Exhibit 13


MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS

This discussion and analysis below for the Company should be read in conjunction
with our consolidated  financial statements and related notes found elsewhere in
this report.

For  financial  reporting,  we operate on a 52/53 week fiscal year ending on the
last Sunday in May. Our 2005 fiscal year,  which ended on May 29, 2005,  and our
2003 fiscal  year,  which  ended on May 25,  2003,  each had 52 weeks.  Our 2004
fiscal year, which ended on May 30, 2004, had 53 weeks. We have included in this
discussion  certain financial  information for fiscal 2004 on a 52-week basis in
order to assist  investors  in making  comparisons  to our 2005 and 2003  fiscal
years.

OVERVIEW OF OPERATIONS

Our business  operates in the casual dining segment of the restaurant  industry,
primarily in the United States.  At May 29, 2005, we operated 1,381 Red Lobster,
Olive  Garden,  Bahama  Breeze,  Smokey  Bones  Barbeque & Grill and  Seasons 52
restaurants  in the  United  States  and  Canada  and  licensed  37 Red  Lobster
restaurants  in Japan.  We own and operate all of our  restaurants in the United
States and Canada, with no franchising.

Our sales were $5.28  billion in fiscal 2005 and $5.00 billion in fiscal 2004, a
5.5 percent  increase.  On a 52-week basis,  after reducing fiscal 2004 sales by
the $90 million  contributed  by the additional  53rd operating  week, our sales
increased  7.4 percent in fiscal  2005.  Net  earnings for fiscal 2005 were $291
million ($1.78 per diluted share)  compared with net earnings for fiscal 2004 of
$227 million ($1.34 per diluted  share).  Net earnings for fiscal 2005 increased
27.9 percent and diluted net earnings per share increased 32.8 percent  compared
to fiscal 2004. The net earnings increase in fiscal 2005 reflected Red Lobster's
substantial progress in some important areas. A primary driver was substantially
improved   operations   behind  Red  Lobster's  new  "simply  great"   operating
discipline,  which  allowed  the  brand to  simultaneously  improve  both  guest
satisfaction  and operating  efficiency.  Red Lobster  finished fiscal 2005 with
three consecutive quarters of U.S. same-restaurant sales and guest count growth,
and year-over-year  operating profit growth.  Olive Garden also delivered strong
performance in fiscal 2005.  Driven by U.S.  same-restaurant  sales increases in
each  quarter of fiscal  2005,  which  resulted  in 43  consecutive  quarters of
same-restaurant  sales growth, Olive Garden had a double-digit  operating profit
increase,  record annual  operating  profit and record  return on sales.  Bahama
Breeze also  contributed  to net  earnings  growth in fiscal 2005 as a result of
operating  improvements  in a number of areas and the  closing and write down of
underperforming  restaurants in fiscal 2004. Smokey Bones' continued  investment
in  expansion,  combined  with high rib costs and the write down in the carrying
value of one restaurant, resulted in a modestly greater operating loss in fiscal
2005 than in fiscal 2004.

In fiscal  2006,  we expect a net increase of between 55 to 65  restaurants.  We
expect combined U.S.  same-restaurant sales growth in fiscal 2006 of between two
percent and four percent at Red Lobster and Olive Garden.  We also expect Bahama
Breeze to have minimal effect on consolidated net earnings growth in fiscal 2006
as we continue to invest in  positioning  the business for  successful,  renewed
growth.  And,  in  fiscal  2006,  we  expect  Smokey  Bones to open 25 to 30 new
restaurants  while  implementing  menu  enhancements to broaden its appeal. As a
result, we anticipate approximately $0.04 to $0.06 per diluted share improvement
in Smokey Bones' impact on our  consolidated  net  earnings.  On a  consolidated
basis, we anticipate low  double-digit  diluted net earnings per share growth in
fiscal 2006.

Our  mission is to be the best in casual  dining,  now and for  generations.  We
believe  we can  achieve  this  goal by  continuing  to build on our  historical
strength  as a  multi-brand  casual  dining  company,  which is  grounded in our
commitment to combining the following:
     o    A strong  culture that  inspires  and engages our people,  with firmly
          held values, a clear mission and a core purpose to nourish and delight
          everyone we serve;
     o    Competitively superior leadership;
     o    Brand management excellence;
     o    Restaurant operating excellence; and
     o    Restaurant support excellence

                                       1


From a financial  perspective,  we seek to increase  profits by  leveraging  our
fixed and semi-fixed  costs with sales from new  restaurants and increased guest
traffic and sales at existing restaurants. To evaluate our operations and assess
our financial  performance,  we monitor a number of operating  measures,  with a
special focus on two key factors:

     o    Same-restaurant sales - which are a year-over-year  comparison of each
          period's  sales  volumes  for  restaurants  that are open more than 16
          months; and
     o    Restaurant  operating  margins  -  which  are  restaurant  sales  less
          restaurant-level  cost of sales (food and beverage  costs,  restaurant
          labor and other restaurant expenses).

Increasing  same-restaurant  sales can  increase  restaurant  operating  margins
because  these  incremental  sales  provide  better  leverage  of our  fixed and
semi-fixed costs.  Same-restaurant sales increases can be generated by increases
in guest traffic,  increases in the average guest check, or a combination of the
two.  The average  guest check can be impacted by menu price  changes and by the
mix of menu items sold. For each operating  company,  we gather daily sales data
and regularly analyze the guest traffic counts and the mix of menu items sold to
assist in developing menu pricing, product offerings and promotional strategies.
We view same-restaurant guest counts as an indication of the long-term health of
an  operating  company,  while  increases  in  average  check  and  menu mix may
contribute more significantly to near-term  profitability.  We continually focus
on  balancing  our pricing  and  product  offerings  with other  initiatives  to
generate sustainable same-restaurant sales growth.

We  compute  same-restaurant  sales  using  restaurants  open at least 16 months
because new restaurants  experience an adjustment period before sales levels and
operating margins normalize.  Sales at newly opened restaurants generally do not
make a significant  contribution  to  profitability  in their initial  months of
operation.  Our sales and expenses can be impacted  significantly  by the number
and timing of the opening of new  restaurants  and the closing,  relocation  and
remodeling of existing restaurants. Pre-opening expenses each period reflect the
costs associated with opening new restaurants in current and future periods.

There are significant  risks and challenges that could impact our operations and
ability to increase sales and earnings. The casual dining restaurant industry is
intensely  competitive  and  sensitive  to  economic  cycles and other  business
factors,  including  changes in consumer tastes and dietary habits.  Other risks
and  uncertainties  include the price and availability of food,  ingredients and
utilities; labor and insurance costs;  higher-than-anticipated  costs to open or
close restaurants;  litigation; unfavorable publicity relating to food safety or
other concerns; lack of suitable locations;  government regulations; and factors
that  could  impact our  growth  objectives,  including  the  construction  cost
increases, construction delays and other factors.


                                       2



RESULTS OF OPERATIONS FOR FISCAL 2005, 2004 AND 2003

The following table sets forth selected  operating data as a percentage of sales
for the  52-week  periods  ended May 29,  2005 and May 25,  2003 and the 53-week
period  ended May 30, 2004.  All  information  is derived from the  consolidated
statements of earnings for the periods indicated.



                                                                                   Fiscal Years
 ------------------------------------------------------------------------------------------------------------------
                                                                     2005             2004             2003
 ------------------------------------------------------------------------------------------------------------------

                                                                                             
 Sales.........................................................      100.0%           100.0%           100.0%
 Costs and expenses:
    Cost of sales:
      Food and beverage........................................       30.2             30.5             31.1
      Restaurant labor.........................................       32.1             32.0             31.9
      Restaurant expenses......................................       15.3             15.5             15.3
                                                                    ------           ------           ------
        Total cost of sales, excluding restaurant depreciation
           and amortization of 3.8%, 3.9% and 3.8%,                   77.6%            78.0%            78.3%
           respectively........................................
    Selling, general and administrative........................        9.5              9.4              9.3
    Depreciation and amortization..............................        4.0              4.2              4.1
    Interest, net..............................................        0.8              0.9              0.9
    Asset impairment and restructuring charges, net............        0.1              0.9              0.1
                                                                    ------           ------           ------
              Total costs and expenses.........................       92.0%            93.4%            92.7%
                                                                    ------           ------           ------

 Earnings before income taxes..................................        8.0              6.6              7.3
 Income taxes..................................................        2.5              2.1              2.4
                                                                    ------           ------           ------

 Net earnings..................................................        5.5%             4.5%             4.9%
                                                                    ======           ======           ======

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


SALES

Sales were $5.28 billion in fiscal 2005,  $5.00 billion in fiscal 2004 and $4.65
billion in fiscal  2003.  The 5.5  percent  increase in  company-wide  sales for
fiscal 2005 was primarily due to a net increase of 56 company-owned  restaurants
compared to fiscal 2004 and  same-restaurant  sales  increases at Olive  Garden.
These sales increases were partially offset by the additional  operating week in
fiscal 2004. After reducing fiscal 2004 sales by the $90 million  contributed by
the additional  operating  week,  sales would have been $4.91 billion for fiscal
2004 on a 52-week basis, resulting in a 7.4 percent increase in fiscal 2005.

Red Lobster sales were $2.44  billion in both fiscal 2005 and fiscal 2004.  U.S.
same-restaurant sales for Red Lobster increased 0.9 percent (on a 52-week basis)
due to a 1.9 percent increase in average check offset partially by a 1.0 percent
decrease in  same-restaurant  guest counts.  Average annual sales per restaurant
for Red Lobster were $3.6 million in fiscal 2005.

Olive  Garden  sales of $2.40  billion  were 8.5 percent  above last year.  U.S.
same-restaurant  sales for Olive  Garden  increased  7.2  percent  (on a 52-week
basis) due to a 5.3 percent increase in  same-restaurant  guest counts and a 1.9
percent increase in average check. Average annual sales per restaurant for Olive
Garden were $4.4 million in fiscal 2005. Olive Garden has enjoyed 43 consecutive
quarters of U.S. same-restaurant sales increases.

Bahama  Breeze  sales  of  $164  million  were  7.2  percent  below  last  year.
Same-restaurant  sales for Bahama  Breeze  decreased  1.6  percent (on a 52-week
basis)  for  fiscal  2005.  Bahama  Breeze  also had six  fewer  restaurants  in
operation  during fiscal 2005.  Average  annual sales per  restaurant for Bahama
Breeze were $5.1 million in fiscal 2005.

Smokey  Bones  sales  of  $269  million  were  54.6  percent  above  last  year.
Same-restaurant  sales for Smokey  Bones  increased  1.1  percent  (on a 52-week
basis) for fiscal 2005.  Average annual sales per restaurant  were $3.1 million,
with  appreciable  variation by region.  Smokey Bones opened 35 new  restaurants
during fiscal 2005.

                                       3



The 7.5 percent  increase in  company-wide  sales for fiscal 2004 versus  fiscal
2003  was  primarily  due  to a net  increase  of 54  company-owned  restaurants
compared to fiscal 2003, same-restaurant sales increases at Olive Garden and the
additional  operating week in fiscal 2004.  After reducing  fiscal 2004 sales by
the $90  million  contributed  by the  additional  operating  week,  total sales
increased 5.5 percent from fiscal 2003.  These sales  increases  were  partially
offset  by  decreased  U.S.  same-restaurant  sales at Red  Lobster.  While  Red
Lobster's  sales of $2.44 billion were 0.1 percent  above fiscal 2003,  its U.S.
same-restaurant  sales  decreased 3.5 percent (on a 52-week  basis) due to a 6.5
percent  decrease in  same-restaurant  guest counts,  partially  offset by a 3.0
percent  increase in average check.  Average annual sales per restaurant for Red
Lobster  were $3.6  million in fiscal 2004 (on a 52-week  basis).  Olive  Garden
sales of $2.21 billion were 11.1 percent above fiscal 2003. U.S. same-restaurant
sales for Olive Garden  increased 4.6 percent (on a 52-week  basis) due to a 3.0
percent increase in average check and a 1.6 percent increase in  same-restaurant
guest counts.  Average  annual sales per  restaurant  for Olive Garden were $4.1
million in fiscal 2004 (on a 52-week basis). Bahama Breeze sales of $176 million
were 28 percent above fiscal 2003.  Bahama  Breeze  opened four new  restaurants
during fiscal 2004,  including its new prototype  restaurant in Pittsburgh,  PA.
Bahama Breeze also closed six  restaurants  during the fourth  quarter of fiscal
2004 as a result of a comprehensive analysis performed during the fourth quarter
of  fiscal   2004  that   examined   restaurants   not   meeting   our   minimum
return-on-investment   thresholds  and  certain  other   operating   performance
criteria.  Average  annual  sales  per  restaurant  (excluding  the  six  closed
restaurants) were $5.2 million (on a 52-week basis).  Smokey Bones sales of $174
million were 87 percent  higher in fiscal 2004 than in fiscal 2003,  its average
annual sales per restaurant were $3.2 million (on a 52-week basis) and it opened
30 new restaurants during fiscal 2004.

COSTS AND EXPENSES

Total costs and expenses  were $4.85  billion in fiscal 2005,  $4.67  billion in
fiscal 2004 and $4.32 billion in fiscal 2003. Total costs and expenses in fiscal
2005 were 92.0 percent of sales, a decrease from 93.4 percent of sales in fiscal
2004 and 92.7 percent of sales in fiscal 2003.

Food and  beverage  costs  increased  $67 million,  or 4.4  percent,  from $1.53
billion to $1.59  billion  in fiscal  2005  compared  to fiscal  2004.  Food and
beverage  costs  increased  $78 million,  or 5.4 percent,  from $1.45 billion to
$1.53  billion in fiscal 2004  compared to fiscal  2003.  As a percent of sales,
food and beverage  costs  decreased from the prior year in fiscal 2005 primarily
as a result  of  favorable  changes  in  promotional  and menu mix of sales  and
pricing changes,  which were partially offset by higher dairy, beef, chicken and
seafood costs. As a percent of sales, food and beverage costs decreased from the
prior year in fiscal 2004 primarily as a result of pricing changes and favorable
changes in  promotional  and menu mix of sales,  which was  partially  offset by
higher seafood costs and by crab usage and additional  plate  accompaniments  at
Red Lobster during its crab promotion in the first quarter of fiscal 2004. Other
commodity costs, such as chicken and shrimp, decreased modestly in fiscal 2004.

Restaurant  labor increased $95 million,  or 5.9 percent,  from $1.60 billion to
$1.70 billion in fiscal 2005 compared to fiscal 2004. Restaurant labor increased
$116 million, or 7.8 percent, from $1.49 billion to $1.60 billion in fiscal 2004
compared to fiscal 2003. As a percent of sales,  restaurant  labor  increased in
fiscal 2005 primarily as a result of a modest  increase in wage rates and higher
manager  bonuses at Olive Garden and Red Lobster as a result of their  increased
operating  performance in fiscal 2005.  These factors were only partially offset
by the  favorable  impact  of  higher  sales  volumes.  As a  percent  of sales,
restaurant labor increased in fiscal 2004 from fiscal 2003 primarily as a result
of a modest  increase in wage rates at Red  Lobster and Olive  Garden and higher
manager  bonuses  at  Olive  Garden  as a  result  of  its  increased  operating
performance  in fiscal 2004.  These  factors were only  partially  offset by the
favorable  impact of higher sales volumes and lower health  insurance costs as a
result of fewer claims.

Restaurant  expenses (which include lease,  property tax, credit card,  utility,
workers'   compensation,   insurance,   new  restaurant  pre-opening  and  other
restaurant-level operating expenses) increased $31 million, or 4.1 percent, from
$775 million to $806 million in fiscal 2005 compared to fiscal 2004.  Restaurant
expenses  increased  $61  million,  or 8.6  percent,  from $714  million to $775
million  in  fiscal  2004  compared  to  fiscal  2003.  As a  percent  of sales,
restaurant  expenses  decreased  in  fiscal  2005  primarily  due  to  decreased
insurance,  workers'  compensation and new restaurant  pre-opening  costs, which
were partially offset by increased  utility expenses and repairs and maintenance
expenses.  Restaurant  expenses  were also  favorably  impacted by higher  sales
volumes.  As a percent of sales,  restaurant  expenses  increased in fiscal 2004
from fiscal 2003  primarily  due to increased  utility,  workers'  compensation,
insurance and new restaurant  pre-opening  costs. These cost increases were only
partially offset by the favorable impact of higher sales volumes in fiscal 2004.

