter of fiscal 2005
compared to $0.45 for the third quarter of fiscal 2004, a 24.4 percent increase.
For the first nine months of fiscal  2005,  our net  earnings  were $207 million
compared  to $174  million  for the first nine  months of fiscal  2004,  an 18.4
percent  increase,  and our  diluted net  earnings  per share were $1.26 for the
first nine months of fiscal 2005  compared to $1.02 for the first nine months of
fiscal 2004, a 23.5 percent  increase.  On March 23, 2005, we indicated  that we
expected  diluted  net  earnings  per share  growth for fiscal 2005 to be in the
range of 31 percent to 33 percent on a GAAP  basis,  which is a 19 percent to 21
percent increase excluding the asset impairment and restructuring  charge ($23.1
million after tax, or $0.14 per diluted  share) in the fourth  quarter of fiscal
2004.  We had  previously  estimated  that diluted net earnings per share growth
would be in the range of 10 percent to 15 percent in fiscal 2005  excluding  the
asset impairment and restructuring  charge taken in the fourth quarter of fiscal
2004.

     Olive Garden reported its 42nd consecutive quarter of U.S.  same-restaurant
sales  growth  during  the  third  quarter  of fiscal  2005 with a 10.5  percent
increase.  Olive Garden's same restaurant  sales growth resulted  primarily from
superior  in-restaurant   operations,   effective  marketing  and  strong  guest
satisfaction.  Red Lobster  reported  U.S.  same-restaurant  sales growth of 5.1
percent during the third quarter of fiscal 2005, its second consecutive  quarter
of same-restaurant sales growth. Red Lobster's increase in U.S.  same-restaurant
sales was attributable primarily to improved  in-restaurant  operations and more
effective   advertising   support.   Red  Lobster  maintained  best  ever  guest
satisfaction  results  during the third  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,  restaurant
labor,  and restaurant  expenses as a percent of sales while  strengthening  the
guest  experience it provides.  Bahama Breeze has made  improvements to its core
menu, and is progressing in its efforts to become more  accessible for every day
occasions.  Smokey  Bones  operated  39 more  restaurants  than the prior  year,
including 15  restaurants  that were opened  during the third  quarter of fiscal
2005.  During full fiscal 2005,  Smokey Bones  expects to open a total of 35 new
restaurants.  In an effort to  determine  the  concept's  sales  potential  with
national  advertising  support,  Smokey  Bones  continued  a limited  television
advertising  test in the third  quarter of fiscal 2005 and expects

                                       14



to expand its advertising to several additional markets in the fourth quarter of
fiscal 2005. The costs  associated  with the  advertising  tests, as well as the
incremental new restaurant  pre-opening  expenses associated with the additional
Smokey Bones restaurants  opened,  resulted in an increase in its operating loss
in the third  quarter of fiscal  2005  compared  to the third  quarter of fiscal
2004.  However, we expect Smokey Bones to be accretive to earnings in the fourth
quarter of fiscal 2005.

SALES

     Sales were $1.38 billion and $1.24 billion for the quarters  ended February
27, 2005 and February 22, 2004, respectively. The 10.8 percent increase in sales
for the third  quarter  of  fiscal  2005 was  primarily  due to  increased  U.S.
same-restaurant  sales at Olive Garden and Red Lobster, and a net increase of 57
company-owned  restaurants  since the third quarter of fiscal 2004.  Red Lobster
sales of $636 million were 5.4 percent  above last year's third  quarter,  which
resulted  primarily from a 5.1 percent increase in U.S.  same-restaurant  sales.
The increase in U.S. same-restaurant sales resulted primarily from a 2.9 percent
increase in  same-restaurant  guest counts and a 2.2 percent increase in average
check.  Olive Garden's sales of $628 million were 13.9 percent above last year's
third   quarter,   driven   primarily  by  a  10.5  percent   increase  in  U.S.
same-restaurant  sales and its 22 net new  restaurants in operation  versus last
year. Olive Garden achieved its 42nd consecutive quarter of U.S. same-restaurant
sales growth primarily as a result of a 9.0 percent increase in  same-restaurant
guest counts and a 1.5 percent increase in average check.

