FORM 10-Q
                                 
                           UNITED STATES
                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549
                                 
                                 
        Quarterly Report Pursuant to Section 13 or 15(d) of
                the Securities Exchange Act of 1934
                                 
             For the Quarter ended September 29, 2004
                                 
                    Commission File No. 0-10943
                                 
                                 
                   RYAN'S RESTAURANT GROUP, INC.
      (Exact name of registrant as specified in its charter)
                                 
        South Carolina                No. 57-0657895
 (State or other jurisdiction        (I.R.S. Employer
      of incorporation)            Identification No.)
                                 
                                 
                   405 Lancaster Avenue (29650)
                           P. O. Box 100
                    Greer, South Carolina 29652
                  (Address of principal executive
                   offices, including zip code)
                                 
                           864-879-1000
       (Registrant's telephone number, including area code)

  --------------------------------------------------------------
                            
Indicate  by check mark whether the registrant (1)  has  filed
all  reports required to be filed by Sections 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.
     Yes     X                               No ________

Indicate   by  check  mark  whether  the  registrant   is   an
accelerated  filer (as defined in Rule12b-2 of the  Securities
Exchange Act of 1934).
     Yes     X                               No ________

At   September   29,   2004,  there  were  41,706,000   shares
outstanding of the registrant's common stock, par value  $1.00
per share.

                                 
                   RYAN'S RESTAURANT GROUP, INC.
                                 
                       TABLE OF CONTENTS           PAGE NO.

                                                
PART I --- FINANCIAL INFORMATION

Item 1.    Financial Statements:

           Consolidated Statements of Earnings
           (Unaudited) - Quarters Ended September
           29, 2004 and October 1, 2003                 3
       
           Consolidated Statements of Earnings
           (Unaudited) - Nine Months Ended September
           29, 2004 and October 1, 2003                 4
       
           Consolidated Balance Sheets -
           September 29, 2004 (Unaudited)
           and December 31, 2003                        5
       
           Consolidated Statements of Cash Flows
           (Unaudited) - Nine Months Ended September
           29, 2004 and October 1, 2003                 6
       
           Consolidated Statement of Shareholders'
           Equity (Unaudited) - Nine Months Ended
           September 29, 2004                           7
       
           Notes to Consolidated Financial Statements
           (Unaudited)                                8 - 9
       
Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of 
           Operations                                10 - 14
       
Item 3.    Quantitative and Qualitative Disclosures
           About Market Risk                            14
       
Item 4.    Controls and Procedures                      15
       
Forward-Looking Information                             15

PART II -- OTHER INFORMATION

Item 1.    Legal Proceedings                            16

Item 2.    Unregistered Sales of Equity Securities
           and Use of Proceeds                          16
       
Item 6.    Exhibits                                     17

SIGNATURES                                              18



                  PART I.  FINANCIAL INFORMATION
                                 
Item 1.    Financial Statements
                                 
                   RYAN'S RESTAURANT GROUP, INC.
                CONSOLIDATED STATEMENTS OF EARNINGS
                            (Unaudited)
                                 
               (In thousands, except per share data)

                                         Quarter Ended
                                  September 29,    October 1,
                                       2004           2003
                                               
Restaurant sales                     $205,331        205,686

Cost of sales:
 Food and beverage                     72,880         73,185
 Payroll and benefits                  67,455         65,767
 Depreciation                           8,857          8,049
 Other restaurant expenses             29,879         29,820
   Total cost of sales                179,071        176,821

General and administrative expenses    10,185          9,561
Interest expense                        2,598          2,764
Royalties from franchised restaurants   (265)          (358)
Other income, net                       (238)          (339)
Earnings before income taxes           13,980         17,237
Income taxes                            4,754          6,240

   Net earnings                      $  9,226         10,997
Net earnings per common share:
 Basic                               $    .22            .26
 Diluted                                  .22            .25

Weighted-average shares:
 Basic                                 41,679         42,210
 Diluted                               42,849         43,881

  
  
See accompanying notes to consolidated financial statements.

                   RYAN'S RESTAURANT GROUP, INC.
                CONSOLIDATED STATEMENTS OF EARNINGS
                            (Unaudited)
                                 
               (In thousands, except per share data)

                                       Nine Months Ended
                                  September 29,    October 1,
                                       2004           2003
                                               
Restaurant sales                     $633,534        607,382

Cost of sales:
 Food and beverage                    221,653        214,991
 Payroll and benefits                 203,500        191,784
 Depreciation                          25,602         24,046
 Other restaurant expenses             88,046         85,124
   Total cost of sales                538,801        515,945

General and administrative expenses    30,762         28,214
Interest expense                        8,032          7,492
Royalties from franchised restaurants    (951)        (1,165)
Other income, net                      (1,697)        (1,763)
Earnings before income taxes           58,587         58,659
Income taxes                           19,831         21,235

   Net earnings                      $ 38,756         37,424

Net earnings per common share:
 Basic                               $    .93            .89
 Diluted                                  .89            .86

Weighted-average shares:
 Basic                                 41,800         42,279
 Diluted                               43,339         43,752
 


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
                    CONSOLIDATED BALANCE SHEETS
                          (In thousands)
                                 
                                  September 29,   December 31,
                                       2004           2003
ASSETS                             (Unaudited)
Current assets:
                                                       