Selling,  general and  administrative  expenses  increased  $25 million,  or 5.4
percent,  from $472  million to $497  million in fiscal 2005  compared to fiscal
2004. Selling, general and administrative expenses increased $40 million,

                                       4


or 9.4 percent,  from $432  million to $472  million in fiscal 2004  compared to
fiscal 2003. As a percent of sales, selling, general and administrative expenses
increased in fiscal 2005 primarily as a result of increased  bonus costs,  which
were partially offset by decreased  marketing expenses as a percent of sales and
the favorable  impact of higher sales volumes.  As a percent of sales,  selling,
general and  administrative  expenses  increased in fiscal 2004 from fiscal 2003
primarily due to increased employee benefit costs, an increased  contribution to
the Darden  Restaurants,  Inc.  Foundation and an increase in litigation related
costs,  which were only partially offset by the favorable impact of higher sales
volumes.

Depreciation and amortization expense increased $3 million, or 1.5 percent, from
$210  million  to  $213  million  in  fiscal  2005   compared  to  fiscal  2004.
Depreciation and  amortization  expense  increased $19 million,  or 9.8 percent,
from $191 million to $210 million in fiscal 2004  compared to fiscal 2003.  As a
percent  of sales,  depreciation  and  amortization  decreased  in  fiscal  2005
primarily  as  a  result  of  the  continued  use  of  fully  depreciated,  well
maintained,  equipment and the favorable  impact of higher sales volumes,  which
were only  partially  offset by new  restaurant  and  remodel  activities.  This
benefit was only partially  offset by increased  repairs and  maintenance  costs
incurred in fiscal 2005. As a percent of sales,  depreciation  and  amortization
increased  in fiscal 2004  primarily as a result of new  restaurant  and remodel
activities,  which were only partially  offset by the favorable impact of higher
sales volumes.

Net interest expense decreased $1 million,  or 1.2 percent,  from $44 million to
$43  million in fiscal  2005  compared  to fiscal  2004.  Net  interest  expense
increased $1 million, or 2.5 percent,  from $43 million to $44 million in fiscal
2004  compared  to fiscal  2003.  As a percent of sales,  net  interest  expense
decreased  in fiscal 2005  primarily  as a result of higher  interest  income in
fiscal 2005 and the favorable  impact of higher sales  volumes.  As a percent of
sales,  net  interest  expense in fiscal  2004 was  comparable  to fiscal  2003,
reflecting lower interest income in fiscal 2004,  offset by the favorable impact
of higher sales volumes.

During fiscal 2005, 2004 and 2003, we recognized asset impairment charges in the
amount of $1 million,  $6 million and $5 million,  respectively,  related to the
relocation  and  rebuilding of certain  restaurants.  Asset  impairment  credits
related  to the sale of assets  that were  previously  impaired  amounted  to $3
million, $1 million and $1 million in fiscal 2005, 2004 and 2003,  respectively.
During fiscal 2005, we also recorded charges of $6 million for the write-down of
carrying value of two Olive Garden  restaurants,  one Red Lobster restaurant and
one Smokey Bones  restaurant.  The Smokey Bones restaurant was closed subsequent
to fiscal  2005 while the two Olive  Gardens and one Red  Lobster  continued  to
operate.

In addition to the asset impairment  charges described above,  during the fourth
quarter of fiscal  2004,  we recorded a $36.5  million  pre-tax  ($22.4  million
after-tax) charge for long-lived asset  impairments  associated with the closing
of six Bahama Breeze  restaurants  and the  write-down of the carrying  value of
four other Bahama Breeze  restaurants,  one Olive Garden  restaurant and one Red
Lobster restaurant,  which continued to operate. We also recorded a $1.1 million
pre-tax ($0.7  million  after-tax)  restructuring  charge  primarily  related to
severance  payments  made  to  certain  restaurant   employees  and  exit  costs
associated with the closing of the six Bahama Breeze restaurants.  During fiscal
2004, certain changes were made at Bahama Breeze to improve its sales, financial
performance and overall long-term potential,  including the addition of lunch at
most  restaurants  and  introduction of a new dinner menu. The decision to close
certain  Bahama Breeze  restaurants  and write down the carrying value of others
was based on our on-going  review of each  individual  restaurant's  performance
against our expectations and the restaurant's ability to successfully  implement
these changes. Based on our review of the other 28 Bahama Breeze restaurants, we
believe their locations and ability to execute these and future initiatives will
reduce the likelihood that additional  impairment charges will be required.  The
write-down  of the  carrying  value of one Olive Garden  restaurant  and one Red
Lobster restaurant was a result of less-than-optimal locations. We will continue
to evaluate all of our locations to minimize the risk of future asset impairment
charges.

INCOME TAXES

The effective income tax rates for fiscal 2005, 2004 and 2003 were 31.4 percent,
31.7 percent and 33.1  percent,  respectively.  The rate decrease in fiscal 2005
and fiscal 2004 was  primarily a result of favorable  resolutions  of prior year
tax matters and an increase in FICA tax credits for employee-reported tips.


                                       5



NET EARNINGS AND NET EARNINGS PER SHARE

Net  earnings  for  fiscal  2005 were $291  million  ($1.78 per  diluted  share)
compared  with net earnings  for fiscal 2004 of $227 million  ($1.34 per diluted
share) and net  earnings  for fiscal  2003 of $226  million  ($1.27 per  diluted
share).

Net earnings for fiscal 2005 increased 27.9 percent and diluted net earnings per
share  increased  32.8  percent  compared to fiscal  2004.  The  increase in net
earnings and diluted net earnings per share were  primarily  due to decreases in
food and beverage costs,  restaurant  expenses and depreciation and amortization
expenses as a percent of sales, which were only partially offset by increases in
restaurant labor expenses and selling,  general and administrative expenses as a
percent of sales. Fiscal 2004 net earnings were also impacted by the $38 million
pre-tax ($23 million  after-tax)  asset  impairment  and  restructuring  charges
recognized related to the closing of six Bahama Breeze restaurants and the write
down of another four Bahama Breeze restaurants,  one Olive Garden restaurant and
one Red Lobster  restaurant.  The increase in diluted net earnings per share was
also due to a reduction in the average  diluted shares  outstanding  from fiscal
2004 to fiscal 2005  primarily as a result of our  continuing  repurchase of our
common stock.


Net earnings for fiscal 2004  increased 0.5 percent and diluted net earnings per
share  increased  5.5  percent  compared  to fiscal  2003.  The  increase in net
earnings was primarily due to decreases in food and beverage  costs as a percent
of sales, which were largely offset by increases in restaurant labor, restaurant
expenses,  selling,  general and  administrative  expenses and  depreciation and
amortization  expense  as a  percent  of  sales  and the  asset  impairment  and
restructuring  charges  recognized  during fiscal 2004 related to the closing of
six Bahama  Breeze  restaurants  and write down of another  four  Bahama  Breeze
restaurants,  one Olive Garden  restaurant and one Red Lobster  restaurant.  The
increase in diluted net earnings  per share is  primarily  due to a reduction in
the average diluted shares outstanding from fiscal 2003 to fiscal 2004 primarily
as a result of our continuing repurchase of our common stock.

SEASONALITY

Our sales  volumes  fluctuate  seasonally.  During  fiscal 2005,  our sales were
highest in the spring and  winter,  followed  by the  summer,  and lowest in the
fall. During 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 impact 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.

IMPACT OF INFLATION

We do not believe  inflation had a significant  overall effect on our operations
during fiscal 2005, 2004 and 2003. We believe we have  historically been able to
pass on  increased  operating  costs  through  menu  price  increases  and other
strategies.

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.  Actual results could differ
from those estimates.

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


                                       6




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,  the determination of what constitutes expected lease term 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 would  incur an  economic
penalty for not exercising the option. The lease term commences on the date when
we have the right to control the use of the leased property,  which is typically
before rent  payments  are due under the terms of the lease.  Many of our leases
have renewal  periods  totaling five to 20 years,  exercisable at our option and
require payment of property taxes,  insurance and maintenance  costs in addition
to the rent payments.  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 for each  restaurant.  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 amount of impairment
recognized  is the amount by which the  carrying  amount of the  assets  exceeds
their fair value.  Fair value is generally  determined  by  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. Assets whose disposal is not probable within
one year  remain in land,  buildings  and  equipment  until  their  disposal  is
probable within one year.

                                       7


The judgments we make related to the expected useful lives of long-lived  assets
and our  ability to realize  undiscounted  cash flows in excess of the  carrying
amounts of these assets are affected by factors such as the ongoing  maintenance
and  improvements of the assets,  changes in economic  conditions and changes in
usage or operating performance. As we assess the ongoing expected cash flows and
carrying amounts of our long-lived assets,  significant adverse changes in these
factors could cause us to realize a material  impairment  charge.  In the fourth
quarter of fiscal 2004, we recognized  asset  impairment  charges of $37 million
($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.
During  fiscal 2005, we recognized  asset  impairment  charges of $6 million ($4
million after-tax) for the write-down of two Olive Garden  restaurants,  one Red
Lobster  restaurant  and one Smokey Bones  restaurant  based on an evaluation of
expected cash flows. The Smokey Bones restaurant was closed subsequent to fiscal
2005  while the two Olive  Garden  restaurants  and one Red  Lobster  restaurant
continued to operate.

Insurance Accruals

Through the use of insurance program deductibles and self-insurance, we retain a
significant portion of expected losses under our workers' compensation, employee
medical  and  general  liability  programs.  However,  we  carry  insurance  for
individual claims that generally exceed $0.25 million for workers'  compensation
and general  liability claims.  Accrued  liabilities have been recorded based on
our  estimates  of the  anticipated  ultimate  costs to settle all claims,  both
reported and not yet reported.

Our accounting policies regarding these 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.

LIQUIDITY AND CAPITAL RESOURCES

Cash flows  generated  from operating  activities  provide us with a significant
source of liquidity,  which we use to finance the  purchases of land,  buildings
and equipment and to repurchase shares of our common stock. Since  substantially
all 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.

We manage our business and our financial  ratios to maintain an investment grade
bond rating,  which allows  flexible  access to financing at  reasonable  costs.
Currently,  our publicly issued long-term debt carries "Baa1" (Moody's Investors
Service),  "BBB+" (Standard & Poor's) and "BBB+" (Fitch) ratings. Our commercial
paper has  ratings of "P-2"  (Moody's  Investors  Service),  "A-2"  (Standard  &
Poor's)  and "F-2"  (Fitch).  These  ratings  are as of the date of this  annual
report and have been  obtained  with the  understanding  that Moody's  Investors
Service,  Standard & Poor's and Fitch will  continue  to monitor  our credit and
make future  adjustments to these ratings to the extent  warranted.  The ratings
may be changed, superseded, or withdrawn at any time.

Our commercial paper program is our primary source of short-term  financing.  At
May 29, 2005, there were no borrowings outstanding under the program. To support
our commercial paper program, we have a credit facility under a Credit Agreement
dated  October 17,  2003,  as amended,  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

                                       8


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," as defined in the
Credit  Agreement.  None of these covenants are expected to impact our liquidity
or capital resources.  At May 29, 2005, we were in compliance with all covenants
under the Credit Agreement.

At May 29, 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 on file with the Securities and Exchange Commission (SEC), we
may issue up to 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 may have maturity dates of nine months or more after issuance.

A summary of our contractual  obligations and commercial  commitments at May 29,
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)            $   799,260         $338,025          $185,396          $  26,163          $249,676
- ---------------------------- ---------------- ----------------- ------------------ ----------------- -----------------
Operating leases                  419,543           68,301           119,710             88,464           143,068
- ---------------------------- ---------------- ----------------- ------------------ ----------------- -----------------
Purchase obligations(2)           579,008          562,930            14,492              1,586                --
- ---------------------------- ---------------- ----------------- ------------------ ----------------- -----------------
Benefit obligations (3)           160,178           13,407            28,061             30,345            88,365
- ---------------------------- ---------------- ----------------- ------------------ ----------------- -----------------
Total contractual
      obligations              $1,957,989         $982,663          $347,659           $146,558          $481,109
- ---------------------------- ---------------- ----------------- ------------------ ----------------- -----------------




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

                                                   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 (4)                 $86,506         $86,506               $ --               $ --              $ --
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------
Guarantees (5)                    1,768             499                719                345               205
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------
Total commercial
     commitments                $88,274         $87,005               $719               $345              $205
- -------------------------- --------------- ------------------ ------------------ ----------------- -------------------
<FN>

1)   Includes  interest  payments   associated  with  existing  long-term  debt,
     including the current portion.  Variable-rate  interest payments associated
     with the ESOP loan were  estimated  based on the interest rate in effect at
     May 29, 2005 (3.42 percent). Excludes issuance discount of $763.
2)   Includes  commitments  for food and beverage  items and  supplies,  capital
     projects and other miscellaneous commitments.
3)   Includes  expected  payments  associated  with our defined  benefit  plans,
     postretirement  benefit plan and our  non-qualified  deferred  compensation
     plan through fiscal 2015.
4)   Includes letters of credit for $72,677 of workers' compensation and general
     liabilities accrued in our consolidated financial statements; also includes
     letters of credit  for $4,495 of lease  payments  included  in  contractual
     operating lease obligation payments noted above.
5)   Consists solely of guarantees  associated with leased  properties that have
     been  assigned to third  parties.  We are not aware of any  non-performance
     under  these  arrangements  that  would  result in us having to  perform in
     accordance with the terms of the guarantees.
</FN>

                                       9



As disclosed in Exhibit 12 to this Form 10-K, our  fixed-charge  coverage ratio,
which  measures  the number of times each year that we earn  enough to cover our
fixed  charges,  amounted to 6.8 times and 5.7 times for the fiscal  years ended
May 29, 2005 and May 30, 2004, respectively. Our adjusted debt to adjusted total
capital  ratio (which  includes 6.25 times the total annual  restaurant  minimum
rent ($62.1  million and $56.5  million for the fiscal  years ended May 29, 2005
and May 30,  2004,  respectively)  and 3.00  times the total  annual  restaurant
equipment minimum rent ($0.0 million and $0.1 million for the fiscal years ended
May 29, 2005 and May 30, 2004,  respectively) as components of adjusted debt and
adjusted  total  capital)  was 45 percent and 46 percent at May 29, 2005 and May
30, 2004, respectively. We use the lease-debt equivalent in our adjusted debt to
adjusted total capital ratio as we believe its inclusion  better  represents the
optimal capital structure that we target from period to period.

Based on these  ratios,  we believe  our  financial  condition  is  strong.  The
composition of our capital structure is shown in the following table.


 (In millions, except ratios)                     May 29, 2005      May 30, 2004
 -------------------------------------------------------------------------------

 CAPITAL STRUCTURE
 -------------------------------------------------------------------------------
 Short-term debt                                $      --              $     15
 Current portion of long-term debt                    300                    --
 Long-term debt                                       350                   653
 Stockholders' equity                               1,273                 1,175
 -------------------------------------------------------------------------------
 Total capital                                  $   1,923              $  1,843
 ===============================================================================
 ADJUSTMENTS TO CAPITAL
 -------------------------------------------------------------------------------
 Short-term debt                                $      --              $     15
 Current portion of long-term debt                    300                    --
 Long-term debt                                       350                   653
 Lease-debt equivalent                                385                   353
 -------------------------------------------------------------------------------
 Adjusted debt                                  $   1,035              $  1,021
 Stockholders' equity                               1,273                 1,175
 -------------------------------------------------------------------------------
 Adjusted total capital                         $   2,308              $  2,196
 ===============================================================================
 CAPITAL STRUCTURE RATIOS
 -------------------------------------------------------------------------------
 Debt to total capital ratio                           34%                   36%
 Adjusted debt to adjusted total capital ratio         45%                   46%
 ===============================================================================

Net cash flows provided by operating activities were $583 million,  $525 million
and $509 million in fiscal  2005,  2004 and 2003,  respectively.  Net cash flows
provided by  operating  activities  include net earnings of $291  million,  $227
million and $226 million in fiscal  2005,  2004 and 2003,  respectively.  Fiscal
2004 net earnings  included a $36.5 million  pre-tax ($22.4  million  after-tax)
charge for  long-lived  asset  impairments  associated  with the  closing of six
Bahama Breeze restaurants and the write-down of the carrying value of four other
Bahama  Breeze  restaurants,  one Olive  Garden  restaurant  and one Red Lobster
restaurant,  which  continued to operate.  Net cash flows  provided by operating
activities also reflect income tax payments of $111 million, $92 million and $65
million  in  fiscal  2005,  2004 and 2003,  respectively.  The  increase  in tax
payments in fiscal 2005 and 2004 resulted primarily from accelerated  deductions
allowable for  depreciation of certain  capital  expenditures in fiscal 2004 and
2003,  which  lowered  our income tax  payments  in those  fiscal  years.  These
accelerated  deductions were allowable for only a portion of fiscal 2005 capital
expenditures.   In  fiscal  2005,  however,  the  impact  of  the  reduction  in
accelerated  depreciation  deductions  was  partially  offset by an  increase in
income tax benefits associated with the exercise of employee stock options.

