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


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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

                                   FORM 10-Q/A
                                (Amendment No. 1)

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

(Mark One)

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

                 For the quarterly period ended August 29, 2004

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

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

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

                                     1-13666
                             Commission File Number

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

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

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

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

                                  407-245-4000
              (Registrant's telephone number, including area code)

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

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

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

     Number of shares  of  common  stock  outstanding  as of  October  1,  2004:
157,217,444 (excluding 109,111,360 shares held in our treasury).


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


                                EXPLANATORY NOTE


     As previously disclosed, following a December 2004 review of the accounting
adjustments  cited in  several  recent  Form  8-K  filings  by other  restaurant
companies, and in consultation with our independent registered public accounting
firm,  KPMG  LLP,  Darden  Restaurants,  Inc.  ("we",  "our"  or the  "Company")
determined  that  one  of the  adjustments  in  those  filings  relating  to the
treatment of lease accounting and leasehold depreciation applied to us, and that
it was  appropriate to adjust certain of our prior  financial  statements.  As a
result,  on  December  15,  2004,  our  Board of  Directors  concluded  that our
previously-filed financial statements for the fiscal years 1996 through 2004 and
for the first  quarter of fiscal 2005 should be  restated  (the  "Restatement").
Historically,  when accounting for leases with renewal options, we recorded rent
expense on a  straight-line  basis over the initial  non-cancelable  lease term,
with the term  commencing  when actual rent payments  began.  We depreciate  our
buildings,   leasehold   improvements  and  other  long-lived  assets  on  those
properties  over a period that  includes both the initial  non-cancelable  lease
term and all option periods provided for in the lease (or the useful life of the
assets if shorter).  We previously  believed that these longstanding  accounting
treatments were appropriate under generally accepted accounting  principles.  We
now have  restated  our  financial  statements  to  recognize  rent expense on a
straight-line  basis over the expected lease term,  including  cancelable option
periods  where  failure to exercise  such  options  would  result in an economic
penalty.  The lease term commences on the date when we become legally  obligated
for the rent payments.  These  adjustments were not attributable to any material
non-compliance  by  us,  as a  result  of any  misconduct,  with  any  financial
reporting requirements under the securities laws.

     This Amendment No. 1 on Form 10-Q/A ("Form 10-Q/A") to our Quarterly Report
on Form 10-Q for the  quarterly  period ended August 29, 2004,  initially  filed
with the Securities and Exchange  Commission (the "SEC") on October 7, 2004 (the
"Original  Filing"),   is  being  filed  to  reflect  restatements  of  (i)  our
consolidated  balance  sheets at August 29,  2004 and May 30,  2004 and (ii) our
consolidated  statements  of  earnings,  changes  in  stockholders'  equity  and
accumulated other comprehensive  income (loss), and cash flows, for the quarters
ended August 29, 2004 and August 24, 2003, and the notes related thereto.  For a
more detailed  description of these  restatements,  see Note 2,  "Restatement of
Financial Statements" to the accompanying  consolidated financial statements and
the section entitled  "Restatement"  in Management's  Discussion and Analysis of
Financial Condition and Results of Operations contained in this Form 10-Q/A.

     For the convenience of the reader, this Form 10-Q/A sets forth the Original
Filing in its entirety. However, this Form 10-Q/A only amends and restates Items
1, 2 and 4 of Part I and Exhibit 12 of Item 6 of Part II of the Original Filing,
in each case,  solely as a result of, and to reflect,  the  Restatement,  and no
other information in the Original Filing is amended hereby.  The foregoing items
have not been  updated to reflect  other  events  occurring  after the  Original
Filing or to modify or update those disclosures  affected by subsequent  events.
In addition, pursuant to the rules of the SEC, Item 6 of Part II of the Original
Filing has been amended to contain currently-dated certifications from our Chief
Executive Officer and Chief Financial  Officer,  as required by Sections 302 and
906 of the Sarbanes-Oxley Act of 2002. The certifications of our Chief Executive
Officer and Chief Financial Officer are attached to this Form 10-Q/A as Exhibits
31(a), 31(b), 32(a) and 32(b), respectively.

     Except for the foregoing amended information, this Form 10-Q/A continues to
describe  conditions  as of the  date of the  Original  Filing,  and we have not
updated the  disclosures  contained  herein to reflect events that occurred at a
later date.  Other events  occurring  after the filing of the Original Filing or
other  disclosures  necessary to reflect  subsequent events have been or will be
addressed in our Quarterly  Report on Form 10-Q for the  quarterly  period ended
November 28, 2004 which is being filed concurrently with the filing of this Form
10-Q/A and any reports filed with the SEC subsequent to the date of this filing.

     Concurrently  with the  filing of this Form  10-Q/A,  we are  filing (i) an
amendment  on Form 10-K/A to our Annual  Report on Form 10-K for the fiscal year
ended May 30, 2004 (the "2004 10-K") to provide  restatements  of the  financial
statements or financial data as of and for the periods included in the 2004 10-K
and (ii) a Quarterly Report on Form 10-Q for the quarterly period ended November
28,  2004.  We have not amended and do not intend to amend our  previously-filed
Annual Reports on Form 10-K other than the 2004 10-K or our Quarterly Reports on
Form 10-Q for the periods  affected by the  Restatement  that ended prior to May
30, 2004. For this reason,  the  consolidated  financial  statements,  auditors'
reports and related financial  information for the affected periods contained in
such reports should no longer be relied upon.

                                       1





                            DARDEN RESTAURANTS, INC.


                                TABLE OF CONTENTS



                                                                         Page

Part I - Financial Information

         Item 1.  Financial Statements

                  Consolidated Statements of Earnings                     3

                  Consolidated Balance Sheets                             4

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

                  Consolidated Statements of Cash Flows                   6

                  Notes to Consolidated Financial Statements              7

         Item 2.  Management's Discussion and Analysis of 
                  Financial Condition and Results of Operations           12

         Item 3.  Quantitative and Qualitative Disclosures 
                  About Market Risk                                       20

         Item 4.  Controls and Procedures                                 20

Part II - Other Information

         Item 1.  Legal Proceedings                                       21

         Item 2.  Unregistered Sales of Equity Securities 
                  and Use of Proceeds                                     21

         Item 5.  Other Information                                       22

         Item 6.  Exhibits                                                22

Signatures                                                                23

Index to Exhibits                                                         24

                                       2


                                     PART I
                              FINANCIAL INFORMATION

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



                                                                                  Quarter Ended
 --------------------------------------------------------------------------------------------------------------------
                                                                     August 29, 2004           August 24, 2003
 --------------------------------------------------------------------------------------------------------------------
                                                                      (as restated)           (as restated)
                                                                                                
 Sales........................................................           $1,278,644              $1,259,689
 Costs and expenses:
    Cost of sales:
      Food and beverage.......................................              391,421                 396,713
      Restaurant labor........................................              405,816                 392,335
      Restaurant expenses.....................................              195,017                 192,829
                                                                        -----------              ----------
        Total cost of sales, excluding restaurant depreciation
        and amortization of $49,219 and $48,082, respectively.          $   992,254              $  981,877
    Selling, general, and administrative......................              114,580                 113,641
    Depreciation and amortization.............................               52,760                  51,553
    Interest, net.............................................               10,964                  10,641
                                                                        -----------              ----------
        Total costs and expenses..............................          $ 1,170,558              $1,157,712
                                                                        -----------              ----------

 Earnings before income taxes.................................              108,086                 101,977
 Income taxes.................................................              (37,074)                (34,626)
                                                                        -----------              ----------

 Net earnings.................................................          $    71,012              $   67,351
                                                                        ===========              ==========

 Net earnings per share:
    Basic.....................................................          $      0.45              $     0.41
                                                                        ===========              ==========
    Diluted...................................................          $      0.44              $     0.40
                                                                        ===========              ==========

 Average number of common shares outstanding:
    Basic.....................................................              157,600                 164,700
                                                                        ===========              ==========
    Diluted...................................................              163,200                 170,500
                                                                        ===========              ==========
-------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.