     Sales  were $3.88  billion  and $3.64  billion  for the nine  months  ended
February 27, 2005 and February 22, 2004, respectively.  The 6.6 percent increase
in sales for the first nine  months of fiscal 2005 as compared to the first nine
months of fiscal 2004 was  primarily due to increased  same-restaurant  sales at
Olive Garden and a net increase of 57 company-owned  restaurants since the third
quarter of fiscal  2004.  Red Lobster  sales of $1.80  billion  were 1.0 percent
above  last year.  U.S.  same-restaurant  sales for Red  Lobster  increased  0.1
percent,  primarily  as a result of a 1.9  percent  increase  in  average  check
substantially offset by a 1.8 percent decrease in same-restaurant  guest counts.
Olive Garden's  sales of $1.77 billion were 9.6 percent above last year,  driven
primarily by a 6.3 percent increase in U.S. same-restaurant sales and its 22 net
new restaurants in operation  versus last year. U.S.  same-restaurant  sales for
Olive  Garden  increased  primarily  as a result of a 4.5  percent  increase  in
same-restaurant guest counts and a 1.8 percent increase in average check.

COSTS AND EXPENSES

     Total  costs and  expenses  were $1.25  billion  and $1.13  billion for the
quarters  ended  February 27, 2005 and February  22,  2004,  respectively.  As a
percent of sales,  total costs and expenses  decreased  from 91.0 percent in the
third  quarter of fiscal  2004 to 90.5  percent  in the third  quarter of fiscal
2005.

     Food and beverage costs increased $40 million,  or 10.8 percent,  from $373
million to $413  million in the third  quarter of fiscal  2005  compared  to the
third quarter of fiscal 2004. As a percent of sales,  food and beverage costs in
the third  quarter of fiscal 2005 was  comparable to the third quarter of fiscal
2004 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
offset by  increased  lobster,  produce and dairy costs at Red Lobster and dairy
costs at Olive  Garden.  For the fourth  quarter and fiscal 2005, we continue to
expect food and beverage  expenses as a percent of sales to be lower than fiscal
2004 because we have forward  contracts in place on many of our products and, in
some cases, we purchased  inventory to lock in our positions.  Restaurant  labor
increased $45 million, or 11.4 percent, from $391 million to $436 million in the
third  quarter of fiscal 2005 compared to the third quarter of fiscal 2004. As a
percent of sales, restaurant labor increased in the third quarter of fiscal 2005
primarily as a result of increased bonus expenses associated with stronger sales
and earnings growth at Olive Garden and Red Lobster,  which was partially offset
by increased sales leverage.  Restaurant expenses (which include lease, property
tax, credit card,  utility,  workers'  compensation,  insurance,  new restaurant
pre-opening,  and  other  restaurant-level  operating  expenses)  increased  $17
million, or 8.7 percent,  from $190 million to $207 million in the third quarter
of fiscal 2005  compared to the third  quarter of fiscal  2004.  As a percent of
sales,  restaurant  expenses  decreased  in the third  quarter  of  fiscal  2005
primarily  as a result of lower  workers'  compensation  and  general  liability
expenses and increased  sales  leverage,  which were partially  offset by higher
utility costs, higher new restaurant  pre-opening expenses due to an increase in
new restaurant  openings,  and higher  discretionary  repairs at Red Lobster and
Olive Garden.  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 $13 million,  or
11.4  percent,  from $114 million to $126 million in the third quarter of fiscal
2005  compared  to the third  quarter  of fiscal  2004.  As a percent  of sales,
selling,  general, and administrative expenses increased in the third quarter of
fiscal 2005 compared to the third

                                       15



quarter of fiscal 2004 primarily as a result of the write-down of carrying value
of one Red Lobster and one Olive Garden  restaurant,  both of which continued to
operate.

     Depreciation and amortization expense increased $1 million, or 1.0 percent,
from $52 million to $53 million in the third  quarter of fiscal 2005 compared to
the third  quarter  of fiscal  2004.  As a percent  of sales,  depreciation  and
amortization  expense  decreased in the third quarter of fiscal 2005 compared to
the third quarter of fiscal 2004  primarily as a result of the favorable  impact
of higher sales volumes.

     Net interest expense, as a percent of sales, was lower in the third quarter
of fiscal 2005  compared  to the third  quarter of fiscal  2004  primarily  as a
result of  increased  interest  income in the third  quarter of fiscal 2005 as a
result of higher cash  balances than in the third quarter of fiscal 2004 and the
favorable impact of higher sales volumes.

