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 June 30, 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  June 30, 2004, there were 41,654,000 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 June 30, 2004 and July 2, 2003        3

       Consolidated Statements of Earnings (Unaudited) -
       Six Months Ended June 30, 2004 and July 2, 2003      4

       Consolidated Balance Sheets -
       June 30, 2004 (Unaudited) and December 31, 2003      5

       Consolidated Statements of Cash Flows (Unaudited) -
       Six Months Ended June 30, 2004 and July 2, 2003      6

       Consolidated Statement of Shareholders' Equity
       (Unaudited) -
       Six Months Ended June 30, 2004                       7

       Notes to Consolidated Financial Statements
            (Unaudited)                                8 - 10

Item 2.Management's Discussion and Analysis of Financial
       Condition
       and Results of Operations                      11 - 15

Item 3.Quantitative and Qualitative Disclosures
           About Market Risk                               15

Item 4.Controls and Procedures                             15

Forward-Looking Information                                16

PART II --  OTHER INFORMATION

Item 1. Legal Proceedings                                  17

Item 2.Changes in Securities, Use of Proceeds and Issuer
       Purchases of Equity Securities                      17

Item 4.Submission of Matters to a Vote of Security
            Holders                                        18

Item 6. Exhibits and Reports on Form 8-K                   18

SIGNATURES	                                           19



              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
                                     June 30,       July 2,
                                       2004           2003

Restaurant sales                     $216,546        208,504

Cost of sales:
 Food and beverage                     76,273         73,801
 Payroll and benefits                  69,175         65,069
 Depreciation                           8,188          8,049
 Other restaurant expenses             29,355         28,092
   Total cost of sales                182,991        175,011

General and administrative expenses    10,255          9,591
Interest expense                        2,749          2,322
Royalties from franchised restaurants   (323)          (404)
Other income, net                       (531)          (475)
Earnings before income taxes           21,405         22,459
Income taxes                            7,235          8,130

   Net earnings                      $ 14,170         14,329

Net earnings per common share:
 Basic                               $    .34            .34
 Diluted                                  .33            .33

Weighted-average shares:
 Basic                                 41,639         42,143
 Diluted                               43,258         43,670


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
                CONSOLIDATED STATEMENTS OF EARNINGS
                            (Unaudited)

               (In thousands, except per share data)

                                              
                                        Six Months Ended
                                     June 30,       July 2,
                                       2004           2003

Restaurant sales                     $428,203        401,696

Cost of sales:
 Food and beverage                    148,773        141,806
 Payroll and benefits                 136,045        126,017
 Depreciation                          16,745         15,997
 Other restaurant expenses             58,167         55,304
   Total cost of sales                359,730        339,124

General and administrative expenses    20,577         18,653
Interest expense                        5,434          4,728
Royalties from franchised restaurants    (686)          (807)
Other income, net                      (1,459)        (1,424)
Earnings before income taxes           44,607         41,422
Income taxes                           15,077         14,995

   Net earnings                      $ 29,530         26,427

Net earnings per common share:
 Basic                               $    .71            .62
 Diluted                                  .68            .60

Weighted-average shares:
 Basic                                 41,860         42,313
 Diluted                               43,584         43,689


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
                    CONSOLIDATED BALANCE SHEETS
                          (In thousands)

                                               
                                     June 30,     December 31,
                                       2004           2003
ASSETS                             (Unaudited)
Current assets:
 Cash and cash equivalents           $ 17,037          8,617
 Receivables                            4,373          4,293
 Inventories                            6,561          5,648
 Prepaid expenses                       1,687          1,758
 Deferred income taxes                  5,150          5,150
   Total current assets                34,808         25,466
Property and equipment:
 Land and improvements                158,878        154,528
 Buildings                            464,407        449,561
 Equipment                            262,118        252,611
 Construction in progress              25,977         25,789
                                      911,380        882,489
 Less accumulated depreciation        279,502        264,339
   Net property and equipment         631,878        618,150
Other assets                            8,371          8,073
  Total assets                       $675,057        651,689