                                       3




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




--------------------------------------------------------------------------------------------------------------------
                                                                   August 29, 2004             May 30, 2004
--------------------------------------------------------------------------------------------------------------------
                                                                    (as restated)              (as restated)

                                                                                          
ASSETS
Current assets:
   Cash and cash equivalents.................................        $     38,603               $    36,694
   Receivables...............................................              25,522                    30,258
   Inventories...............................................             217,989                   198,781
   Prepaid expenses and other current assets.................              27,803                    25,316
   Deferred income taxes.....................................              56,745                    55,258
                                                                     ------------               -----------
       Total current assets..................................        $    366,662               $   346,307
Land, buildings, and equipment...............................           2,261,646                 2,250,616
Other assets.................................................             181,123                   183,425
                                                                     ------------               -----------

       Total assets..........................................        $  2,809,431               $ 2,780,348
                                                                     ============               ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable..........................................        $    164,698               $   174,624
   Short-term debt ..........................................              17,800                    14,500
   Accrued payroll...........................................              89,427                   103,327
   Accrued income taxes......................................              78,088                    48,753
   Other accrued taxes.......................................              40,273                    38,440
   Unearned revenues.........................................              65,091                    75,513
   Other current liabilities.................................             233,401                   228,324
                                                                     ------------               -----------
       Total current liabilities.............................        $    688,778               $   683,481
Long-term debt...............................................             652,672                   653,349
Deferred income taxes........................................             129,312                   132,690
Deferred rent................................................             124,940                   122,879
Other liabilities............................................              13,129                    12,661
                                                                     ------------               -----------
       Total liabilities.....................................        $  1,608,831               $ 1,605,060
                                                                     ------------               ----------

Stockholders' equity:
   Common stock and surplus..................................        $  1,605,563               $ 1,584,115
   Retained earnings.........................................           1,198,665                 1,127,653
   Treasury stock............................................          (1,544,882)               (1,483,768)
   Accumulated other comprehensive income (loss).............             (10,764)                  (10,173)
   Unearned compensation.....................................             (47,190)                  (41,401)
   Officer notes receivable..................................                (792)                   (1,138)
                                                                     ------------               -----------
       Total stockholders' equity............................        $  1,200,600               $ 1,175,288
                                                                     ------------               -----------

       Total liabilities and stockholders' equity............        $  2,809,431               $ 2,780,348
                                                                     ============               ===========

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


See accompanying notes to consolidated financial statements.

                                       4




                            DARDEN RESTAURANTS, INC.
         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND
                  ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
           For the quarters ended August 29, 2004 and August 24, 2003
                                 (In thousands)
                                   (Unaudited)


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

                                                                                                          
Balance at May 30, 2004 (as previously 
  reported).............................. $1,584,115  $1,197,921   $(1,483,768)    $(9,959)   $(41,401)     $(1,138)   $1,245,770
Restatement adjustments..................         --     (70,268)           --        (214)         --           --       (70,482)
------------------------------------------------------------------------------------------------------------------------------------
Balance at May 30, 2004 (as restated)....  1,584,115   1,127,653    (1,483,768)    (10,173)    (41,401)      (1,138)    1,175,288
Comprehensive income:
   Net earnings (as restated)............         --      71,012            --          --          --           --        71,012
   Other comprehensive income (loss):
       Foreign currency adjustment
         (as restated)...................         --          --            --         904          --           --           904
       Change in fair value of derivatives,
        net of tax of $1,139.............         --          --            --      (1,495)         --           --        (1,495)
                                                                                                                        ------------
             Total comprehensive income
             (as restated)...............                                                                                  70,421
Stock option exercises (964 shares)            7,923          --           439          --          --           --         8,362
Issuance of restricted stock (361 shares),
 net of forfeiture adjustments...........      8,227          --            --          --      (8,227)          --            --   
Earned compensation......................         --          --            --          --       1,688           --         1,688
ESOP note receivable repayments..........         --          --            --          --         750           --           750
Income tax benefits credited to equity...      4,527          --            --          --          --           --         4,527
Purchases of common stock for treasury
   (2,923 shares)........................         --          --       (61,963)         --          --           --       (61,963) 
Issuance of treasury stock under
   Employee Stock Purchase and other
   plans (71 shares).....................        771          --           410          --          --           --         1,181   
Repayment of officer notes...............         --          --            --          --          --          346           346
------------------------------------------------------------------------------------------------------------------------------------
Balance at August 29, 2004 (as restated)  $1,605,563  $1,198,665   $(1,544,882)   $(10,764)   $(47,190)       $(792)   $1,200,600
------------------------------------------------------------------------------------------------------------------------------------




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

                                                                                                       
Balance at May 25, 2003 (as
   previously reported)..........          $1,525,957   $ 979,443   $(1,254,293)   $(10,489)    $(42,848)    $(1,579)   $1,196,191
Restatement adjustments..................          --     (65,979)           --        (157)          --          --       (66,136)
------------------------------------------------------------------------------------------------------------------------------------
Balance at May 25, 2003 (as restated)....   1,525,957     913,464    (1,254,293)    (10,646)     (42,848)     (1,579)    1,130,055
Comprehensive income:
   Net earnings (as restated)............          --      67,351            --          --           --          --        67,351
   Other comprehensive income (loss):
       Foreign currency adjustment
       (as restated).....................          --          --            --        (505)          --          --          (505)
       Change in fair value of derivatives,
        net of tax of $44................          --          --            --        (545)          --          --          (545)
                                                                                                                         -----------
       Total comprehensive income
       (as restated)....................                                                                                    66,301
Stock option exercises (997 shares)             8,924          --           444          --           --          --         9,368
Issuance of restricted stock (392 shares),
   net of forfeiture adjustments.........       7,559          --           169          --       (7,728)         --            --
Earned compensation......................          --          --            --          --        1,010          --         1,010
ESOP note receivable repayments..........          --          --            --          --        1,285          --         1,285
Income tax benefits credited to equity...       4,405          --            --          --           --          --         4,405
Purchases of common stock for treasury
   (1,423 shares)........................          --          --       (27,578)         --           --          --       (27,578)
Issuance of treasury stock under
  Employee Stock Purchase and other
  plans (82 shares)......................         737          --           491          --           --          --         1,228  
Repayment of officer notes...............          --          --            --          --           --         303           303
------------------------------------------------------------------------------------------------------------------------------------
Balance at August 24, 2003 (as restated)   $1,547,582    $980,815   $(1,280,767)   $(11,696)    $(48,281)    $(1,276)   $1,186,377
------------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.

                                       5



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


                                                                                  Quarter Ended
--------------------------------------------------------------------------------------------------------------------
                                                                      August 29, 2004          August 24, 2003
--------------------------------------------------------------------------------------------------------------------
                                                                       (as restated)            (as restated)
                                                                                           
Cash flows--operating activities
   Net earnings.................................................        $     71,012             $    67,351
   Adjustments to reconcile net earnings to cash flows:
     Depreciation and amortization..............................              52,760                  51,553
     Asset impairment (credit) charge, net......................                  (5)                    502
     Amortization of unearned compensation and loan costs.......               2,551                   1,844
     Non-cash compensation expense..............................                  28                      67
     Change in current assets and liabilities...................             (14,890)                 22,325
       Contribution to defined benefit pension plans and
           postretirement plan..................................                (106)                    (56)
     Loss (gain) on disposal of land, buildings, and equipment..                 154                  (1,559)
     Change in cash surrender value of trust owned life insurance                271                  (2,000)
     Deferred income taxes......................................              (3,726)                  2,542
     Change in deferred rent ...................................               2,061                   1,917
     Change in other liabilities ...............................                 552                     420
     Income tax benefits credited to equity.....................               4,527                   4,405
     Other, net.................................................              (2,332)                   (204)
                                                                         ------------            ------------
       Net cash provided by operating activities................         $   112,857             $   149,107
                                                                         ------------            ------------

Cash flows--investing activities
   Purchases of land, buildings, and equipment..................             (62,665)                (86,673)
   Increase in other assets.....................................                (319)                   (391)
   Proceeds from disposal of land, buildings, and
     equipment .................................................               1,184                   2,898
                                                                        -------------            ------------
       Net cash used in investing activities....................        $    (61,800)            $   (84,166)
                                                                        -------------            ------------