 Cash and cash equivalents           $ 15,908          8,617
 Receivables                            4,008          4,293
 Inventories                            5,986          5,648
 Prepaid expenses                       1,647          1,758
 Deferred income taxes                  5,150          5,150
   Total current assets                32,699         25,466
Property and equipment:
 Land and improvements                159,231        154,528
 Buildings                            470,212        449,561
 Equipment                            265,999        252,611
 Construction in progress              27,726         25,789
                                      923,168        882,489
 Less accumulated depreciation        287,325        264,339
   Net property and equipment         635,843        618,150
Other assets                            9,962          8,073
  Total assets                       $678,504        651,689

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                       8,831          6,580
 Current portion of long-term debt     30,750            -
 Income taxes payable                   3,314          1,288
 Accrued liabilities                   44,641         42,590
   Total current liabilities           87,536         50,458
Long-term debt                        156,250        196,000
Deferred income taxes                  43,076         42,824
Other long-term liabilities             5,973          5,467
   Total liabilities                  292,835        294,749

Shareholders' equity:
 Common stock of $1.00 par value;
   authorized 100,000,000 shares;
   issued 41,706,000 in 2004 and
   41,843,000 shares in 2003           41,706         41,843
Additional paid-in capital              2,295          1,412
 Retained earnings                    341,668        313,685
   Total shareholders' equity         385,669        356,940
Commitments and contingencies
     Total liabilities and 
       shareholders' equity          $678,504        651,689


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited)
                                 
                          (In thousands)
                                 
                                       Nine Months Ended
                                  September 29,    October 1,
                                       2004           2003
Cash flows from operating activities:
                                                 
  Net earnings                        $ 38,756         37,424
  Adjustments to reconcile net 
   earnings to net cash provided
   by operating activities:
     Depreciation and amortization      26,936         25,538
     Loss (gain) on sale of property
       and equipment                       253           (110)
     Tax benefit from exercise of
       stock options                     2,820            631
   Deferred income taxes                   252            213
   Decrease (increase) in:
     Receivables                           285             94
     Inventories                          (338)          (579)
     Prepaid expenses                      111           (338)
     Income taxes receivable               -            2,739
     Other assets                       (2,066)          (893)
   Increase (decrease) in:
     Accounts payable                    2,251           (413)
     Income taxes payable                2,026          6,167
     Accrued liabilities                 2,051          3,587
     Other long-term liabilities           506            714
Net cash provided by operating 
  activities                            73,843         74,774

Cash flows from investing activities:
  Proceeds from sale of property 
    and equipment                        6,403          5,845
 Capital expenditures                  (51,108)       (56,814)
Net cash used in investing activities  (44,705)       (50,969)

Cash flows from financing activities:
  Proceeds from issuance of senior notes   -          100,000
  Debt issuance costs                      -             (158)
  Net repayment of revolving credit
    facility                            (9,000)      (100,000)
  Proceeds from stock options exercised  5,360          1,684
  Purchase of common stock             (18,207)        (7,841)
Net cash used in financing activities  (21,847)        (6,315)

Net increase in cash and cash 
  equivalents                            7,291         17,490

Cash and cash equivalents - 
  beginning of period                    8,617          2,654

Cash and cash equivalents - 
  end of period                       $ 15,908         20,144

Supplemental disclosures
Cash paid during the period for:
 Interest, net of amount capitalized  $  9,853          8,870
 Income taxes                           15,413         12,084


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
          CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                            (Unaudited)
                                 
                          (In thousands)
                                 
               Nine Months Ended September 29, 2004
                                 
                        $1 Par Value Additional
                            Common   Paid-In  Retained
                             Stock   Capital  Earnings Total
                                           
Balances at December 31,2003  $41,843  1,412  313,685  356,940

  Net earnings                   -      -      38,756   38,756
  Issuance of common stock
   under stock option plans       895  4,465     -       5,360
  Tax benefit from exercise of
   non-qualified stock options   -     2,820     -       2,820
  Purchases of common stock    (1,032)(6,402) (10,773) (18,207)

Balances at September 29,2004 $41,706  2,295  341,668  385,669


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
                        September 29, 2004
                            (Unaudited)
                                 
Note 1.  Description of Business

Ryan's  Restaurant  Group, Inc. operates  a  restaurant  chain
consisting   of   338   Company-owned   restaurants    located
principally in the southern and midwestern United  States  and
receives  franchise  royalties from an  unrelated  third-party
franchisee  that operates 10 Ryan's brand restaurants  (as  of
September  29,  2004)  in Florida.  Company-owned  restaurants
operate under the Ryan's or Fire Mountain brand names, but are
viewed  as a single business unit for management and reporting
purposes.   A  Fire Mountain restaurant offers a selection  of
foods similar to a Ryan's restaurant with display cooking  and
also  features updated interior furnishings, an  upscale  food
presentation  and  a  lodge-look exterior.   The  Company  was
organized  in 1977, opened its first restaurant  in  1978  and
completed  its initial public offering in 1982.   The  Company
does not operate or franchise any international units.

Note 2.  Basis of Presentation

The  consolidated financial statements include  the  financial
statements  of Ryan's Restaurant Group, Inc. and  its  wholly-
owned    subsidiaries.    All   intercompany   balances    and
transactions have been eliminated in consolidation.

