Back to GetFilings.com




1
================================================================================


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
----------------
FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO SECTIONS 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934

(MARK ONE)
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 27, 1998

OR

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

FOR THE TRANSITION PERIOD FROM ______ TO ______

COMMISSION FILE NUMBER 0-19924
----------------
RARE HOSPITALITY INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)

GEORGIA 58-1498312
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)

8215 ROSWELL ROAD, BLDG 600; 30350
ATLANTA, GA 30350 (Zip Code)
(Address of principal executive offices)

770-399-9595
(Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

NONE

Securities Registered Pursuant to Section 12(g) of the Act:

COMMON STOCK, NO PAR VALUE
(Title of Class)

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

Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of Registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [ ]

As of March 8, 1999, the aggregate market value of the voting stock
held by non-affiliates (assuming for these purposes, but not conceding, that all
executive officers and directors are "affiliates" of the Registrant) of the
Registrant was $165,945,391 based upon the last reported sale price in the
Nasdaq National Market on March 8, 1999 of $15.25.

As of March 8, 1999, the number of shares outstanding of the
Registrant's Common Stock, no par value, was 11,954,706.




2

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's Proxy Statement for the Annual Meeting of
Shareholders scheduled to be held on May 6, 1999 are incorporated by reference
in Part III hereof.

FORWARD-LOOKING STATEMENTS

Certain of the matters discussed in the following pages, particularly
regarding estimates of the number and locations of new restaurants that RARE
Hospitality International, Inc. (the "Company") intends to open during fiscal
1999, constitute "forward-looking statements" within the meaning of Section 27A
of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. These statements include statements regarding
the intent, belief or current expectations of the Company and members of its
management team, as well as assumptions on which such statements are based.
Forward-looking statements involve a number of risks and uncertainties, and in
addition to the factors discussed elsewhere in this Form 10-K, among the other
factors that could cause actual results to differ materially are the following:
failure of facts to conform to necessary management estimates and assumptions;
the Company's ability to identify and secure suitable locations on acceptable
terms, open new restaurants in a timely manner, hire and train additional
restaurant personnel and integrate new restaurants into its operations; the
continued implementation of the Company's business discipline over a large
restaurant base; risks associated with the Year 2000 issue, including Year 2000
problems that may arise on the part of third parties which may affect the
Company's operations; the economic conditions in the new markets into which the
Company expands and possible uncertainties in the customer base in these areas;
changes in customer dining patterns; competitive pressures from other national
and regional restaurant chains; business conditions, such as inflation or a
recession, and growth in the restaurant industry and the general economy;
changes in monetary and fiscal policies, laws and regulations; the risks set
forth in Exhibit 99(a) to this Form 10-K which are hereby incorporated by
reference and other risks identified from time to time in the Company's SEC
reports, registration statements and public announcements. The Company
undertakes no obligation to update or revise forward-looking statements to
reflect changed assumptions, the occurrence of unanticipated events or changes
to future operating results over time.




================================================================================


- 2 -
3



RARE HOSPITALITY INTERNATIONAL, INC.

INDEX




PAGE
----

Part I

Item 1. Business .............................................................. 4
Item 2. Properties............................................................. 14
Item 3. Legal Proceedings...................................................... 14
Item 4. Submission of Matters to a Vote of Security
Holders ............................................................... 15

Part II
Item 5. Market for Registrant's Common Equity and Related
Stockholder Matters ................................................... 15
Item 6. Selected Financial Data ............................................... 17
Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations ................................... 18
Item 7A. Quantitative and Qualitative Disclosures About
Market Risk ........................................................... 25
Item 8. Financial Statements and Supplementary Data ........................... 26
Item 9. Changes in and Disagreements with Accountants on
Accounting and Financial Disclosure ................................... 44

Part III
Item 10 Directors and Executive Officers of the Registrant .................... 44
Item 11 Executive Compensation ................................................ 44
Item 12 Security Ownership of Certain Beneficial Owners
and Management ........................................................ 44
Item 13 Certain Relationships and Related Transactions ........................ 44

Part IV
Item 14 Exhibits, Financial Statement Schedules, and
Reports on Form 8-K ................................................... 45
Signatures ....................................................................... 47
Financial Statement Schedules
Exhibits





- 3 -
4



PART I

ITEM 1. BUSINESS

GENERAL

RARE Hospitality International, Inc. (the "Company"), formerly known as
LongHorn Steaks, Inc., operates and franchises 137 restaurants as of March 8,
1999, including 107 LongHorn Steakhouse restaurants, 17 Bugaboo Creek Steak
House restaurants, and 11 The Capital Grille restaurants, as well as two
additional restaurants (the "specialty restaurants"), Hemenway's Seafood Grille
& Oyster Bar ("Hemenway's") and The Old Grist Mill Tavern. The Company was
incorporated in Georgia in December 1982.