Cash flows--financing activities
   Proceeds from issuance of common stock.......................               9,515                  10,529
   Purchases of treasury stock..................................             (61,963)                (27,578)
   Increase in short-term debt..................................               3,300                      --
   ESOP note receivable repayment...............................                 750                   1,285
   Repayment of long-term debt..................................                (750)                 (1,285)
                                                                        -------------            ------------
       Net cash used in financing activities....................        $    (49,148)            $   (17,049)
                                                                        -------------            ------------

Increase in cash and cash equivalents...........................               1,909                  47,892
Cash and cash equivalents - beginning of period.................              36,694                  48,630
                                                                        ------------             -----------

Cash and cash equivalents - end of period.......................        $     38,603                  96,522
                                                                        =============            ===========

Cash flow from changes in current assets and liabilities
   Receivables..................................................               4,736                 (12,714)
   Inventories..................................................             (19,208)                    (91)
   Prepaid expenses and other current assets....................              (2,487)                 (7,532)
   Accounts payable.............................................              (9,926)                 20,342
   Accrued payroll..............................................             (13,900)                 (4,853)
   Accrued income taxes.........................................              29,335                  13,677
   Other accrued taxes..........................................               1,833                   2,791
    Unearned revenues...........................................             (10,422)                 (6,011)
   Other current liabilities....................................               5,149                  16,716
                                                                        ------------             -----------
       Change in current assets and liabilities.................        $    (14,890)            $    22,325
                                                                        =============            ===========
--------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.

                                       6



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


Note 1.  Background

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

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

Note 2.  Restatement of Financial Statements

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

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

     The cumulative effect of the Restatement through fiscal 2004 is an increase
in the deferred rent liability of $114,008 and a decrease in deferred income tax
liability of $43,526.  As a result,  retained earnings at the end of fiscal 2004
decreased by $70,268.  Rent  expense for fiscal years ended 2004,  2003 and 2002
and for the  quarterly  periods  ended  August  29,  2004 and  August  24,  2003
increased  by $7,222,  $10,145,  $7,874,  $1,803 and $2,007,  respectively.  The
Restatement  decreased reported diluted net earnings per share by $0.02,  $0.04,
and $0.03 for the fiscal years ended 2004, 2003, and 2002, respectively, but had
no effect on reported  diluted net  earnings  per share for the  quarters  ended
August 29,  2004 and  August  24,  2003.  The  Restatement  had no impact on our
previously  reported  cash  flows,  sales  or  same-restaurant  sales  or on our
compliance   with  any  covenant  under  our  credit   facility  or  other  debt
instruments.

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

                                       7



     The  following  is a summary  of the impact of the  Restatement  on (i) our
consolidated  balance sheets at August 29, 2004 and August 24, 2003 and (ii) our
consolidated  statements of earnings for the quarters  ended August 29, 2004 and
August 24, 2003. The impact of the Restatement on our consolidated balance sheet
as of May 30,  2004 is  presented  in our Annual  Report on Form  10-K/A for the
fiscal year ended May 30, 2004. We have not presented a summary of the impact on
our  consolidated  statements  of cash  flows  for  any of the  above-referenced
quarterly periods since the net impact for each such quarterly period is zero.



                                                                As Previously
August 29, 2004                                                   Reported         Adjustments       As Restated
-------------------------------------------------------------------------------------------------------------------
                                                                                              
Consolidated Balance Sheet
    Deferred income taxes                                        $    173,528        $  (44,216)     $   129,312
    Deferred rent                                                          --           124,940          124,940
    Other liabilities                                                  22,077            (8,948)          13,129
    Total liabilities                                               1,537,055            71,776        1,608,831
    Retained earnings                                               1,270,046           (71,381)       1,198,665
    Accumulated other comprehensive income (loss)                     (10,369)             (395)         (10,764)
    Total stockholders' equity                                      1,272,376           (71,776)       1,200,600




                                                                As Previously
August 24, 2003                                                   Reported         Adjustments       As Restated
--------------------------------------------------------------------------------------------------------------------
                                                                                              
Consolidated Balance Sheet
    Deferred income taxes                                        $    155,832        $  (41,358)     $   114,474
    Deferred rent                                                          --           117,213          117,213
    Other liabilities                                                  20,304            (8,575)          11,729
    Total liabilities                                               1,515,237            67,280        1,582,517
    Retained earnings                                               1,048,037           (67,222)         980,815
    Accumulated other comprehensive income (loss)                     (11,638)              (58)         (11,696)
    Total stockholders' equity                                      1,253,657           (67,280)       1,186,377




                                                                As Previously
Quarter ended August 29, 2004                                     Reported         Adjustments       As Restated
--------------------------------------------------------------------------------------------------------------------
                                                                                               
Consolidated Statement of Earnings
    Restaurant expenses                                           $  193,214       $     1,803        $   195,017
    Total cost of sales                                              990,451             1,803            992,254
    Total costs and expenses                                       1,168,755             1,803          1,170,558
    Earnings before income taxes                                     109,889            (1,803)           108,086
    Income taxes                                                      37,764              (690)            37,074
    Net earnings                                                      72,125            (1,113)            71,012
    Basic net earnings per share                                        0.46             (0.01)              0.45
    Diluted net earnings per share                                      0.44                --               0.44




                                                                As Previously
Quarter ended August 24, 2003                                     Reported         Adjustments       As Restated
--------------------------------------------------------------------------------------------------------------------
                                                                                                
Consolidated Statement of Earnings
    Restaurant expenses                                           $  190,822       $     2,007        $   192,829
    Total cost of sales                                              979,870             2,007            981,877
    Total costs and expenses                                       1,155,705             2,007          1,157,712
    Earnings before income taxes                                     103,984            (2,007)           101,977
    Income taxes                                                      35,390              (764)            34,626
    Net earnings                                                      68,594            (1,243)            67,351
    Basic net earnings per share                                        0.42             (0.01)              0.41
    Diluted net earnings per share                                      0.40                --               0.40


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

                                       8


Note 3.  Consolidated Statements of Cash Flows


     During the quarter  ended August 29, 2004, we paid $7,438 for interest (net
of amounts  capitalized)  and $6,700 for income taxes.  During the quarter ended
August 24, 2003,  we paid $7,193 for interest (net of amounts  capitalized)  and
$14,133 for income taxes.

Note 4.  Stock-Based Compensation

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


                                                                                   Quarter Ended
--------------------------------------------------------------------------------------------------------------------
                                                                     August 29, 2004            August 24, 2003
--------------------------------------------------------------------------------------------------------------------
                                                                     (as restated)              (as restated)

                                                                                                  
Net earnings, as reported                                                 $ 71,012                   $ 67,351
   Add:  Stock-based compensation expense included
       in reported net earnings, net of related   
       tax effects                                                           1,060                        662
     
   Deduct:  Total stock-based compensation expense
       determined under fair value based method
       for all awards, net of related tax effects                           (5,028)                    (4,658)
                                                                  --------------------------------------------------
   Pro forma                                                              $ 67,044                   $ 63,355
                                                                  ==================================================
Basic net earnings per share
   As reported                                                              $ 0.45                     $ 0.41
   Pro forma                                                                $ 0.43                     $ 0.38
Diluted net earnings per share
   As reported                                                              $ 0.44                     $ 0.40
   Pro forma                                                                $ 0.41                     $ 0.37
====================================================================================================================



Note 5.  Provision for Impaired Assets and Restaurant Closings

     During fiscal 2004, we 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 six Bahama Breeze restaurants in accordance
with SFAS No.  146,  "Accounting  for  Costs  Associated  with Exit or  Disposal
Activities".  Below is a summary of the restructuring  liability for the quarter
ended August 29, 2004:



                                          Balance at                                   Cash           Balance at
                                         May 30, 2004           Additions            Payments        August 29, 2004
---------------------------------------------------------------------------------------------------------------------
                                                                                                 
One-time termination benefits               $       49        $   --                $    (20)             $     29     
Other exit costs                                   311            --                    (274)                   37
                                                              
---------------------------------------------------------------------------------------------------------------------
                                            $      360        $   --                $   (294)             $     66            
=====================================================================================================================


     During the first  quarter of fiscal 2005 and 2004,  we recorded  charges of
$33 and $1,184,  respectively,  for long-lived asset impairments  resulting from
the decision to relocate and rebuild certain restaurants. These impairments were
measured based on the amount by which the carrying amount of the assets exceeded
their fair value.  Fair value is generally  determined  based on  appraisals  or
sales prices of comparable  assets.  During the first quarter of fiscal 2005 and
2004, we also recorded  gains of $38 and $682,  respectively,  related to assets
sold that were  previously  impaired.  These  amounts  are  included in selling,
general, and administrative expense.