     Food and beverage costs increased $57 million,  or 5.1 percent,  from $1.12
billion to $1.17 billion in the first nine months of fiscal 2005 compared to the
first nine months of fiscal 2004. As a percent of sales, food and beverage costs
decreased  in the first nine  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  $83 million,  or 7.2 percent,  from $1.16
billion to $1.24 billion in the first nine months of fiscal 2005 compared to the
first  nine  months of fiscal  2004.  As a percent  of sales,  restaurant  labor
increased  primarily as a result of increased  bonus  expenses  associated  with
stronger sales and earnings growth and increased wage rates, which was partially
offset by increased  sales leverage.  Restaurant  expenses (which include lease,
property  tax,  credit card,  utility,  workers'  compensation,  insurance,  new
restaurant pre-opening, and other restaurant-level operating expenses) increased
$28 million, or 4.9 percent, from $576 million to $604 million in the first nine
months of fiscal 2005  compared to the first nine  months of fiscal  2004.  As a
percent of sales,  restaurant  expenses  decreased  in the first nine  months of
fiscal 2005  primarily as a result of lower  workers'  compensation  and general
liability expenses, which was partially offset by higher utility costs.

     Selling, general, and administrative expenses increased $24 million, or 7.0
percent,  from $348  million to $372  million in the first nine months of fiscal
2005  compared to the first nine months of fiscal  2004.  As a percent of sales,
selling, general, and administrative expenses increased in the first nine months
of fiscal 2005  compared to the first nine 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 the
favorable impact of higher sales volumes.

     Depreciation and amortization expense increased $3 million, or 1.9 percent,
from $156  million  to $159  million  in the first  nine  months of fiscal  2005
compared  to the  first  nine  months  of fiscal  2004.  As a percent  of sales,
depreciation  and  amortization  expense  decreased  in the first nine months of
fiscal 2005  compared to the first nine  months of fiscal  2004  primarily  as a
result of the favorable impact of higher sales volumes.

     Net interest  expense,  as a percent of sales,  was lower in the first nine
months of fiscal 2005 compared to the first nine months of fiscal 2004 primarily
as a result of the favorable impact of higher sales volumes.

INCOME TAXES

     The  effective  income tax rate for the third quarter and first nine months
of fiscal 2005 was 29.2 percent and 31.6 percent,  respectively,  compared to an
effective  income  tax rate of 30.8 and 32.4  percent in the third  quarter  and
first nine months of fiscal  2004,  respectively.  The rate  decreases in fiscal
2005 were  primarily due to the  favorable  resolution of prior year tax matters
and an increase in certain FICA tax credits for employee reported tips.

NET EARNINGS AND NET EARNINGS PER SHARE

     For the third  quarter of fiscal 2005,  our net  earnings  were $93 million
compared to $77 million for the third  quarter of fiscal  2004,  a 20.2  percent
increase,  and our  diluted  net  earnings  per share  were  $0.56 for the third
quarter of fiscal 2005 compared to $0.45 for the third quarter of fiscal 2004, a
24.4 percent increase. At Red Lobster,  increased sales and decreased restaurant
expenses,  and depreciation expenses as a percent of sales,  partially

                                       16



offset by  higher  food and  beverage  costs,  restaurant  labor,  and  selling,
general,  and  administrative  expenses  as a  percent  of  sales,  resulted  in
near-record  operating  profit for the third  quarter of fiscal  2005.  At Olive
Garden, increased sales and lower selling,  general, and administrative expenses
and depreciation  expenses as a percent of sales,  partially offset by increased
restaurant labor costs and restaurant  expenses as a percent of sales,  resulted
in record third quarter  operating  profit for Olive Garden in fiscal 2005.  The
increase in both our net  earnings  and diluted net  earnings  per share for the
third quarter of fiscal 2005 was primarily due to increased U.S. same-restaurant
sales at Olive  Garden and Red Lobster  and  decreased  consolidated  restaurant
expenses and  depreciation  expenses as a percent of sales more than  offsetting
increased  restaurant  labor  costs and  selling,  general,  and  administrative
expenses as a percentage  of sales.  Net earnings were  favorably  impacted by a
decrease  in the  effective  income  tax  rate,  primarily  resulting  from  the
favorable  resolution  of prior year tax matters and an increase in certain FICA
tax credits for employee reported tips.