The  accompanying unaudited consolidated financial  statements
have  been  prepared in accordance with accounting  principles
generally accepted in the United States of America for interim
financial information and the instructions to Form 10-Q and do
not  include all of the information and footnotes required  by
accounting principles generally accepted in the United  States
of  America for complete financial statements.  In the opinion
of management, all adjustments (consisting of normal recurring
accruals)  considered necessary for a fair  presentation  have
been  included.  Consolidated operating results for  the  nine
months ended September 29, 2004 are not necessarily indicative
of the results that may be expected for the fiscal year ending
December  29,  2004.  For further information,  refer  to  the
consolidated  financial statements and footnotes  included  in
the  Company's annual report on Form 10-K for the fiscal  year
ended December 31, 2003.

Note 3.  Relevant New Accounting Pronouncements

In  December  2003, the Financial Accounting Standards  Board
(FASB) revised Interpretation No. 46 (FIN 46), "Consolidation
of  Variable Interest Entities," which was originally  issued
in January 2003, to provide guidance regarding issues arising
from  the  implementation  of  FIN  46.  This  interpretation
addresses  the  consolidation  by  business  enterprises   of
variable interest entities, as defined in the interpretation,
and   sets   forth   additional  disclosure  regarding   such
interests.  For entities acquired or created before  February
1,  2003, this interpretation is effective no later than  the
end  of  the  first interim or reporting period ending  after
March  15, 2004, except for those variable interest  entities
that are considered to be special purpose entities, for which
the  effective  date is no later than the end  of  the  first
interim or annual reporting period ending after December  15,
2003.  For  all  entities  that were acquired  subsequent  to
January 31, 2003, this interpretation is effective as of  the
first  interim  or  annual period ending after  December  31,
2003.   The adoption of FIN 46 has not affected the Company's
consolidated financial statements.

Note 4. Stock Options

As  allowed  by  SFAS  No.  123, "Accounting  for  Stock-Based
Compensation," the Company accounts for its stock option plans
in   accordance   with  the  intrinsic  value  provisions   of
Accounting  Principles Board Opinion No. 25,  "Accounting  for
Stock  Issued to Employees," and related interpretations.   As
such,  compensation expense is recorded on the date  of  grant
only  if  the  current  market price of the  underlying  stock
exceeds  the  exercise price.  No compensation cost  has  been
recognized  for  stock-based compensation in consolidated  net
earnings  for  the  periods presented as all  options  granted
under  the  Company's stock option plans had  exercise  prices
equal  to  the market value of the underlying common stock  on
the   date   of   the  grant.   Had  the  Company   determined
compensation   cost  based  on  the  fair  value   recognition
provisions  of  SFAS No. 123, the Company's net  earnings  and
earnings  per share would have been reduced to the  pro  forma
amounts indicated in the following table:


                Quarter Ended            Nine Months Ended
(In thousands,except 
earnings per share)
            September 29, October 1, September 29, October 1,
                2004        2003         2004        2003
                                         
Net earnings,
 as reported    $9,226      10,997       38,756      37,424
Less total 
 stock-based 
 compensation
 expense
 determined 
 under fair
 value based
 method, net
 of related 
 tax effects      (229)       (229)         (814)     (783)

Pro forma net
 earnings       $8,997      10,768        37,942    36,641
Earnings
 per share
 Basic:
  As reported    $ .22         .26           .93       .89
  Pro forma        .22         .26           .91       .87
 Diluted:
  As reported      .22         .25           .89       .86
  Pro forma        .21         .25           .88       .84


Note 5.  Earnings per Share

Basic  earnings  per share ("EPS") excludes  dilution  and  is
computed  by  dividing income available to common shareholders
by  the  weighted-average number of common shares  outstanding
for the period.  Diluted EPS includes common stock equivalents
that arise from the hypothetical exercise of outstanding stock
options  using the treasury stock method.  In order to prevent
antidilution, outstanding stock options to purchase 3,000  and
40,500  shares  of  common stock at  September  29,  2004  and
October  1,  2003,  respectively, were  not  included  in  the
computation of diluted EPS.

Note 6.  Legal Contingencies

In  November  2002, a lawsuit was filed in the  United  States
District   Court,  Middle  District  of  Tennessee,  Nashville
Division, on behalf of three plaintiffs alleging various  wage
and hour violations by the Company of the Fair Labor Standards
Act of 1938.  The plaintiffs' attorneys are seeking collective-
action  status  on  this  complaint.   In  October  2003,  the
presiding  judge denied the Company's request to  enforce  the
arbitration  agreements  signed by  the  plaintiffs  and  also
ordered the Company to turn over certain employee addresses to
the  plaintiffs'  attorneys.  The Company  has  appealed  this
decision.  As part of the appeal process, the presiding  judge
stayed the order regarding the employee addresses.  Due to the
evolving  nature of this case, the potential financial  impact
to the Company's financial results cannot be estimated at this
time.  Accordingly, no accrual for a loss contingency has been
made in the accompanying consolidated financial statements.

In  addition,  from time to time, the Company is  involved  in
various  legal  claims and litigation arising  in  the  normal
course  of business.  Based on currently-known legal  actions,
management  believes that, as a result of its  legal  defenses
and  insurance arrangements, none of these actions should have
a  material  adverse  effect  on  the  Company's  business  or
financial condition, taken as a whole.

Note 7.  Reclassifications

Certain 2003 incentive bonus amounts for store management  and
hourly  team  members  have been reclassified  to  store-level
payroll  and benefits from general and administrative expenses
to  conform to the 2004 presentation.  These costs amounted to
$1,093,000  and $868,000 for the quarters ended September  29,
2004  and  October  1, 2003, respectively.   The  reclassified
amounts  for  the  nine months ended September  29,  2004  and
October  1, 2003 were $3,900,000 and $2,328,000, respectively.
This  reclassification does not change either net earnings  or
shareholders' equity for 2003.

Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

Quarter ended September 29, 2004 versus October 1, 2003

Restaurant sales during the third quarter of 2004 decreased by
0.2%  over  the third quarter of 2003.  Average  unit  growth,
based  on  the  average  number of restaurants  in  operation,
amounted  to 2.9% during the quarter.  The Company  owned  and
operated  338  restaurants  (299  Ryan's  brand  and  39  Fire
Mountain brand) at September 29, 2004 and 332 restaurants (316
Ryan's  brand and 16 Fire Mountain brand) at October 1,  2003.
In comparison to the third quarter of 2003, average unit sales
("AUS"),  or  average weekly sales volumes per unit,  for  all
stores (including newly opened restaurants) decreased by  3.0%
in  2004, and same-store sales decreased by 3.1% in 2004.   In
computing same-store sales, the Company averages weekly  sales
for  those  units  operating for  at  least  18  months.   All
converted  or relocated stores are included in the  same-store
sales  calculation, provided that the underlying  stores  were
operating  for  at  least  18 months.   Same-store  sales  and
related  factors for the third quarters of 2004 and  2003,  as
compared  to their comparable prior years' quarters,  were  as
follows:

             
                                         
     Same-store                       2004     2003
     Sales                            (3.1%)   1.2%
     Customer count                   (7.1%)  (1.1%)
     Menu factor (principally pricing) 4.0%    2.3%


Management  believes  that the weak sales  trends  during  the
third  quarter of 2004 were impacted principally by  declining
consumer  confidence levels.  Gasoline prices  were  high  and
employment  reports  were  very  inconsistent  throughout  the
quarter.  In addition, sales were adversely impacted by storms
and  power  outages  related to five different  hurricanes  or
tropical storms during the quarter.  Management estimates that
these   weather   issues   impacted   same-store   sales    by
approximately 0.6%.

Cost  of  sales includes food and beverage, payroll,  payroll
taxes   and   employee   benefits,   depreciation,   repairs,
maintenance,  utilities,  supplies,  advertising,  insurance,
property  taxes  and  licenses at Company-owned  restaurants.
Such  costs, as a percentage of sales, were 87.2% during  the
third  quarter  of  2004 compared to 86.0% during  the  third
quarter  of 2003.  Food and beverage costs amounted to  35.5%
of  sales  for 2004 compared to 35.6% of sales for 2003.   In
2004,  food  and  beverage costs were adversely  impacted  by
higher  beef costs, which averaged 13% higher per pound  than
the   per-pound  cost  during  the  third  quarter  of  2003.
However,  as compared to the prior year, beef costs moderated
during  the quarter, decreasing from +19% in July to  +7%  in
September.  These higher costs were more than offset by lower
seafood  and  produce  costs, the  4.0%  menu  factor  and  a
heightened   store-level  focus  on   food   cost   controls.
Management  believes  that per-pound beef  costs  during  the
fourth  quarter of 2004 will be generally comparable  to  the
fourth  quarter of 2003.  Payroll and benefits  increased  to
32.9%  of  sales  in  2004 from 32.0% of sales  in  2003  due
principally  to  higher  vacation and  workers'  compensation
insurance  costs  as well as from a greater impact  from  the
fixed  components of store-level wages resulting  from  lower
unit  sales  volumes.  All other restaurant costs,  including
depreciation, amounted to 18.8% of sales for 2004  and  18.4%
of  sales  for 2003 and were impacted in 2004 principally  by
higher  utility and depreciation costs, partially  offset  by
lower store opening costs.  Depreciation expense was impacted
by  higher  accelerated  depreciation associated  with  store
closings   and   by  the  fixed-cost  nature   of   recurring
depreciation charges.

General and administrative expenses increased to 5.0% of sales
in  2004 from 4.6% of sales in 2003 due principally to  higher
legal  and  maintenance costs and from higher estimated
franchise taxes.

Interest expense for the third quarters of both 2004 and  2003
amounted  to  1.3%  of sales.  The effective average  interest
rate  increased to 6.2% during the third quarter of 2004  from
5.8% in 2003.

An  effective income tax rate of 34.0% was used for the  third
quarter  of  2004 compared to 36.2% for the third  quarter  of
2003.   The  rate  decrease resulted  primarily  from  certain
federal  income tax credit hiring programs, such as  the  Work
Opportunity  Tax  Credit program, and lower state  income  tax
expense.  Although the tax credit programs expired at the  end
of  2003,  the Company continued to benefit during  2004  from
credits associated with the 2003 new hires.  These tax  credit
programs  were  re-enacted  in  early-October  and   will   be
retroactively  applied to all eligible 2004  new  hires.   The
estimated  amount of these credits for all  of  2004  will  be
recognized   during  the  fourth  quarter,  and,  accordingly,
management  estimates  that the effective  tax  rate  for  the
fourth quarter of 2004 will approximate 32.6%, resulting in an
overall 2004 rate of around 33.6%.

Net earnings for the third quarter amounted to $9.2 million in
2004  compared  to  $11.0  million in 2003.   Weighted-average
shares (diluted) decreased 2.4% resulting principally from the
Company's stock repurchase program (see "Liquidity and Capital
Resources").    Accordingly,  earnings  per  share   (diluted)
amounted  to  22 cents for the third quarter of  2004  and  25
cents for the third quarter of 2003.