Net cash flows used in financing activities were $264 million,  $194 million and
$193 million in fiscal 2005, 2004 and 2003, respectively. Net cash flows used in
financing  activities  included our  repurchase  of 11.3  million  shares of our
common stock for $312 million in fiscal  2005,  compared to 10.7 million  shares
for $235  million in fiscal  2004 and 10.7  million  shares for $213  million in
fiscal 2003.  Our Board of Directors has authorized us to repurchase up to 137.4
million  shares of our common  stock.  At May 29, 2005 a total of 120.6  million
shares have been repurchased  under the  authorization.  The repurchased  common
stock is reflected as a reduction of stockholders'  equity. We received proceeds
from the  issuance of common  stock upon the  exercise  of stock  options of $75
million,

                                       10


$40 million and $34 million in fiscal  2005,  2004 and 2003,  respectively.  Net
cash  flows  used  in  financing  activities  also  included  dividends  paid to
stockholders  of $13 million,  $13 million and $14 million in fiscal 2005,  2004
and 2003, respectively.

Net cash flows used in investing activities were $313 million,  $343 million and
$420 million in fiscal 2005, 2004 and 2003, respectively. 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 $329 million in fiscal 2005, compared to
$354  million in fiscal  2004 and $423  million in fiscal  2003.  The  decreased
expenditures in fiscal 2005 and 2004 resulted  primarily from decreased spending
associated with building fewer new  restaurants and fewer remodels.  We estimate
that our fiscal 2006 capital  expenditures will approximate $350 million to $375
million.

Net cash flows  provided by operating  activities for fiscal 2003 included a $20
million  contribution to our defined  benefit  pension plans,  which enabled the
plans to  maintain a fully  funded  status as of the plans'  February  28,  2003
annual  valuation  date.  Approximately  $0.1  million was  required to fund our
defined  benefit  pension  plans in fiscal  2005 and fiscal  2004.  Our  defined
benefit and other  postretirement  benefit costs and  liabilities are calculated
using various  actuarial  assumptions  and  methodologies  prescribed  under the
Financial  Accounting Standards Board's (FASB) Statement of Financial Accounting
Standards  (SFAS) No. 87,  "Employers'  Accounting  for  Pensions"  and No. 106,
"Employers' Accounting for Postretirement  Benefits Other Than Pensions". We use
certain assumptions  including,  but not limited to, the selection of a discount
rate,  expected long-term rate of return on plan assets and expected health care
cost trend rates. We set the discount rate assumption  annually for each plan at
its  valuation  date to  reflect  the yield of high  quality  fixed-income  debt
instruments,  with lives that approximate the maturity of the plan benefits.  At
May 29, 2005, our discount rate was 5.75 percent. The expected long-term rate of
return on plan assets and health  care cost trend  rates are based upon  several
factors,  including our historical  assumptions compared with actual results, an
analysis  of  current  market  conditions,  asset  allocations  and the views of
leading financial  advisers and economists.  Based on our analysis during fiscal
2003, we lowered our defined benefit plans' expected long-term rate of return on
plan assets for fiscal 2004 from 10.4 percent to 9.0 percent.  The change in our
defined  benefit  plans'  expected  long-term  rate of  return  on  plan  assets
decreased  earnings  before income taxes by  approximately  $2 million in fiscal
2004.  At May 29, 2005,  our  expected  health care cost trend rates ranged from
11.0 percent to 12.0 percent for fiscal 2006,  depending on the medical  service
category.  The rates  gradually  decrease to 5.0 percent through fiscal 2011 and
remain at that level thereafter.

The  expected  long-term  rate of return  on plan  assets  component  of our net
periodic  benefit cost is calculated based on the  market-related  value of plan
assets.  Our target asset  allocation  is 35 percent U.S.  equities,  30 percent
high-quality,  long-duration  fixed-income securities,  15 percent international
equities, 10 percent private equities and 10 percent real assets. We monitor our
actual asset allocation to ensure that it approximates our target allocation and
believe that our long-term  asset  allocation  will continue to approximate  our
target  allocation.  Our  historical  ten-year  rate of return  on plan  assets,
calculated using the geometric method average of returns,  is approximately 10.9
percent as of May 29, 2005.

We have an  unrecognized  net actuarial  loss for the defined  benefit plans and
postretirement  benefit  plan as of May 29,  2005 of $59 million and $4 million,
respectively.  The  unrecognized  net actuarial loss  represents  changes in the
amount of the  projected  benefit  obligation  and plan  assets  resulting  from
differences in the assumptions used and actual  experience.  The amortization of
the  unrecognized  net actuarial  loss component of our fiscal 2006 net periodic
benefit cost for the defined  benefit plans and  postretirement  benefit plan is
expected to be approximately $5 million and $0.2 million, respectively.

We believe our defined benefit and  postretirement  benefit plan assumptions are
appropriate based upon the factors discussed above.  However,  other assumptions
could also be reasonably  applied that could differ from the assumptions used. A
quarter  percentage point change in the defined benefit plans' discount rate and
the expected  long-term rate of return on plan assets would increase or decrease
earnings before income taxes by $0.7 million and $0.4 million,  respectively.  A
quarter percentage point change in our postretirement benefit plan discount rate
would increase or decrease  earnings before income taxes by $0.1 million.  A one
percentage point increase in the health care cost trend rates would increase the
accumulated  postretirement  benefit  obligation (APBO) by $4 million at May 29,
2005 and the aggregate of the service cost and interest  cost  components of net
periodic  postretirement  benefit  cost by $0.6  million for fiscal  2005. A one
percentage point decrease in the health care cost trend rates

                                       11




would  decrease the APBO by $3 million at May 29, 2005 and the  aggregate of the
service cost and interest cost components of net periodic postretirement benefit
cost by $0.5 million for fiscal 2005.  These  changes in  assumptions  would not
significantly impact our funding requirements.

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,  borrowings  available under our shelf  registration for unsecured
debt securities and short-term  commercial paper program should be sufficient to
finance our capital expenditures,  debt maturities, stock repurchase program and
other operating activities through fiscal 2006.

OFF-BALANCE SHEET ARRANGEMENTS

We are not a party to any  off-balance  sheet  arrangements  that  have,  or are
reasonably  likely to have, a current or future material effect on our financial
condition,  changes  in  financial  condition,  sales or  expenses,  results  of
operations, liquidity, capital expenditures or capital resources.

FINANCIAL CONDITION

Our total  current  assets were $407 million at May 29,  2005,  compared to $346
million at May 30,  2004.  The increase  resulted  primarily  from  increases in
inventories of $37 million that resulted from  opportunistic  product  purchases
made during fiscal 2005.

Our total current  liabilities  were $1.04 billion at May 29, 2005,  compared to
$0.68 billion at May 30, 2004. The increase in current  liabilities is primarily
due to the  reclassification  of the $150  million of  unsecured  8.375  percent
senior  notes due in  September  2005 and the $150  million of  unsecured  6.375
percent notes due in February 2006 from long-term  debt to current  liabilities.
Accounts  payable of $191 million at May 29, 2005  increased  from $175 million,
primarily due to the timing of our inventory and capital expenditures at the end
of fiscal  2005.  Other  current  liabilities  of $254  million at May 29,  2005
increased  from $228  million at May 30,  2004,  primarily  due to a $20 million
increase in liabilities  associated with our non-qualified deferred compensation
plan.

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,  compensation and commodity prices. To
manage this exposure, we periodically enter into interest rate, foreign currency
exchange,  equity  forwards  and  commodity  instruments  for other than trading
purposes (see Notes 1 and 9 of the Notes to Consolidated Financial Statements).

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.
At May 29, 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 $6 million over a
period of one year  (including  the impact of the interest rate swap  agreements
discussed  in Note 9 of the Notes to  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  $17 million.  The fair
value of our long-term fixed rate debt during fiscal 2005 averaged $668 million,
with a high of $677 million and a low of $655  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.

FUTURE APPLICATION OF ACCOUNTING STANDARDS

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 annual
reporting periods beginning after June 15, 2005. As disclosed in Note 1 of Notes
to  Consolidated  Financial  Statements,  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 $18 million, $15 million and $17 million for fiscal 2005, 2004 and
2003,  respectively.  We have

                                       12


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.

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;  same-restaurant  sales
growth;  expected  diluted net earnings per share growth;  expected  trends that
might impact capital requirements and liquidity;  expected  contributions to our
defined  benefit  pension  plans;  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:

     o    the  intensely   competitive   nature  of  the  restaurant   industry,
          especially pricing, service, location,  personnel and type and quality
          of food;
     o    economic  and  business  factors,  both  specific  to  the  restaurant
          industry and  generally,  including  changes in consumer  preferences,
          demographic trends, weather conditions, a protracted economic slowdown
          or worsening  economy,  industry-wide cost pressures and public safety
          conditions,   including   actual  or  threatened  armed  conflicts  or
          terrorist attacks;
     o    the  price  and  availability  of  food,  ingredients  and  utilities,
          including the general risk of inflation;
     o    labor and insurance costs, including increased labor costs as a result
          of federal  and  state-mandated  increases  in minimum  wage rates and
          increased  insurance  costs as a result of  increases  in our  current
          insurance premiums;
     o    increased advertising and marketing costs;
     o    higher-than-anticipated  costs to open,  close,  relocate  or  remodel
          restaurants;
     o    litigation by employees, consumers, suppliers, shareholders or others,
          regardless of whether the allegations  made against us are valid or we
          are ultimately found liable;
     o    unfavorable publicity relating to food safety or other concerns;
     o    a lack of  suitable  new  restaurant  locations  or a  decline  in the
          quality of the locations of our current restaurants;
     o    federal,  state and local  regulation of our business,  including laws
          and  regulations  relating to our  relationships  with our  employees,
          zoning, land use, environmental matters and liquor licenses; and
     o    growth   objectives,    including    lower-than-expected   sales   and
          profitability  of  newly-opened  restaurants,  our  expansion of newer
          concepts  that have not yet  proven  their  long-term  viability,  our
          ability to develop new concepts,  risks associated with growth through
          acquisitions,  and our ability to manage risks relating to the opening
          of new restaurants, including real estate development and construction
          activities, union activities, the issuance and renewal of licenses and
          permits,  the  availability of funds to finance growth and our ability
          to hire and train qualified personnel.

                                       13





REPORT OF MANAGEMENT RESPONSIBILITIES

The management of Darden  Restaurants,  Inc. is responsible for the fairness and
accuracy of the consolidated  financial statements.  The consolidated  financial
statements have been prepared in accordance with accounting principles generally
accepted in the United States of America,  using management's best estimates and
judgments where appropriate. The financial information throughout this report is
consistent with our consolidated financial statements.

Management  has  established  a  system  of  internal   controls  that  provides
reasonable assurance that assets are adequately safeguarded and transactions are
recorded accurately,  in all material respects,  in accordance with management's
authorization.  We maintain a strong audit program that independently  evaluates
the adequacy  and  effectiveness  of internal  controls.  Our internal  controls
provide for appropriate segregation of duties and responsibilities and there are
documented  policies  regarding  utilization of our assets and proper  financial
reporting.  These formally stated and regularly  communicated  policies set high
standards of ethical conduct for all employees.

The  Audit  Committee  of the Board of  Directors  meets at least  quarterly  to
determine that  management,  internal  auditors and the  independent  registered
public accounting firm are properly  discharging their duties regarding internal
control and financial  reporting.  The independent  registered public accounting
firm,  internal  auditors and  employees  have full and free access to the Audit
Committee at any time.

KPMG LLP, an independent registered public accounting firm, is retained to audit
our consolidated financial statements. Their report follows.

/s/ Clarence Otis, Jr.
Clarence Otis, Jr.
Chief Executive Officer


                                       14



MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management is responsible for  establishing  and maintaining  adequate  internal
control  over  financial  reporting  (as  defined  in Rule  13a-15(f)  under the
Exchange  Act).  The  Company's  internal  control over  financial  reporting is
designed to provide reasonable  assurance to the Company's  management and Board
of  Directors  regarding  the  preparation  and fair  presentation  of published
financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may  not  prevent  or  detect  misstatements.   Therefore,  even  those  systems
determined to be effective can provide only reasonable assurance with respect to
financial statement preparation and presentation.

Management  assessed the  effectiveness  of the Company's  internal control over
financial  reporting  as of  May  29,  2005.  In  making  this  assessment,  our
management   used  the  criteria  set  forth  by  the  Committee  of  Sponsoring
Organizations of the Treadway  Commission (COSO) in Internal  Control-Integrated
Framework.  Management  has concluded  that,  as of May 29, 2005,  the Company's
internal control over financial reporting was effective based on these criteria.

The Company's  independent  registered  public  accounting  firm,  KPMG LLP, has
issued an audit report on our assessment of our internal  control over financial
reporting, which follows.


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON INTERNAL CONTROL OVER
FINANCIAL REPORTING

The Board of Directors and Stockholders

Darden Restaurants, Inc.

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal Control Over Financial  Reporting,  that Darden
Restaurants, Inc. maintained effective internal control over financial reporting
as of May 29, 2005 based on criteria established in Internal  Control-Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission  (COSO).  Darden  Restaurants,  Inc.'s  management is responsible for
maintaining  effective  internal  control over  financial  reporting and for its
assessment of the  effectiveness of internal  control over financial  reporting.
Our  responsibility  is to express an opinion on management's  assessment and an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness  of internal control and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles  and that  receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

                                       15



Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion, management's assessment that Darden Restaurants, Inc. maintained
effective internal control over financial reporting as of May 29, 2005 is fairly
stated,  in all material  respects,  based on criteria  established  in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations
of the Treadway  Commission (COSO).  Also, in our opinion,  Darden  Restaurants,
Inc.  maintained,  in all material  respects,  effective  internal  control over
financial  reporting  as of May 29,  2005,  based  on  criteria  established  in
Internal  Control-Integrated  Framework  issued by the  Committee of  Sponsoring
Organizations of the Treadway Commission (COSO).

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
Darden  Restaurants,  Inc. and subsidiaries as of May 29, 2005 and May 30, 2004,
and the related  consolidated  statements of earnings,  changes in stockholders'
equity and accumulated  other  comprehensive  income (loss),  and cash flows for
each of the years in the  three-year  period ended May 29, 2005,  and our report
dated July 28,  2005  expressed  an  unqualified  opinion on those  consolidated
financial statements.

/s/ KPMG LLP

Orlando, FL
July 28, 2005

                                       16





REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
Darden Restaurants, Inc.

We  have  audited  the  accompanying   consolidated  balance  sheets  of  Darden
Restaurants,  Inc. and subsidiaries as of May 29, 2005 and May 30, 2004, and the
related consolidated statements of earnings, changes in stockholders' equity and
accumulated other  comprehensive  income (loss),  and cash flows for each of the
years in the three-year period ended May 29, 2005. These consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Darden Restaurants,
Inc. and  subsidiaries  as of May 29, 2005 and May 30, 2004,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended May 29, 2005 in conformity  with  accounting  principles  generally
accepted in the United States of America.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting   Oversight  Board  (United  States),  the  effectiveness  of  Darden
Restaurants, Inc.'s internal control over financial reporting as of May 29, 2005
based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and
our report dated July 28, 2005 expressed an unqualified  opinion on management's
assessment of, and the effective  operation of, internal  control over financial
reporting.