                                       9


Note 6.  Net Earnings per Share

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

     Options to purchase  6,330,991  and  3,952,422  shares of common stock were
excluded from the calculation of diluted net earnings per share for the quarters
ended August 29, 2004 and August 24, 2003, respectively,  because their exercise
prices exceeded the average market price of common shares for the period.

Note 7.  Stockholders' Equity

     Pursuant to the authorization of our Board of Directors to repurchase up to
115,400,000  shares in accordance with  applicable  securities  regulations,  we
repurchased  2,922,798 shares of our common stock for $61,963 during the quarter
ended August 29,  2004,  resulting in a  cumulative  repurchase  of  112,164,482
shares as of August 29, 2004.

Note 8.  Derivative Instruments and Hedging Activities

     During the first  quarter of fiscal 2005,  we issued  Darden stock units to
certain key  employees.  The Darden stock units were granted at a value equal to
the market price of our common stock at the date of grant and will be settled in
cash at the end of their  vesting  periods,  which range  between  four and five
years,  at the then market price of our common  stock.  Compensation  expense is
measured  based on the  market  price of our  common  stock  each  period and is
amortized  over the vesting  period.  At August 29, 2004, we had 464,320  Darden
stock units  outstanding.  No Darden stock units were outstanding  during fiscal
2004.

     During the first  quarter of fiscal 2005,  we entered  into equity  forward
contracts to hedge the risk of changes in future cash flows  associated with the
unvested  unrecognized  Darden stock units  granted  during the first quarter of
fiscal  2005.  The equity  forward  contracts  will be settled at the end of the
vesting periods of their underlying Darden stock units, which range between four
and five  years.  The equity  forward  contracts,  which have a $3,904  notional
amount  and can  only be net  settled  in  cash,  will  be  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 $344
related to the equity  forward  contracts was  recognized in  accumulated  other
comprehensive  income (loss) at August 29, 2004. As the Darden stock units vest,
we will  effectively  de-designate  that portion of the equity forward  contract
that no longer  qualifies  for  hedge  accounting,  and  changes  in fair  value
associated  with that portion of the equity forward  contract will be recognized
in current earnings.  A gain of $14 was recognized in earnings as a component of
restaurant labor during the quarter ended August 29, 2004.

     During the first  quarter of fiscal 2005,  we entered into an interest rate
swap  agreement  ("swap") to hedge the risk of changes in interest  rates on the
cost of a future  issuance of  fixed-rate  debt.  The swap,  which has a $25,000
notional  principal amount of  indebtedness,  will be used to hedge a portion of
the interest  payments  associated with a forecasted  issuance of debt in fiscal
2006.  As of August 29,  2004,  we have swaps  with a total  notional  principal
amount of indebtedness of $100,000  designated to hedge the forecasted  issuance
of debt in fiscal 2006. To the extent the swaps are effective in offsetting  the
variability of the hedged cash flows, changes in the fair value of the swaps are
not  included  in  current  earnings  but  are  reported  as  accumulated  other
comprehensive income (loss). The accumulated gain or loss at the swap settlement
date will be amortized  into earnings as an adjustment to interest  expense over
the same period in which the related interest costs on the new debt issuance are
recognized in earnings.  A deferred loss of $1,332,  net of tax,  related to the
swaps was recognized in accumulated other comprehensive  income (loss) at August
29, 2004. No amounts were recognized in earnings during the quarter ended August
29, 2004.

                                       10



Note 9.  Retirement Plans

Components of net periodic benefit cost are as follows:



                                                         Defined Benefit Plans           Postretirement Benefit Plan
----------------------------------------------------------------------------------------------------------------------
                                                          Quarter Ended                       Quarter Ended
                                                     August 29,      August 24,         August 29,      August 24,
                                                      2004             2003               2004            2003
----------------------------------------------------------------------------------------------------------------------
                                                                                                
Service cost                                           $ 1,217         $ 1,144            $   175        $   150
Interest cost                                            1,828           1,769                251            230
Expected return on plan assets                          (3,210)         (3,205)                --             --
Amortization of unrecognized prior service cost            (87)            (87)                --              7
Recognized net actuarial loss                            1,248             927                 87             84
----------------------------------------------------------------------------------------------------------------------
Net periodic benefit cost                              $   996         $   548            $   513        $   471
======================================================================================================================


Note 10.  Commitments and Contingencies

     We make trade  commitments  in the course of our normal  operations.  As of
August 29, 2004 and May 30, 2004, we were contingently  liable for approximately
$78 and $242, respectively,  under outstanding trade letters of credit issued in
connection with purchase commitments.  These letters of credit have terms of two
months or less and are used to  collateralize  our  obligations to third parties
for the purchase of inventories.

     As collateral for performance on other  contracts and as credit  guarantees
to banks and insurers,  we were  contingently  liable  pursuant to guarantees of
subsidiary  obligations  under standby letters of credit.  As of August 29, 2004
and May 30, 2004, we had $72,677 and $72,480,  respectively,  of standby letters
of credit related to workers'  compensation and general  liabilities  accrued in
our consolidated  financial statements.  As of August 29, 2004 and May 30, 2004,
we also had  $15,664 and  $15,896,  respectively,  of standby  letters of credit
related to contractual  operating  lease  obligations  and other  payments.  All
standby letters of credit are renewable annually.  As of August 29, 2004 and May
30, 2004, we had other commercial commitments of $2,125.

     As of  August  29,  2004  and May  30,  2004,  we had  $4,147  and  $4,346,
respectively,  of guarantees associated with third party assignment obligations.
These amounts  represent the maximum  potential  amount of future payments under
the guarantees.  The fair value of these potential  payments,  discounted at our
pre-tax cost of capital,  at August 29, 2004 and May 30, 2004 amounted to $3,023
and $3,131,  respectively.  We did not accrue for the guarantees, as we believed
the likelihood of the third parties defaulting on the assignment  agreements was
improbable.  In the event of  default by a third  party,  the  indemnity  and/or
default  clauses in our assignment  agreements  govern our ability to pursue and
recover from the third party for damages incurred as a result of its default. We
do not hold any  third-party  assets as collateral  related to these  assignment
agreements,  except to the  extent the  assignment  allows us to  repossess  the
building and personal  property.  The  guarantees  expire over their  respective
lease terms, which range from fiscal 2005 through fiscal 2012.

     In March  2003 and March  2002,  three of our  current  and  former  hourly
restaurant  employees filed two purported  class action  lawsuits  against us in
California  Superior  Court of Orange County  alleging  violations of California
labor laws with respect to providing  meal and rest  breaks.  The lawsuits  seek
penalties under Department of Labor rules providing a one hundred dollar penalty
per violation per employee, plus attorney's fees on behalf of the plaintiffs and
other purported class members. Discovery is currently underway in these matters.
One of the cases was removed to our mandatory arbitration program,  although the
Court  retained the  authority to permit a sample of class-wide  discovery.  The
other case remains pending in the California Superior Court of Orange County. In
September  2003,  three  former  employees in  Washington  State filed a similar
purported  class action in Washington  State  Superior  Court in Spokane  County
alleging  violations  of  Washington  labor laws with respect to providing  rest
breaks.  The Court  stayed the  action,  and  ordered  the  plaintiffs  into our
mandatory  arbitration  program;  the plaintiffs' motion for reconsideration was
not granted,  and their motion for  modification  of the  appellate  decision is
pending.  We intend to  vigorously  defend our  position in all of these  cases.
Although the outcome of the cases cannot be  ascertained at this time, we do not
believe that the  disposition  of these  cases,  either  individually  or in the
aggregate,  would  have a material  adverse  effect on our  financial  position,
results of operations or liquidity.

                                       11




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

Note 11.  Subsequent Events

     On  September  28, 2004,  the Board of Directors  declared a four cents per
share cash dividend to be paid on November 1, 2004 to all shareholders of record
as of the close of business on October 8, 2004. On September 28, 2004, the Board
also  authorized us to repurchase an additional 22 million  shares of our common
stock  after  the  previous   authorizations   to  repurchase  an  aggregate  of
115,400,000 shares of our common stock have been exhausted.