On September 13, 1996, the Company completed the acquisition of Bugaboo
Creek Steak House, Inc., along with certain related restaurant and real estate
properties. The Company issued 2,939,062 shares of the Company's common stock to
the stockholders of Bugaboo Creek Steak House, Inc. and 240,410 shares of the
Company's common stock for the purchase of three affiliated entities and certain
related real estate. Such acquisition was accounted for using the pooling of
interests method. Bugaboo Creek Steak House, Inc. operated 14 Bugaboo Creek
Steak House restaurants, five The Capital Grille restaurants, and the affiliated
entities operated three specialty concept restaurants, at the time of the
merger. Bugaboo Creek Steak House, Inc., now a wholly-owned subsidiary of the
Company, owns and operates the Bugaboo Creek Steak House restaurants and The
Capital Grille restaurants. Another wholly-owned subsidiary, Whip Pooling
Corporation, which was organized in connection with the acquisition of Bugaboo
Creek Steak House, Inc., owns and operates Hemenway's and The Old Grist Mill
Tavern.

On January 13, 1997, the Company changed its name from LongHorn Steaks,
Inc. to RARE Hospitality International, Inc., to reflect the fact that it no
longer operated only LongHorn Steakhouse restaurants. As a result of this
change, the Company's common stock, which had traded on the Nasdaq National
Market under the symbol "LOHO", began trading under its current symbol "RARE".

CONCEPTS

LongHorn Steakhouse restaurants, which are located primarily in the
southeastern and midwestern United States, are casual dining, full-service
restaurants that serve lunch and dinner, offer full liquor service and feature a
menu consisting of fresh cut steaks, as well as salmon, shrimp, chicken, ribs,
pork chops and prime rib. LongHorn Steakhouse restaurants emphasize high
quality, moderately-priced food and attentive, friendly service, provided in a
casual atmosphere resembling a Texas roadhouse.

The 17 Bugaboo Creek Steak House restaurants are located primarily in
the northeastern and mid-Atlantic regions of the United States. The Bugaboo
Creek Steak House restaurants are casual dining restaurants designed to resemble
a Canadian Rocky Mountain lodge. Menu offerings include seasoned steaks, prime
rib, spit-roasted half chickens, smoked baby back ribs, grilled salmon and a
variety of freshwater fish.

The 11 The Capital Grille restaurants are located in major metropolitan
areas across the United States. These restaurants are fine-dining restaurants
with menu offerings ranging from chilled baby lobster and beluga caviar
appetizers to entrees of dry aged steaks, lamb and veal steaks, lobster, grilled
salmon and chicken and a wine list of over 300 selections.





- 4 -
5



RESTAURANT LOCATIONS

The following tables set forth the location of each existing restaurant
by concept at March 8, 1999 and the number of restaurants in each area.

LONGHORN STEAKHOUSE RESTAURANTS

EXISTING COMPANY-OWNED/JOINT VENTURE RESTAURANTS


ALABAMA
Dothan .................................................... 1
Mobile .................................................... 1
Montgomery ................................................ 1
FLORIDA
Destin .................................................... 1
Ft. Myers ................................................. 2
Jacksonville .............................................. 4
Miami/Ft. Lauderdale ...................................... 6
Ocala ..................................................... 1
Orlando ................................................... 7
St. Augustine ............................................. 1
Tallahassee ............................................... 1
Tampa/ St. Petersburg ..................................... 5
West Palm Beach ........................................... 2
GEORGIA
Albany .................................................... 1
Athens .................................................... 1
Atlanta ................................................... 24
Augusta ................................................... 1
Cartersville .............................................. 1
Columbus .................................................. 1
Macon ..................................................... 1
Rome ...................................................... 1
Savannah .................................................. 1
Statesboro ................................................ 1
Valdosta .................................................. 1
Warner Robbins ............................................ 1
ILLINOIS
Fairview Heights ......................................... 1
KENTUCKY
Florence ................................................. 1
MISSOURI
St. Louis ................................................. 3
NORTH CAROLINA
Burlington ................................................ 1
Charlotte ................................................. 5
Greensboro/High Point/Winston-Salem ....................... 2
OHIO
Cincinnati ................................................ 3
Cleveland ................................................. 7
Columbus .................................................. 4
SOUTH CAROLINA
Columbia .................................................. 3
Greenville/Spartanburg .................................... 2
Hilton Head ............................................... 1
TENNESSEE
Chattanooga ............................................... 1
Nashville ................................................. 4

