---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

---

FORM 10-Q

---

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended September 26, 2004 Commission file number 0-19924

RARE Hospitality International, Inc.(Exact name of registrant as specified in its charter)

|                                                                                                                                                                     |                                                                              
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -----------------------------------------------------------------------------
|Georgia  (State or other jurisdiction of  incorporation or organization)       8215 Roswell Rd; Bldg. 600; Atlanta, GA      (Address of principal executive offices) | 58-1498312 (I. R. S. Employer Identification No.)        30350     (Zip Code)

(770) 399-9595 (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.

XX Yes No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

XX Yes No

As of October 29, 2004, there were 34,036,479 shares of common stock of the Registrant outstanding.





RARE Hospitality International, Inc. and Subsidiaries

Index

|                                                                                                                                                                     | Page 
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -----
|Part I - Financial Information                                                                                                                                       |      
|Item 1. Consolidated Financial Statements:                                                                                                                           |      
|Consolidated Balance Sheetsas of                         September 26, 2004 and December 28, 2003                                                                    | 1    
|Consolidated Statements of Earnings                         for the quarters and nine months ended                         September 26, 2004 and September 28, 2003 | 2    
|Consolidated Statement of Shareholders' Equity                         and Comprehensive Income for the nine months                         ended September 26, 2004 | 3    
|Condensed Consolidated Statements of Cash Flows                         for the nine months ended September 26, 2004 and                         September 28, 2003  | 4    
|Notes to the Consolidated Financial Statements                                                                                                                       | 5-7  
|Item 2.
Management's Discussion and Analysis of                    Financial Condition and Results of Operations                                                     | 7-10 
|Item 3.
Quantitative and Qualitative Disclosures About                    Market Risk                                                                                | 10   
|Item 4.
Controls and Procedures                                                                                                                                      | 10   
|                                                                                                                                                                     |      
|Part II - Other Information                                                                                                                                          |      
|Item 1.
Legal Proceedings                                                                                                                                            | 11   
|Item 2.
Changes in Securities and Use of Proceeds                                                                                                                    | 11   
|Item 3.
Defaults Upon Senior Securities                                                                                                                              | 11   
|Item 4.
Submission of Matters to a Vote of Securities                    Holders                                                                                     | 11   
|Item 5.
Other Information                                                                                                                                            | 11-13
|Item 6.
Exhibits and Reports on Form 8-K                                                                                                                             | 13   
|Signatures                                                                                                                                                           | 14   



Part I. Financial InformationItem 1. Financial Statements

RARE HospitalityConsolidated Balance Sheets (In thousands, except share amounts) (Unaudited)

|Assets                                                        | September 26,2004 | December 28,2003
|------------------------------------------------------------- | ----------------- | ----------------
|Current assets:                                               |                   |                 
|Cash and cash equivalents                                     |                   |                 
|Short-term investments                                        |                   |                 
|Accounts receivable                                           |                   |                 
|Inventories                                                   |                   |                 
|Prepaid expenses                                              |                   |                 
|Refundable income taxes                                       |                   |                 
|Deferred income taxes                                         |                   |                 
|                                                              |                   |                 
|Total current assets                                          |                   |                 
|Property & equipment, less accumulated depreciation           |                   |                 
|Goodwill, net                                                 |                   |                 
|Other                                                         |                   |                 
|                                                              |                   |                 
|Total assets                                                  |                   |                 
|                                                              |                   |                 
|Liabilities and Shareholders' Equity                          |                   |                 
|Current liabilities:                                          |                   |                 
|Accounts payable                                              |                   |                 
|Accrued expenses                                              |                   |                 
|Current installments of obligations under capital leases      |                   |                 
|                                                              |                   |                 
|Total current liabilities                                     |                   |                 
|Obligations under capital leases, net of current installments |                   |                 
|Deferred income taxes                                         |                   |                 
|Other                                                         |                   |                 
|                                                              |                   |                 
|Total liabilities                                             |                   |                 
|Minority interest                                             |                   |                 
|Shareholders' equity:                                         |                   |                 
|Common stock                                                  |                   |                 
|Unearned compensation-restricted stock                        |                   |                 
|Retained earnings                                             |                   |                 
|Treasury stock at cost; 593,000 shares                        |                   |                 
|in 2004 and 293,000 shares in 2003                            |                   |                 
|                                                              |                   |                 
|Total shareholders' equity                                    |                   |                 
|                                                              |                   |                 
|Total liabilities and shareholders' equity                    |                   |                 
|                                                              |                   |                 
|                                                              |                   |                 