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                       9,628          6,580
 Current portion of long-term debt     34,750            -
 Income taxes payable                     842          1,288
 Accrued liabilities                   48,805         42,590
   Total current liabilities           94,025         50,458
Long-term debt                        156,250        196,000
Deferred income taxes                  42,931         42,824
Other long-term liabilities             5,901          5,467
   Total liabilities                  299,107        294,749

Shareholders' equity:
 Common stock of $1.00 par value;
 authorized 100,000,000 shares;
 issued 41,654,000 in 2004 and
 41,843,000 shares in 2003             41,654         41,843
 Additional paid-in capital             1,854          1,412
 Retained earnings                    332,442        313,685
   Total shareholders' equity         375,950        356,940
Commitments and contingencies
   Total liabilities and
   shareholders'  equity             $675,057        651,689


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited)

                          (In thousands)
                                              
                                        Six Months Ended
                                     June 30,       July 2,
                                       2004           2003
Cash flows from operating activities:
 Net earnings                        $ 29,530         26,427
 Adjustments to reconcile net earnings
   to net cash provided by operating
   activities:
   Depreciation and amortization       17,635         16,858
   Loss (gain) on sale of property
    and  equipment                        502           (395)
    Tax benefit from exercise of stock
      options                           2,679            284
   Deferred income taxes                  107            150
   Decrease (increase) in:
     Receivables                          (80)          (631)
     Inventories                         (913)          (692)
     Prepaid expenses                      71            490
     Income taxes receivable              -            2,739
     Other assets                        (410)          (639)
   Increase (decrease) in:
     Accounts payable                   3,048         (1,959)
     Income taxes payable                (446)         6,993
     Accrued liabilities                6,215          7,003
     Other long-term liabilities          434            464
Net cash provided by operating
   activities                          58,372         57,092

Cash flows from investing activities:
  Proceeds from sale of property
    and  equipment                      3,302          3,774
 Capital expenditures                 (35,055)       (36,334)
Net cash used in investing activities (31,753)       (32,560)

Cash flows from financing activities:
 Net repayment of revolving
   credit facility                     (5,000)           -
 Proceeds from stock options exercised  5,008            832
 Purchase of common stock             (18,207)        (7,841)
Net cash used in financing activities (18,199)        (7,009)

Net increase in cash and cash
   equivalents                          8,420         17,523

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

Cash and cash equivalents -
   end  of  period                  $  17,037         20,177

Supplemental disclosures
Cash paid during the period for:
 Interest, net of amount capitalized $  5,488          5,129
 Income taxes                          12,737          4,829


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
          CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                            (Unaudited)

                          (In thousands)

                  Six Months ended June 30, 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                   -       -      29,530   29,530
  Issuance of common stock
   under stock option plans      843    4,165     -       5,008
  Tax benefit from exercise of
   non-qualified stock options   -      2,679     -       2,679
  Purchases of common stock   (1,032)  (6,402) (10,773) (18,207)

Balances at June 30, 2004    $41,654    1,854  332,442  375,950


See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           June 30, 2004
                            (Unaudited)

Note 1.  Description of Business

Ryan's  Restaurant Group, Inc. (formerly Ryan's  Family  Steak
Houses,  Inc.) operates a restaurant chain consisting  of  337
Company-owned restaurants located principally in the  southern
and  midwestern United States and receives franchise royalties
from  an  unrelated third-party franchisee  that  operates  12
Ryan's  brand  restaurants (as of June 30, 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  six
months  ended June 30, 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   Six Months Ended
                                          
(In  thousands, except
 earnings per share)        June 30, July 2, June 30, July 2,
                              2004    2003    2004     2003

Net earnings, as reported   $14,170  14,329   29,530  26,427
Less total stock-based
  compensation expense
  determined under fair
  value based method,
  net of related tax effects   (229)   (229)    (585)   (554)

Pro forma net earnings      $13,941  14,100   28,945  25,873
Earnings per share
 Basic:
  As reported                   .34     .34      .71     .62
  Pro forma                     .33     .33      .69     .61
 Diluted:
  As reported                   .33     .33      .68     .60
  Pro forma                     .32     .32      .66     .59



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 June 30, 2004  and  July  2,
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
$1,204,000 and $708,000 for the quarters ended June  30,  2004
and  July 2, 2003, respectively.  The reclassified amounts for
the  six  months  ended June 30, 2004 and July  2,  2003  were
$2,807,000     and     $1,460,000,     respectively.      This
reclassification  does  not  change  either  net  earnings  or
shareholders' equity for 2003.