/s/ KPMG LLP

Orlando, Florida
July 28, 2005


                                       17





CONSOLIDATED STATEMENTS OF EARNINGS



                                                                                Fiscal Year Ended
 -------------------------------------------------------------------------------------------------------------------
 (In thousands, except per share data)                           May 29, 2005     May 30, 2004      May 25, 2003
 -------------------------------------------------------------------------------------------------------------------

                                                                                            
 Sales                                                             $5,278,110        $5,003,355       $4,654,971
 Costs and expenses:
    Cost of sales:
          Food and beverage                                         1,593,709         1,526,875        1,449,162
          Restaurant labor                                          1,695,805         1,601,258        1,485,046
          Restaurant expenses                                         806,314           774,806          713,699
 -------------------------------------------------------------------------------------------------------------------
          Total cost of sales, excluding restaurant
             depreciation and amortization of $198,422,
              $195,486 and $177,127, respectively                  $4,095,828        $3,902,939       $3,647,907
     Selling, general and administrative                              497,478           472,109          431,722
     Depreciation and amortization                                    213,219           210,004          191,218
     Interest, net                                                     43,119            43,659           42,597
     Asset impairment and restructuring charges, net                    4,549            41,868            3,924
 -------------------------------------------------------------------------------------------------------------------
          Total costs and expenses                                 $4,854,193        $4,670,579       $4,317,368
 -------------------------------------------------------------------------------------------------------------------
 Earnings before income taxes                                         423,917           332,776          337,603
 Income taxes                                                         133,311           105,603          111,624
 -------------------------------------------------------------------------------------------------------------------
 Net earnings                                                      $  290,606        $  227,173       $  225,979
 ===================================================================================================================
 Net earnings per share:
    Basic                                                          $     1.85        $     1.39       $     1.33
    Diluted                                                        $     1.78        $     1.34       $     1.27
 ===================================================================================================================
 Average number of common shares outstanding:
    Basic                                                             156,700           163,500          170,300
    Diluted                                                           163,400           169,700          177,400
 ===================================================================================================================


See accompanying notes to consolidated financial statements.



                                       18




CONSOLIDATED BALANCE SHEETS



 -------------------------------------------------------------------------------------------------------------------
 (In thousands)                                                      May 29, 2005              May 30, 2004
 -------------------------------------------------------------------------------------------------------------------
                            ASSETS
                                                                                         
 Current assets:
    Cash and cash equivalents                                        $     42,801               $    36,694
    Receivables                                                            36,510                    30,258
    Inventories                                                           235,444                   198,781
    Prepaid expenses and other current assets                              28,927                    25,316
    Deferred income taxes                                                  63,584                    55,258
 -------------------------------------------------------------------------------------------------------------------
        Total current assets                                         $    407,266               $   346,307
 Land, buildings and equipment, net                                     2,351,454                 2,250,616
 Other assets                                                             179,051                   183,425
 -------------------------------------------------------------------------------------------------------------------
        Total assets                                                 $  2,937,771               $ 2,780,348
 ===================================================================================================================

             LIABILITIES AND STOCKHOLDERS' EQUITY
 Current liabilities:
    Accounts payable                                                 $    191,197               $   174,624
    Short-term debt                                                            --                    14,500
    Accrued payroll                                                       114,602                   103,327
    Accrued income taxes                                                   52,404                    48,753
    Other accrued taxes                                                    43,825                    38,440
    Unearned revenues                                                      88,472                    75,513
    Current portion of long-term debt                                     299,929                        --
    Other current liabilities                                             254,178                   228,324
 -------------------------------------------------------------------------------------------------------------------
        Total current liabilities                                    $  1,044,607               $   683,481
 Long-term debt, less current portion                                     350,318                   653,349
 Deferred income taxes                                                    114,846                   132,690
 Deferred rent                                                            130,872                   122,879
 Other liabilities                                                         24,109                    12,661
 -------------------------------------------------------------------------------------------------------------------
        Total liabilities                                            $  1,664,752               $ 1,605,060
 -------------------------------------------------------------------------------------------------------------------
 Stockholders' equity:
    Common stock and surplus, no par value.  Authorized
      500,000 shares; issued 271,102 and 264,907 shares,
        respectively; outstanding 154,391 and 158,431 shares,
        respectively                                                 $  1,703,336               $ 1,584,115
    Preferred stock, no par value.  Authorized 25,000 shares;
      none issued and outstanding                                              --                        --
    Retained earnings                                                   1,405,754                 1,127,653
    Treasury stock, 116,711 and 106,476 shares,
      at cost, respectively                                            (1,784,835)               (1,483,768)
    Accumulated other comprehensive income (loss)                          (8,876)                  (10,173)
    Unearned compensation                                                 (41,685)                  (41,401)
    Officer notes receivable                                                 (675)                   (1,138)
 -------------------------------------------------------------------------------------------------------------------
        Total stockholders' equity                                   $  1,273,019               $ 1,175,288
 -------------------------------------------------------------------------------------------------------------------
        Total liabilities and stockholders' equity                   $  2,937,771               $ 2,780,348
 ===================================================================================================================


See accompanying notes to consolidated financial statements.



                                       19








CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)



- --------------------------------------------------------------------------------------------------------------------------------
                                             Common                           Accumulated                Officer      Total
                                              Stock                              Other
                                               and      Retained   Treasury  Comprehensive   Unearned     Notes    Stockholders'
(In thousands, except per share data)        Surplus    Earnings     Stock   Income (Loss) Compensation Receivable    Equity
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Balance at May 26, 2002                   $1,474,054 $  700,986  $(1,044,915)   $(12,414)    $(46,108)    $(1,997)   $1,069,606
- --------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
   Net earnings                                   --    225,979           --          --           --          --       225,979
   Other comprehensive income (loss):
       Foreign currency adjustment                --         --           --       1,995           --          --         1,995
       Change in fair value of derivatives,
         net of tax of  $0                        --         --           --           2           --          --             2
       Minimum pension liability
         adjustment,net of tax benefit
           of $141                                --         --           --        (229)          --          --          (229)
                                                                                                                     -----------
           Total comprehensive income                                                                                   227,747
Cash dividends declared ($0.08 per share)         --    (13,501)         --           --           --          --       (13,501)
Stock option exercises (3,133 shares)         27,261         --        1,652          --           --          --        28,913
Issuance of restricted stock (148 shares),
  net of forfeiture adjustments                4,429         --          600          --       (5,029)         --            --
Earned compensation                               --         --           --          --        3,579          --         3,579
ESOP note receivable repayments                   --         --           --          --        4,710          --         4,710
Income tax benefits credited to equity        16,385         --           --          --           --          --        16,385
Purchases of common stock for treasury
  (10,746 shares)                                 --         --     (213,311)         --           --          --      (213,311)
Issuance of treasury stock under Employee
  Stock Purchase Plan and other plans
    (280 shares)                               3,828         --        1,681          --           --          --         5,509
Repayment of officer notes, net                   --         --           --          --           --         418           418
- --------------------------------------------------------------------------------------------------------------------------------
Balance at May 25, 2003                   $1,525,957 $  913,464  $(1,254,293)   $(10,646)    $(42,848)    $(1,579)   $1,130,055
- --------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
   Net earnings                                   --    227,173           --          --           --          --       227,173
   Other comprehensive income (loss):
       Foreign currency adjustment                --         --           --         337           --          --           337
       Change in fair value of derivatives,
           net of tax of  $51                     --         --           --         205           --          --           205
       Minimum pension liability
         adjustment,net of tax benefit
           of $45                                 --         --           --         (69)          --          --           (69)
                                                                                                                      ----------
       Total comprehensive income                                                                                       227,646
Cash dividends declared ($0.08 per share)         --    (12,984)          --          --           --          --       (12,984)
Stock option exercises (3,464 shares)         30,972         --        3,685          --           --          --        34,657
Issuance of restricted stock (409 shares),
  net of forfeiture adjustments                7,605         --          173          --       (7,778)         --            --
Earned compensation                               --         --           --          --        4,198          --         4,198
ESOP note receivable repayments                   --         --           --          --        5,027          --         5,027
Income tax benefits credited to equity        15,650         --           --          --           --          --        15,650
Purchases of common stock for treasury
   (10,749 shares)                                --         --     (235,462)         --           --          --      (235,462)
Issuance of treasury stock under Employee
   Stock Purchase Plan and other plans
     (357 shares)                              3,931         --        2,129          --           --          --         6,060

Repayment of officer notes                        --         --           --          --           --         441           441
- --------------------------------------------------------------------------------------------------------------------------------
Balance at May 30, 2004                   $1,584,115 $1,127,653  $(1,483,768)   $(10,173)    $(41,401)    $(1,138)   $1,175,288
- --------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
   Net earnings                                   --    290,606           --          --           --          --       290,606
   Other comprehensive income (loss):
       Foreign currency adjustment                --         --           --       1,450           --          --         1,450
       Change in fair value of derivatives,
           net of tax of $1,503                   --         --           --        (243)          --          --          (243)
       Minimum pension liability
           adjustment,net of tax benefit
              of $56                              --         --           --          90           --          --            90
                                                                                                                       --------
         Total comprehensive income                                                                                     291,903
Cash dividends declared ($0.08 per share)         --    (12,505)         --           --           --          --       (12,505)
Stock option exercises (6,615 shares)         62,464         --        7,081          --           --          --        69,545
Issuance of restricted stock (378 shares),
  net of forfeiture adjustments                9,535         --           --          --       (9,535)         --            --
Earned compensation                               --         --           --          --        7,464          --         7,464
ESOP note receivable repayments                   --         --           --          --        3,393          --         3,393
Income tax benefits credited to equity        42,996         --           --          --           --          --        42,996
Purchases of common stock for treasury
   (11,343 shares)                                --         --     (311,686)         --           --          --      (311,686)
Issuance of treasury stock under Employee
   Stock Purchase Plan and other plans
      (296 shares)                             4,226         --        1,932          --           --          --         6,158
Issuance of treasury stock under Employee
  Stock Ownership Plan (50 shares)                --         --        1,606          --       (1,606)         --            --
Repayment of officer notes                        --         --           --          --           --         463           463
- --------------------------------------------------------------------------------------------------------------------------------
Balance at May 29, 2005                   $1,703,336 $1,405,754  $(1,784,835)   $ (8,876)    $(41,685)    $  (675)   $1,273,019
================================================================================================================================


See accompanying notes to consolidated financial statements.

                                       20





CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                Fiscal Year Ended
 -------------------------------------------------------------------------------------------------------------------
 (In thousands)                                                  May 29, 2005     May 30, 2004      May 25, 2003
 -------------------------------------------------------------------------------------------------------------------

                                                                                            
 Cash flows - operating activities
    Net earnings                                                   $ 290,606         $ 227,173        $ 225,979
    Adjustments to reconcile net earnings to cash flows:
      Depreciation and amortization                                  213,219           210,004          191,218
      Asset impairment charges, net                                    4,549            40,756            4,282
      Restructuring charge (credit)                                       --             1,112             (358)
      Amortization of unearned compensation and loan costs            11,041             7,599            6,901
      Change in current assets and liabilities                        28,967             2,207           36,046
      Contribution to defined benefit pension plans and
         postretirement plan                                            (575)             (257)         (20,203)
      Loss on disposal of land, buildings and equipment                1,164               104            2,456
      Change in cash surrender value of trust-owned life
         insurance                                                    (3,451)           (6,106)           2,441
      Deferred income taxes                                          (24,722)           16,688           32,026
      Change in deferred rent                                          7,993             7,583           10,098
      Change in other liabilities                                     11,920             1,490            1,051
      Income tax benefits credited to equity                          42,996            15,650           16,385
      Non-cash compensation expense                                    1,006               861              758
      Other, net                                                      (1,471)              547             (445)
 -------------------------------------------------------------------------------------------------------------------
          Net cash provided by operating activities                $ 583,242         $ 525,411        $ 508,635
 -------------------------------------------------------------------------------------------------------------------
 Cash flows - investing activities
    Purchases of land, buildings and equipment                      (329,238)         (354,326)        (423,273)
    Increase in other assets                                          (1,931)           (5,128)          (8,100)
    Purchase of trust-owned life insurance                                --                --           (6,000)
    Proceeds from disposal of land, buildings and equipment           18,028            16,197            7,641
    Proceeds from maturities of short-term investments                    --                --           10,000
 -------------------------------------------------------------------------------------------------------------------
          Net cash used in investing activities                    $(313,141)        $(343,257)       $(419,732)
 -------------------------------------------------------------------------------------------------------------------
 Cash flows - financing activities
    Proceeds from issuance of common stock                            74,697            39,856           33,664
    Dividends paid                                                   (12,505)          (12,984)         (13,501)
    Purchases of treasury stock                                     (311,686)         (235,462)        (213,311)
    ESOP note receivable repayments                                    3,393             5,027            4,710
    (Decrease) increase in short-term debt                           (14,500)           14,500               --
    Repayment of long-term debt                                       (3,393)           (5,027)          (4,710)
 -------------------------------------------------------------------------------------------------------------------
          Net cash used in financing activities                    $(263,994)        $(194,090)       $(193,148)
 -------------------------------------------------------------------------------------------------------------------
 Increase (decrease) in cash and cash equivalents                      6,107           (11,936)        (104,245)
 Cash and cash equivalents - beginning of year                        36,694            48,630          152,875
 -------------------------------------------------------------------------------------------------------------------
 Cash and cash equivalents - end of year                           $  42,801         $  36,694        $  48,630
 ===================================================================================================================
 Cash flows from changes in current assets and liabilities
    Receivables                                                       (5,533)             (279)              66
    Inventories                                                      (36,663)          (25,137)          (1,231)
    Prepaid expenses and other current assets                         (4,463)             (190)          (8,523)
    Accounts payable                                                  16,573            (1,027)          15,927
    Accrued payroll                                                   11,275            17,352           (1,961)
    Accrued income taxes                                               3,651           (19,222)            (529)
    Other accrued taxes                                                5,385             3,371            4,595
    Unearned revenues                                                 12,959             2,815           16,066
    Other current liabilities                                         25,783            24,524           11,636
 -------------------------------------------------------------------------------------------------------------------
               Change in current assets and liabilities            $  28,967         $   2,207        $  36,046
 ===================================================================================================================


See accompanying notes to consolidated financial statements.

                                       21



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except per share data)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Operations and Principles of Consolidation
The  consolidated   financial   statements  include  the  operations  of  Darden
Restaurants,  Inc. and its wholly owned subsidiaries. We own and operate various
restaurant   concepts  located  in  the  United  States  and  Canada,   with  no
franchising.   We  also  license  37  restaurants  in  Japan.   All  significant
intercompany balances and transactions have been eliminated in consolidation.

Fiscal Year
Our  fiscal  year  ends on the last  Sunday  in May.  Fiscal  2005 and 2003 both
consisted  of 52  weeks  of  operation.  Fiscal  2004  consisted  of 53 weeks of
operation.

Cash Equivalents
Cash equivalents  include highly liquid investments such as U.S. treasury bills,
taxable  municipal  bonds and money  market  funds that have a maturity of three
months  or  less.  Amounts  receivable  from  credit  card  companies  are  also
considered cash  equivalents  because they are both short-term and highly liquid
in nature and are  typically  converted  to cash within  three days of the sales
transaction.

Inventories
Inventories  consist  of food and  beverages,  and are  valued  at the  lower of
weighted-average cost or market.

Land, Buildings and Equipment
Land,   buildings  and   equipment   are  recorded  at  cost  less   accumulated
depreciation.  Repair and maintenance  costs incurred to maintain the appearance
and  functionality  of the land,  buildings and equipment that do not extend its
useful  life  or that  are  less  than $1 are  expensed  as  incurred.  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 ten years also using the straight-line  method.  Accelerated
depreciation  methods are generally  used for income tax purposes.  Depreciation
and  amortization  expense  associated with buildings and equipment  amounted to
$206,552, $203,349 and $184,963, in fiscal 2005, 2004 and 2003, respectively. In
fiscal 2005,  2004 and 2003,  we had losses on disposal of land,  buildings  and
equipment  of $1,164,  $104 and  $2,456,  respectively,  which were  included in
selling, general and administrative expenses.

Capitalized Software Costs
Capitalized software,  which is a component of other assets, is recorded at cost
less  accumulated  amortization.  Capitalized  software is  amortized  using the
straight-line  method over  estimated  useful  lives  ranging  from three to ten
years.  The cost of  capitalized  software  at May 29,  2005  and May 30,  2004,
amounted to $51,292 and $46,629,  respectively.  Accumulated  amortization as of
May 29, 2005 and May 30, 2004  amounted  to $19,877 and  $14,301,  respectively.
Amortization  expense  associated with capitalized  software amounted to $6,667,
$6,655 and $6,255, in fiscal 2005, 2004 and 2003, respectively.