Nine months ended September 29, 2004 versus October 1, 2003

For the nine months ended September 29, 2004, restaurant sales
were  up  4.3% compared to the same period in 2003.  Principal
factors  affecting  2004 sales growth include  the  3.6%  unit
growth of Company-owned restaurants and a 0.9% increase in all-
store AUS.  Same-store sales and related factors for the first
nine  months of 2004 and 2003, as compared to their comparable
prior years' periods, were as follows:


                                         
     Same-store                       2004     2003
     Sales                            0.5%     (1.2%)
     Customer count                   (3.3%)   (3.8%)
     Menu factor (principally pricing) 3.8%    2.6%


Cost of sales, as detailed above, for the first nine months of
2004   and  2003  amounted  to  85.0%  and  84.9%  of   sales,
respectively.  Food and beverage costs were 35.0% of sales for
2004  compared to 35.4% of sales for 2003.  In 2004, food  and
beverage  costs were impacted by the 3.8% menu  factor  and  a
heightened store-level focus on food cost controls,  partially
offset  by higher beef prices.  Payroll and benefits increased
by  0.5%  of  sales to 32.1% of sales for 2004 from  31.6%  of
sales  for 2003 due principally to higher medical and workers'
compensation insurance and other store-level incentive  costs.
All  other restaurant costs, including depreciation, for  2004
were  consistent with 2003 amounts as a percentage  of  sales.
In  2004,  higher  utility costs were offset  by  lower  store
opening costs.

General and administrative expenses increased by 0.2% of sales
for  the  first nine months of 2004 due principally to  higher
performance-based bonuses.

Effective  income tax rates of 33.8% and 36.2% were  used  for
the  first  nine  months of 2004 and 2003, respectively.   The
explanation  for this rate decrease is similar  to  the  third
quarter's discussion.

Net  earnings  for the first nine months of 2004  amounted  to
$38.8  million  compared to $37.4 million in 2003.   Weighted-
average   shares   (diluted)  decreased  by  0.9%,   resulting
principally  from  the  Company's  stock  repurchase  program.
Accordingly, earnings per share (diluted) amounted to 89 cents
in 2004 compared to 86 cents in 2003.


LIQUIDITY AND CAPITAL RESOURCES

The  Company's  principal  source of  liquidity  is  from  its
restaurants  sales,  which are primarily  derived  from  cash,
checks  or credit / debit cards.  Principal uses of  cash  are
operating expenses, which have been discussed in the preceding
section, capital expenditures and stock repurchases.

A  comparison of the Company's sources and uses of  funds  for
the nine-month periods ended September 29, 2004 and October 1,
2003 follow (in thousands):
  

                                2004     2003     Change
                                           
Net cash provided by operating 
  activities                     $73,843   74,774     (931)
Net cash used in investing
  activities                     (44,705) (50,969)   6,264
Net cash used in financing
  activities                     (21,847)  (6,315) (15,532)
Net increase in cash and 
  cash equivalents            $    7,291   17,490  (10,199)


Net  cash provided by operating activities decreased  by  $0.9
million,  resulting principally from the timing of income  tax
payments,  significantly offset by higher cash flow  generated
by  the  Company's operations, as indicated by the higher  net
earnings and depreciation amounts for 2004 in the accompanying
consolidated  statements  of cash flows.   Net  cash  used  in
investing  activities  decreased by $6.3  million  during  the
first nine months of 2004 due to lower capital expenditures in
the  third  quarter of 2004 resulting from real estate  delays
and   permitting  issues.   These  issues  have  been  largely
resolved,  and,  based on current plans, capital  expenditures
for  the  fourth  quarter are estimated at  approximately  $25
million   due  to  increased  real  estate  acquisitions   and
remodeling  costs.   Finally,  net  cash  used  in   financing
activities increased by $15.5 million as the Company increased
its  share  repurchase activity and repaid a  portion  of  the
outstanding  loans under its revolving credit facility  during
the first nine months of 2004.

At  September 29, 2004, the Company's working capital  deficit
amounted to $54.8 million compared to a $25.0 million  deficit
at  December 31, 2003.  This increase stems primarily from  an
increase  in  the  Company's current liabilities  relating  to
outstanding  debt that is due within one year  ($12.0  million
under  the revolving credit facility and $18.7 million of  the
9.02%  senior  notes).   Management does  not  anticipate  any
adverse  effects from the current working capital deficit  due
to the consistent level of cash flow provided by operations.

Total  capital expenditures for the first nine months of  2004
amounted  to $51.1 million.  The Company opened 10 and  closed
six  restaurants, including three openings and  four  closings
for relocation purposes, during the first nine months of 2004.
Management defines a relocation as a restaurant opened  within
six  months  after  closing another  restaurant  in  the  same
marketing  area.   A relocation represents a  redeployment  of
assets  within  a  market.  For the  remainder  of  2004,  the
Company   plans  to  build  and  open  four  new  restaurants,
including one relocation.  All new restaurants open  with  the
display  cooking/lodge-look format.  This  format  involves  a
glass-enclosed  grill and cooking area that extends  into  the
dining  room and the use of stone and wood inside and  outside
the building in order to present an atmosphere reminiscent  of
a   mountain  lodge.   Management  also  intends  to   convert
approximately four to six restaurants during the remainder  of
2004  to  the  display cooking/lodge-look format.   Management
believes   that   the   exterior  package  favorably   impacts
restaurant  sales  at converted restaurants  by  signaling  to
potential  customers that changes have taken place inside  the
restaurant.   All  of the new and converted  restaurants  will
operate  under  the "Fire Mountain" brand  name  in  order  to
differentiate them from the older Ryan's and other restaurants
that operate with a more traditional family steakhouse format.
Total   2004  capital  expenditures  are  estimated  at  $76.5
million.   The Company is currently concentrating its  efforts
on  Company-owned restaurants and is not actively pursuing any
additional   franchised  locations,  either  domestically   or
internationally.