See accompanying notes to consolidated financial statements

-1-



RARE Hospitality International, Inc. and SubsidiariesConsolidated Statements of Earnings(In thousands, except per share data) (Unaudited)

|                                            | Quarter Ended | Nine months Ended
|------------------------------------------- | ------------- | -----------------
|
|Restaurant sales:                           |               |                  
|LongHorn Steakhouse                         |               |                  
|The Capital Grille                          |               |                  
|Bugaboo Creek Steak House                   |               |                  
|Specialty concepts                          |               |                  
|                                            |               |                  
|Total restaurant sales                      |               |                  
|Franchise revenues                          |               |                  
|                                            |               |                  
|Total revenues                              |               |                  
|                                            |               |                  
|Costs and expenses:                         |               |                  
|Cost of restaurant sales                    |               |                  
|Operating expenses - restaurants            |               |                  
|Depreciation and amortization               |               |                  
|- restaurants                               |               |                  
|Pre-opening expense                         |               |                  
|General and administrative expenses         |               |                  
|                                            |               |                  
|Total costs and expenses                    |               |                  
|                                            |               |                  
|Operating income                            |               |                  
|Interest expense, net                       |               |                  
|Minority interest                           |               |                  
|                                            |               |                  
|Earnings before income taxes                |               |                  
|Income tax expense                          |               |                  
|                                            |               |                  
|Net earnings                                |               |                  
|                                            |               |                  
|Basic earnings per common share             |               |                  
|                                            |               |                  
|Diluted earnings per common share           |               |                  
|                                            |               |                  
|Weighted average common shares outstanding: |               |                  
|Basic                                       |               |                  
|                                            |               |                  
|Diluted                                     |               |                  
|                                            |               |                  
|                                            |               |                  

See accompanying notes to consolidated financial statements

-2-



RARE Hospitality International, Inc. and Subsidiaries Consolidated Statement of Shareholders Equity And Comprehensive Income For the nine months ended September 26, 2004 (In thousands, unaudited)

|                                       | Common Stock |  |  |        | 
|-------------------------------------- | ------------ |  |  | ------ | 
|
|Balance, December 28, 2003             |              |  |  | 34,042 | 
|Net earnings and comprehensive income  |              |  |  | --     | 
|Amortization of restricted stock       |              |  |  | --     | 
|Purchase of common stock for treasury  |              |  |  | --     | 
|Issuance of shares pursuant to         |              | 
|restricted stock award                 |              |  |  | 39     | 
|Issuance of shares pursuant to         |              | 
|exercise of stock options              |              |  |  | 518    | 
|Tax benefit of stock options exercised |              |  |  | --     | 
|                                       |              |  |  |        | 
|Balance, September 26, 2004            |              |  |  | 34,599 | 
|                                       |              |  |  |        | 

See accompanying notes to consolidated financial statements

-3-



RARE Hospitality International, Inc. and SubsidiariesCondensed Consolidated Statements of Cash Flows (In thousands, unaudited)

|                                                  | Nine Months Ended
|------------------------------------------------- | -----------------
|
|Cash Flows from operating activities:             |                  
|Net earnings                                      |                  
|Adjustments to reconcile net earnings to          |                  
|net cash provided by operating activities:        |                  
|Depreciation and amortization                     |                  
|Changes in working capital accounts               |                  
|Minority interest                                 |                  
|Deferred tax expense                              |                  
|Purchase of short-term investments                |                  
|                                                  |                  
|Net cash provided by operating activities         |                  
|                                                  |                  
|Cash flows from investing activities:             |                  
|Purchase of property and equipment                |                  
|                                                  |                  
|Net cash used by investing activities             |                  
|                                                  |                  
|Cash flows from financing activities:             |                  
|Distributions to minority partners                |                  
|Increase in bank overdraft included in            |                  
|accounts payable                                  |                  
|Principal payments on capital leases              |                  
|Purchase of common stock for treasury             |                  
|Proceeds from exercise of stock options           |                  
|                                                  |                  
|Net cash provided by financing activities         |                  
|                                                  |                  
|Net (decrease) in cash and cash equivalents       |                  
|Cash and cash equivalents, beginning of period    |                  
|                                                  |                  
|Cash and cash equivalents, end of period          |                  
|                                                  |                  
|Supplemental disclosure of cash flow information  |                  
|Cash paid for income taxes                        |                  
|                                                  |                  
|Cash paid for interest                            |                  
|                                                  |                  
|Supplemental disclosure of non-cash financing and |                  
|investing activities:                             |                  
|Assets acquired under capital lease               |                  
|                                                  |                  

See accompanying notes to consolidated financial statements

-4-



RARE Hospitality International, Inc.Notes to Consolidated Financial Statements (Unaudited)

# 1. Basis of Presentation

The consolidated financial statements of RARE Hospitality International, Inc. and subsidiaries (the Company) as of September 26, 2004 and December 28, 2003 and for the quarters and nine months ended September 26, 2004 and September 28, 2003 have been prepared by the Company,
pursuant to the rules and regulations of the Securities and Exchange Commission. The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments), which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally presented in annual financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. Certain amounts for the prior year have been reclassified to conform with the current years presentation. These
financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Companys Annual Report on Form 10-K for the year ended December 28, 2003.