Trust-Owned Life Insurance
In August 2001, we caused a trust that we previously had established to purchase
life insurance policies covering certain of our officers and other key employees
(trust-owned  life  insurance  or  TOLI).  The  trust  is  the  owner  and  sole
beneficiary  of the TOLI  policies.  The  policies  were  purchased  to offset a
portion of our obligations under our non-qualified  deferred  compensation plan.
The cash  surrender  value of the  policies is included  in other  assets  while
changes  in  cash  surrender   value  are  included  in  selling,   general  and
administrative expenses.


                                       22



Liquor Licenses
The costs of obtaining non-transferable liquor licenses that are directly issued
by local  government  agencies for nominal  fees are  expensed as incurred.  The
costs of  purchasing  transferable  liquor  licenses  through  open  markets  in
jurisdictions   with  a  limited  number  of  authorized   liquor  licenses  are
capitalized. Annual liquor license renewal fees are expensed.

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 such 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 disposal  when certain  criteria are
met. These criteria  include the requirement that the likelihood of disposing of
these assets within one year is probable.  Assets whose disposal is not probable
within one year remain in land,  buildings and equipment until their disposal is
probable within one year.

Insurance Accruals
Through the use of insurance program deductibles and self-insurance, we retain a
significant portion of expected losses under our workers' compensation, employee
medical  and  general  liability  programs.  However,  we  carry  insurance  for
individual  claims that  generally  exceed $250 for  workers'  compensation  and
general  liability claims.  Accrued  liabilities have been recorded based on our
estimates of the anticipated  ultimate costs to settle all claims, both reported
and unreported.

Revenue Recognition
Revenue from restaurant sales is recognized when food and beverage  products are
sold.  Unearned revenues represent our liability for gift cards and certificates
that have been sold but not yet  redeemed  and are  recorded  at their  expected
redemption  value.  When  the gift  cards  and  certificates  are  redeemed,  we
recognize restaurant sales and reduce unearned revenues.

Food and Beverage Costs
Food and beverage costs include  inventory,  warehousing and related  purchasing
and  distribution  costs.  Vendor  allowances  received in  connection  with the
purchase of a vendor's  products  are  recognized  as a reduction of the related
food and beverage costs as earned.  These allowances are recognized as earned in
accordance  with the underlying  agreement with the vendor and completion of the
earning  process.  Vendor  agreements  are generally for a period of one year or
more and payments  received  are  initially  recorded as long-term  liabilities.
Amounts  which are  expected  to be earned  within  one year are  recorded  as a
current liability.

Income Taxes
We provide for federal and state income taxes  currently  payable as well as for
those deferred  because of temporary  differences  between  reporting income and
expenses for financial  statement  purposes versus tax purposes.  Federal income
tax credits are recorded as a reduction of income taxes. Deferred tax assets and
liabilities  are  recognized  for the future tax  consequences  attributable  to
differences  between the financial statement carrying amounts of existing assets
and  liabilities  and their  respective  tax  bases.  Deferred  tax  assets  and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered  or settled.  The effect on deferred tax assets and  liabilities  of a
change in tax rates is  recognized  in earnings in the period that  includes the
enactment date.

Income tax benefits  credited to equity relate to tax benefits  associated  with
amounts that are deductible for income tax purposes but do not affect  earnings.
These   benefits  are   principally   generated   from  employee   exercises  of
non-qualified stock options and vesting of employee restricted stock awards.


                                       23



Derivative Instruments and Hedging Activities
We  use  financial  and   commodities   derivatives  to  manage  interest  rate,
compensation and commodities pricing risks inherent in our business  operations.
Our use of derivative  instruments is currently limited to interest rate hedges,
equity forwards contracts and commodities  futures contracts.  These instruments
are structured as hedges of forecasted  transactions  or the variability of cash
flows to be paid related to a recognized  asset or liability (cash flow hedges).
No derivative  instruments are entered into for trading or speculative purposes.
All  derivatives  are recognized on the balance sheet at fair value. On the date
the derivative  contract is entered into, we document all relationships  between
hedging instruments and hedged items, as well as our  risk-management  objective
and  strategy  for  undertaking  the various  hedge  transactions.  This process
includes  linking  all  derivatives  designated  as cash flow hedges to specific
assets  and  liabilities  on  the  consolidated  balance  sheet  or to  specific
forecasted transactions.  We also formally assess, both at the hedge's inception
and on an ongoing basis,  whether the derivatives  used in hedging  transactions
are highly effective in offsetting changes in cash flows of hedged items.

Changes in the fair value of derivatives  that are highly effective and that are
designated  and qualify as cash flow hedges are recorded in other  comprehensive
income  until  earnings  are  affected by the  variability  in cash flows of the
designated  hedged item.  Where  applicable,  we  discontinue  hedge  accounting
prospectively  when it is determined that the derivative is no longer  effective
in offsetting  changes in the cash flows of the hedged item or the derivative is
terminated. Any changes in the fair value of a derivative where hedge accounting
has been discontinued or is ineffective are recognized  immediately in earnings.
Cash flows related to derivatives are included in operating activities.

Operating Leases
We recognize rent expense on a straight-line basis over the expected lease term,
including  cancelable option periods when it is deemed to be reasonably  assured
that we would incur an economic  penalty for not exercising the options.  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 would incur an
economic penalty for not exercising the option.  The lease term commences on the
date when we have the right to control the use of the leased property,  which is
typically before rent payments are due under the terms of the lease. Many of our
leases have renewal periods totaling five to 20 years, exercisable at our option
and require  payment of  property  taxes,  insurance  and  maintenance  costs in
addition to the rent  payments.  Percentage  rent expense is generally  based on
sales  levels  and is  accrued  at the  point  in time we  determine  that it is
probable  that  such  sales  levels  will  be  achieved.

Pre-Opening  Expenses
Non-capital expenditures associated with opening new restaurants are expensed as
incurred.

Advertising
Production  costs of commercials  are charged to operations in the fiscal period
the advertising is first aired. The costs of programming and other  advertising,
promotion and marketing  programs are charged to operations in the fiscal period
incurred.  Advertising expense amounted to $214,608,  $210,989 and $200,020,  in
fiscal 2005, 2004 and 2003, respectively.

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 on
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.

                                       24



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:



                                                                                   Fiscal Year
 -------------------------------------------------------------------------------------------------------------------
                                                                          2005            2004           2003
 -------------------------------------------------------------------------------------------------------------------


                                                                                            
 Net earnings, as reported                                             $ 290,606      $ 227,173       $225,979
    Add:  Stock-based compensation expense included in
        reported net earnings, net of related tax effects                  5,134          3,158          2,642
    Deduct:  Total stock-based compensation expense
        determined under fair value based method for all
        awards, net of related tax effects                               (22,719)       (17,980)       (19,801)
                                                                     -----------------------------------------------
    Pro forma                                                          $ 273,021      $ 212,351       $208,820
                                                                    ===============================================
 Basic net earnings per share
    As reported                                                        $    1.85      $    1.39       $   1.33
    Pro forma                                                          $    1.74      $    1.30       $   1.23
 Diluted net earnings per share
    As reported                                                        $    1.78      $    1.34       $   1.27
    Pro forma                                                          $    1.67      $    1.25       $   1.18
 ===================================================================================================================


To determine  pro forma net  earnings,  reported net earnings have been adjusted
for compensation expense associated with stock options granted that are expected
to eventually  vest. The preceding pro forma results were  determined  using the
Black  Scholes  option-pricing  model,  which values  options based on the stock
price  at the  grant  date,  the  expected  life of the  option,  the  estimated
volatility of the stock,  expected dividend payments and the risk-free  interest
rate over the expected life of the option.  The dividend yield was calculated by
dividing the current  annualized  dividend by the option exercise price for each
grant. The expected  volatility was determined  considering stock prices for the
fiscal year the grant  occurred and prior fiscal years,  as well as  considering
industry  volatility data. The risk-free interest rate was the rate available on
zero coupon U.S.  government  obligations with a term equal to the expected life
of each  grant.  The  expected  life of the  option was  estimated  based on the
exercise history from previous grants.

The  weighted-average  assumptions  used  in the  Black  Scholes  model  were as
follows:



                                                                                  Stock Options
                                                                             Granted in Fiscal Year
 -------------------------------------------------------------------------------------------------------------------
                                                                      2005             2004              2003
 -------------------------------------------------------------------------------------------------------------------
                                                                                            
 Risk-free interest rate                                               3.75%             2.62%            4.37%
 Expected volatility of stock                                          30.0%             30.0%            30.0%
 Dividend yield                                                         0.3%              0.2%             0.2%
 Expected option life                                              6.0 years         6.0 years        6.0 years
 ===================================================================================================================


Restricted  stock and  restricted  stock unit (RSU)  awards  are  recognized  as
unearned  compensation,  a component of stockholders'  equity, based on the fair
market value of our common stock on the award date.  These amounts are amortized
to compensation expense, using the straight-line method, over the vesting period
using  assumed  forfeiture  rates for  different  types of awards.  Compensation
expense is adjusted in future  periods if actual  forfeiture  rates  differ from
initial estimates.

Net Earnings Per Share
Basic net  earnings  per share are  computed  by  dividing  net  earnings by the
weighted-average  number of common shares  outstanding for the reporting period.
Diluted net earnings per share reflect the  potential  dilution that could occur
if  securities  or other  contracts  to issue  common  stock were  exercised  or
converted  into common stock.  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.

                                       25



Options to purchase  2,680,412 shares,  4,643,389 shares and 3,952,618 shares of
common  stock were  excluded  from the  calculation  of diluted net earnings per
share for fiscal  2005,  2004 and 2003,  respectively,  because  their  exercise
prices exceeded the average market price of common shares for the period.

Comprehensive Income (Loss)
Comprehensive income (loss) includes net earnings and other comprehensive income
(loss) items that are excluded  from net earnings  under  accounting  principles
generally accepted in the United States of America.  Other comprehensive  income
(loss) items include foreign  currency  translation  adjustments,  the effective
unrealized  portion of changes in the fair value of cash flow hedges and amounts
associated with minimum pension liability adjustments.

Foreign Currency
The Canadian  dollar is the  functional  currency  for our  Canadian  restaurant
operations.   Assets  and  liabilities   denominated  in  Canadian  dollars  are
translated  into U.S.  dollars using the exchange rates in effect at the balance
sheet date.  Results of operations  are  translated  using the average  exchange
rates  prevailing  throughout  the  period.  Translation  gains and  losses  are
reported as a separate  component  of  accumulated  other  comprehensive  income
(loss) in stockholders'  equity.  Aggregate  cumulative  translation losses were
$8,724 and $10,174 at May 29, 2005 and May 30, 2004,  respectively.  Losses from
foreign currency transactions, which amounted to $18, $53 and $105, are included
in the  consolidated  statements  of earnings  for fiscal  2005,  2004 and 2003,
respectively.

Use of Estimates
The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America 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. Actual results could differ from those estimates.

Segment Reporting
As of May 29, 2005, we operated 1,381 Red Lobster,  Olive Garden, Bahama Breeze,
Smokey Bones  Barbeque & Grill and Seasons 52  restaurants  in North  America as
operating  segments.  The restaurants operate principally in the U.S. within the
casual dining industry,  providing  similar products to similar  customers.  The
restaurants  also  possess  similar  pricing  structures,  resulting  in similar
long-term expected financial performance characteristics. Revenues from external
customers are derived  principally  from food and beverage sales. We do not rely
on any major  customers as a source of revenue.  We believe we meet the criteria
for aggregating our operating segments into a single reporting segment.

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 annual
reporting  periods  beginning after June 15, 2005. As disclosed in Note 1, 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 $17,585, $14,822 and $17,159 for fiscal
2005,  2004 and 2003,  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.

                                       26



NOTE 2 - ACCOUNTS RECEIVABLE

Our accounts  receivable  is primarily  comprised of  receivables  from national
storage and  distribution  companies with which we contract to provide  services
that are billed to us on a per-case  basis.  In connection  with these services,
certain of our inventory  items are conveyed to these  storage and  distribution
companies  to  transfer  ownership  and risk of loss  prior to  delivery  of the
inventory to our  restaurants.  We reacquire  these items when the  inventory is
subsequently delivered to our restaurants.  These transactions do not impact the
consolidated  statements  of earnings.  Receivables  from  national  storage and
distribution  companies  amounted to $20,296 and $20,276 at May 29, 2005 and May
30, 2004, respectively.  The allowance for doubtful accounts associated with all
of our  receivables  amounted to $400 and $350 at May 29, 2005 and May 30, 2004,
respectively.

NOTE 3 - RESTRUCTURING AND ASSET IMPAIRMENT ACTIVITIES

Asset impairment  charges related to the decision to relocate or rebuild certain
restaurants  amounted to $900,  $5,667 and $4,876 in fiscal 2005, 2004 and 2003,
respectively.  Asset  impairment  credits  related  to  assets  sold  that  were
previously impaired amounted to $2,786, $1,437 and $594 in fiscal 2005, 2004 and
2003,  respectively.  During fiscal 2005, we also recorded charges of $6,407 for
the  write-down  of  carrying  value of two Olive  Garden  restaurants,  one Red
Lobster restaurant and one Smokey Bones restaurant.  The Smokey Bones restaurant
was closed subsequent to fiscal 2005 while the two Olive Garden  restaurants and
one Red Lobster  restaurant  continued to operate.  All  impairment  amounts are
included  in asset  impairment  and  restructuring  charges in the  consolidated
statements of earnings.

During fiscal 2004, we recorded pre-tax asset impairment  charges of $36,526 for
long-lived  asset  impairments  associated with the closing of six Bahama Breeze
restaurants and the write-down of the carrying value of four other Bahama Breeze
restaurants,  one Olive Garden restaurant and one Red Lobster restaurant,  which
continued  to  operate.  We also  recorded  a  restructuring  charge  of  $1,112
primarily related to severance payments made to certain restaurant employees and
exit costs  associated with the closing of the 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  costs for fiscal
2005:



                                      Balance at May                                            Balance at
                                         29, 2004          Additions          Cash Payments     May 30, 2005
- -------------------------------------------------------------------------------------------------------------
                                                                                     
One-time termination benefits          $    49           $     --              $   (49)          $   --
Lease termination costs                     --                 --                   --               --
Other exit costs                           311                 --                 (311)              --
- -------------------------------------------------------------------------------------------------------------
                                       $   360           $     --              $  (360)          $   --
=============================================================================================================


The results of operations for all  restaurants  closed in fiscal 2005,  2004 and
2003 are not material to our consolidated  results of operations and, therefore,
have not been presented as discontinued operations.

NOTE 4 - LAND, BUILDINGS AND EQUIPMENT, NET

The components of land, buildings and equipment, net, are as follows:

                                                May 29, 2005       May 30, 2004
 -------------------------------------------------------------------------------
 Land                                           $   565,965         $   545,191
 Buildings                                        2,306,342           2,138,376
 Equipment                                        1,036,143           1,008,133
 Construction in progress                           107,750              87,655
 -------------------------------------------------------------------------------
 Total land, buildings and equipment              4,016,200           3,779,355
 Less accumulated depreciation                   (1,664,746)         (1,528,739)
 -------------------------------------------------------------------------------
 Net land, buildings, and equipment, net        $ 2,351,454         $ 2,250,616
 ===============================================================================

                                       27



NOTE 5 - OTHER ASSETS

The components of other assets are as follows:

                                             May 29, 2005          May 30, 2004
 -------------------------------------------------------------------------------
 Prepaid pension costs                          $  63,475             $  67,077
 Trust-owned life insurance                        43,873                40,422
 Capitalized software costs, net                   31,165                32,328
 Liquor licenses                                   24,570                22,201
 Prepaid interest and loan costs                    8,008                12,396
 Miscellaneous                                      7,960                 9,001
 -------------------------------------------------------------------------------
 Total other assets                             $ 179,051             $ 183,425
 ===============================================================================

NOTE 6 - SHORT-TERM DEBT

Short-term debt at May 29, 2005 and May 30, 2004, consisted of $0 and $14,500,
respectively, of unsecured commercial paper borrowings with original maturities
of one month or less. The debt bore an interest rate of 1.09 percent at May 30,
2004.