Total Existing Company-Owned/Joint Venture Restaurants . 106




- 5 -
6

EXISTING FRANCHISEE-OWNED RESTAURANTS


PUERTO RICO
Bayamon ......................................... 1

Total Existing Franchisee-Owned Restaurants 1

Total LongHorn Steakhouse Restaurants ..... 107


BUGABOO CREEK STEAK HOUSE RESTAURANTS

EXISTING COMPANY-OWNED RESTAURANTS

CONNECTICUT
Manchester ....................................... 1
DELAWARE
Newark .......................................... 1
MAINE
Bangor ........................................... 1
Portland ......................................... 1
MARYLAND
Gaithersburg ..................................... 1
MASSACHUSETTS
Boston ........................................... 5
Seekonk .......................................... 1
NEW HAMPSHIRE
Newington ........................................ 1
NEW YORK
Albany ........................................... 1
Poughkeepsie ..................................... 1
Rochester ........................................ 1
PENNSYLVANIA
Philadelphia ..................................... 1
RHODE ISLAND
Warwick .......................................... 1

Total Bugaboo Creek Steak House Restaurants 17







- 6 -
7


THE CAPITAL GRILLE RESTAURANTS

EXISTING COMPANY-OWNED RESTAURANTS



DISTRICT OF COLUMBIA
Washington ....................................... 1
FLORIDA
Miami ............................................ 1
ILLINOIS
Chicago .......................................... 1
MASSACHUSETTS
Boston ........................................... 2
MICHIGAN
Troy ............................................. 1
MINNESOTA
Minneapolis ...................................... 1
NORTH CAROLINA
Charlotte ........................................ 1
RHODE ISLAND
Providence ....................................... 1
TEXAS
Dallas ........................................... 1
Houston .......................................... 1

Total The Capital Grille Restaurants ....... 11


SPECIALTY RESTAURANTS

EXISTING COMPANY-OWNED RESTAURANTS


MASSACHUSETTS
The Old Grist Mill Tavern, Seekonk ............... 1
RHODE ISLAND
Hemenway's Seafood Grille & Oyster Bar, Providence 1

Total Specialty Restaurants ................ 2


RESTAURANTS UNDER CONSTRUCTION

ALABAMA
LongHorn Steakhouse, Huntsville ................ 1
FLORIDA
LongHorn Steakhouse, Daytona Beach ............. 1
GEORGIA
Bugaboo Creek Steak House, Atlanta .............. 1
LongHorn Steakhouse, Atlanta .................... 2
NORTH CAROLINA
LongHorn Steakhouse, Greensboro ................ 1
OHIO
LongHorn Steakhouse, Cincinnati ................ 1

Total Restaurants Under Construction ..... 7


- 7 -
8


UNIT ECONOMICS

LONGHORN STEAKHOUSE

The Company's modified LongHorn Steakhouse restaurant design, which has
been developed and refined over the past five years, has increased capacity from
an average of 150 seats for LongHorn Steakhouse restaurants open prior to 1994
to an average of 203 seats for LongHorn Steakhouse restaurants opened in 1998.
The objective of this modification was to increase the revenues of the Company's
new LongHorn Steakhouse restaurants while reducing capital expenditures as a
percentage of revenues. The Company intends to continue to emphasize leasing as
its preferred arrangement for LongHorn Steakhouse sites and currently leases all
but 23 of its LongHorn Steakhouse restaurants in operation, owns two sites for
restaurants under construction and owns one site held for resale. The Company
purchases land only in those circumstances it believes are cost-effective. Two
of the nine LongHorn Steakhouse restaurants opened in 1998 were located on
property purchased at an average cost of approximately $705,000 per location.
The average cash investment to open a LongHorn Steakhouse restaurant in 1998 was
approximately $1,271,000, excluding real estate costs and excluding pre-opening
expenses of approximately $182,000. Through December 27, 1998, the Company
amortized pre-opening expenses over the first 12 months of a restaurant's
operation. After December 27, 1998, in accordance with Statement of Position
98-5 Reporting on the Costs of Start-up Activities ("SOP 98-5"), the Company
will expense pre-opening costs as incurred.

BUGABOO CREEK STEAK HOUSE

The Company developed a modified Bugaboo Creek Steak House restaurant
design, which served as the new prototype for Bugaboo Creek Steak House
restaurants constructed beginning in 1997. The two Bugaboo Creek Steak House
restaurants opened during 1998 utilize this design. This modified design is
smaller than earlier designs and utilizes approximately 7,200 to 7,800 square
feet with a capacity of 232 to 274 seats. The Company is in the process of
further refining the prototype, with the objective of reducing the capital
expenditure required for new restaurant construction and reducing ongoing
operating costs at these new restaurants due to lower square footage and a more
efficient layout.

The Company intends to continue to emphasize leasing as its preferred
arrangement for Bugaboo Creek Steak House sites and currently leases all but one
of its Bugaboo Creek Steak House sites. The Company purchases land only in those
circumstances it believes are cost-effective. Neither of the two Bugaboo Creek
Steak House restaurants opened in 1998 were located on purchased property. The
average cash investment to open a Bugaboo Creek Steak House restaurant in 1998
was approximately $1,813,000, excluding pre-opening expenses. The average
pre-opening expense for Bugaboo Creek Steak House restaurants opened during 1998
of approximately $334,000 was significantly above the previous year's average of
$155,000 due to the increased cost associated with a significant delay in one of
the 1998 openings caused by a dispute related to the restaurant (See "Legal
Proceedings"). Through December 27, 1998, the Company amortized pre-opening
expenses over the first 12 months of a restaurant's operation. After December
27, 1998, in accordance with SOP 98-5, the Company will expense pre-opening
costs as incurred.