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

     The  discussion  and  analysis  below  for the  Company  should  be read in
conjunction  with (i) the financial  statements  and the notes to such financial
statements  included  elsewhere  in this  Form  10-Q/A  and (ii)  the  financial
statements  and the  notes  to such  financial  statements  included  in Item 8,
"Financial  Statements  and  Supplementary  Data" of our  Annual  Report on Form
10-K/A for the fiscal year ended May 30, 2004. All applicable disclosures in the
following  discussion have been modified to reflect the Restatement as described
below.

RESTATEMENT

     Following a December  2004 review of the  accounting  adjustments  cited in
several  recent  Form  8-K  filings  by  other  restaurant  companies,   and  in
consultation  with our independent  registered public accounting firm, KPMG LLP,
we  determined  that one of the  adjustments  in those  filings  relating to the
treatment of lease accounting and leasehold depreciation applied to us, and that
it was  appropriate to adjust certain of our prior  financial  statements.  As a
result,  we have restated our consolidated  financial  statements for the fiscal
years 1996 through 2004 and for the first quarter of fiscal 2005.  Historically,
when accounting for leases with renewal  options,  we recorded rent expense on a
straight-line  basis over the initial  non-cancelable  lease term, with the term
commencing  when  actual rent  payments  began.  We  depreciate  our  buildings,
leasehold  improvements and other  long-lived  assets on those properties over a
period that included both the initial  non-cancelable  lease term and all option
periods provided for in the lease (or the useful life of the assets if shorter).
We  previously  believed  that these  longstanding  accounting  treatments  were
appropriate under generally accepted accounting principles. We now have restated
our financial statements to recognize rent expense on a straight-line basis over
the expected lease term,  including  cancelable  option periods where failure to
exercise  such  options  would  result in an  economic  penalty.  The lease term
commences on the date when we become  legally  obligated for the rent  payments.
These adjustments were not attributable to any material non-compliance by us, as
a result of any misconduct,  with any financial reporting requirements under the
securities laws. The Restatement is further  discussed in "Explanatory  Note" in
the  forepart  of this Form  10-Q/A  and in Note 2,  "Restatement  of  Financial
Statements" under Notes to Consolidated Financial Statements included in Item 1,
"Financial Statements" of this Form 10-Q/A.

     The cumulative effect of the Restatement through fiscal 2004 is an increase
in the deferred rent liability of $114 million and a decrease in deferred income
tax  liability  of $44  million.  As a result,  retained  earnings at the end of
fiscal 2004 decreased by $70 million.  Rent expense for fiscal years ended 2004,
2003 and 2002 and for the quarterly periods ended August 29, 2004 and August 24,
2003  increased  by $7 million,  $10  million,  $8 million,  $2 million,  and $2
million,  respectively.  The Restatement decreased reported diluted net earnings
per share by $0.02,  $0.04,  and $0.03 for the fiscal years ended 2004, 2003 and
2002, respectively, but had no effect on reported diluted net earnings per share
for the quarters ended August 29, 2004 and August 24, 2003. The  Restatement had
no impact on our previously reported cash flows, sales or same-restaurant  sales
or on our compliance  with any covenant under our credit  facility or other debt
instruments.

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

                                       12



RESULTS OF OPERATIONS

     The  following  table sets forth  selected  operating  data as a percent of
sales  for  the  periods   indicated.   All  information  is  derived  from  the
consolidated  statements of earnings for the quarters  ended August 29, 2004 and
August 24, 2003.



                                                                                    Quarter Ended
---------------------------------------------------------------------------------------------------------------------
                                                                       August 29, 2004          August 24, 2003
---------------------------------------------------------------------------------------------------------------------
                                                                        (as restated)            (as restated)
                                                                                                   
Sales ..........................................................               100.0%                   100.0%
Costs and expenses:
   Cost of sales:
     Food and beverage..........................................                30.6                     31.5
     Restaurant labor...........................................                31.7                     31.1
     Restaurant expenses........................................                15.3                     15.3
                                                                              ------                   ------
       Total cost of sales, excluding restaurant
         depreciation and amortization of 3.8%..................                77.6%                    77.9%

   Selling, general, and administrative.........................                 9.0                      9.0
   Depreciation and amortization................................                 4.1                      4.1
   Interest, net................................................                 0.8                      0.9
                                                                              -------                  -------
         Total costs and expenses...............................                91.5%                    91.9%
                                                                              -------                  -------

Earnings before income taxes....................................                 8.5                      8.1
Income taxes....................................................                (2.9)                    (2.8)
                                                                              -------                  -------

Net earnings....................................................                 5.6%                     5.3%
                                                                              =======                  =======
---------------------------------------------------------------------------------------------------------------------


OVERVIEW OF OPERATIONS

     Our sales were $1.28  billion for the first quarter of fiscal 2005 compared
to $1.26 billion for the first  quarter of fiscal 2004, a 1.5 percent  increase.
The  increase  was  primarily  driven  by a net  increase  of  53  company-owned
restaurants   since  the  first  quarter  of  fiscal  2004  and  increased  U.S.
same-restaurant  sales at Olive  Garden,  partially  offset  by  decreased  U.S.
same-restaurant  sales at Red Lobster. For the first quarter of fiscal 2005, our
net earnings  were $71 million  compared to $67 million for the first quarter of
fiscal 2004, a 5.4 percent increase, and our diluted net earnings per share were
$0.44  compared  to $0.40 for the first  quarter  of fiscal  2004,  a 10 percent
increase.

     Olive Garden reported its 40th consecutive quarter of U.S.  same-restaurant
sales  growth  during  the  first  quarter  of fiscal  2005  with a 2.8  percent
increase.  Although Red Lobster's U.S.  same-restaurant  sales decreased for the
fourth consecutive quarter, the decrease in the first quarter of fiscal 2005 was
significantly impacted by a shift in our promotional strategy.  During the first
quarter of fiscal  2004,  Red  Lobster  ran its Endless  Crab  promotion,  which
resulted in strong guest counts and high check average, but lower profit margins
and low levels of guest  satisfaction.  During the first quarter of fiscal 2005,
Red Lobster  focused on improving  in-restaurant  operations and delivering high
levels of guest  satisfaction,  which resulted in higher profit margins than the
first  quarter of fiscal  2004.  During the first  quarter of fiscal  2005,  Red
Lobster also launched its new LightHouse  Selections menu, which highlights menu
items that are low in fat, carbohydrates,  and calories.  While the new menu did
not  deliver  the  short-term  guest  counts  that  would  be  expected  from  a
limited-time-only promotion, the repurchase intent scores on the LightHouse menu
items were the highest Red Lobster has ever measured. Bahama Breeze continued to
deliver strong sales improvement, driven by the addition of lunch in most of the
restaurants  and in spite of operating two fewer  restaurants  than in the first
quarter of fiscal 2004. Smokey Bones operated 32 more restaurants than the prior
year,  including seven  restaurants that were opened during the first quarter of
fiscal  2005.  During  fiscal 2005,  Smokey  Bones  expects to open 30 to 40 new
restaurants.

                                       13



SALES

     Sales were $1.28  billion and $1.26  billion for the quarters  ended August
29, 2004 and August 24, 2003,  respectively.  The 1.5 percent  increase in sales
for the first  quarter of fiscal 2005 was  primarily due to a net increase of 53
company-owned  restaurants  since the first quarter of fiscal 2004 and increased
U.S.  same-restaurant sales at Olive Garden,  partially offset by decreased U.S.
same-restaurant sales at Red Lobster. Red Lobster sales of $595 million were 6.2
percent below last year's first  quarter,  which  resulted  primarily from a 7.6
percent decrease in U.S. same-restaurant sales, offset partially by revenue from
five net additional  restaurants  in operation  versus last year. The decline in
U.S.  same-restaurant  sales resulted  primarily from an 8.8 percent decrease in
same-restaurant  guest counts offset only partially by a 1.2 percent increase in
average check.  Olive Garden's sales of $581 million were 6.0 percent above last
year's  first  quarter,  driven  primarily  by  its 18 net  new  restaurants  in
operation  versus last year and a 2.8 percent  increase in U.S.  same-restaurant
sales.   Olive   Garden   achieved   its  40th   consecutive   quarter  of  U.S.
same-restaurant  sales growth primarily as a result of a 2.1 percent increase in
average check and a 0.7 percent increase in same-restaurant guest counts.