Note 8.  Company Name Change

At the Company's Annual Meeting of Shareholders held on May 5,
2004, shareholders approved a proposal to change the Company's
legal  name  to  Ryan's Restaurant Group,  Inc.   Management's
implementation of this change was effective May 20, 2004.


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


RESULTS OF OPERATIONS

Quarter ended June 30, 2004 versus July 2, 2003

Restaurant  sales during the second quarter of 2004  increased
by 3.9% over the second quarter of 2003.  Average unit growth,
based  on  the  average  number of restaurants  in  operation,
amounted  to 3.7% during the quarter.  The Company  owned  and
operated  337  restaurants  (303  Ryan's  brand  and  34  Fire
Mountain  brand)  at  June 30, 2004 and 330  restaurants  (322
Ryan's  brand and 8 Fire Mountain brand) at July 2, 2003.   In
comparison  to the second quarter of 2003, average unit  sales
("AUS"),  or  average weekly sales volumes per unit,  for  all
stores (including newly opened restaurants) increased by  0.2%
in  2004, and same-store sales decreased by 0.2% 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 second quarters of 2004 and 2003,  as
compared  to their comparable prior years' quarters,  were  as
follows:

                                         
     Same-store                       2004     2003
     Sales                            (0.2%)  (0.7%)
     Customer count                   (3.8%)  (3.2%)
     Menu factor (principally pricing) 3.6%    2.5%


Same-store sales were up 2.0% in April, but suddenly  weakened
in May.  This weakness continued into June, resulting in same-
store  sales being down 1.5% during the combined May and  June
periods.   Given  the  suddenness of the downturn,  management
believes   that   economic  factors,  and   particularly   the
significant  increase in gasoline prices and  the  surrounding
publicity,  were  behind this sales shift.  Customers  at  the
Company's  restaurants  are generally very  value-driven,  and
given   the   inevitable  increase  in  their   transportation
expenses, it is reasonable to expect that they would cut  back
on   other   discretionary  expenses,  such  as  dining   out.
Management  expects  that as consumers  become  accustomed  to
higher  gasoline costs, they will gradually go back  to  their
prior spending (and eating-out) habits.

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 84.5% during  the
second  quarter of 2004 compared to 83.9% during  the  second
quarter  of 2003.  Food and beverage costs amounted to  35.2%
of  sales  for 2004 compared to 35.4% of sales for 2003.   In
2004,  food  and  beverage costs were adversely  impacted  by
higher  beef costs, which were approximately 21% higher  than
the  second quarter of 2003.  However, the higher beef  costs
were more than offset by lower seafood and produce costs, the
3.6%  menu factor and a heightened store-level focus on  food
cost  controls.   In  late  July, beef  prices  decreased  by
approximately  20% due to weak retail demand, and  management
was  able  to  purchase  sufficient  quantities  to  cover  a
majority  of  the  Company's estimated third  quarter  needs.
Management  believes  that, during  the  remainder  of  2004,
wholesale beef costs will fluctuate due to changes in  retail
demand,  but will generally remain at slightly higher  levels
than experienced during 2003.  Payroll and benefits increased
to  31.9%  of sales in 2004 from 31.2% of sales in  2003  due
principally  to  higher  medical  and  workers'  compensation
insurance  costs.   All  other  restaurant  costs,  including
depreciation, amounted to 17.4% of sales for 2004  and  17.3%
of  sales  for 2003 and were impacted principally  by  higher
utility  costs and lower general liability insurance  expense
in 2004.

General and administrative expenses increased to 4.7% of sales
in  2004 from 4.6% of sales in 2003 due principally to  higher
consulting fees.

Interest  expense  for the second quarter  of  2004  and  2003
amounted  to  1.3%  and  1.1%  of  sales,  respectively.   The
effective  average interest rate increased to 6.2% during  the
second   quarter   of  2004  from  5.0%  in  2003,   resulting
principally from the refinancing in July 2003 of $100  million
of  lower-cost variable-rate debt with 4.65% fixed-rate senior
notes due in 2013.