THE CAPITAL GRILLE

The Capital Grille restaurant development strategy includes the use of
sites that are historic or unique in nature. Accordingly, the Company utilizes
methods with which to balance controlling the construction costs with the
retention of the unique ambiance of each location. The Company intends to
continue to emphasize leasing as its preferred arrangement for The Capital
Grille sites and currently leases all of its The Capital Grille sites. The
Company intends to purchase land only in those circumstances it believes are
cost-effective. The average cash investment to open a The Capital Grille
restaurant in 1998 was approximately $2,507,000, excluding pre-opening expenses
of approximately $331,000. Through December 27, 1998, the Company amortized
pre-opening expenses over the first 12 months of a restaurant's operation. After
December 27, 1998, in accordance with SOP 98-5, the Company will expense
pre-opening costs as incurred.

EXPANSION STRATEGY

LONGHORN STEAKHOUSE AND BUGABOO CREEK STEAK HOUSE:

The Company plans to expand through the development of existing joint
venture partnerships and additional Company-owned LongHorn Steakhouse
restaurants and additional Company-owned Bugaboo Creek Steak House restaurants
in existing markets and in other selected metropolitan markets in the
southeastern, midwestern, northeastern and mid-Atlantic regions of the United
States. Currently, the Company has joint venture arrangements covering
territories in various areas of Florida, North Carolina, South Carolina and
Ohio. The Company plans to continue to expand its restaurant base by clustering
its restaurants in existing and new markets, with LongHorn Steakhouse
restaurants located primarily in the southeastern and

- 8 -
9

midwestern regions of the United States and Bugaboo Creek Steak House
restaurants located primarily in the northeastern and mid-Atlantic regions of
the United States. However, in 1999, the Company expects to initiate development
of the LongHorn Steakhouse in the northeast and will open at least one Bugaboo
Creek Steak House restaurant in the southeast region of the United States.

The Company believes that clustering in existing markets enhances its
ability to supervise operations, market the Company's concept and distribute
supplies. The Company, however, also intends to open single restaurants in
smaller markets in sufficiently close proximity to the Company's other markets
to enable the Company to efficiently supervise operations and distribute
supplies.

The Capital Grille:

The Company plans to expand through the development of additional
Company-owned The Capital Grille restaurants in selected metropolitan markets
nationwide.

Overall:

The Company's objective is to increase earnings by expanding market
share in existing markets and by developing restaurants in new markets. The
Company currently plans to open 15 to 18 Company-owned and joint venture
restaurants in 1999: 12 to 14 LongHorn Steakhouse restaurants; two to three
Bugaboo Creek Steak House restaurants and one The Capital Grille restaurant. Of
the restaurants proposed for 1999, the Company has opened two LongHorn
Steakhouse restaurants, has seven restaurants under construction in Alabama,
Georgia, Florida, North Carolina and Ohio, and has signed letters of intent or
leases on sites for five additional restaurants as of March 8, 1999. The Company
expects that four to six of the 12 to 14 LongHorn Steakhouse restaurants to be
opened in 1999 will be developed under joint ventures, and that all of the
Bugaboo Creek Steak House and The Capital Grille restaurants to be opened in
1999 will be Company-owned.

In December 1998, the Company acquired one previously franchised
LongHorn Steakhouse restaurant in Tampa, Florida for an aggregate purchase price
of $1.2 million in cash and a $50,000 note. In the fourth quarter of 1998, the
Company acquired the ownership interests of its joint venture partners in 11
LongHorn Steakhouse restaurants located in the Cleveland, Ohio and St. Louis,
Missouri markets for an aggregate purchase price of $5.3 million in cash and a
$200,000 note.

The Company will continue to evaluate suitable acquisitions in the
restaurant industry as they are identified.

The Company will consider on a selective basis qualified applicants
with substantial restaurant experience and financial resources for franchises of
either LongHorn Steakhouse restaurants or Bugaboo Creek Steak House restaurants.
The Company does not currently anticipate offering franchises for The Capital
Grille restaurants. The Company expects that it will grant franchises to
operators who are not joint venture partners with the Company primarily in
markets in which the Company would not otherwise expand.

SITE SELECTION AND RESTAURANT LAYOUT

The Company considers the location of a restaurant to be a critical
factor to the unit's long-term success and devotes significant effort to the
investigation and evaluation of potential sites. The site selection process
focuses on trade area demographics, target population density and household
income level as well as specific site characteristics, such as visibility,
accessibility and traffic volumes. The Company also reviews potential
competition and the profitability of national chain restaurants operating in the
area. Senior management inspects and approves each restaurant site. It typically
takes approximately 100 to 120 days to construct and open a new LongHorn
Steakhouse restaurant, approximately 130 to 140 days to construct and open a new
Bugaboo Creek Steak House restaurant and approximately 170 to 185 days to
construct and open a new The Capital Grille restaurant. While the Company will
consider the option of purchasing sites for its new restaurants where it is
cost-effective to do so, currently all but 24 of the Company's restaurant sites
are leased.