The Company began a stock repurchase program in March 1996 and
is  currently authorized to repurchase up to 55 million shares
of   the   Company's  common  stock  through  December   2008.
Repurchases  may be made from time to time on the open  market
or  in  privately  negotiated transactions in accordance  with
applicable   securities  regulations,  depending   on   market
conditions, share price and other factors.  During  the  first
nine months of 2004, the Company purchased 1,032,106 shares at
an  aggregate  cost of $18.2 million.  Through  September  29,
2004,  approximately  44.2 million shares,  or  55%  of  total
shares  available at the beginning of the repurchase  program,
had  been  purchased at an aggregate cost of  $332.8  million.
Management  intends  to  proceed  with  the  share  repurchase
program  during the remainder of 2004 and in future years  if,
in  management's opinion, the share price is at an  attractive
level,  subject to the continued availability of capital,  the
limitations   imposed  by  the  Company's  credit  agreements,
applicable  securities  regulations  and  the  other   factors
described in "Forward-Looking Information."

At   September  29,  2004,  the  Company's  outstanding   debt
consisted  of $75 million of 9.02% senior notes, $100  million
of  4.65%  senior  notes and a $100 million  revolving  credit
facility  of which $12 million was outstanding at  that  date.
After  allowances for letters of credit and other items, there
were  approximately $76 million in funds available  under  the
revolving   credit  facility  at  September  29,  2004.    The
Company's ability to draw on these funds may be limited by the
financial  covenants  in  the agreements  governing  both  the
senior  notes and the revolving credit facility.  At September
29,  2004,  the  Company was in compliance with all  covenants
under the loan agreements.  Management believes that, based on
its  current  plans, these restrictions will  not  impair  the
Company's  operations  during  2004.   The  current  revolving
credit  facility expires in January 2005, and  management  has
engaged   a  leading  U.S.  bank  to  refinance  the  existing
facility.   Based  on  discussions with this  bank  and  other
potential participating lenders, management believes that  the
new facility will close in late 2004 and will be structured in
a  manner  that  appropriately supports the Company's  current
operations   and   growth   plans.    However,   since   final
negotiations  have not concluded, there can  be  no  assurance
that  the  refinancing will occur on anticipated terms  or  at
all.

Management  believes  that its current  capital  structure  is
sufficient  to meet its 2004 cash requirements.   The  Company
has  entered  into interest rate hedging transactions  in  the
past,   and   although  no  such  agreements   are   currently
outstanding,  management  intends to continue  monitoring  the
interest rate environment and may enter into such transactions
in the future if deemed advantageous.

CRITICAL ACCOUNTING POLICIES

Critical accounting policies are defined as those that have  a
significant  impact on the Company's financial statements  and
involve difficult or subjective estimates of future events  by
management.  Management's estimates could differ significantly
from   actual   results,   leading  to  possible   significant
adjustments  to  future  financial  results.   The   following
policies  are  considered by management to  involve  estimates
that most critically impact reported financial results.

Asset Lives  Property and equipment are recorded at cost, less
accumulated depreciation.  Buildings and land improvements are
depreciated over estimated useful lives ranging from 25 to  39
years,  and  equipment  is depreciated over  estimated  useful
lives  ranging from 3 to 20 years.  Depreciation  expense  for
financial statement purposes is calculated using the straight-
line  method.   Management is responsible for  estimating  the
initial  useful lives and any revisions thereafter  and  bases
its  estimates principally on historical usage patterns of the
assets.   Material  differences  in  the  amount  of  reported
depreciation could result if different assumptions were used.

Impairment  of  Long-Lived  Assets  Long-lived  assets,  which
consist principally of restaurant properties, are reviewed for
impairment   whenever  events  or  changes  in   circumstances
indicate  that  the carrying amount of an  asset  may  not  be
recoverable.   Management  reviews  restaurants  for  possible
impairment if the restaurant has had cash flows of $50,000  or
less in the aggregate over the previous 12 months or if it has
been  selected  for  relocation and  the  new  site  is  under
construction.   For  restaurants  that  will  continue  to  be
operated,  the carrying amount is compared to the undiscounted
future  cash  flows, including proceeds from future  disposal,
over  the  remaining  useful  life  of  the  restaurant.   The
estimate of future cash flows is based on management's  review
of  historical and current sales and cost trends of  both  the
subject  and  similar restaurants.  The estimate  of  proceeds
from  future  disposal is based on management's  knowledge  of
current  and planned development near the restaurant site  and
on  current  market transactions.  Each of these estimates  is
based on assumptions, such as future sales and costs, that may
differ materially from actual results.  If the carrying amount
exceeds  the  sum of the undiscounted future cash  flows,  the
carrying  value  is reduced to the restaurant's  current  fair
value.   If  the decision has been made to close  and  sell  a
restaurant, the carrying value of that restaurant  is  reduced
to  its current fair value less costs to sell and is no longer
depreciated.