The Company records revenues for normal recurring sales upon the performance of services. Revenues from the sales of franchises are recognized as income when substantially all of the Companys material obligations under the franchise agreement have been performed. Continuing royalties, which are a percentage of net sales of franchised restaurants, are accrued as income when earned.

The Company operates on a 52- or 53-week fiscal year ending on the last Sunday in each calendar year. Each of the four fiscal quarters is typically made up of 13 weeks. The fiscal quarters and year-to-date periods ended September 26, 2004, and September 28, 2003 each contained 13 weeks and 39 weeks, respectively.

# 2. New Accounting Pronouncements

In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51, which addresses consolidation by business enterprises of variable interest entities (VIEs) either: (1) that do not have sufficient equity investment at risk to permit the entity to finance its activities without additional subordinated financial support, or (2) in which the equity investors lack an essential characteristic of a controlling financial interest. In December 2003, the FASB issued modifications to FIN 46 (Revised Interpretations) resulting in multiple effective dates based on the nature as well as the creation date of the VIE. VIEs created after January 31, 2003, but prior to January 1, 2004, may be accounted for either based on the
original interpretation or the Revised Interpretations. However, the Revised Interpretations must be applied no later than the first quarter of 2004. VIEs created after January 1, 2004 must be accounted for under the Revised Interpretations. Non-Special Purpose Entities created prior to February 1, 2003, should be accounted for under the revised interpretations provisions no later than the first quarter of fiscal 2004. As of the beginning of 2004, the Company adopted FIN 46 and the Revised Interpretations, neither of which had an impact on the Companys consolidated financial statements.

# 3. Shareholders Equity and Stock Based Compensation

During the second quarter of 2004, the Company purchased 300,000 shares of its common stock for a total purchase price of approximately $8,188,000 (average price of $27.29 per share). As of September 26, 2004, approximately $16,812,000 remained available under the Companys $25.0 million share repurchase authorization.

The Company has stock option plans that provide for the granting of incentive and non-qualified stock options to employees, officers, directors, consultants, and advisors. Under the plans, options are granted at an exercise price equal to the fair market value of the underlying common stock on the date of grant. The Company applies APB Opinion No. 25 and related interpretations in accounting for its stock option plans as permitted under SFAS 123 and SFAS 148. Accordingly, no compensation cost has been recognized for the Companys stock option plans. Had the compensation cost for the Companys stock option plans been determined based on the fair value at the grant dates for awards under those plans consistent with the fair value methodology of SFAS 123, the Companys net earnings and earnings per share would have been as follows (in thousands, except per share data):

-5-



|                                                  | Quarter Ended | Nine Months Ended
|------------------------------------------------- | ------------- | -----------------
|
|Net earnings, as reported                         |               |                  
|Stock-based compensation expense determined under |               |                  
|fair value method for all awards, net of tax      |               |                  
|                                                  |               |                  
|Proforma net earnings                             |               |                  
|                                                  |               |                  
|Earnings per share:                               |               |                  
|Basic - as reported                               |               |                  
|                                                  |               |                  
|Basic - proforma                                  |               |                  
|                                                  |               |                  
|Diluted - as reported                             |               |                  
|                                                  |               |                  
|Diluted - proforma                                |               |                  
|                                                  |               |                  

# 4. Long-Term Debt

At September 26, 2004, no borrowings were outstanding under the Companys $100 million revolving credit agreement, and the Company was in compliance with all of its compliance provisions. Interest expense is reported net of interest income, which equated to $64,000 and $70,000 for the third quarter of 2004 and 2003, respectively and to $251,000 and $257,000 for the first nine months of 2004 and 2003, respectively. Interest capitalized in the third quarter of 2004 and 2003 was $264,000 and $238,000, respectively, and was $1,094,000 and $741,000, for the first nine months of 2004 and 2003, respectively.

# 5. Income Taxes

Income tax expense for the third quarter and first nine months of 2004 has been provided for based on an estimated 33.25% effective tax rate expected to be applicable for the full 2004 fiscal year. The effective income tax rate differs from applying the statutory federal income tax rate of 35% to pre-tax earnings primarily due to employee FICA tip tax credits (a reduction in income tax expense) and work opportunity tax credits partially offset by state income taxes.

# 6. Earnings Per Share

Basic earnings per common share equals net earnings divided by the weighted average number of common shares outstanding and does not include the dilutive effect of stock options or restricted stock. Diluted earnings per common share equals net earnings divided by the weighted average number of common shares outstanding, after giving effect to dilutive stock options and restricted stock. A reconciliation between basic and diluted weighted average shares outstanding and the related earnings per share calculation is presented below (in thousands, except per share amounts):

-6-



|                                            | Quarter Ended | Nine Months Ended
|------------------------------------------- | ------------- | -----------------
|
|Basic weighted average shares outstanding   |               |                  
|Dilutive effect of stock options            |               |                  
|Dilutive effect of restricted stock         |               |                  
|                                            |               |                  
|Diluted weighted average shares outstanding |               |                  
|                                            |               |                  
|Net earnings                                |               |                  
|                                            |               |                  
|Basic earnings per common share             |               |                  
|                                            |               |                  
|Diluted earnings per common share           |               |                  
|                                            |               |                  

# 7. Comprehensive Income

For the quarter and nine months ended September 26, 2004, there was no difference between the Companys net earnings and comprehensive income.