An  effective income tax rate of 33.8% was used for the second
quarter of 2004 and 36.2% for the second quarter of 2003.  The
rate  decrease resulted primarily from certain federal  income
tax  credit hiring programs, such as the Work Opportunity  Tax
Credit  program ("WOTC"), and lower state income tax  expense.
Management believes that the tax rate for 2004 will  gradually
increase relative to 2003 during subsequent quarters if  these
tax  credit  hiring programs are not re-enacted  by  the  U.S.
Congress.

Net  earnings for the second quarter amounted to $14.2 million
in  2004  compared to $14.3 million in 2003.  Weighted-average
shares (diluted) decreased 0.9% resulting principally from the
Company's stock repurchase program (see "Liquidity and Capital
Resources").    Accordingly,  earnings  per  share   (diluted)
amounted to 33 cents for the second quarters of each  of  2004
and 2003.

Six months ended June 30, 2004 versus July 2, 2003

For  the six months ended June 30, 2004, restaurant sales were
up  6.6%  compared  to  the same period  in  2003.   Principal
factors  affecting  2004 sales growth include  the  4.0%  unit
growth of Company-owned restaurants and a 2.7% increase in all-
store AUS.  Same-store sales and related factors for the first
six  months  of 2004 and 2003, as compared to their comparable
prior years' periods, were as follows:
                                     
     Same-store                       2004     2003
     Sales                             2.2%   (2.5%)
     Customer count                   (1.4%)  (5.2%)
     Menu factor (principally pricing) 3.6%    2.7%


Cost of sales, as detailed above, for the first six months  of
2004   and  2003  amounted  to  84.0%  and  84.4%  of   sales,
respectively.  Food and beverage costs were 34.7% of sales for
2004  compared to 35.3% of sales for 2003.  In 2004, food  and
beverage costs were adversely impacted by significantly higher
beef  costs  which  were more than offset  by  better  product
utilization  (less waste) resulting from the higher  AUS,  the
3.6%  menu factor and a heightened store-level focus  on  food
cost  controls.   Payroll and benefits increased  by  0.4%  of
sales to 31.8% of sales for 2004 from 31.4% of sales for  2003
due  to higher medical and workers' compensation insurance and
store-level incentive costs, partially offset by lower  hourly
labor   expense.    All  other  restaurant  costs,   including
depreciation, decreased by 0.2% of sales due to the  favorable
impact of the higher AUS on the many fixed-cost items included
in this category, partially offset by higher utility costs.

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

An  effective income tax rate of 33.8% and 36.2% was used  for
the  first  six  months of 2004 and 2003,  respectively.   The
explanation  for this rate decrease is similar to  the  second
quarter's discussion.

Net  earnings  for  the first six months of 2004  amounted  to
$29.5  million  compared to $26.4 million in 2003.   Weighted-
average   shares   (diluted)  decreased  by  0.2%,   resulting
principally  from  the  Company's  stock  repurchase  program.
Accordingly, earnings per share (diluted) amounted to 68 cents
in the 2004 period compared to 60 cents in the 2003 period.


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  six-month periods ended June 30, 2004 and  July  2,  2003
follow (in thousands):
                                         
                                     2004    2003     Change
Net cash provided by
  operating activities             $58,372   57,092     1,280
Net cash used in investing
   activities                      (31,753) (32,560)      807
Net cash used in
  financing  activities            (18,199)  (7,009)  (11,190)
Net increase in cash and
  cash equivalents                 $ 8,420   17,523    (9,103)


Net  cash provided by operating activities increased  by  $1.3
million,  resulting  principally from  the  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,  and  from
the timing of income tax payments.  Net cash used in investing
activities  was fairly level during the first  six  months  of
both  2004  and  2003.  Finally, net cash  used  in  financing
activities increased by $11.2 million as the Company increased
its share repurchase activity in 2004.

At  June  30,  2004,  the  Company's working  capital  deficit
amounted to $59.2 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  ($16.0  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 significant and steady level of cash flow provided  by
operations.