Self-Insurance   Liabilities   The  Company   self-insures   a
significant  portion  of  expected losses  from  its  workers'
compensation,  general  liability  and  team  member   medical
programs.   For  workers' compensation and  general  liability
claims,  the  portion  of any individual  claim  that  exceeds
$250,000  is  covered by insurance purchased by  the  Company.
Accrued   liabilities   are  recorded   for   the   estimated,
undiscounted future net payments, or ultimate costs, to settle
both  reported claims and claims that have been  incurred  but
not  reported.  On a quarterly basis, management reviews claim
values  as  estimated  by a third-party  claims  administrator
("TPA")  and  then  adjusts these values for estimated  future
increases in order to record ultimate costs.  Both current and
prior  years'  claims  are  reviewed because  estimated  claim
values  are frequently adjusted by the TPA as new information,
such  as  updated medical reports or settlements, is received.
Management  reviews the relationship between historical  claim
estimates and payment history, overall number of accidents and
historical claims experience in order to make an ultimate cost
estimate.  For team member medical claims, the portion of  any
individual claim that exceeds $300,000 is covered by insurance
purchased  by the Company.  Accruals are based on management's
review of historical claim experience.  Unexpected changes  in
any of these factors could result in costs that are materially
different than initially reported.

IMPACT OF INFLATION

The  Company's  operating  costs  that  may  be  affected   by
inflation  consist  principally of food, payroll  and  utility
costs.  A significant number of the Company's restaurant  team
members  are paid at the Federal minimum wage and accordingly,
legislated  changes to the minimum wage affect  the  Company's
payroll  costs.  Although no minimum wage increases have  been
signed into law, legislation proposing to increase the minimum
wage  by  $1.85  to $7.00 per hour over a two-year  period  is
currently  under consideration by the U.S. Congress.   Subject
to  competitive market factors, the Company is typically  able
to  increase  menu  prices to cover most of the  payroll  rate
increases.

The  Company considers its current price structure to be  very
competitive.  This factor, among others, is considered by  the
Company  when  passing  cost increases on  to  its  customers.
Annual  menu price increases during the last five  years  have
generally ranged from 2% to 4%.


Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
                     ABOUT MARKET RISK

The  Company's  exposure to market risk relates  primarily  to
changes in interest rates.  Foreign currencies are not used in
the   Company's  operations,  and  approximately  90%  of  the
products  used  in  the preparation of food at  the  Company's
restaurants are not under purchase contract for more than  one
year in advance.

The  Company is exposed to interest rate risk on its variable-
rate  debt,  which  is composed entirely of  outstanding  debt
under  the Company's revolving credit facility (see "Liquidity
and Capital Resources").  At September 29, 2004, there was $12
million  in  outstanding debt under this  facility.   Interest
rates  for the facility generally change in response to LIBOR.
Management  estimates that a one-percent  change  in  interest
rates  throughout the quarter ended September 29,  2004  would
have  impacted interest expense by approximately  $29,000  and
net earnings by $19,000.

While  the  Company has entered into interest rate  derivative
agreements   in  the  past,  there  were  no  such  agreements
outstanding during the three months ended September 29,  2004.
The   Company   does  not  enter  into  financial   instrument
agreements for trading or speculative purposes.


Item 4.           CONTROLS AND PROCEDURES

Under  the  supervision  and with  the  participation  of  the
Company's   management,  including  its  principal   executive
officer and principal financial officer, the Company conducted
an evaluation of the effectiveness of the design and operation
of its disclosure controls and procedures, as defined in rules
13a-15(e) and 15d-15(e) under the Securities Exchange  Act  of
1934, as amended, as of the end of the period covered by  this
report (the "Evaluation Date").  Based on this evaluation, the
Company's  principal executive officer and principal financial
officer concluded as of the Evaluation Date that the Company's
disclosure  controls and procedures were effective  such  that
the   information  relating  to  the  Company,  including  its
consolidated  subsidiaries, required to be  disclosed  in  its
Securities  and  Exchange Commission ("SEC")  reports  (i)  is
recorded, processed, summarized and reported within  the  time
periods  specified  in  SEC  rules  and  forms,  and  (ii)  is
accumulated  and  communicated to  the  Company's  management,
including   its  principal  executive  officer  and  principal
financial  officer, as appropriate to allow  timely  decisions
regarding required disclosure.

During the third quarter of 2004, the Company did not make any
changes in its internal controls over financial reporting that
have   materially  affected,  or  are  reasonably  likely   to
materially affect, those controls.