     For the first  nine  months  of fiscal  2005,  our net  earnings  were $207
million  compared to $174 million for the first nine months of fiscal  2004,  an
18.4 percent increase, and our diluted net earnings per share were $1.26 for the
first nine months of fiscal 2005  compared to $1.02 for the first nine months of
fiscal 2004, a 23.5 percent increase. At Red Lobster,  increased sales and lower
food and beverage costs,  restaurant  expenses,  and depreciation  expenses as a
percentage of sales more than offset higher  restaurant labor costs and selling,
general,  and  administrative  expenses as a percent of sales. As a result,  Red
Lobster's  operating  profit  increased  versus the first nine  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 nine months
of fiscal  2004.  The increase in both our net earnings and diluted net earnings
per  share for the  first  nine  months  of  fiscal  2005 was  primarily  due 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
costs 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 third  quarter of fiscal 2005,  compared  with the number open at the end of
fiscal 2004 and the end of the third quarter of fiscal 2004.



 -------------------------------------------------------------------------------------------------------------------
                                        February 27, 2005            May 30, 2004            February 22, 2004
 -------------------------------------------------------------------------------------------------------------------

                                                                                      
 Red Lobster - USA..................             648                       649                       649
 Red Lobster - Canada...............              31                        31                        31
                                              ------                   -------                    ------
      Total.........................             679                       680                       680
                                              ------                   -------                    ------

 Olive Garden - USA.................             550                       537                       528
 Olive Garden - Canada..............               6                         6                         6
                                              ------                   -------                    ------
      Total.........................             556                       543                       534
                                              ------                   -------                    ------

 Bahama Breeze......................              32                        32                        37
 Smokey Bones ......................              98                        69                        59
 Seasons 52.........................               3                         1                         1
                                             -------                   -------                    ------
      Total.........................           1,368                     1,325                     1,311
                                             =======                   =======                    ======

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


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 February 27, 2005, no commercial  paper was outstanding  under
the program.  To support our commercial paper program, we have


                                       17



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  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 February 27, 2005,
we were in compliance with all covenants under the Credit Agreement.

     At February 27, 2005, our long-term debt consisted principally of: (1) $150
million of unsecured 5.75 percent  medium-term  notes due in March 2007, (2) $75
million of unsecured 7.45 percent  medium-term notes due in April 2011, (3) $100
million of unsecured  7.125 percent  debentures due in February 2016, and (4) an
unsecured,  variable rate $27 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 and $150 million of unsecured  6.375
percent  notes due in February 2006  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
February 27, 2005 is as follows (in thousands):



- -------------------------- -------------------------------------------------------------------------------------------
                                                                       Payments Due by Period
- -------------------------- -------------------------------------------------------------------------------------------
       Contractual                             Less than            1-3                3-5             More than 5
       Obligations             Total            1 Year             Years              Years               Years
- -------------------------- --------------- ------------------ ----------------- ------------------- ------------------
                                                                                      
Long-term debt (1)          $   652,135        $300,000           $150,000         $      --          $   202,135
- -------------------------- --------------- ------------------ ----------------- ------------------- ------------------
Operating leases                412,007          66,726            117,576            86,123              141,582
- -------------------------- --------------- ------------------ ----------------- ------------------- ------------------
Purchase obligations (2)        457,385         449,836              6,547             1,002          $        --
- -------------------------- --------------- ------------------ ----------------- ------------------- ------------------
Total contractual cash
   obligations              $ 1,521,527        $816,562           $274,123         $  87,125          $   343,717
- -------------------------- --------------- ------------------ ----------------- ------------------- ------------------




- -------------------------- --------------- ---------------------------------------------------------------------------
                                                    Amount of Commitment Expiration per Period
- -------------------------- --------------- ---------------------------------------------------------------------------
                           Total Amounts
    Other Commercial         Committed         Less than             1-3               3-5            More than 5
       Commitments                              1 Year              Years             Years              Years
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------
                                                                                     
Standby letters of
 credit (3)                  $   86,449        $ 86,449         $       --         $       --        $       --
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------
Guarantees (4)                    1,892             498                767                391               236
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------
Total commercial
   commitments               $   88,341        $ 86,947         $      767         $      391        $      236
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------