COSTS AND EXPENSES

     Total  costs and  expenses  were $1.17  billion  and $1.16  billion for the
quarters ended August 29, 2004 and August 24, 2003,  respectively.  As a percent
of sales,  total costs and  expenses  decreased  from 91.9  percent in the first
quarter of fiscal 2004 to 91.5 percent in the first quarter of fiscal 2005.

     Food and beverage  costs  decreased $5 million,  or 1.3 percent,  from $397
million to $391  million in the first  quarter of fiscal  2005  compared  to the
first  quarter of fiscal 2004.  As a percent of sales,  food and beverage  costs
decreased  in the first  quarter of fiscal 2005  primarily as a result of a more
favorable   promotional   mix  and   reduced   waste  at  Red  Lobster  and  the
implementation  of cost  savings  initiatives,  which were  partially  offset by
increased lobster,  crab and dairy costs at Red Lobster and dairy costs at Olive
Garden.  During the first  quarter of fiscal  2004,  Red Lobster ran its Endless
Crab  promotion,  which  resulted  in  higher  than  expected  food  costs  as a
percentage of sales.  Restaurant  labor  increased $13 million,  or 3.4 percent,
from $392 million to $406 million in the first  quarter of fiscal 2005  compared
to the first  quarter of fiscal 2004.  As a percent of sales,  restaurant  labor
increased  primarily as a result of an increase in wage rates and reduced  sales
leverage at Red Lobster,  which was partially offset by increased sales leverage
at Olive Garden.  Restaurant expenses (which include lease, property tax, credit
card, utility, workers' compensation, insurance, new restaurant pre-opening, and
other restaurant-level operating expenses) increased $2 million, or 1.1 percent,
from $193 million to $195 million in the first  quarter of fiscal 2005  compared
to the first quarter of fiscal 2004. As a percent of sales,  restaurant expenses
in the first  quarter of fiscal  2005 were  comparable  to the first  quarter of
fiscal 2004  primarily as a result of lower  workers'  compensation  and general
liability expenses,  which were offset by higher utility expenses.  The decrease
in our workers'  compensation and general liability  expenses resulted primarily
from safety  initiatives  that we believe should  continue to provide  long-term
reductions in both the number and severity of claims.

     Selling,  general, and administrative expenses increased $1 million, or 0.8
percent,  from $114 million to $115 million in the first  quarter of fiscal 2005
compared to the first  quarter of fiscal 2004.  As a percent of sales,  selling,
general,  and  administrative  expenses for the first quarter of fiscal 2005 was
comparable to the first quarter of fiscal 2004  primarily as a result of reduced
sales leverage at Red Lobster and increased  employee benefit costs,  which were
offset by decreased marketing expenses at Olive Garden.

     Depreciation and amortization expense increased $1 million, or 2.3 percent,
from $52 million to $53 million in the first  quarter of fiscal 2005 compared to
the first  quarter  of fiscal  2004.  As a percent  of sales,  depreciation  and
amortization  expense for the first quarter of fiscal 2005 was comparable to the
first quarter of fiscal 2004 primarily as a result of new restaurant and remodel
activity, which was offset by the favorable impact of higher sales volumes.

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

                                       14



INCOME TAXES

     The effective income tax rate for the first quarter of fiscal 2005 was 34.3
percent  compared to an  effective  income tax rate of 34.0 percent in the first
quarter of fiscal 2004.  The rate increase in fiscal 2005 was primarily due to a
reduction  in the amount of tax  credits  that we expect to  receive  for fiscal
2005.

NET EARNINGS AND NET EARNINGS PER SHARE

     For the first  quarter of fiscal 2005,  our net  earnings  were $71 million
compared  to $67  million for the first  quarter of fiscal  2004,  a 5.4 percent
increase,  and our diluted net earnings  per share were $0.44  compared to $0.40
for the first  quarter of fiscal  2004, a 10 percent  increase.  At Red Lobster,
decreased   sales  and  higher   restaurant   labor,   selling,   general,   and
administrative, and depreciation expenses as a percent of sales more than offset
decreased  food and beverage  costs and  restaurant  expenses as a percentage of
sales. As a result,  Red Lobster's  operating  profit decreased versus the first
quarter of 2004. At Olive Garden,  increased sales and lower restaurant expenses
and selling,  general,  and  administrative  expenses as a percent of sales more
than offset  increased  labor costs as a percent of sales,  resulting  in record
first  quarter   operating  profit  for  Olive  Garden  in  fiscal  2005  and  a
double-digit  operating profit increase over the same period in fiscal 2004. The
increase in both our net  earnings  and diluted net  earnings  per share for the
first quarter of fiscal 2005 was primarily due to increased U.S. same-restaurant
sales at Olive Garden and decreases in our consolidated  food and beverage costs
as a percent  of sales  more than  offsetting  increased  restaurant  labor as a
percentage of sales. Earnings results were negatively impacted by an increase in
the  effective  income tax rate,  which was primarily a result of a reduction in
the amount of tax credits that we expect to receive for fiscal 2005.

SEASONALITY

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

NUMBER OF RESTAURANTS

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


--------------------------------------------------------------------------------------------------------------------
                                         August 29, 2004             May 30, 2004             August 24, 2003
--------------------------------------------------------------------------------------------------------------------

                                                                                        
Red Lobster - USA..................              650                       649                       645
Red Lobster - Canada...............               31                        31                        31
                                              ------                    ------                    ------
     Total.........................              681                       680                       676
                                              ------                    ------                    ------

Olive Garden - USA.................              539                       537                       521
Olive Garden - Canada..............                6                         6                         6
                                              ------                   -------                    ------
     Total.........................              545                       543                       527
                                              ------                   -------                    ------

Bahama Breeze......................               32                        32                        34
Smokey Bones ......................               76                        69                        44
Seasons 52.........................                1                         1                         1
                                             -------                   -------                    ------
     Total.........................            1,335                     1,325                     1,282
                                             -------                   -------                    ------
--------------------------------------------------------------------------------------------------------------------


LIQUIDITY AND CAPITAL RESOURCES

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

                                       15


     Our  commercial  paper program  serves as our primary  source of short-term
financing. As of August 29, 2004, $18 million was outstanding under the program.
To support our  commercial  paper  program,  we have a credit  facility  under a
Credit  Agreement dated October 17, 2003, with a consortium of banks,  including
Wachovia Bank, N.A., as  administrative  agent,  under which we can borrow up to
$400 million. The credit facility allows us to borrow at interest rates based on
a spread  over (i)  LIBOR or (ii) a base  rate  that is the  higher of the prime
rate,  or one-half of one percent  above the federal  funds rate, at our option.
The interest rate spread over LIBOR is determined by our debt rating. The credit
facility  expires  on  October  17,  2008,  and  contains  various   restrictive
covenants,  including  a leverage  test that  requires us to maintain a ratio of
consolidated total debt to consolidated  total  capitalization of less than 0.55
to 1.00 and a  limitation  of $25 million on priority  debt,  subject to certain
exceptions.  The credit  facility does not,  however,  contain a prohibition  on
borrowing in the event of a ratings  downgrade or a material  adverse  change in
and of itself.  None of these  covenants  is expected to limit our  liquidity or
capital  resources.  As of  August  29,  2004,  we were in  compliance  with all
covenants under the Credit Agreement.

     At August 29, 2004, our long-term debt consisted  principally  of: (1) $150
million of unsecured  8.375 percent senior notes due in September 2005, (2) $150
million of unsecured  6.375 percent notes due in February 2006, (3) $150 million
of unsecured 5.75 percent  medium-term  notes due in March 2007, (4) $75 million
of unsecured 7.45 percent  medium-term notes due in April 2011, (5) $100 million
of  unsecured  7.125  percent  debentures  due  in  February  2016,  and  (6) an
unsecured,  variable rate $29 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.  Through a shelf  registration  statement on
file with the SEC, we have the ability to issue an  additional  $125  million of
unsecured  debt  securities  from  time to time.  The debt  securities  may bear
interest  at either  fixed or  floating  rates and have  maturity  dates of nine
months or more after issuance.