                    FORWARD-LOOKING INFORMATION

In  accordance with the safe harbor provisions of the  Private
Securities Litigation Reform Act of 1995, the Company cautions
that  the  statements in this quarterly report  and  elsewhere
that  are forward-looking involve risks and uncertainties that
may  impact  the Company's actual results of operations.   All
statements  other  than  statements of  historical  fact  that
address  activities, events or developments that  the  Company
expects  or  anticipates  will or may  occur  in  the  future,
including   such  things  as  Company  plans  or   strategies,
deadlines for completing projects, expected financial results,
expected  regulatory environment and other such  matters,  are
forward-looking  statements.  The words "estimates",  "plans",
"anticipates",  "expects", "intends", "believes"  and  similar
expressions   are   intended   to   identify   forward-looking
statements.   All  forward-looking  information  reflects  the
Company's   best   judgment  based  on  current   information.
However, there can be no assurance that other factors will not
affect  the  accuracy of such information.  While  it  is  not
possible to identify all relevant factors, the following could
cause  actual  results to differ materially from expectations:
general  economic  conditions, including  consumer  confidence
levels;   competition;  developments  affecting  the  public's
perception   of   buffet-style   restaurants;   real    estate
availability;  food  and labor supply costs;  food  and  labor
availability;   an   adverse  food   safety   event;   weather
fluctuations;  the availability of reasonably priced  capital;
interest rate fluctuations; stock market conditions; political
environment (including acts of terrorism and wars); and  other
risks and factors described from time to time in the Company's
reports  filed  with  the Securities and Exchange  Commission,
including  the Company's annual report on Form  10-K  for  the
fiscal  year  ended  December 31, 2003.  The  ability  of  the
Company  to  open  new restaurants depends upon  a  number  of
factors, including its ability to find suitable locations  and
negotiate   acceptable  land  acquisition   and   construction
contracts,  its  ability  to  attract  and  retain  sufficient
numbers  of  restaurant  managers and  team  members  and  the
availability of reasonably priced capital.  The extent of  the
Company's  stock  repurchase program during  2004  and  future
years  depends upon the financial performance of the Company's
restaurants,  the investment required to open new restaurants,
share  price,  the availability of reasonably priced  capital,
the  financial  covenants  contained  in  the  Company's  loan
agreements that govern both the senior notes and the revolving
credit  facility,  and the maximum debt and  stock  repurchase
levels authorized by the Company's Board of Directors.

                    PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings.
       
       In  November  2002, a lawsuit was filed in  the  United
       States  District Court, Middle District  of  Tennessee,
       Nashville  Division,  on  behalf  of  three  plaintiffs
       alleging  various  wage  and  hour  violations  by  the
       Company  of the Fair Labor Standards Act of 1938.   The
       plaintiffs'  attorneys  are  seeking  collective-action
       status  on  this  complaint.   In  October  2003,   the
       presiding   judge  denied  the  Company's  request   to
       enforce  the  arbitration  agreements  signed  by   the
       plaintiffs  and also ordered the Company to  turn  over
       certain   employee   addresses   to   the   plaintiffs'
       attorneys.   The  Company has appealed  this  decision.
       As  part  of  the  appeal process, the presiding  judge
       stayed  the  order  regarding the  employee  addresses.
       Due  to the evolving nature of this case, the potential
       financial  impact  to the Company's  financial  results
       cannot  be  estimated  at this time.   Accordingly,  no
       accrual  for  a loss contingency has been made  in  the
       accompanying consolidated financial statements.
       
       In   addition,  from  time  to  time,  the  Company  is
       involved   in  various  legal  claims  and   litigation
       arising  in  the normal course of business.   Based  on
       currently-known  legal  actions,  management   believes
       that,  as  a result of its legal defenses and insurance
       arrangements,  none  of  these actions  should  have  a
       material  adverse effect on the Company's  business  or
       financial condition, taken as a whole.

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

              ISSUER PURCHASES OF EQUITY SECURITIES
        Period       Total   Average   Total       Maximum
                    Number    Price    Number     Number of
                      of      Paid       of      Shares that
                    Shares     Per     Shares    May Yet Be
                   Purchased  Share   Purchased  Purchased
                                        as       Under the
                                      Part of       Plan
                                      Publicly
                                      Announced
                                        Plan
                                                

        July           -        -     44,217,706   10,782,294
        (07/01/04                        
        -
        08/04/04)
        August         -        -     44,217,706   10,782,294
        (08/05/04                        
        -
        09/01/04)
        September      -        -     44,217,706   10,782,294
        (09/02/04                        
        -
        09/29/04)
        Total          -        -     44,217,706   10,782,294
                                         
       
       The  Company commenced its stock repurchase program  in
       March  1996  and is currently authorized to  repurchase
       up  to  55  million shares of its common stock  through
       December  2008.   There  were  no  purchases   of   the
       Company's  common stock by or on behalf of the  Company
       or  any "affiliated purchaser" during the third quarter
       of  2004  other  than  through  this  stock  repurchase
       program.

Item 6.                                 Exhibits.

       Exhibits (numbered in accordance with Item 601 of
       Regulation S-K):
       Exhibit # Description
       31.1   Section 302 Certification of Chief Executive
       Officer
       
       31.2   Section 302 Certification of Chief Financial
       Officer
       
       32.1   Section 906 Certification of Chief Executive
       Officer
       
       31.2   Section 906 Certification of Chief Financial
       Officer
          
Items 3, 4 and 5 are not applicable and have been omitted.

                            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.

                   RYAN'S RESTAURANT GROUP, INC.
                           (Registrant)



November 8, 2004         /s/Charles D. Way
                         Charles D. Way
                         Chairman and
                         Chief Executive Officer



November 8, 2004         /s/Fred T. Grant, Jr.
                         Fred T. Grant, Jr.
                         Senior Vice President-Finance and
                         Treasurer and Assistant Secretary
                         (Principal Financial and Accounting
                         Officer)
                         


November 8, 2004         /s/Richard D. Sieradzki
                         Richard D. Sieradzki
                         Vice President-Accounting and
                         Corporate Controller