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

# Results of Operations

# Revenues

The Company currently derives all of its revenues from restaurant sales and franchise revenues. Total revenues increased 17.0% and 20.2% for the quarter and nine months ended September 26, 2004, respectively, as compared to the same periods of the prior fiscal year.

Same store sales comparisons for each of the Companys restaurant concepts for the quarter ended September 26, 2004, consist of sales at restaurants opened prior to December 30, 2002.

LongHorn Steakhouse:

Sales in the LongHorn Steakhouse restaurants for the quarter and nine months ended September 26, 2004 increased 16.1% and 19.8%, respectively, as compared to the same periods of the prior year. The increase reflects (i) a 12.6% and 12.4% increase in restaurant operating weeks in the quarter and nine months ended September 26, 2004, respectively, as compared to the same periods of the prior fiscal year, resulting from an increase in the restaurant base from 183 LongHorn Steakhouse restaurants at the end of the third quarter of 2003 to 206 at the end of the third quarter of 2004 and (ii) an increase in average weekly sales. Average weekly sales for all LongHorn Steakhouse restaurants in the third quarter of 2004 were $52,498, a 3.1% increase over the comparable period in 2003. Same store sales for the comparable LongHorn Steakhouse restaurants increased 3.0% in the third quarter of 2004 as compared to the same period in 2003, due to an
increase in average check partially offset by a decrease in customer counts.

-7-



The Capital Grille:

Sales in The Capital Grille restaurants for the quarter and nine months ended September 26, 2004, increased 27.6% and 27.0%, respectively, as compared to the same periods of the prior fiscal year. The increase reflects (i) a 15.4% and 13.9% increase in restaurant operating weeks for the quarter and nine months ended September 26, 2004, as compared to the same periods of the prior fiscal year, resulting from an increase in the restaurant base from 16 The Capital Grille restaurants at the end of the third quarter 2003 to 19 restaurants at the end of the third quarter of 2004 and (ii) an increase in average weekly sales. Average weekly sales for all The Capital Grille restaurants in the third quarter of 2004 were $125,449, a 10.6% increase from the comparable period in 2003. Same store sales for the comparable The Capital Grille restaurants increased 11.0% in the third quarter of 2004, due to approximately equal increases in customer
counts and average check.

Bugaboo Creek:

Sales in the Bugaboo Creek Steak House restaurants increased for the quarter and nine months ended September 26, 2004, by 12.3% and 16.3%, respectively, as compared to the same periods of the prior fiscal year. The increase reflects (i) an 11.9% and 14.9% increase in restaurant weeks in the quarter and nine months ended September 26, 2004, respectively, as compared to the same periods of the prior fiscal year, resulting from an increase in the restaurant base from 24 Bugaboo Creek Steak House restaurants at the end of the third quarter of 2003 to 26 restaurants at the end of the third quarter of 2004 and (ii) an increase in average weekly sales. Average weekly sales for all Bugaboo Creek Steak House restaurants in the third quarter of 2004 were $69,471, a 0.3% increase from the comparable period for 2003. Same store sales for the comparable Bugaboo Creek Steak House restaurants in the third quarter of 2004 increased 2.3% as compared to
the same period in 2003, due to an increase in average check partially offset by a decrease in customer counts.

Franchise Revenue:

Franchise revenues increased to $94,000 for the third quarter of 2004, from $91,000 for the same period in 2003 due to sales increases at the three franchised LongHorn Steakhouse restaurants in Puerto Rico.





Costs and Expenses

Cost of restaurant sales as a percentage of restaurant sales increased to 37.1% for the third quarter of 2004, from 36.3% for the third quarter of 2003, and increased to 36.7% for the first nine months of 2004 as compared to 36.0% during the same period of 2003. This increase resulted primarily from higher contract pricing on commodities in 2004, particularly pricing with respect to beef contracts, and was partially offset by a 2%  3% increase in menu prices. The Company is currently under fixed price contracts with respect to its anticipated beef needs and these contracts are in effect for the remainder of 2004. The Company expects its cost of restaurant sales as a percentage of restaurant sales in the fourth quarter of 2004 to be higher than the comparable quarter of 2003 by 90 to 100 basis points. Many of the food products, other than protein products, purchased by the Company are affected by commodity pricing and are,
therefore, subject to price volatility caused by weather, production problems, delivery difficulties and other factors, which are outside the control of the Company.