     A summary of our contractual  obligations and commercial  commitments as of
August 29, 2004 is as follows (in thousands):


---------------------------------------------------------------------------------------------------------------------
                                                                       Payments Due by Period
---------------------------------------------------------------------------------------------------------------------
       Contractual                             Less than            1-3                3-5               After 5
       Obligations             Total            1 Year             Years              Years               Years
---------------------------------------------------------------------------------------------------------------------
                                                                                               
Short-term debt            $     17,800       $  17,800         $       --         $      --           $      --
---------------------------------------------------------------------------------------------------------------------
Long-term debt (1)              653,653              --            450,000                --             203,653
---------------------------------------------------------------------------------------------------------------------
Operating leases                383,576          62,990            111,388            82,915             126,283
---------------------------------------------------------------------------------------------------------------------
Purchase obligations (2)        598,010         533,057             63,378             1,575                  --               
---------------------------------------------------------------------------------------------------------------------
Total contractual cash
   obligations             $  1,653,039       $ 613,847         $  624,766         $  84,490           $ 329,936
---------------------------------------------------------------------------------------------------------------------




--------------------------------------------------------------------------------------------------------------------
                                                    Amount of Commitment Expiration per Period
--------------------------------------------------------------------------------------------------------------------
    Other Commercial           Total Amounts      Less than             1-3               3-5               Over 5
       Commitments              Committed          1 Year              Years             Years              Years
--------------------------------------------------------------------------------------------------------------------
                                                                                             
Trade letters of credit        $     78        $     78          $      --          $      --            $   --
--------------------------------------------------------------------------------------------------------------------
Standby letters of
 credit (3)                      88,341          88,341                 --                 --                --
--------------------------------------------------------------------------------------------------------------------
Guarantees (4)                    4,147             795              1,449              1,095               808
--------------------------------------------------------------------------------------------------------------------
Other                             2,125             625              1,000                500                --
--------------------------------------------------------------------------------------------------------------------
Total commercial
   commitments                 $ 94,691        $ 89,839          $   2,449          $   1,595             $ 808
--------------------------------------------------------------------------------------------------------------------


(1)  Excludes issuance discount of $981.
(2)  Includes  commitments  for food and beverage  items and  supplies,  capital
     projects, and other miscellaneous commitments.
(3)  Includes   letters  of  credit  for  $72,677   associated   with   workers'
     compensation and general liabilities accrued in our consolidated  financial
     statements;  also  includes  letters of credit for $7,335  associated  with
     lease payments included in contractual  operating lease obligation payments
     noted above.

                                       16


(4)  Consists  solely of guarantees  associated  with  properties that have been
     assigned.  We are not aware of any non-performance under these arrangements
     that would result in our having to perform in accordance  with the terms of
     the guarantees.

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

     Our Board of Directors  has  authorized us to repurchase up to an aggregate
of 137.4  million  shares  of our  common  stock,  after  giving  effect  to the
additional  22.0 million  shares that were  authorized to be  repurchased by our
Board on  September  28,  2004.  Net cash  flows  used by  financing  activities
included  our  repurchase  of 2.9  million  shares of our  common  stock for $62
million in the first quarter of fiscal 2005,  compared to 1.4 million shares for
$28 million in the first  quarter of fiscal 2004. As of August 29, 2004, we have
repurchased a total of 112.2 million shares of our common stock. The repurchased
common stock is reflected as a reduction of stockholders' equity.

     Net cash flows used in investing  activities included capital  expenditures
incurred  principally for building new  restaurants,  replacing  equipment,  and
remodeling existing  restaurants.  Capital  expenditures were $63 million in the
first  quarter of fiscal 2005,  compared to $87 million in the first  quarter of
fiscal 2004.  The  decreased  expenditures  in the first  quarter of fiscal 2005
resulted  primarily  from  decreased  spending   associated  with  building  new
restaurants and remodels.

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

FINANCIAL CONDITION

     Our current  assets  totaled $367  million at August 29, 2004,  compared to
$346 million at May 30, 2004. The increase resulted  primarily from the increase
in  inventory  of $19  million  that was due to  seasonality  and  opportunistic
product purchases.

     Our current  liabilities  totaled $689 million at August 29, 2004,  up from
$683  million at May 30,  2004.  Accounts  payable of $165 million at August 29,
2004, decreased from $175 million at May 30, 2004, principally due to the timing
and terms of inventory purchases,  capital  expenditures,  and related payments.
Accrued  payroll of $89 million at August 29, 2004,  decreased from $103 million
at May 30,  2004,  principally  due to the payout of the fiscal  2004  incentive
compensation  during the first quarter of fiscal 2005.  Accrued  income taxes of
$78 million at August 29,  2004,  increased  from $49  million at May 30,  2004,
principally  due to the income taxes  accrued for in the first quarter of fiscal
2005 and the timing of income tax payments.  Unearned revenues of $65 million at
August 29, 2004, decreased from $76 million at May 30, 2004,  principally due to
seasonal fluctuations in sales and redemptions of our gift cards.

CRITICAL ACCOUNTING POLICIES

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

     Critical  accounting  policies are those that we believe are most important
to the portrayal of our financial  condition and operating results,  and require
our most difficult,  subjective or complex  judgments,  often as a result of the
need to  make  estimates  about  the  effect  of  matters  that  are  inherently
uncertain. Judgments and uncertainties

                                       17



affecting the  application of those policies may result in materially  different
amounts  being  reported   under   different   conditions  or  using   different
assumptions.  We  consider  the  following  policies  to  be  most  critical  in
understanding  the  judgments  that are involved in preparing  our  consolidated
financial statements.

     Land, Buildings, and Equipment

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

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

     Impairment of Long-Lived Assets

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

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

     Self-Insurance Accruals

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

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

                                       18



     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.

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; the impact of litigation on our financial position; and the
expected date of our Chairman's retirement. These forward-looking statements are
based on assumptions concerning important factors, risks, and uncertainties that
could significantly  affect anticipated results in the future and,  accordingly,
could cause the actual results to differ  materially from those expressed in the
forward-looking statements. These factors, risks, and uncertainties include, but
are not limited to the following  factors (each of which is discussed in greater
detail in Item 1,  "Business" of our Annual Report on Form 10-K/A for the fiscal
year ended May 30, 2004):

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

                                       19



 Item 3. Quantitative and Qualitative Disclosures About Market Risk

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

     We use the  variance/covariance  method to measure value at risk, over time
horizons ranging from one week to one year, at the 95 percent  confidence level.
As of August 29, 2004,  our  potential  losses in future net earnings  resulting
from  changes  in  foreign  currency   exchange  rate   instruments,   commodity
instruments,  and floating rate debt interest rate exposures were  approximately
$5 million over a period of one year  (including the impact of the interest rate
swap agreements discussed in Note 7 to the Consolidated  Financial  Statements).
The value at risk from an  increase  in the fair  value of all of our  long-term
fixed rate debt, over a period of one year, was approximately  $20 million.  The
fair value of our  long-term  fixed rate debt during the first quarter of fiscal
2005  averaged  $673  million,  with a high  of $677  million  and a low of $666
million.  Our interest rate risk management  objective is to limit the impact of
interest rate changes on earnings and cash flows by targeting an appropriate mix
of variable and fixed rate debt.

Item 4.  Controls and Procedures

     Under  the  supervision  and  with  the  participation  of our  management,
including  our Chief  Executive  Officer  and our Chief  Financial  Officer,  we
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as
of August 29, 2004, the end of the period covered by this report.  Based on that
evaluation,  the Chief Executive  Officer and Chief Financial  Officer concluded
that our  disclosure  controls and  procedures  were  effective as of August 29,
2004.