NOTE 7 - OTHER CURRENT LIABILITIES

The components of other current liabilities are as follows:

                                             May 29, 2005          May 30, 2004
 -------------------------------------------------------------------------------
 Employee benefits                             $134,272              $115,083
 Sales and other taxes                           39,011                40,122
 Insurance                                       35,938                38,254
 Miscellaneous                                   34,458                24,388
 Accrued interest                                10,499                10,477
 -------------------------------------------------------------------------------
 Total other current liabilities               $254,178              $228,324
 ===============================================================================

NOTE 8 - LONG-TERM DEBT

The components of long-term debt are as follows:



                                                                            May 29, 2005          May 30, 2004
 -------------------------------------------------------------------------------------------------------------------
                                                                                             
 8.375% senior notes due September 2005                                        $ 150,000            $  150,000
 6.375% notes due February 2006                                                  150,000               150,000
 5.75% medium-term notes due March 2007                                          150,000               150,000
 7.45% medium-term notes due April 2011                                           75,000                75,000
 7.125% debentures due February 2016                                             100,000               100,000
 ESOP loan with variable rate of interest (3.42%
   at May 29, 2005) due December 2018                                             26,010                29,403
 -------------------------------------------------------------------------------------------------------------------
 Total long-term debt                                                            651,010               654,403
 Less issuance discount                                                             (763)               (1,054)
 -------------------------------------------------------------------------------------------------------------------
 Total long-term debt less issuance discount                                     650,247               653,349
 Less current portion                                                           (299,929)                   --
 -------------------------------------------------------------------------------------------------------------------
 Long-term debt, excluding current portion                                     $ 350,318            $  653,349
 ===================================================================================================================


In July 2000, we registered  $500,000 of debt securities with the Securities and
Exchange  Commission  (SEC)  using  a shelf  registration  process.  Under  this
process, we may offer, from time to time, up to an aggregate of $500,000 of debt
securities.  In September  2000, we issued  $150,000 of unsecured  8.375 percent
senior  notes due in September  2005.  The senior notes rank equally with all of
our  other  unsecured  and  unsubordinated  debt and will be  senior in right of
payment to any future  subordinated  debt we may issue. In April 2001, we issued
$75,000 of unsecured 7.45 percent  medium-term notes due in April 2011. In March
2002,  we issued  $150,000 of unsecured  5.75 percent  medium-term  notes due in
March 2007. At May 29, 2005, our shelf registration provides for the issuance of
an additional $125,000 of unsecured debt securities.

                                       28


In January  1996,  we issued  $150,000 of unsecured  6.375  percent notes due in
February 2006 and $100,000 of unsecured 7.125 percent debentures due in February
2016.  Concurrent with the issuance of the notes and debentures,  we terminated,
and  settled for cash,  interest-rate  swap  agreements  with  notional  amounts
totaling  $200,000,  which  hedged the  movement of interest  rates prior to the
issuance  of the  notes  and  debentures.  The  cash  paid  in  terminating  the
interest-rate  swap agreements is being  amortized to interest  expense over the
life of the notes and  debentures.  The effective  annual  interest rate is 7.57
percent for the notes and 7.82 percent for the debentures,  after  consideration
of loan costs, issuance discounts and interest-rate swap termination costs.

We also  maintain  a credit  facility  that  expires  in  October  2008,  with a
consortium  of banks  under  which we can  borrow  up to  $400,000.  The  credit
facility  allows us to borrow at interest rates that vary 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 supports
our commercial paper borrowing program. We are required to pay a facility fee of
12.5 basis points per annum on the average daily amount of loan  commitments  by
the  consortium.  The amount of interest and the annual facility fee are subject
to change based on our maintenance of certain debt ratings and financial ratios,
such as maximum debt to capital  ratios.  Advances under the credit facility are
unsecured.  At May 29, 2005 and May 30, 2004, no borrowings were outstanding and
we were in compliance with the covenants under this credit facility.

The  aggregate  maturities  of long-term  debt for each of the five fiscal years
subsequent to May 29, 2005,  and  thereafter  are $300,000 in 2006,  $150,000 in
2007, $0 in 2008, 2009 and 2010 and $201,010 thereafter.

NOTE 9 - DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

We use interest rate related  derivative  instruments  to manage our exposure on
debt instruments,  as well as commodities  derivatives to manage our exposure to
commodity price fluctuations.  We also use equity related derivative instruments
to manage our exposure on cash compensation  arrangements  indexed to the market
price of our common stock. By using these instruments, we expose ourselves, from
time to time, to credit risk and market risk.  Credit risk is the failure of the
counterparty  to perform under the terms of the  derivative  contract.  When the
fair value of a derivative contract is positive, the counterparty owes us, which
creates  credit  risk for us. We minimize  this  credit  risk by  entering  into
transactions with high quality counterparties. Market risk is the adverse effect
on the value of a financial  instrument  that  results from a change in interest
rates,  commodity  prices, or market price of our common stock. We minimize this
market risk by establishing  and monitoring  parameters that limit the types and
degree of market risk that may be undertaken.

Futures Contracts and Commodity Swaps
During  fiscal 2005 and 2004,  we entered into futures  contracts  and commodity
swaps to reduce the risk of natural gas price fluctuations.  To the extent these
derivatives  are  effective in  offsetting  the  variability  of the hedged cash
flows,  changes  in the  derivatives'  fair  value are not  included  in current
earnings but are reported as  accumulated  other  comprehensive  income  (loss).
These changes in fair value are subsequently reclassified into earnings when the
natural gas is purchased  and used by us in our  operations.  Net losses of $311
and $439 related to these  derivatives were recognized in earnings during fiscal
2005 and 2004, respectively. The fair value of these contracts was a net gain of
$60 at May 29, 2005 and is expected to be reclassified  from  accumulated  other
comprehensive  income  (loss)  into  restaurant  expenses  during  the next nine
months. To the extent these derivatives are not effective, changes in their fair
value are immediately  recognized in current earnings.  Outstanding  derivatives
are included in other current assets or other current liabilities.

At May 29,  2005,  the  maximum  length of time over  which we are  hedging  our
exposure to the  variability in future  natural gas cash flows is 12 months.  No
gains or losses were  reclassified  into  earnings  during fiscal 2005 or fiscal
2004 as a result of the discontinuance of natural gas cash flow hedges.

Interest Rate Lock Agreement
During  fiscal 2002,  we entered into a treasury  interest  rate lock  agreement
(treasury  lock) to  hedge  the risk  that  the  cost of a  future  issuance  of
fixed-rate  debt may be adversely  affected by interest rate  fluctuations.  The
treasury lock,  which had a $75,000  notional  principal amount of indebtedness,
was used to hedge a portion of the interest payments associated with $150,000 of
debt  subsequently  issued in March 2002.  The treasury  lock was settled at the
time of the related debt  issuance  with a net gain of $267 being  recognized in
other  comprehensive  income (loss).  The net gain on the treasury lock is being
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 being
recognized in earnings. Annual amortization of $53 was recognized in earnings as
an  adjustment  to interest  expense  during  fiscal 2005,  2004 and 2003. It is

                                       29



expected  that $53 of this gain will be  recognized in earnings as an adjustment
to interest expense during the next 12 months.

Interest Rate Swaps
During  fiscal 2005 and 2004,  we entered  into  interest  rate swap  agreements
(swaps) to hedge the risk of changes in interest  rates of a future  issuance of
fixed-rate debt. The swaps,  which have a $100,000 notional  principal amount of
indebtedness,  will be used to hedge the  interest  payments  associated  with a
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. The fair value of the swaps at May
29, 2005 was a loss of $3,131 and is included in accumulated other comprehensive
income  (loss) at May 29, 2005. No amounts were  recognized  in earnings  during
fiscal 2005 and fiscal 2004.

We had interest rate swaps with a notional amount of $200,000,  which we used to
convert  variable rates on our long-term  debt to fixed rates  effective May 30,
1995.  We  received  the  one-month  commercial  paper  interest  rate  and paid
fixed-rate interest ranging from 7.51 percent to 7.89 percent. The interest rate
swaps were settled during January 1996 at a cost to us of $27,670.  This cost is
being  recognized  as an  adjustment  to interest  expense  over the term of our
10-year, 6.375 percent notes and 20-year, 7.125 percent debentures (see Note 8).

Equity Forwards
During 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 (see Note 16). 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 are indexed to 200,000 shares of our common
stock,  have a $3,904  notional  amount and can only be net settled in cash. The
equity  forward  contracts  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 $2,185  related to the equity
forward  contracts was  recognized in  accumulated  other  comprehensive  income
(loss) at May 29,  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 $471 was  recognized  in  earnings as a component  of  restaurant  labor
during fiscal 2005.

NOTE 10 - FINANCIAL INSTRUMENTS

The fair values of cash equivalents,  accounts receivable,  accounts payable and
short-term debt approximate their carrying amounts due to their short duration.

The carrying value and fair value of long-term debt at May 29, 2005 was $650,247
and $686,040,  respectively. The carrying value and fair value of long-term debt
at May 30,  2004 was  $653,349  and  $700,383,  respectively.  The fair value of
long-term debt is determined based on market prices or, if market prices are not
available,  the present  value of the  underlying  cash flows  discounted at our
incremental borrowing rates.

NOTE 11 - STOCKHOLDERS' EQUITY

Treasury Stock
Our Board of Directors  has  authorized  us to  repurchase  up to 137.4  million
shares of our common stock. In fiscal 2005, 2004 and 2003, we purchased treasury
stock totaling $311,686, $235,462 and $213,311, respectively. At May 29, 2005, a
total of 120.6 million shares have been repurchased under the authorization. The
repurchased common stock is reflected as a reduction of stockholders' equity.


                                       30



Stock Purchase/Loan Program
We have share ownership  guidelines for our officers.  To assist them in meeting
these  guidelines,  we  implemented  the 1998 Stock  Purchase/Option  Award Loan
Program  (Loan  Program)  in  conjunction  with our Stock  Option and  Long-Term
Incentive  Plan of 1995.  The Loan  Program  provided  loans to our officers and
awarded two options for every new share  purchased,  up to a maximum total share
value equal to a designated percentage of the officer's base compensation. Loans
are full recourse and interest  bearing,  with a maximum  principal amount of 75
percent  of the value of the stock  purchased.  The stock  purchased  is held on
deposit with us until the loan is repaid.  The interest rate for loans under the
Loan Program is fixed and is equal to the  applicable  federal rate for mid-term
loans with  semi-annual  compounding for the month in which the loan originates.
Interest is payable on a weekly basis. Loan principal is payable in installments
with 25  percent,  25 percent and 50 percent of the total loan due at the end of
the fifth, sixth and seventh years of the loan.  Effective July 30, 2002, and in
compliance  with the  Sarbanes-Oxley  Act of 2002,  we no longer issue new loans
under the Loan Program. We account for outstanding officer notes receivable as a
reduction of stockholders' equity.

Stockholders' Rights Plan
Under our Rights  Agreement  dated as of May 16, 2005,  each share of our common
stock has associated with it one right to purchase  one-thousandth of a share of
our Series A  Participating  Cumulative  Preferred  Stock at a purchase price of
$120, subject to adjustment under certain circumstances to prevent dilution. The
rights are  exercisable  when,  and are not  transferable  apart from our common
stock  until,  a person or group has  acquired  15 percent  or more,  or makes a
tender  offer for 15 percent  or more,  of our common  stock.  If the  specified
percentage  of our common  stock is then  acquired,  each right will entitle the
holder  (other than the acquiring  company) to receive,  upon  exercise,  common
stock of either us or the  acquiring  company  having a value equal to two times
the  exercise  price of the right.  The rights  are  redeemable  by our Board of
Directors under certain circumstances and expire on May 25, 2015.

Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive income (loss) are as follows:



                                                                               May 29, 2005      May 30, 2004
 -----------------------------------------------------------------------------------------------------------------
                                                                                               
 Foreign currency translation adjustment                                            $(8,724)         $(10,174)
 Unrealized gains on derivatives, net of tax                                            345               587
 Minimum pension liability adjustment, net of tax                                      (497)             (586)
 -----------------------------------------------------------------------------------------------------------------
 Total accumulated other comprehensive income (loss)                                $(8,876)         $(10,173)
 =================================================================================================================


Reclassification  adjustments  associated  with  pre-tax net  derivative  income
(losses)  realized in net earnings for fiscal  2005,  2004 and 2003  amounted to
$213, $(386) and $994, respectively.

NOTE 12 - LEASES

An analysis of rent expense incurred under operating leases is as follows:


                                                                                   Fiscal Year
 -------------------------------------------------------------------------------------------------------------------
                                                                     2005             2004              2003
 -------------------------------------------------------------------------------------------------------------------
                                                                                              
 Restaurant minimum rent                                            $62,116           $56,462          $48,121
 Restaurant percentage rent                                           4,036             3,820            3,682
 Restaurant equipment minimum rent                                        7                57            5,719
 Restaurant rent averaging expense                                    7,636             7,522            9,482
 Transportation equipment                                             3,083             2,514            2,665
 Office equipment                                                     1,200             1,302            1,138
 Office space                                                         1,129             1,286            1,713
 Warehouse space                                                        325               315              303
 -------------------------------------------------------------------------------------------------------------------
 Total rent expense                                                 $79,532           $73,278          $72,823
 ===================================================================================================================


The annual  non-cancelable  future lease commitments for each of the five fiscal
years subsequent to May 29, 2005 and thereafter are: $68,301 in 2006, $63,598 in
2007, $56,112 in 2008, $48,112 in 2009, $40,352 in 2010 and $143,068 thereafter,
for a cumulative total of $419,543.


                                       31



NOTE 13 - INTEREST, NET

The components of interest, net, are as follows:


                                                                                   Fiscal Year
 -------------------------------------------------------------------------------------------------------------------
                                                                     2005             2004                2003
 -------------------------------------------------------------------------------------------------------------------
                                                                                               
 Interest expense                                                    $47,656           $47,710          $47,566
 Capitalized interest                                                 (3,182)           (3,500)          (3,470)
 Interest income                                                      (1,355)             (551)          (1,499)
 -------------------------------------------------------------------------------------------------------------------
 Interest, net                                                       $43,119           $43,659          $42,597
 ===================================================================================================================


Capitalized  interest was computed  using our average  borrowing  rate.  We paid
$39,083,  $39,661 and $38,682,  for interest (excluding amounts  capitalized) in
fiscal 2005, 2004 and 2003, respectively.

NOTE 14 - INCOME TAXES

The  components  of earnings  before  income taxes and the  provision for income
taxes thereon are as follows:



                                                                                   Fiscal Year
 -------------------------------------------------------------------------------------------------------------------
                                                                     2005             2004              2003
 -------------------------------------------------------------------------------------------------------------------

                                                                                            
 Earnings before income taxes:
        U.S.                                                       $ 416,905         $ 328,577        $ 335,611
        Canada                                                         7,012             4,199            1,992
 -------------------------------------------------------------------------------------------------------------------
 Earnings before income taxes                                      $ 423,917         $ 332,776        $ 337,603
 -------------------------------------------------------------------------------------------------------------------
 Income taxes:
    Current:
        Federal                                                    $ 137,549            75,121        $  68,178
        State and local                                               20,438            13,663           11,396
        Canada                                                            46               131               24
 -------------------------------------------------------------------------------------------------------------------
      Total current                                                $ 158,033         $  88,915        $  79,598
 -------------------------------------------------------------------------------------------------------------------
    Deferred (principally U.S.)                                      (24,722)           16,688           32,026
 -------------------------------------------------------------------------------------------------------------------
 Total income taxes                                                $ 133,311         $ 105,603        $ 111,624
 ===================================================================================================================


During fiscal 2005, 2004 and 2003, we paid income taxes of $111,386, $92,265 and
$65,398, respectively.