Restaurant operating expense as a percentage of restaurant sales decreased to 45.3% for the third quarter of 2004 from 45.5% for the third quarter of 2003 and decreased to 43.7% for the first nine months of 2004, as compared to 44.1% for the same period of 2003. These decreases in restaurant operating expenses as a percentage of restaurant sales for the 2004 periods as compared to the prior year are primarily due to the favorable leveraging effect on labor, utilities and other fixed and semi-fixed expenses of increases in average weekly sales.

Restaurant depreciation as a percentage of restaurant sales remained flat at 4.0% for the third quarter of 2004 and 2003 and decreased slightly for the first nine months of 2004, as compared to the same periods of the prior fiscal year due to the favorable leveraging effect of higher average weekly sales.

Pre-opening expense for the third quarter of 2004 was approximately $2.1 million, an increase of approximately $0.6 million from the same period of the prior year. Pre-opening expense for the first nine months of 2004 was $5.3 million as compared to $4.2 million during the same period of the prior year. The increase in pre-opening expense for the first nine months of 2004, as compared to the same period of the prior year, was primarily due to increased expenditures in the first quarter of 2004, resulting from a greater number of planned new restaurant openings in 2004, as compared to 2003.

-8-



General and administrative expenses, as a percentage of total revenues, decreased to 5.7% for the third quarter of 2004 from 6.1% for the same period in 2003, and decreased to 5.8% for the first nine months of 2004 from 6.0% for the same period of 2003. These decreases were principally due to greater leverage of fixed and semi-fixed general and administrative expenses resulting from higher average weekly sales volumes.

As a result of the relationships between revenues and expenses discussed above, the Companys operating income increased to $13.2 million for the third quarter of 2004 and increased to $55.8 million for the first nine months of 2004 as compared to $11.9 million and $45.9 million, respectively, for the same periods of the prior year.

Interest expense, net increased to $459,000 in the third quarter of 2004, and $782,000 for the first nine months of 2004, from $283,000 and $742,000 during the same periods of the prior year, due to the interest expense associated with new capital lease obligations partially offset by an increase in the level of capitalized interest associated with the Companys new restaurant construction program. The Company had no amounts outstanding under the revolving credit facility during 2004 or 2003.

Minority interest expense decreased to $37,000 for the third quarter and $238,000 for the first nine months of 2004, from $54,000 and $254,000 for the same periods of the prior year, which reflects the joint venture partners share of the decreased profitability of the Companys three joint venture restaurants located in Florida. This decrease in profitability was primarily due to the impact of the hurricanes during the third quarter of 2004.

Income tax expense for the third quarter and first nine months of 2004 was 33.25% of earnings before income taxes, which reflects the effective tax rate expected to be applicable for the full 2004 fiscal year. These rates in 2004 compared to a rate of 32.5% for the third quarter and first nine months of 2003, which reflected the effective income tax rate for the full 2003 fiscal year. The Companys effective income tax rate differs from applying the statutory federal income tax rate of 35% to pre-tax income, primarily due to employee FICA tip tax credits and work opportunity tax credits partially offset by state income taxes.  The American Jobs Creation Act of 2004 was signed into law on October 22, 2004.  No significant changes to the Company's deferred tax asset and liability account balances or effective tax rate are anticipated as a result of this Act.

Net earnings increased to $8.5 million for the third quarter of 2004 from net earnings of $7.8 million for the third quarter of 2003 and increased to $36.6 million for the nine months ended September 26, 2004 from $30.3 million for the nine months ended September 28, 2003, reflecting the net effect of the items discussed above.

Liquidity and Capital Resources:

The Company requires capital primarily for the development of new restaurants, selected acquisitions and the remodeling of existing restaurants. During the first nine months of 2004 the Companys principal sources of working capital were cash provided by operating activities ($48.6 million) and proceeds from the exercise of employee stock options ($5.6 million). For the first nine months of 2004, the principal uses of working capital were capital expenditures ($68.0 million) for new and improved facilities and the purchase of common stock for treasury ($8.2 million). As of September 26, 2004, the Company had no borrowings outstanding under its $100 million revolving credit facility.

The Company intends to open 24 Company-owned LongHorn Steakhouse restaurants, three Bugaboo Creek Steak House restaurants and three The Capital Grille restaurants in fiscal year 2004. The Company estimates that its capital expenditures for fiscal year 2004 will be approximately $85-$88 million. During the first nine months of 2004, the Company opened 20 LongHorn Steakhouse restaurants, two The Capital Grille restaurants and one Bugaboo Creek Steak House restaurant. Management believes that available cash, cash provided by operations, and available borrowings under the Companys $100 million revolving credit facility will provide sufficient funds to finance the Companys expansion plans through the year 2006.

Since substantially all sales in the Companys restaurants are for cash, and accounts payable are generally due in seven to 30 days, the Company operates with little or negative working capital.