     Subsequent to the period  covered by this report,  and following a December
2004  review of the  accounting  adjustments  cited in several  recent  Form 8-K
filings by other restaurant companies,  and in consultation with our independent
registered  public  accounting  firm,  KPMG,  LLP, we determined that one of the
adjustments in those filings  relating to the treatment of lease  accounting and
leasehold  depreciation  applied  to us, and that it was  appropriate  to adjust
certain of our prior financial  statements.  As a result,  on December 15, 2004,
our Board of Directors concluded that our previously-filed  financial statements
for the fiscal years 1996 through 2004 and for the first  quarter of fiscal 2005
should be restated.  The Restatement is further discussed in "Explanatory  Note"
in the forepart of this Form 10-Q/A,  in the section  entitled  "Restatement" in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations included in Item 2 of this Form 10-Q/A and in Note 2, "Restatement of
Financial Statements" under Notes to Consolidated  Financial Statements included
in Item 1,  "Financial  Statements" of this Form 10-Q/A.  In connection with the
Restatement  and with the filing of this Form 10-Q/A,  under the supervision and
with the participation of our management,  including our Chief Executive Officer
and our Chief Financial Officer, we re-evaluated the effectiveness of the design
and operation of our  disclosure  controls and procedures as of August 29, 2004,
the end of the period covered by this Form 10-Q/A. Based on that evaluation, the
Chief  Executive   Officer  and  Chief  Financial  Officer  concluded  that  our
disclosure controls and procedures were effective as of August 29, 2004.

     During the fiscal quarter ended August 29, 2004, there was no change in our
internal  control over financial  reporting (as defined in Rule 13a-15(f)  under
the Exchange  Act) that has  materially  affected,  or is  reasonably  likely to
materially affect, our internal control over financial reporting.

                                       20



                                     PART II
                                OTHER INFORMATION

Item 1.  Legal Proceedings


     In March  2003 and March  2002,  three of our  current  and  former  hourly
restaurant  employees filed two purported  class action  lawsuits  against us in
California  Superior  Court of Orange County  alleging  violations of California
labor laws with respect to providing  meal and rest  breaks.  The lawsuits  seek
penalties under Department of Labor rules providing a one hundred dollar penalty
per violation per employee, plus attorney's fees on behalf of the plaintiffs and
other purported class members. Discovery is currently underway in these matters.
One of the cases was removed to our mandatory arbitration program,  although the
Court  retained the  authority to permit a sample of class-wide  discovery.  The
other case remains  pending in California  Superior Court of Orange  County.  In
September  2003,  three  former  employees in  Washington  State filed a similar
purported  class action in Washington  State  Superior  Court in Spokane  County
alleging  violations  of  Washington  labor laws with respect to providing  rest
breaks.  The Court  stayed the  action,  and  ordered  the  plaintiffs  into our
mandatory  arbitration  program;  the plaintiffs' motion for reconsideration was
not granted,  and their motion for  modification  of the  appellate  decision is
pending.  We intend to  vigorously  defend our  position in all of these  cases.
Although the outcome of the cases cannot be  ascertained at this time, we do not
believe that the  disposition  of these  cases,  either  individually  or in the
aggregate,  would  have a material  adverse  effect on our  financial  position,
results of operations or liquidity.

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

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

     The table below provides information concerning our repurchase of shares of
our common  stock  during the first  quarter of fiscal  2005.  Since  commencing
repurchases in December 1995, we have repurchased a total of 112,164,482  shares
under  authorizations  from our Board of Directors to repurchase an aggregate of
137,400,000  shares,  including  an  additional  22  million  shares  that  were
authorized by our Board of Directors to be repurchased on September 28, 2004.



---------------------------------------------------------------------------------------------------------------------
                                                                         Total Number of        Maximum Number of
                                                                       Shares Purchased as         Shares that
                                     Total Number         Average        Part of Publicly      May Yet be Purchased
                                 of Shares Purchased    Price Paid      Announced Plans or      Under the Plans or
             Period                      (1)             per Share           Programs              Programs (2)
---------------------------------------------------------------------------------------------------------------------
                                                                                        
May 31, 2004 through July 4,
   2004                                    316,172          $20.63             316,172                  5,842,144
---------------------------------------------------------------------------------------------------------------------
July 5, 2004 through
   August 1, 2004                        1,906,537          $21.43          1,906,537                   3,935,607
---------------------------------------------------------------------------------------------------------------------
August  2,   2004   through
   August 29, 2004                         700,089          $20.82            700,089                   3,235,518
---------------------------------------------------------------------------------------------------------------------
Total                                    2,922,798          $21.20          2,922,798                   3,235,518
---------------------------------------------------------------------------------------------------------------------


(1)  All of the shares  purchased  during the first  quarter of fiscal 2005 were
     purchased  as  part  of our  repurchase  program.  The  authority  for  our
     repurchase program was increased to an aggregate of 115.4 million shares by
     our Board on September 18, 2002, and announced  publicly in a press release
     that same day, and was most recently  increased by 22 million  shares to an
     aggregate  of 137.4  million  shares by our Board of Directors on September
     28, 2004,  and announced  publicly in a press release issued that same day.
     There is no expiration date for our program. The number of shares purchased
     includes  shares  withheld for taxes on vesting of  restricted  stock,  and
     shares  delivered  or  deemed to be  delivered  to us on tender of stock in
     payment for the  

                                       21


     exercise  price  of  options.  These  shares  are  included  as part of our
     repurchase  program  and deplete the  repurchase  authority  granted by our
     Board.  The  number  of shares  purchased  excludes  shares  we  reacquired
     pursuant to tax withholding on option exercises or forfeiture of restricted
     stock. 

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

Item 5.  Other Information

     On  September  28,  2004,  our  Board  of  Directors   declared  a  regular
semi-annual  cash  dividend  of four cents per share on our  outstanding  common
stock. The dividend is payable on November 1, 2004, to shareholders of record as
of the close of business on October 8, 2004.  On September  28, 2004,  the Board
also  authorized us to repurchase an additional 22 million  shares of our common
stock after the prior  authorizations  to repurchase an aggregate of 115,400,000
shares of our common stock have been exhausted.

     We entered into a letter  agreement dated October 7, 2004, with Joe R. Lee,
our Chairman and Chief Executive Officer,  providing that from the expected date
of his  retirement as our Chairman on November 29, 2005 until November 28, 2007,
he will  be a  consultant  to us,  performing  such  duties  as we may  request,
including  consultation on matters on which he worked during his employment with
us, or other  matters  affecting  us and the  restaurant  industry.  He may also
represent us in restaurant  industry  associations  and at related  events.  For
these  services,  Mr.  Lee  will be paid a fee of  $300,000  per  year,  will be
reimbursed  for  reasonable  travel and related  expenses,  and will be provided
office space and secretarial  support. Mr. Lee will not be eligible for employee
benefits beyond those available to him as a retiree. Under the letter agreement,
Mr. Lee also has agreed to keep confidential any of our proprietary information,
not to compete  with us or become an  employee,  director  or owner of any other
casual  dining  restaurant  company  anywhere in the United  States,  and not to
employ,  solicit or offer to employ any of our directors,  officers or employees
during the term of his consulting arrangement.

Item 6.  Exhibits

         Exhibit 10(a)+    Letter Agreement dated October 7, 2004, between Joe 
                           Lee and Darden Restaurants, Inc.

         Exhibit 10(b)+    Form of Stock Option Award Agreement under the Darden
                           Restaurants, Inc. 2002 Stock Incentive Plan.

         Exhibit 10(c)+    Form of Restricted Stock Award Agreement under the 
                           Darden Restaurants, Inc. 2002 Stock Incentive Plan.

         Exhibit 10(d)+    Form of Restricted Stock Unit Award Agreement (U.S.)
                           under the Darden  Restaurants, Inc. 2002 Stock
                           Incentive Plan.

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

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

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

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

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

+ Previously filed with original Form 10-Q for the quarterly period ended August
29, 2004. 
ss. Filed herewith.

                                       22



                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                            DARDEN RESTAURANTS, INC.


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



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


                                       23



                                INDEX TO EXHIBITS


Exhibit
Number          Exhibit Title

10(a)+          Letter Agreement dated October 7, 2004, between Joe Lee and 
                Darden Restaurants, Inc.

10(b)+          Form of Stock Option Award Agreement under the Darden 
                Restaurants, Inc. 2002 Stock Incentive Plan.

10(c)+          Form of  Restricted Stock Award Agreement under the Darden 
                Restaurants, Inc. 2002 Stock Incentive Plan.

10(d)+          Form of  Restricted Stock Unit Award Agreement (U.S.) under the 
                Darden Restaurants, Inc. 2002 Stock Incentive Plan.

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

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

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

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

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



+ Previously filed with original Form 10-Q for the quarterly period ended August
29, 2004.

ss.    Filed herewith.


                                       24