Over the past five years, the Company has modified its LongHorn
Steakhouse prototype restaurant design, increasing its average seating capacity
from approximately 150 seats for LongHorn Steakhouse restaurants open prior to
1994 to an average of 203 seats in approximately 5,500 square feet of space for
LongHorn Steakhouse restaurants opened in 1998. An expanded kitchen design
incorporating equipment needed for a broader menu is also part of the prototype.
The Company believes the kitchen design simplifies training, lowers costs and
improves the consistency and quality of the food. The prototype restaurant
design also includes cosmetic changes that provide a total restaurant concept
intended to be inviting and comfortable while maintaining the ambiance of a
Texas roadhouse.

- 9 -
10

The Company has renovated and remodeled those LongHorn Steakhouse
restaurants that had been opened prior to the development of its new prototype
in late 1994. The remodeling involved the installation of kitchen equipment
needed for new menu items, as well as the installation of kitchen printers in
conjunction with the point-of-sale ("POS") system. The remodeling also included
cosmetic improvements such as repainting and refinishing, new lighting and
various decor adjustments. Exterior improvements encompassed repainting and
additional lighting designed to convey a more inviting image, as well as new
signage to reflect the change in the name of the restaurant to LongHorn
Steakhouse from LongHorn Steaks.

The Company has modified its Bugaboo Creek Steak House prototype
restaurant design to incorporate a smaller seating capacity than its average
restaurant. This new prototype was utilized for the four Bugaboo Creek Steak
House restaurants opened during 1998 and 1997. The new prototype has resulted in
lower investment cost, reduced labor, utilities and other operating costs while
maintaining sales averages at a level higher than the Bugaboo Creek Steak House
system average.

RESTAURANT OPERATIONS

Management and Employees. The management staff of a typical Company
restaurant consists of one general manager or managing partner, two to four
assistant managers and one or two kitchen managers. In addition, a typical
LongHorn Steakhouse restaurant employs approximately 30 to 80 staff members, a
typical Bugaboo Creek Steak House restaurant employs approximately 50 to 85
staff members, and a typical The Capital Grille restaurant employs approximately
60 staff members. The general manager or managing partner of each restaurant has
primary responsibility for the day-to-day operation of the restaurant and is
responsible for maintaining Company-established operating standards. The Company
employs 14 LongHorn Steakhouse regional managers, who each have responsibility
for the operating performance of four to eight Company-owned LongHorn Steakhouse
restaurants or joint venture restaurants managed by the Company and report
directly to one of two Vice Presidents of Operations for the LongHorn Steakhouse
concept. There are also two joint venture partners, who each have responsibility
for the operating performance of from four to 10 joint venture LongHorn
Steakhouse restaurants. The Company employs four Bugaboo Creek Steak House
regional managers, who each have responsibility for the operating performance of
from four to six Bugaboo Creek Steakhouse restaurants and The Old Grist Mill
Tavern. All four of these regional managers report directly to the Vice
President for the Bugaboo Creek Steak House concept. The Company also employs
three regional managers who each have responsibility for from three to five The
Capital Grille restaurants and Hemenway's, all reporting directly to the Vice
President of Operations for The Capital Grille.

The Company seeks to recruit managers with substantial restaurant
experience. The Company selects its restaurant personnel utilizing a selection
process which includes psychological and analytical testing which is designed to
identify individuals with those traits the Company believes are important to
success in the restaurant industry. The Company requires new managers to
complete an intensive training program focused on both on-the-job training as
well as a rigorous in-house classroom-based educational course. The program is
designed to encompass all phases of restaurant operations, including the
Company's philosophy, management strategy, policies, procedures and operating
standards. Through its management information systems, senior management
receives daily reports on sales, and weekly reports on customer counts, payroll,
cost of sales and other restaurant operating expenses. Based upon these reports,
management believes that it is able to closely monitor the Company's operations.

The Company maintains performance measurement and incentive
compensation programs for its management-level employees. The performance
programs reward restaurant management teams with cash bonuses for meeting sales
and profitability targets. Incentive compensation may also be provided to
management in some instances in the form of stock options or restricted stock
awards. During 1998, stock options were awarded to two joint venture-owned
LongHorn Steakhouse restaurant-level managing partners upon execution of their
respective employment agreements.