Total  capital expenditures for the first six months  of  2004
amounted  to  $35.1  million.  The Company  opened  seven  and
closed four restaurants, including three openings and closings
for  relocation purposes, during the first six 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  nine  new  restaurants,
including two potential relocations.  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 9 to 11 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.   For the remainder of 2004, 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 $84 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   2004.
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
six months of 2004, the Company purchased 1,032,106 shares  at
an  aggregate cost of $18.2 million.  Through June  30,  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.  The Company
has  not purchased any additional shares since June 30,  2004.
Management  currently  plans to additionally  purchase  up  to
approximately  $6.8  million of its common  stock  during  the
remainder of 2004 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  June 30, 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  $16  million  was  outstanding  at  that  date.   After
allowances  for letters of credit and other items, there  were
approximately  $74  million  in  funds  available  under   the
revolving credit facility.  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  June  30, 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 intends to refinance the facility
during  2004.   Based on preliminary discussions  with  banks,
management believes that the facility will be refinanced in  a
manner  that  appropriately  supports  the  Company's  current
operations   and   growth   plans.    However,   since   final
negotiations  have not commenced, 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 June 30, 2004,  there  was  $16
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 June 30, 2004  would  have
impacted  interest expense by approximately  $35,000  and  net
earnings by $23,000.

While  the  Company has entered into interest rate  derivative
agreements   in  the  past,  there  were  no  such  agreements
outstanding during the three months ended June 30, 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 second 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.   Changes in Securities, Use of Proceeds and Issuer
Purchases of Equity Securities.


              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 Part Of   Under the
                                      Publicity     Plan
                                      Announced
                                        Plan
        April       759,440  $18.04   44,217,706 10,782,294
        (04/01/04-
         05/05/04)
        May            -        -     44,217,706 10,782,294
        (05/06/04-
         06/02/04)
        June           -        -     44,217,706 10,782,294
        (06/03/04-
         06/30/04)
        Total       759,440  $18.04   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  2004.   There  were  no  purchases   of   the
       Company's  common stock by or on behalf of the  Company
       or   any   "affiliated  purchaser"  during  the  second
       quarter   of   2004  other  than  through  this   stock
       repurchase program.

Item 4. Submission of Matters to a Vote of Security Holders.

       The  following  table summarizes  the  results  of  the
       shareholder  votes  cast  at  the  Annual  Meeting   of
       Shareholders  held  on May 5, 2004 (all  votes  are  in
       thousands):

                                        
                                              	       Broker-
                        For   Against Withheld Abstain Nonvotes
(a)Election of Directors:

     C. D. Way      	36,447  n/a   1,133    n/a     n/a
     G. E. McCranie 	36,614  n/a     966    n/a     n/a
     B. L. Edwards  	36,759  n/a     821    n/a     n/a
     J. M. Shoemaker,Jr.24,392	n/a  13,188    n/a     n/a
     H. K. Roberts, Jr.	36,741 	n/a     838    n/a     n/a
     J. D. Cockman  	36,764  n/a     816    n/a     n/a
     B. S. MacKenzie	36,741  n/a     838    n/a     n/a

(b)Change the Company's
   name to Ryan's
   Restaurant
   Group, Inc.   	37,487   79     n/a     13     n/a

(c)Ratify the appointment
   of KPMG LLP for
   fiscal 2003    	36,871  693     n/a     16     n/a



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

(a)  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

          32.2    Section 906 Certification of Chief
                  Financial Officer

(b)  Reports on Form 8-K:

          On April 21, 2004, the Company furnished a report on
          Form   8-K  regarding  the  press  release  on   the
          Company's  financial  results  as  of  and  for  the
          quarter ended March 31, 2004.

          On  July 21, 2004, the Company furnished a report on
          Form   8-K  regarding  the  press  release  on   the
          Company's  financial  results  as  of  and  for  the
          quarter and six months ended June 30, 2004.


Items 3 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)



August 6, 2004           /s/Charles D. Way
                         Charles D. Way
                         Chairman, President and
                         Chief Executive Officer



August 6, 2004           /s/Fred T. Grant, Jr.
                         Fred T. Grant, Jr.
                         Senior Vice President-Finance and
                         Treasurer and Assistant Secretary
                         (Principal Financial and Accounting
                         Officer)



August 6, 2004           /s/Richard D. Sieradzki
                         Richard D. Sieradzki
                         Vice President-Accounting and
                         Corporate Controller