-9-



# Forward-Looking Statements

Statements contained in this report concerning liquidity and capital resources and future operating results contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include statements regarding the intent, belief or current expectations of the Company and members of its management team, as well as assumptions on which such statements are based. All forward-looking statements in this Form 10-Q are based upon information available to the Company on the date of this report. Forward-looking statements involve a number of risks and uncertainties, and in addition to the factors discussed elsewhere in this Form 10-Q, other factors that could cause actual results, performance or developments to differ materially from those expressed or implied by those forward-looking statements include
the following: failure of facts to conform to necessary management estimates and assumptions regarding financial and operating matters; the Companys ability to identify and secure suitable locations for new restaurants on acceptable terms, open the anticipated number of new restaurants on time and within budget, achieve anticipated rates of same store sales, hire and train additional restaurant personnel and integrate new restaurants into its operations; the continued implementation of the Companys business discipline over a large restaurant base; unexpected increases in cost of sales or employee, pre-opening or other expenses; the economic conditions in the new markets into which the Company expands and possible uncertainties in the customer base in these areas; fluctuations in quarterly operating results; seasonality; unusual weather patterns or events; changes in customer dining patterns; the impact of any negative publicity or public attitudes related to the consumption of beef;
unforeseen increases in commodity pricing; disruption of established sources of product supply or distribution; competitive pressures from other national and regional restaurant chains; legislation affecting the restaurant industry; business conditions, such as inflation or a recession, or other negative effect on dining patterns, or some other negative effect on the economy, in general, including (without limitation) war, insurrection and/or terrorist attacks on United States soil; growth in the restaurant industry and the general economy; changes in monetary and fiscal policies, laws and regulations; and the risks identified from time to time in the Companys SEC reports, including the Companys Annual Report on Form 10-K for 2003, registration statements and public announcements. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

# Interest Rate Risk

The Company may be exposed to market risk from changes in interest rates on debt.

As of September 26, 2004, the Company had no borrowings outstanding under its $100 million revolving credit facility. Amounts outstanding under such credit facility bear interest at LIBOR plus a margin of 1.25% to 2.0% (depending on the Companys leverage ratio), or the administrative agents prime rate of interest plus a margin of 0% to 0.75% (depending on the Companys leverage ratio) at the Companys option. Accordingly, the Company may be exposed to the impact of interest rate fluctuations. To achieve the Companys objective of managing its exposure to interest rate changes, the Company may from time to time use interest rate swaps.

# Cash Equivalents and Investment Portfolio

The Company invests portions of its excess cash, if any, in highly liquid investments. At September 26, 2004, the Company had $5.6 million invested in high-grade overnight repurchase agreement cash equivalents, and $24.6 million in short-term investments in the form of Federal, state and municipal bonds. As of September 26, 2004, the Company has classified all short-term investments as trading securities. The market risk on such investments is minimal due to their short-term nature.

# Item 4. Controls and Procedures

In accordance with the Securities Exchange Act Rules 13a-15 and 15d-15, the Companys management, under the supervision of the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the design and operation of the Companys disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Companys Chief Executive Officer and Chief Financial Officer concluded that the design and operation of the Companys disclosure controls and procedures were effective. There have been no significant changes in internal controls over financial reporting or in other factors that could significantly affect internal controls over financial reporting subsequent to the date of such evaluation.

-10-



Part II  Other Information

# Item 1. Legal Proceedings

None

# Item 2. Changes in Securities and Use of Proceeds

None

# Item 3. Defaults Upon Senior Securities

None

# Item 4. Submission of Matters to a Vote of Securities Holders

None

# Item 5. Other Information

As described in its most recent definitive proxy statement, RARE Hospitality International, Inc. (the Company) and each of its named executive officers are parties to an employment agreement dated April 28, 2003, with a term that was to end on April 27, 2005, unless renewed on or before October 27, 2004. On October 27, 2004 the Company and each of the named executive officers amended their respective employment agreement to provide for a term ending April 27, 2006, unless renewed on or before October 27, 2005. The material terms of the employment agreements are described below. In addition, on October 27, 2004, the Company and three other executive officers entered into employment agreements, the material terms of which are described below.