Management Information Systems. The Company utilizes a Windows-based
accounting software package and a network that enables electronic communication
throughout the Company. In addition, all of the Company's restaurants utilize
Windows-based POS systems and the LongHorn Steakhouse and Bugaboo Creek Steak
House restaurants employ a theoretical food costing program. The Company
utilizes these management information systems to develop pricing strategies,
identify food cost issues, monitor new product reception and evaluate
restaurant-level productivity. The Company expects to continue to develop its
management information systems in each concept to assist restaurant management
in analyzing their business and to improve efficiency.

Purchasing. The Company establishes product quality standards for beef,
then negotiates directly with suppliers to obtain the lowest possible prices for
the required quality. The Company also utilizes select long-term contracts on
certain items to avoid short-term cost fluctuations. For the LongHorn Steakhouse
and Bugaboo Creek Steak House restaurants, beef is aged at the facility of the
Company's largest distributor, who delivers the beef to the LongHorn Steakhouse
and Bugaboo Creek Steak House restaurants when the age reaches specified
guidelines. This arrangement is closely monitored by Company

- 10 -
11

personnel and management believes it provides for efficient and cost-effective
meat processing and distribution, while maintaining the Company's control and
supervision of purchasing and aging. The Company's management negotiates
directly with suppliers for most other food and beverage products to ensure
uniform quality and adequate supplies and to obtain competitive prices. The
Company purchases its meat, food and other supplies from a sufficient number of
suppliers such that the loss of any one supplier would not have a material
effect on the Company. In mid-1996, the Company completed a transition from a
distribution system utilizing various regional distributors to a consolidated
system under which a single distributor services all LongHorn Steakhouse
restaurants. In early 1997, this system was commenced for all Bugaboo Creek
Steak House restaurants. There are no plans to expand this to The Capital Grille
restaurants, which are more geographically dispersed and require a wider
selection of raw products than the LongHorn Steakhouse restaurants and Bugaboo
Creek Steak House restaurants.

Seasonality. Although individual restaurants have seasonal patterns of
performance that depend on local factors, aggregate sales by the Company's
restaurants have not displayed pronounced seasonality, other than lower sales
during the "back-to-school" season, which falls in the Company's third fiscal
quarter, and higher sales during the Christmas holiday season, which falls in
the Company's fourth fiscal quarter. Extreme weather, especially during the
winter months, may adversely affect sales.

OWNERSHIP STRUCTURES

The Company's interests in its restaurants are divided into three
categories: (1) Company-owned restaurants, (2) joint venture restaurants and (3)
franchised restaurants.

Company-owned restaurants. 70 LongHorn Steakhouse restaurants, all
Bugaboo Creek Steak House restaurants, all The Capital Grille restaurants,
Hemenway's and The Old Grist Mill Tavern are owned and operated by the Company.
The general manager of each of these restaurants is employed and compensated by
the Company. See "Restaurant Operations -- Management and Employees" above.

Joint Venture Restaurants. The Company is a partner in various joint
venture partnerships and limited partnerships that in the aggregate operate 36
LongHorn Steakhouse restaurants as of March 8, 1999. The joint ventures are
either 50/50 joint ventures for the ownership of a single restaurant managed by
the Company or are formed with the goal of developing multiple restaurants in a
particular market with an experienced restaurant operator who owns from 10% to
32% of the joint venture. All limited partnerships are for the operation of a
single restaurant with the restaurant manager as a 10% limited partner and the
Company or a joint venture as the general partner. The joint ventures generally
contemplate that the general manager of each restaurant developed or operated by
the joint venture will purchase a 10% interest in the cash flow of the
restaurant managed, thereby ratably diluting the interest of the Company and its
joint venture partner.

The joint ventures not managed by the Company generally pay fees to the
managing partner at a rate of $1,500 to $2,500 per restaurant per month and pay
fees to the Company at a rate of $1,500 to $4,000 per restaurant per month. The
joint ventures and limited partnerships that are managed by the Company pay fees
to the Company at the rate of $3,000 to $4,500 per restaurant per month. Those
joint ventures that operate under franchise agreements pay royalties at the rate
of 1.5% of gross sales.

The Company either controls its joint ventures' use of its service
marks or the joint ventures operate under franchise agreements with the Company.
Franchise agreements for joint ventures are modified by an addendum that
provides that no franchise fee is payable and reduces the royalty rate to 1.5%
of gross sales. In the event that the Company's partner in the joint venture or
any other entity should acquire the joint venture's restaurants, this addendum
to the franchise agreement would terminate and the operation of the restaurants
would continue under the terms of the franchise agreement. Two of the joint
ventures have area development agreements with the Company for the development
of additional restaurants. Two other joint ventures do not have specific
development rights although the Company has agreed, during a specified time, not
to establish restaurants in their market areas except through the joint venture,
so long as a specified development schedule is met.

The joint ventures are terminable by either joint venture partner upon
default by the other partner. Certain of the joint ventures give the Company the
option under certain circumstances to acquire the interest of the 10% joint
venture partner for cash or shares of the Company's common stock. Two of the
joint ventures obligate the Company to purchase the interest of its 10% joint
venture partner upon the death of the principal of the joint venture partner and
include a provision permitting either partner to set a price at which the other
partner must either buy the interest of the terminating partner or sell its
interest to the terminating partner.