(1)  Excludes issuance discount of $836.
(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,

                                       18



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.  Net cash flows used by financing
activities included our repurchase of 3.7 million shares of our common stock for
$104 million in the third quarter of fiscal 2005, compared to 4.1 million shares
for $88 million in the third  quarter of fiscal 2004.  For the first nine months
of fiscal  2005,  net cash  flows  used by  financing  activities  included  our
repurchase of 6.8 million shares of our common stock for $173 million,  compared
to 6.3 million shares for $132 million for the first nine months of fiscal 2004.
As of February 27, 2005, we have  repurchased a total of 116.1 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 $231
million in the third  quarter and first nine months of fiscal 2005,  compared to
$82  million  and $272  million in the third  quarter  and first nine  months of
fiscal 2004.  The  increased  expenditures  in the third  quarter of fiscal 2005
resulted  primarily from the expansion of Smokey Bones and new restaurant growth
at Olive Garden.  The decreased  expenditures in the first nine 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 $497 million at February 27, 2005,  compared to
$346 million at May 30, 2004. The increase  resulted  primarily from an increase
in  inventory  of $72  million  due to  seasonality  and  opportunistic  product
purchases and an increase in cash and cash  equivalents  of $51 million that was
primarily due to the increase in operating performance and seasonal sales of our
gift cards. The $17 million increase in receivables  resulted  primarily from an
increase  in the  amount  of  inventory  conveyed  to third  party  distribution
companies prior to delivery to our restaurants.

     Our current liabilities totaled $1.09 billion at February 27, 2005, up from
$683 million at May 30, 2004.  The increase in current  liabilities is primarily
due to the  classification of the $150 million of unsecured 8.375 percent senior
notes due in  September  2005 and the $150 million of  unsecured  6.375  percent
notes due in February 2006 as current liabilities at February 27, 2005. Accounts
payable of $186 million at February 27, 2005, increased 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 $112 million at
February 27, 2005, increased from $103 million at May 30, 2004,  principally due
to increased incentive compensation  associated with stronger sales and earnings
growth. Accrued income taxes of $80 million at February 27, 2005, increased from
$49 million at May 30, 2004,  principally due to the income taxes accrued for in
the first nine  months of fiscal  2005 and the  timing of income  tax  payments.
Unearned  revenues of $103  million at February  27,  2005,  increased  from $76
million at May 30, 2004,  principally due to seasonal  fluctuations in sales and
redemptions  of our gift cards.  Other  current  liabilities  of $264 million at
February 27, 2005, 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 U.S.
generally  accepted  accounting  principles.  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 Form 10-K/A). 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

                                       19



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.

     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.

     Leases

     We are obligated under various lease agreements for certain restaurants. We
recognize  rent expense on a  straight-line  basis over the expected lease term,
including cancelable option periods as described below. Within the provisions of
certain of our leases,  there are rent holidays  and/or  escalations in payments
over the base  lease  term,  as well as  renewal  periods.  The  effects  of the
holidays and escalations  have been reflected in rent expense on a straight-line
basis over the expected  lease term,  which includes  cancelable  option periods
when it is deemed to be  reasonably  assured that we will  exercise  such option
periods due to the fact that we would  incur an  economic  penalty for not doing
so. The lease term  commences on the date when we become  legally  obligated for
the rent payments.  For each restaurant,  the consolidated  financial statements
reflect the same lease term for amortizing  leasehold  improvements as we use to
determine  capital versus  operating  lease  classifications  and in calculating
straight-line  rent  expense.  Percentage  rent expense is generally  based upon
sales  levels  and is  accrued  at the  point  in time we  determine  that it is
probable that such sales levels will be achieved.

     Our judgments  related to the probable term for each restaurant  affect the
classification  and accounting for leases as capital versus operating,  the rent
holidays and  escalation  in payments  that are included in the  calculation  of
straight-line  rent,  and the term over which  leasehold  improvements  for each
restaurant  facility  are  amortized.  These  judgments  may produce  materially
different amounts of depreciation,  amortization, and rent expense than would be
reported if different assumed lease terms were used.

     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

                                       20



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  ($23  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. In the third quarter of fiscal 2005, we recognized asset
impairment  charges of $3 million ($2 million  after-tax)  for the write-down of
one Olive  Garden  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.