The following table is a reconciliation of the U.S. statutory income tax rate to
the  effective  income  tax  rate  included  in  the  accompanying  consolidated
statements of earnings:



                                                                                   Fiscal Year
 -------------------------------------------------------------------------------------------------------------------
                                                                     2005             2004              2003
 -------------------------------------------------------------------------------------------------------------------
                                                                                               
 U.S. statutory rate                                                 35.0%             35.0%            35.0%
 State and local income taxes, net of federal tax benefits            2.9               3.2              3.0
 Benefit of federal income tax credits                               (5.0)             (5.2)            (4.5)
 Other, net                                                          (1.5)             (1.3)            (0.4)
 -------------------------------------------------------------------------------------------------------------------
 Effective income tax rate                                           31.4%             31.7%            33.1%
 ===================================================================================================================


                                       32



The tax effects of temporary  differences  that give rise to deferred tax assets
and liabilities are as follows:



                                                                            May 29, 2005          May 30, 2004
 -------------------------------------------------------------------------------------------------------------------
                                                                                             
 Accrued liabilities                                                         $   18,016            $   13,286
 Compensation and employee benefits                                              76,680                63,234
 Deferred rent and interest income                                               33,149                28,094
 Asset disposition and restructuring liabilities                                  2,239                 2,651
 Other                                                                            4,537                 2,918
 -------------------------------------------------------------------------------------------------------------------
    Gross deferred tax assets                                                $  134,621            $  110,183
 -------------------------------------------------------------------------------------------------------------------
 Buildings and equipment                                                       (145,421)             (143,910)
 Prepaid pension costs                                                          (24,115)              (25,452)
 Prepaid interest                                                                (1,205)               (1,333)
 Capitalized software and other assets                                          (11,334)              (15,976)
 Other                                                                           (3,808)                 (944)
 -------------------------------------------------------------------------------------------------------------------
    Gross deferred tax liabilities                                           $ (185,883)           $ (187,615)
 -------------------------------------------------------------------------------------------------------------------
          Net deferred tax liabilities                                       $  (51,262)           $  (77,432)
 ===================================================================================================================


A valuation allowance for deferred tax assets is provided when it is more likely
than not  that  some  portion  or all of the  deferred  tax  assets  will not be
realized.  Realization is dependent upon the generation of future taxable income
or the  reversal of deferred tax  liabilities  during the periods in which those
temporary  differences become deductible.  We consider the scheduled reversal of
deferred  tax  liabilities,  projected  future  taxable  income and tax planning
strategies  in making  this  assessment.  At May 29, 2005 and May 30,  2004,  no
valuation  allowance  has been  recognized  for deferred  tax assets  because we
believe that  sufficient  projected  future  taxable income will be generated to
fully utilize the benefits of these deductible amounts.

NOTE 15- RETIREMENT PLANS

Defined Benefit Plans and Postretirement Benefit Plan
Substantially  all of our employees are eligible to  participate in a retirement
plan. We sponsor non-contributory defined benefit pension plans for our salaried
employees, in which benefits are based on various formulas that include years of
service and compensation factors and for a group of hourly employees, in which a
fixed level of benefits is provided.  Pension plan assets are primarily invested
in  U.S.,  international  and  private  equities,  long  duration  fixed  income
securities  and real  assets.  Our policy is to fund,  at a minimum,  the amount
necessary on an actuarial  basis to provide for benefits in accordance  with the
requirements of the Employee Retirement Income Security Act of 1974, as amended.
We also sponsor a contributory  postretirement benefit plan that provides health
care benefits to our salaried  retirees.  During fiscal 2005,  2004 and 2003, we
funded the defined benefit pension plans in the amount of $103, $85 and $20,063,
respectively.  We expect to contribute approximately $200 to our defined benefit
pension plans during fiscal 2006.  During fiscal 2005,  2004 and 2003, we funded
the  postretirement  benefit  plan  in  the  amount  of  $472,  $172  and  $140,
respectively.  We expect to contribute  approximately $400 to our postretirement
benefit plan during fiscal 2006.


                                       33



The  following  provides a  reconciliation  of the  changes in the plan  benefit
obligation,  fair value of plan assets and the funded  status of the plans as of
February 28, 2005 and 2004:



                                                    Defined Benefit Plans              Postretirement Benefit Plan
- ---------------------------------------------------------------------------------------------------------------------
                                                      2005           2004                      2005           2004
- ---------------------------------------------------------------------------------------------------------------------
                                                                                              
Change in Benefit Obligation:
Benefit obligation at beginning of period          $143,689       $129,636              $   16,885        $  14,809
  Service cost                                        4,840          4,516                     699              626
  Interest cost                                       7,315          7,077                   1,006              920
  Participant contributions                              --             --                     145              128
  Benefits paid                                      (5,387)        (5,554)                   (544)            (300)
  Actuarial loss (gain)                               7,739          8,014                  (1,821)             702
- ---------------------------------------------------------------------------------------------------------------------
Benefit obligation at end of period                $158,196       $143,689              $   16,370        $  16,885
=====================================================================================================================

Change in Plan Assets:
Fair value at beginning of period                  $145,252       $115,962              $       --        $      --
  Actual return on plan assets                       18,162         34,759                      --               --
  Employer contributions                                 88             85                     399              172
  Participant contributions                              --             --                     145              128
  Benefits paid                                      (5,387)        (5,554)                   (544)            (300)
- ---------------------------------------------------------------------------------------------------------------------
Fair value at end of period                        $158,115       $145,252              $       --        $      --
=====================================================================================================================

Reconciliation of the Plan's Funded Status:
Funded status at end of period                     $    (81)      $  1,563              $  (16,370)       $ (16,885)
  Unrecognized prior service cost                       (22)          (479)                     --               --
  Unrecognized actuarial loss                        59,379         62,062                   4,292            6,458
  Contributions for March to May                         37             22                     150               77
- ---------------------------------------------------------------------------------------------------------------------
Prepaid (accrued) benefit costs                    $ 59,313       $ 63,168              $  (11,928)       $ (10,350)
=====================================================================================================================

Components of the Consolidated Balance
Sheets:
Prepaid benefit costs                              $ 63,475       $ 67,077              $       --        $      --
Accrued benefit costs                                (4,974)        (4,859)                (11,928)         (10,350)
Accumulated other comprehensive loss                    812            950                      --               --
- ---------------------------------------------------------------------------------------------------------------------
Net asset (liability) recognized                   $ 59,313       $ 63,168              $  (11,928)       $ (10,350)
=====================================================================================================================


The  accumulated  benefit  obligation  for all pension  plans was  $150,841  and
$135,950 at May 29, 2005 and May 30, 2004, respectively. The accumulated benefit
obligation  and fair value of plan  assets for  pension  plans with  accumulated
benefit  obligations in excess of plan assets were $5,011 and $0,  respectively,
at February 28, 2005 and $4,881 and $0, respectively,  at February 28, 2004. The
projected   benefit   obligation  for  pension  plans  with  projected   benefit
obligations  in excess of plan assets  approximated  their  accumulated  benefit
obligation at February 28, 2005 and February 28, 2004.


                                       34



The following table presents the weighted-average assumptions used to determine
benefit obligations and net expense:



                                                           Defined Benefit Plans      Postretirement Benefit Plan
- ------------------------------------------------------------------------------------------------------------------
                                                            2005           2004             2005         2004
- ------------------------------------------------------------------------------------------------------------------
                                                                                           
Weighted-average assumptions used to determine
   benefit obligations at May 29 and May 30, (1)
    Discount rate                                            5.75%         6.00%            5.75%        6.00%
    Rate of future compensation increases                    3.75%         3.75%
                                                                                              N/A          N/A

Weighted-average assumptions used to determine
   net expense for fiscal years ended May 29
   and May 30, (2)
    Discount rate                                            6.00%         6.25%            6.00%        6.25%
    Expected long-term rate of return on plan assets         9.00%         9.00%              N/A          N/A
    Rate of future compensation increases                    3.75%         3.75%              N/A          N/A
==================================================================================================================
<FN>
(1)  Determined as of the end of fiscal year

(2)  Determined as of the beginning of fiscal year
</FN>


We set the  discount  rate  assumption  annually  for each of the plans at their
valuation  dates  to  reflect  the  yield  of  high-quality   fixed-income  debt
instruments,  with lives that approximate the maturity of the plan benefits. The
expected  long-term  rate of return on plan  assets and  health  care cost trend
rates are based upon  several  factors,  including  our  historical  assumptions
compared with actual results,  an analysis of current market  conditions,  asset
allocations  and the views of leading  financial  advisers and  economists.  Our
target asset allocation is 35 percent U.S.  equities,  30 percent  high-quality,
long-duration  fixed-income  securities,  15 percent international  equities, 10
percent real assets and 10 percent private equities. We monitor our actual asset
allocation to ensure that it approximates our target allocation and believe that
our  long-term  asset   allocation  will  continue  to  approximate  our  target
allocation.   The  defined  benefit  pension  plans  have  the  following  asset
allocations  at  their   measurement  dates  of  February  28,  2005  and  2004,
respectively:

- --------------------------------------------------------------------------------
                                                           2005         2004
- --------------------------------------------------------------------------------
U.S. equities                                              37%          38%
High-quality, long-duration fixed-income securities        24%          26%
International equities                                     20%          18%
Real assets                                                13%          12%
Private equities                                            6%           6%
- --------------------------------------------------------------------------------
Total                                                     100%          100%
================================================================================

Based on an analysis  performed in fiscal 2003,  we lowered our defined  benefit
plans'  expected  long-term rate of return on plan assets for fiscal 2004 to 9.0
percent,  a reduction  from its previous  level of 10.4 percent.  Our historical
ten-year rate of return on plan assets,  calculated  using the geometric  method
average of returns, is approximately 10.9 percent as of May 29, 2005.

The  discount  rate  and  expected  return  on plan  assets  assumptions  have a
significant  effect on amounts  reported for defined  benefit  pension  plans. A
quarter  percentage point change in the defined benefit plans' discount rate and
the expected  long-term rate of return on plan assets would increase or decrease
earnings before income taxes by $769 and $357, respectively.

The assumed health care cost trend rate increase in the  per-capita  charges for
benefits ranged from 10.0 percent to 11.0 percent for fiscal 2006,  depending on
the  medical  service  category.  The rates  gradually  decrease  to 5.0 percent
through fiscal 2011 and remain at that level thereafter.

The  assumed  health  care cost trend rate has a  significant  effect on amounts
reported for retiree health care plans. A  one-percentage-point  variance in the
assumed  health care cost trend rate would increase or decrease the total of the
service and interest cost components of net periodic postretirement benefit cost
by $620 and $485,  respectively,  and would increase or decrease the accumulated
postretirement benefit obligation by $3,507 and $2,744, respectively.


                                       35



Components of net periodic benefit cost (income) are as follows:



                                                         Defined Benefit Plans           Postretirement Benefit Plan
- -----------------------------------------------------------------------------------------------------------------------
                                                     2005        2004         2003          2005      2004       2003
- -----------------------------------------------------------------------------------------------------------------------
                                                                                            
Service cost                                       $ 4,840     $ 4,516     $ 3,732       $   699   $   626    $   388
Interest cost                                        7,315       7,076       7,088         1,005       919        648
Expected return on plan assets                     (12,841)    (12,821)    (12,739)           --        --         --
Amortization of unrecognized prior service cost       (348)       (348)       (348)           --        29         18
Recognized net actuarial loss                        4,992       3,710       1,924           346       334         46
- -----------------------------------------------------------------------------------------------------------------------
Net periodic benefit cost (income)                 $ 3,958     $ 2,133     $  (343)      $ 2,050   $ 1,908    $ 1,100
=======================================================================================================================


The following benefit payments are expected to be paid:
- --------------------------------------------------------------------------------
                                             Defined Benefit      Postretirement
                                                 Plans            Benefit Plan
- --------------------------------------------------------------------------------
    2006                                      $  5,666               $   292
    2007                                         6,283                   340
    2008                                         6,756                   386
    2009                                         7,151                   453
    2010                                         7,628                   503
    2011-2015                                   46,695                 3,696

Defined Contribution Plan
We have a defined contribution plan covering most employees age 21 and older. We
match  contributions for participants with at least one year of service at up to
six percent of compensation,  based on our performance.  The match ranges from a
minimum of $0.25 to $1.20 for each dollar  contributed by the  participant.  The
plan had net assets of $498,125 at May 29,  2005 and  $390,461 at May 30,  2004.
Expense recognized in fiscal 2005, 2004 and 2003, was $2,713, $2,666 and $1,732,
respectively.  Employees  classified as "highly  compensated" under the Internal
Revenue  Code are not  eligible to  participate  in this plan.  Instead,  highly
compensated  employees are eligible to participate  in a separate  non-qualified
deferred  compensation  plan. This plan allows  eligible  employees to defer the
payment of all or part of their annual  salary and bonus and provides for awards
that approximate the matching  contributions and other amounts that participants
would  have  received  had they been  eligible  to  participate  in our  defined
contribution  and defined benefit plans.  Amounts payable to highly  compensated
employees under the  non-qualified  deferred  compensation plan totaled $108,407
and $88,569 at May 29, 2005 and May 30, 2004,  respectively.  These  amounts are
included in other current liabilities.

The defined  contribution plan includes an Employee Stock Ownership Plan (ESOP).
This ESOP originally borrowed $50,000 from third parties, with guarantees by us,
and borrowed  $25,000 from us at a variable  interest  rate.  The $50,000  third
party  loan  was  refinanced  in 1997 by a  commercial  bank's  loan to us and a
corresponding  loan from us to the ESOP.  Compensation  expense is recognized as
contributions   are   accrued.   In  addition  to  matching   plan   participant
contributions,  our  contributions  to the  plan are  also  made to pay  certain
employee incentive bonuses. Fluctuations in our stock price impact the amount of
expense  to be  recognized.  Contributions  to  the  plan,  plus  the  dividends
accumulated  on allocated and  unallocated  shares held by the ESOP, are used to
pay  principal,  interest and expenses of the plan.  As loan  payments are made,
common stock is allocated to ESOP  participants.  In fiscal 2005, 2004 and 2003,
the ESOP incurred  interest  expense of $677, $473 and $697,  respectively,  and
used  dividends  received  of  $1,235,  $454  and  $1,002,   respectively,   and
contributions  received from us of $3,389, $4,093 and $4,266,  respectively,  to
pay principal and interest on our debt.

These ESOP shares are included in average common shares outstanding for purposes
of  calculating  net earnings per share.  At May 29, 2005, the ESOP's debt to us
had a balance  of $26,010  with a variable  rate of  interest  of 3.42  percent;
$9,110 of the principal balance is due to be repaid no later than December 2007,
with the  remaining  $16,900 due to be repaid no later than December  2014.  The
number  of our  common  shares  held in the  ESOP at May 29,  2005  approximated
9,810,000   shares,    representing    4,211,000    allocated   shares,    9,000
committed-to-be-released shares and 5,590,000 suspense shares.

At the end of  fiscal  2005,  the ESOP  borrowed  $1,606  from us at a  variable
interest  rate and acquired an  additional  50,000  shares of our common  stock,
which were held in suspense within the ESOP at May 29, 2005. The loan, which had
a variable interest rate of 3.42 percent at May 29, 2005, is due to be repaid no
later than December 2018. The shares  acquired under this loan are accounted for
in accordance with Statement of Position (SOP) 93-6,  "Employers  Accounting for
Employee Stock Ownership Plans."  Fluctuations in our stock price are recognized
as  adjustments  to common stock and surplus when the shares are committed to be
released.  These  ESOP  shares  are not

                                       36



considered  outstanding until they are committed to be released and,  therefore,
have been  excluded for purposes of  calculating  basic and diluted net earnings
per share at May 29,  2005.  The fair value of these  shares at May 29, 2005 was
$1,624.

NOTE 16 - STOCK PLANS

We maintain two active stock option and stock grant plans under which new awards
may still be issued:  the 2002 Stock  Incentive  Plan (2002  Plan) and the Stock
Plan for Directors  (Director  Stock Plan).  We also have two other stock option
and stock grant  plans  under  which we no longer can make new awards,  although
awards outstanding under the plans may still vest and be exercised in accordance
with their terms:  the Stock Option and Long-Term  Incentive  Plan of 1995 (1995
Plan) and the Restaurant Management and Employee Stock Plan of 2000 (2000 Plan).
All of the plans are administered by the Compensation  Committee of the Board of
Directors.  The 2002 Plan  provides for the  issuance of up to 8,550,000  common
shares in connection with the granting of non-qualified stock options, incentive
stock options, stock appreciation rights, stock awards,  restricted stock, RSUs,
stock awards and other  stock-based  awards to key  employees  and  non-employee
directors.  Up to 1,700,000  shares may be granted  under the plan as restricted
stock and RSUs.  The  Director  Stock Plan  provides  for the  issuance of up to
375,000  common  shares out of our treasury in  connection  with the granting of
non-qualified   stock  options,   restricted  stock  and  RSUs  to  non-employee
directors.  The 1995 Plan provided for the issuance of up to  33,300,000  common
shares  in  connection  with  the  granting  of  non-qualified   stock  options,
restricted stock or RSUs to key employees. No new awards could be made under the
1995 Plan after  September 30, 2004.  The 2000 Plan provided for the issuance of
up to  5,400,000  shares of common  stock out of our  treasury as  non-qualified
stock options,  restricted  stock, or RSUs. As noted above, no new awards may be
made under the 1995 Plan and the 2000 Plan,  although awards  outstanding  under
those plans may still vest and be  exercised  in  accordance  with their  terms.
Under all of the plans,  stock  options are granted at a price equal to the fair
value of the shares at the date of grant,  for terms not exceeding ten years and
have various  vesting periods at the discretion of the  Compensation  Committee.
Outstanding options generally vest over one to four years.  Restricted stock and
RSUs granted  under the 1995,  2000 and 2002 Plans  generally  vest over periods
ranging  from three to five  years and no sooner  than one year from the date of
grant.  The restricted  period for certain  grants may be  accelerated  based on
performance goals established by the Compensation Committee.