- 11 -
12

Franchised Restaurants. As of March 8, 1999, 30 of the 36 restaurants
operated by the Company's joint ventures are operated under franchise
agreements. In addition, the Company has one unaffiliated franchisee with an
area development agreement with the right to operate franchised LongHorn
Steakhouse restaurants in Puerto Rico. In 1998, this franchisee opened one
LongHorn Steakhouse restaurant in Puerto Rico and the Company purchased one
franchised restaurant in Tampa, Florida from another unaffiliated franchisee.

Franchise Agreements. The franchise agreements are granted with respect
to individual restaurants and are either for a term of ten years with a right of
the franchisee to acquire a successor franchise for an additional ten-year
period if specified conditions are met or for a period of twenty years. The
franchise agreements provide for a franchise fee of $60,000, which amount is
reduced for subsequent franchises acquired by the same franchisee. The franchise
fees are payable in full upon execution. The franchise agreements provide for
royalties with respect to each restaurant of 4% of gross sales and require the
franchisee to expend on local advertising during each calendar month an amount
equal to at least 1.5% of gross sales and, if the Company establishes an
advertising fund, to contribute an additional amount of 0.5% of gross sales to
such fund or up to 4.5% of the restaurant's gross sales during the conduct of a
market, regional or national advertising campaign.

Each franchisee has the right to terminate its franchise agreement upon
default by the Company. The Company also retains the right to terminate a
franchise for a variety of reasons, including the franchisee's failure to pay
amounts due under the agreement or to otherwise comply with the terms of the
franchise agreement.

General. An important element of the Company's franchise program is the
training the Company provides for each franchisee. With respect to each new
franchisee, the Company provides the same training program provided to the
Company's management and employees. In addition to this initial training, the
Company provides supervision at the opening of the franchisee's first
restaurant, beginning one week prior to opening, and routine supervision
thereafter.

Franchisees are required to operate their restaurants in compliance
with the Company's methods, standards and specifications regarding such matters
as menu items, ingredients, materials, supplies, services, fixtures,
furnishings, decor and signs. The franchisee has full discretion to determine
the prices to be charged to all customers. In addition, all franchisees are
required to purchase food, ingredients, supplies and materials that meet
standards established by the Company or which are provided by suppliers approved
by the Company. Although not required to do so by the franchise agreements, the
Company's franchisees currently purchase beef from the Company's suppliers. The
Company does not receive fees or profits on sales by third-party suppliers to
franchisees.

The franchise laws of many jurisdictions limit the ability of a
franchisor to terminate or refuse to renew a franchise.

Area Development Agreements. The Company has also entered into area
development agreements with developers, including joint ventures in which the
Company is a partner. Under these agreements, the developer has exclusive rights
to establish and operate LongHorn Steakhouse restaurants in a defined territory
generally for a period of five years, conditioned upon meeting a development
schedule provided in the area development agreement. The Company may enter into
similar agreements with respect to Bugaboo Creek Steak House restaurants. Each
area development agreement provides the developer with the option to renew the
agreement, usually for an additional five-year period, predicated upon the
establishment of new performance goals and the Company's determination that the
developer has the capability to comply with the new performance goals.
Development fees paid upon execution of area development agreements reflect the
size of the territory involved and are non-refundable, but are applied to the
payment of franchise fees for restaurants opened pursuant to franchises granted
to the developer.

SERVICE MARKS

The Company has registered LONGHORN STEAKS and design, LONGHORN
STEAKHOUSE and design, BUGABOO CREEK STEAK HOUSE and design and THE CAPITAL
GRILLE and design as service marks with the United States Patent and Trademark
Office. The Company has additional registered marks used in connection with the
operations of its various restaurants. The Company regards its service marks as
having significant value and as being important factors in the marketing of its
restaurants. The Company is aware of names and marks similar to the service
marks of the Company used by other persons in certain geographic areas; however,
the Company believes such uses will not adversely affect the Company. It is the
Company's policy to pursue registration of its marks whenever possible and to
oppose vigorously any infringement of its marks.

COMPETITION

The restaurant industry is intensely competitive with respect to price,
service, location and food quality, and there are many well-established
competitors, both steakhouses and non-steakhouses, with substantially greater
financial and other

- 12 -
13

resources than the Company. Such competitors include a large number of national
and regional restaurant chains. Some of the Company's competitors have been in
existence for a substantially longer period than the Company and may be better
established in the markets where the Company's restaurants are or may be
located. The restaurant business is often affected by changes in consumer
tastes, national, regional or local economic conditions, demographic trends,
traffic patterns, and the type, number and location of competing restaurants. In
addition, factors such as inflation, increased food, labor and benefits costs
and the lack of experienced management and hourly employees may adversely affect
the restaurant industry in general and the Company's restaurants in particular.