The Company and Philip J. Hickey, Jr. (Mr. Hickey, Jr.), Chairman of the Board of Directors and Chief Executive Officer of the Company, are parties to an employment agreement (the Hickey, Jr. Employment Agreement) dated April 28, 2003. The Hickey, Jr. Employment Agreement was amended on October 27, 2004 to provide for a term ending April 27, 2006, unless renewed on or before October 27, 2005. Mr. Hickey, Jr. currently receives an annual salary of $600,000. During the term of the Hickey, Jr. Employment Agreement, as amended, Mr. Hickey, Jr. is eligible for a bonus of not less than 100% of his salary. He currently receives an annual bonus of up to 150% of his annual salary as determined and paid in accordance with a bonus program for the executive officers of the Company. The Hickey, Jr. Employment Agreement, as amended, requires that Mr. Hickey, Jr. be eligible to receive stock options of the Company. It also
provides certain death and disability benefits as well as certain additional payments in the event that the Company terminates Mr. Hickey, Jr.s employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

-11-



The Company and W. Douglas Benn (Mr. Benn), Executive Vice President, Finance and Chief Financial Officer of the Company, are parties to an employment agreement (the Benn Employment Agreement) dated April 28, 2003. The Benn Employment Agreement was amended on October 27, 2004 to provide for a term ending April 27, 2006, unless renewed on or before October 27, 2005. Mr. Benn currently receives an annual salary of $300,000. During the term of the Benn Employment Agreement, as amended, Mr. Benn is eligible for a bonus of not less than 80% of his salary. He currently receives an annual bonus of up to 120% of his annual salary as determined and paid in accordance with a bonus program for the executive officers of the Company. The Benn Employment Agreement, as amended, requires that Mr. Benn be eligible to receive stock options of the Company. It also provides certain death and disability benefits as well as certain
additional payments in the event that the Company terminates Mr. Benns employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

The Company and Joia M. Johnson (Ms. Johnson), Executive Vice President, General Counsel and Secretary of the Company, are parties to an employment agreement (the Johnson Employment Agreement) dated April 28, 2003. The Johnson Employment Agreement was amended on October 27, 2004 to provide for a term ending April 27, 2006, unless renewed on or before October 27, 2005. Ms. Johnson currently receives an annual salary of $280,000. During the term of the Johnson Employment Agreement, as amended, Ms. Johnson is eligible for a bonus of not less than 50% of her salary. She currently receives an annual bonus of up to 75% of her annual salary as determined and paid in accordance with a bonus program for the executive officers of the Company. The Johnson Employment Agreement, as amended, requires that Ms. Johnson be eligible to receive stock options of the Company. It also provides certain death and disability benefits as
well as certain additional payments in the event that the Company terminates Ms. Johnsons employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

The Company and Thomas W. Gathers (Mr. Gathers), Executive Vice President of Human Resources of the Company, are parties to an employment agreement (the Gathers Employment Agreement) dated April 28, 2003. The Gathers Employment Agreement was amended on October 27, 2004, to provide for a term ending April 27, 2006, unless renewed on or before October 27, 2005. Mr. Gathers currently receives an annual salary of $240,000. During the term of the Gathers Employment Agreement, as amended, Mr. Gathers is eligible for a bonus of not less than 40% of his salary. He currently receives an annual bonus of up to 60% of his annual salary as determined and paid in accordance with a bonus program for the executive officers of the Company. The Gathers Employment Agreement, as amended, requires that Mr. Gathers be eligible to receive stock options of the Company. It also provides certain death and disability benefits as well as
certain additional payments in the event that the Company terminates Mr. Gathers employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

The Company and Mr. David C. George (Mr. George), Vice President and PresidentLongHorn Steakhouse, entered into an employment agreement (the George Employment Agreement) dated October 27, 2004. The George Employment Agreement provides for termination at the will of the Company or Mr. George. Mr. George currently receives an annual salary of $265,000 and a monthly car allowance of $1,000. Under the George Employment Agreement, Mr. George is eligible for a bonus determined and paid in accordance with the bonus program for employees of the Company, as approved by the Company from time to time. The George Employment Agreement provides for certain death and disability benefits as well as certain additional payments in the event that the Company terminates Mr. Georges employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

The Company and Mr. M. John Martin (Mr. Martin), Vice President and PresidentThe Capital Grille, entered into an employment agreement (the Martin Employment Agreement) dated October 27, 2004. The Martin Employment Agreement provides for termination at the will of the Company or Mr. Martin. Mr. Martin currently receives an annual salary of $235,000 and a monthly car allowance of $1,000. Under the Martin Employment Agreement, Mr. Martin is eligible for a bonus determined and paid in accordance with the bonus program for employees of the Company, as approved by the Company from time to time. The Martin Employment Agreement provides for certain death and disability benefits as well as certain additional payments in the event that the Company terminates Mr. Martins employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

-12-



The Company and Ms. Kristin R. Nyhof (Ms. Nyhof), Vice President and PresidentBugaboo Creek, entered into an employment agreement (the Nyhof Employment Agreement) dated October 27, 2004. The Nyhof Employment Agreement provides for termination at the will of the Company or Ms. Nyhof. Ms. Nyhof currently receives an annual salary of $200,000 and a monthly car allowance of $1,000. Under the Nyhof Employment Agreement, Ms. Nyhof is eligible for a bonus determined and paid in accordance with the bonus program for employees of the Company, as approved by the Company from time to time. The Nyhof Employment Agreement provides for certain death and disability benefits as well as certain additional payments in the event that the Company terminates Ms. Nyhofs employment without Cause (as defined in the agreement) or in the event of a Change in Control (as defined in the agreement).