We also maintain the  Compensation  Plan for Non-Employee  Directors.  This plan
provides that non-employee  directors may elect to receive their annual retainer
and meeting fees in any combination of cash, deferred cash, or our common shares
and  authorizes  the issuance of up to 105,981 common shares out of our treasury
for this  purpose.  The common shares are issued under the plan at a value equal
to the market price in consideration of foregone retainer and meeting fees.

The per share weighted-average fair value of stock options granted during fiscal
2005, 2004 and 2003 was $7.75, $6.83 and $9.01, respectively.

Stock option activity during the periods indicated was as follows:



                                                      Weighted-Average                          Weighted-Average
                                     Options           Exercise Price           Options          Exercise Price
                                   Exercisable            Per Share           Outstanding           Per Share
 -------------------------------------------------------------------------------------------------------------------
                                                                                        
 Balance at May 26, 2002               12,152,538             $ 8.31           26,922,535             $ 11.44
 -------------------------------------------------------------------------------------------------------------------
 Options granted                                                                4,200,086             $ 25.99
 Options exercised                                                             (3,132,894)            $  9.23
 Options cancelled                                                             (1,298,094)            $ 16.86
 -------------------------------------------------------------------------------------------------------------------
 Balance at May 25, 2003               13,481,166             $ 9.59           26,691,633             $ 13.73
 -------------------------------------------------------------------------------------------------------------------
 Options granted                                                                3,336,655             $ 20.36
 Options exercised                                                             (3,463,615)            $ 10.01
 Options cancelled                                                               (911,036)            $ 18.98
 -------------------------------------------------------------------------------------------------------------------
 Balance at May 30, 2004               14,380,195             $11.00           25,653,637             $ 14.91
 -------------------------------------------------------------------------------------------------------------------
 Options granted                                                                2,147,650             $ 21.88
 Options exercised                                                             (6,614,735)            $ 10.51
 Options cancelled                                                               (607,550)            $ 21.20
 -------------------------------------------------------------------------------------------------------------------
  Balance at May 29, 2005              11,879,660             $13.28           20,579,002             $ 16.86
 -------------------------------------------------------------------------------------------------------------------


The following table provides information  regarding  exercisable and outstanding
options at May 29, 2005:

                                       37




                                                                                                     Weighted-
                                                Weighted-                           Weighted-         Average
          Range of                               Average                             Average         Remaining
          Exercise              Options          Exercise          Options          Exercise        Contractual
      Price Per Share         Exercisable    Price Per Share     Outstanding     Price Per Share    Life (Years)
 -------------------------------------------------------------------------------------------------------------------
                                                                                         
      $ 4.00 - $10.00           1,696,626        $  6.42           1,696,626         $  6.42             1.9
      $10.01 - $15.00           6,933,340          11.97           6,933,340           11.97             4.2
      $15.01 - $20.00           2,185,049          17.07           5,746,334           17.87             6.9
      $20.01 - $25.00             559,929          22.93           3,497,264           21.93             8.5
        Over $25.00               504,716          27.20           2,705,438           27.28             7.3
 -------------------------------------------------------------------------------------------------------------------
                               11,879,660        $ 13.28          20,579,002          $16.86             5.9
 ===================================================================================================================


We granted  restricted stock and RSUs during fiscal 2005, 2004 and 2003 totaling
500,917, 513,305 and 275,610,  respectively. The per share weighted-average fair
value of the awards granted in fiscal 2005, 2004 and 2003 was $21.82, $19.45 and
$26.53,  respectively.  After giving  consideration  to vesting  terms,  assumed
forfeiture rates and subsequent  forfeiture  adjustments,  compensation  expense
recognized  in net  earnings for awards  granted in fiscal  2005,  2004 and 2003
amounted to $7,464, $4,198 and $3,579, respectively.

During 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 May 29,  2005,  we had 436,870  Darden stock units  outstanding.  No
Darden stock units were outstanding during fiscal 2004 and 2003.

NOTE 17 - EMPLOYEE STOCK PURCHASE PLAN

We maintain  the Darden  Restaurants  Employee  Stock  Purchase  Plan to provide
eligible  employees  who have  completed one year of service  (excluding  senior
officers  subject to Section  16(b) of the  Securities  Exchange Act of 1934) an
opportunity  to  purchase  shares  of  our  common  stock,  subject  to  certain
limitations.  Under  the  plan,  up to an  aggregate  of  3,600,000  shares  are
available  for  purchase  by  employees  at the lower of 85  percent of the fair
market  value of our common  stock as of the first or last  trading days of each
quarterly  participation  period.  During fiscal 2005, 2004 and 2003,  employees
purchased  shares of common stock under the plan totaling  266,407,  319,299 and
261,409,  respectively.  At May 29, 2005,  an additional  1,692,748  shares were
available for issuance.

No  compensation  expense has been  recognized for shares issued under the plan.
The impact of recognizing compensation expense for purchases made under the plan
in accordance with the fair value method  specified in SFAS No. 123 is less than
$900,  net of related  tax  effects,  in fiscal  2005,  2004 and 2003 and had no
impact on reported basic or diluted net earnings per share.

NOTE 18 - COMMITMENTS AND CONTINGENCIES

As collateral for performance on contracts and as credit guarantees to banks and
insurers,  we were contingently liable for guarantees of subsidiary  obligations
under  standby  letters  of credit.  At May 29,  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.  At May 29,  2005 and May 30,  2004,  we had  $13,829 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.

At May 29, 2005 and May 30,  2004,  we had $1,768 and $4,346,  respectively,  of
guarantees  associated  with leased  properties that have been assigned to third
parties. 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 May 29, 2005 and May 30, 2004, amounted to $1,395
and  $3,131,  respectively.  We  did  not  accrue  for  the  guarantees,  as the
likelihood of the third parties defaulting on the assignment agreements was less
than probable.  In the event of default by a third party,  the indemnity  and/or
default clauses in our assignment  agreements govern our ability to recover from
and pursue 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 that the assignment allows

                                       38


us to repossess the building and personal property. These guarantees expire over
their respective lease terms, which range from fiscal 2007 through fiscal 2012.

We are subject to private lawsuits,  administrative  proceedings and claims that
arise in the  ordinary  course  of our  business.  A number  of these  lawsuits,
proceedings  and claims may exist at any given  time.  These  matters  typically
involve claims from guests,  employees and others related to operational  issues
common to the  restaurant  industry,  and can also involve  infringement  of, or
challenges to, our trademarks.  While the resolution of a lawsuit, proceeding or
claim may have an impact on our financial  results for the period in which it is
resolved, we believe that the final disposition of the lawsuits, proceedings and
claims  in  which  we are  currently  involved,  either  individually  or in the
aggregate,  will not have a material  adverse effect on our financial  position,
results of operations or liquidity.

Like other restaurant  companies and retail  employers,  we have been faced in a
few states with  allegations of purported  class-wide wage and hour  violations.
The following is a brief  description of the more  significant of these matters.
In  view  of the  inherent  uncertainties  of  litigation,  the  outcome  of any
unresolved  matter described below cannot be predicted at this time, nor can the
amount of any potential loss be reasonably estimated.

In March 2003 and March 2002, two purported  class action  lawsuits were brought
against us in the Superior Court of Orange  County,  California by three current
and former hourly restaurant  employees alleging  violations of California labor
laws with  respect to providing  meal and rest  breaks.  Although we continue to
believe we provided the required meal and rest breaks to our employees, to avoid
potentially  costly  and  protracted  litigation,  we agreed  during  the second
quarter  of fiscal  2005 to settle  both  lawsuits  and a similar  case filed in
Sacramento County, for approximately  $9,500. Terms of the settlement,  which do
not include any admission of liability by us, have received preliminary judicial
approval,  but completion of the settlement may not occur for several months. We
recorded  settlement  expenses  associated with these lawsuits of  approximately
$4,500 during  fiscal 2005 and $5,000 during fiscal 2004,  which are included in
selling,  general and administrative  expenses.  The settlement amounts of these
lawsuits are included in other current liabilities at May 29, 2005.

In August 2003, three former  employees in Washington 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
believe we provided the required meal and rest breaks to our  employees,  and we
intend to vigorously defend our position in this case.


Beginning in 2002, a total of five  purported  class action  lawsuits  have been
filed in  Superior  Courts of  California  (two each in Los  Angeles  County and
Orange County, and one in Sacramento County) in which the plaintiffs allege that
they and other current and former  service  managers,  beverage and  hospitality
managers and culinary  managers were improperly  classified as exempt  employees
under  California  labor laws.  The  plaintiffs  seek unpaid  overtime wages and
penalties. Two of the cases have been removed to arbitration under our mandatory
arbitration  program,  and we are  seeking  to cause the  remaining  cases to be
stayed pending  resolution of the  earliest-filed  cases. We believe we properly
classified  these  employees  as exempt  under  California  law and we intend to
vigorously defend against all claims in these lawsuits.



                                       39



NOTE 19 - QUARTERLY DATA (UNAUDITED)

The following table summarizes unaudited quarterly data for fiscal 2005 and
2004:



                                                                  Fiscal 2005 - Quarters Ended
 -------------------------------------------------------------------------------------------------------------------
                                                Aug. 29       Nov. 28       Feb. 27        May 29        Total
 -------------------------------------------------------------------------------------------------------------------
                                                                                        
 Sales                                          $1,278,644    $1,229,373    $1,375,879    $1,394,214    $5,278,110
 Earnings before income taxes                      108,086        63,368       130,824       121,639       423,917
 Net earnings                                       71,012        42,975        92,630        83,989       290,606
 Net earnings per share:
    Basic                                             0.45         0.27           0.59          0.54          1.85
    Diluted                                           0.44         0.26           0.56          0.52          1.78
 Dividends paid per share                               --         0.04             --          0.04          0.08
 Stock price:
     High                                            22.61        27.70          29.63         33.11         33.11
     Low                                             19.30        20.33          26.17         25.78         19.30
 ===================================================================================================================




                                                                  Fiscal 2004 - Quarters Ended
 -------------------------------------------------------------------------------------------------------------------
                                                Aug. 24       Nov. 23       Feb. 22      May 30 (1)      Total
 -------------------------------------------------------------------------------------------------------------------
                                                                                       
 Sales                                         $1,259,689    $1,142,543    $1,241,952    $1,359,171    $5,003,355
 Earnings before income taxes                     101,977        44,688       111,404        74,707       332,776
 Net earnings                                      67,351        30,053        77,088        52,681       227,173
 Net earnings per share:
    Basic                                            0.41          0.18          0.47          0.33          1.39
    Diluted                                          0.40          0.18          0.45          0.32          1.34
 Dividends paid per share                              --          0.04           --           0.04          0.08
 Stock price:
     High                                           21.62         22.77         22.50         25.60         25.60
     Low                                            17.80         18.25         18.48         21.40         17.80
 ===================================================================================================================
<FN>

(1)  Earnings before income taxes includes asset  impairment  charges of $36,526
     ($22,372  after-tax) for long-lived asset  impairments  associated with the
     closing of six Bahama Breeze restaurants and the write-down of the carrying
     value of four other Bahama Breeze restaurants,  one Olive Garden restaurant
     and one Red Lobster restaurant, which continued to operate. Earnings before
     income taxes also includes  charges of $1,112 ($681  after-tax)  related to
     severance  payments  made to certain  restaurant  employees  and exit costs
     associated with the closing of six Bahama Breeze restaurants.
</FN>


                                        40



Five-Year Financial Summary
(In thousands, except per share data)



                                                                       Fiscal Year Ended
 -----------------------------------------------------------------------------------------------------------------------
                                                  May 29,         May 30,       May 25,       May 26,       May 27,
 Operating Results                                  2005         2004 (1)         2003          2002          2001
 -----------------------------------------------------------------------------------------------------------------------
                                                                                             
 Sales                                           $5,278,110       $5,003,355     $4,654,971  $4,366,911     $3,992,419
 -----------------------------------------------------------------------------------------------------------------------
 Costs and expenses:
    Cost of sales:
      Food and beverage                            1,593,709       1,526,875      1,449,162   1,384,481      1,302,926
      Restaurant labor                             1,695,805       1,601,258      1,485,046   1,373,416      1,261,837
      Restaurant expenses                            806,314         774,806        713,699     636,575        566,234
 -----------------------------------------------------------------------------------------------------------------------
 Total cost of sales, excluding restaurant
    depreciation and amortization (2)             $4,095,828      $3,902,939     $3,647,907  $3,394,472     $3,130,997
 Selling, general and administrative                 497,478         472,109        431,722     417,158        389,240
 Depreciation and amortization                       213,219         210,004        191,218     165,829        146,864
 Interest, net                                        43,119          43,659         42,597      36,585         30,664
 Asset impairment and restructuring charges
    (credits), net                                     4,549          41,868          3,924      (2,568)            --
 -----------------------------------------------------------------------------------------------------------------------
 Total costs and expenses                         $4,854,193      $4,670,579     $4,317,368  $4,011,476     $3,697,765
 -----------------------------------------------------------------------------------------------------------------------
  Earnings before income taxes                       423,917         332,776        337,603     355,435        294,654
 Income taxes                                        133,311         105,603        111,624     122,664        101,707
 -----------------------------------------------------------------------------------------------------------------------
 Net earnings                                     $  290,606      $  227,173     $  225,979  $  232,771     $  192,947
 -----------------------------------------------------------------------------------------------------------------------
 Net earnings per share:
    Basic                                         $     1.85      $     1.39     $     1.33  $     1.33     $     1.07
    Diluted                                       $     1.78      $     1.34     $     1.27  $     1.27     $     1.04

 -----------------------------------------------------------------------------------------------------------------------
 Average number of common shares outstanding, net of shares held in Treasury:
      Basic                                          156,700         163,500        170,300     174,700        179,600
      Diluted                                        163,400         169,700        177,400     183,500        185,600
 =======================================================================================================================
 Financial Position
 Total assets                                     $2,937,771      $2,780,348     $2,664,633  $2,529,736     $2,216,534
 Land, buildings and equipment                     2,351,454       2,250,616      2,157,132   1,926,947      1,779,515
 Working capital (deficit)                          (637,341)       (337,174)      (314,280)   (157,662)      (226,116)
 Long-term debt, less current portion                350,318         653,349        658,086     662,506        520,574
 Stockholders' equity                              1,273,019       1,175,288      1,130,055   1,069,606        978,954
 Stockholders' equity per outstanding shares            8.25            7.42           6.85        6.21           5.56
 =======================================================================================================================
 Other Statistics
 Cash flow from operations                        $  583,242      $  525,411     $  508,635  $  508,101     $  420,570
 Capital expenditures                                329,238         354,326        423,273     318,392        355,139
 Dividends paid                                       12,505          12,984         13,501       9,225          9,458
 Dividends paid per share                              0.080           0.080          0.080       0.053          0.053
 Advertising expense                                 214,608         210,989        200,020     184,163        177,998
 Stock price:
    High                                               33.11           25.60          27.83      29.767         19.660
    Low                                                19.30           17.80          16.46      15.400         10.292
    Close                                         $    32.80      $    22.50     $    18.35  $   25.030     $   19.267

 Number of employees                                 150,100         141,300        140,700     133,200        128,900
 Number of restaurants                                 1,381           1,325          1,271       1,211          1,168
 =======================================================================================================================
<FN>

(1)  Fiscal  year  2004  consisted  of 53 weeks  while all  other  fiscal  years
     consisted of 52 weeks.
(2)  Total cost of sales, excluding restaurant  depreciation and amortization of
     $198,422, $195,486, $177,127, $155,837 and $138,229, respectively.
</FN>




                                       41