     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 November 2004, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards (SFAS) No. 151, "Inventory Costs."
SFAS No. 151 clarifies the  accounting for abnormal  amounts of idle  facilities
expense, freight, handling costs, and wasted material. SFAS No. 151 is effective
for inventory  costs incurred during fiscal years beginning after June 15, 2005.
We do not  believe the  adoption of SFAS No. 151 will have a material  impact on
our financial statements.

     In December 2004, the FASB issued SFAS No. 153,  "Exchanges of Non-Monetary
Assets." SFAS No. 153  eliminates  the exception for  non-monetary  exchanges of
similar productive assets and replaces it with a general exception for exchanges
of non-monetary  assets that do not have commercial  substance.  SFAS No. 153 is
effective for non-monetary asset exchanges occurring in fiscal periods beginning
after June 15, 2005.  We do not believe the adoption of SFAS No. 153 will have a
material impact on our financial statements.

     In December  2004,  the FASB issued  SFAS No. 123  (Revised),  "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
$3,919 and $11,902 for the quarter and nine  months  ended  February  27,  2005,
respectively,  and $3,642 and $11,946  for the  quarter  and nine  months  ended
February  22,  2004  respectively.  We have not yet  determined  the  method  of
adoption or the effect of adopting SFAS No. 123R and have not determined whether
the  adoption  will  result in future  amounts  similar to the current pro forma
disclosures under SFAS No. 123.

                                       21





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; our expectations regarding
lower food and beverage costs for fiscal 2005;  expected earnings growth 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 Form 10-K/A):

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.


 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 February 27, 2005, 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
$7 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  $18 million.  The
fair value of our long-term fixed rate debt,  including the amounts  included in
current  liabilities,  during the first nine months of fiscal 2005 averaged $671
million,  with a high of $677  million and a low of $664  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.

                                       22





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 February 27,  2005,  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
February 27, 2005.

     During the fiscal quarter ended  February 27, 2005,  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.


                                     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 $0
and $4.5  million  associated  with these  lawsuits  during the quarter and nine
months  ended  February 27, 2005,  which are included in selling,  general,  and
administrative  expenses.  The settlement amounts of these lawsuits are included
in other current liabilities at February 27, 2005.

     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  appeal of the denial of  reconsideration  was also not
granted.  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.

                                       23




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  February 27, 2005.  Since  commencing
repurchases in December 1995, we have repurchased a total of 116,083,151  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)
- ----------------------------------- ------------------ -------------- ----------------------- -----------------------
                                                                                         
November 29, 2004 through
   January 2, 2005                         155,528           $27.69               155,528              24,823,835
- ----------------------------------- ------------------ -------------- ----------------------- -----------------------
January 3, 2005 through
   January 30, 2005                      1,906,986           $28.58             1,906,986              22,916,849
- ----------------------------------- ------------------ -------------- ----------------------- -----------------------
January 31, 2005 through
   February 27, 2005                     1,600,000           $28.44             1,600,000              21,316,849
- ----------------------------------- ------------------ -------------- ----------------------- -----------------------
Total                                    3,662,514           $28.48             3,662,514              21,316,849
- ----------------------------------- ------------------ -------------- ----------------------- -----------------------


(1)  All of the shares  purchased  during the third quarter  ended  February 27,
     2005 were  purchased as part of our repurchase  program,  the authority for
     which was most recently  increased 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 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 6.  Exhibits

         Exhibit 10       Darden  Restaurants,  Inc.  Performance  Criteria for
                          Annual  Cash Bonus under the Management  and
                          Professional Incentive Plan.

         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.

                                       24




                                   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:   April 7, 2005                By: /s/ Paula J. Shives
                                          ------------------------------
                                          Paula J. Shives
                                          Senior Vice President,
                                          General Counsel and Secretary



Dated:   April 7, 2005                By: /s/ Linda J. Dimopoulos
                                          ------------------------------
                                          Linda J. Dimopoulos
                                          Senior Vice President and
                                          Chief Financial Officer
                                          (Principal financial officer)





                                       25




                                INDEX TO EXHIBITS


Exhibit
Number           Exhibit Title

10               Darden Restaurants, Inc. Performance Criteria for Annual Cash
                 Bonus under the Management and Professional Incentive Plan.

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.





                                       26