Each of the Hickey, Jr. Employment Agreement, Lee, Jr. Employment Agreement, Benn Employment Agreement, Johnson Employment Agreement, Gathers Employment Agreement, George Employment Agreement, Martin Employment Agreement and Nyhof Employment Agreement contains certain provisions relating to unauthorized disclosure of confidential information, recognition of proprietary rights, non-competition and non-solicitation. Without consent of the Company, Messrs. Hickey, Jr. and Lee, Jr. may not compete with the Company during their employment and for a period of eighteen (18) months thereafter. Without consent of the Company, Messrs. Benn, Gathers, George and Martin, Ms. Johnson and Ms. Nyhof may not compete with the Company during their employment and for a period of twelve (12) months thereafter.

The Hickey, Jr. Employment Agreement, Lee, Jr. Employment Agreement, Benn Employment Agreement, Johnson Employment Agreement, Gathers Employment Agreement, George Employment Agreement, Martin Employment Agreement and Nyhof Employment Agreement are filed as exhibits to this Form 10-Q and are incorporated herein by reference.

# Item 6. Exhibits and Reports on Form 8-K

|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(a) | Exhibits Filed.    10.1 First Amendment of Employment Agreement dated October 27, 2004 between the Registrant and Philip J. Hickey, Jr.    10.2 First Amendment of Employment Agreement dated October 27, 2004 between the Registrant and Eugene I. Lee, Jr.    10.3 First Amendment of Employment Agreement dated October 27, 2004 between the Registrant and W. Douglas Benn.    10.4 First Amendment of Employment Agreement dated October 27, 2004 between the Registrant and Joia M. Johnson.    10.5 First Amendment of Employment Agreement dated October 27, 2004 between the Registrant and Thomas W. Gathers.    10.6 Employment Agreement dated October 27, 2004 between the Registrant and David C. George    10.7 Employment Agreement dated October 27, 2004 between the
Registrant and M. John Martin    10.8 Employment Agreement dated October 27, 2004 between the Registrant and Kristin R. Nyhof    31(a) -- Certification of Principal Executive Officer pursuant to Rule 13a-14(a) of the Exchange Act.    31(b) -- Certification of Principal Financial Officer pursuant to Rule 13a-14(a) of the Exchange Act.    32(a)-- Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to    Section 906 of the Sarbanes-Oxley Act of 2002. (1).    32(b)-- Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to    Section 906 of the Sarbanes-Oxley Act of 2002. (1).    (1) These exhibits are deemed to accompany this report and are not "filed" as part of the
report.
|(b) | Reports filed on Form 8-K.    None                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             

-13-



---

# 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.

W. Douglas Benn          Executive Vice President, Finance          and Chief Financial Officer          (Principal Financial and          Accounting Officer)

Date:    ____________________

-14-

---

Exhibit 31(a)

# CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Philip J. Hickey, Jr., certify that:

| | 1. | I have reviewed this Quarterly Report on Form 10-Q of RARE Hospitality International, Inc.;
| | -- | -------------------------------------------------------------------------------------------

| | 2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | b) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this Quarterly report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this Quarterly report based on such evaluation; and
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | c) | Disclosed in this quarterly report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | a) | All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|     |                                                                      
|---- | ---------------------------------------------------------------------
|Date | Philip J. Hickey, Jr.Chairman of the Board andChief Executive Officer

---

Exhibit 31(b)

# CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, W. Douglas Benn, certify that:

| | 1. | I have reviewed this Quarterly Report on Form 10-Q of RARE Hospitality International, Inc.;
| | -- | -------------------------------------------------------------------------------------------

| | 2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | b) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this Quarterly report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this Quarterly report based on such evaluation; and
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | c) | Disclosed in this quarterly report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | a) | All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|     |                                                                            
|---- | ---------------------------------------------------------------------------
|Date | W. Douglas BennExecutive Vice President, Finance andChief Financial Officer

---

Exhibit 32(a)

# CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of RARE Hospitality International, Inc. (the Company) on Form 10-Q for the period ended September 26, 2004 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Philip J. Hickey, Jr., Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

| | 1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
| | -- | ---------------------------------------------------------------------------------------------------------------------------------

| | 2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------

Philip J. Hickey, Jr.Chief Executive Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to RARE Hospitality International, Inc. and will be retained by RARE Hospitality International, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

---

Exhibit 32(a)

# CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of RARE Hospitality International, Inc. (the Company) on Form 10-Q for the period ended September 26, 2004 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, W. Douglas Benn, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

| | 1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
| | -- | ---------------------------------------------------------------------------------------------------------------------------------

| | 2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------

W. Douglas BennChief Financial Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to RARE Hospitality International, Inc. and will be retained by RARE Hospitality International, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.