GOVERNMENT REGULATION

The Company is subject to various federal, state and local laws
affecting its business. Each of the Company's restaurants is subject to
licensing and regulation by a number of governmental authorities, which may
include alcoholic beverage control, health, safety, sanitation, building and
fire agencies in the state or municipality in which the restaurant is located.
In addition, most municipalities in which the Company's restaurants are located
require local business licenses. Difficulties in obtaining or failures to obtain
the required licenses or approvals could delay or prevent the development of a
new restaurant in a particular area. The Company is also subject to federal and
state environmental regulations, but they have not had a material effect on the
Company's operations.

During 1998, approximately 15.9% of the Company's restaurant sales are
attributable to the sale of alcoholic beverages. Alcoholic beverage control
regulations require each of the Company's restaurants to apply to a state
authority and, in certain locations, county or municipal authorities for a
license or permit to sell alcoholic beverages on the premises and to provide
service for extended hours and on Sundays. Typically, licenses must be renewed
annually and may be revoked or suspended for cause at any time. The Company has
not experienced and does not presently anticipate experiencing any delays or
other problems in obtaining or renewing licenses or permits to sell alcoholic
beverages; however, the failure of a restaurant to obtain or retain liquor or
food service licenses would adversely affect the restaurant's operations.

The Company and its franchisees are subject in each state in which they
operate restaurants to "dram shop" statutes or case law interpretations, which
generally provide a person injured by an intoxicated person the right to recover
damages from an establishment which wrongfully served alcoholic beverages to the
intoxicated person. The Company carries liquor liability coverage as part of its
existing comprehensive general liability insurance.

The Company is also subject to federal and state laws regulating the
offer and sale of franchises administered by the Federal Trade Commission and
various similar state agencies. Such laws impose registration and disclosure
requirements on franchisors in the offer and sale of franchises. These laws
often apply substantive standards to the relationship between franchisor and
franchisee and limit the ability of a franchisor to terminate or refuse to renew
a franchise.

The Federal Americans With Disabilities Act prohibits discrimination on
the basis of disability in public accommodations and employment. The Company
designs its restaurants to be accessible to the disabled and believes that it is
in substantial compliance with all current applicable regulations relating to
restaurant accommodations for the disabled.

The Company's restaurant operations are also subject to federal and
state laws governing such matters as wages, working conditions, citizenship
requirements, overtime and tip credits. Significant numbers of the Company's
food service and preparation personnel are paid at rates related to the federal
minimum wage and, accordingly, further increases in the minimum wage could
increase the Company's labor costs.

Various proposals for comprehensive health care reform have been or
could be submitted to Congress. To the extent that proposals are enacted which
require employers to pay for employees' health insurance or other coverage, such
legislation may have a significant effect on the Company.

EMPLOYEES

As of March 8, 1999, the Company employed approximately 8,350 persons,
126 of whom were corporate personnel, 617 of whom were restaurant management
personnel and the remainder of whom were hourly personnel. Of the 126 corporate
employees, 53 are in management positions and 73 are administrative or office
employees. None of the Company's employees is covered by a collective bargaining
agreement. The Company considers its employee relations to be good.





- 13 -
14

ITEM 2. PROPERTIES

As of March 8, 1999, all but 24 of the Company's restaurants were
located in leased space. The Company's Tucker, Georgia restaurant is leased from
a partnership that is 40% owned by three directors of the Company who were
original shareholders of the Company.

Initial lease expirations typically range from five to ten years, with
the majority of these leases providing for an option to renew for at least one
additional term of three to 15 years. All of the Company's leases provide for a
minimum annual rent, and approximately half of the leases call for additional
rent based on sales volume (generally 2.0% to 8.0%) at the particular location
over specified minimum levels. Generally the leases are net leases which require
the Company to pay the costs of insurance, taxes and a portion of lessors'
operating costs.

The leases on the operating Company-owned restaurants will expire over
the period from 2002 through 2029 (assuming exercise of all renewal options).

The Company owns a 10,000 square feet office building and leases a
15,000 square feet office building in which its corporate offices, LongHorn
Steakhouse restaurant operations and The Capital Grille restaurant operations
are headquartered. Both office buildings are located in Atlanta, Georgia. In
addition, the Company leases approximately 1,500 square feet of space in East
Providence, Rhode Island to house staff to support the operation of Bugaboo
Creek Steak House restaurants.

ITEM 3. LEGAL PROCEEDINGS

In January 1996, the Company and Moo Management, Inc. ("Moo") formed a
joint venture ("RTL Joint Venture") for the development of LongHorn Steakhouse
restaurants. The parties never developed LongHorn Steakhouse restaurants and,
beginning in the fall of 1996, negotiated to amend their joint venture agreement
to develop Bugaboo Creek Steak House restaurants in an expanded territory. While
these negotiations were taking place, the parties entered into a ground lease
(the "Ground Lease") in the name of RTL Joint Venture and the Company, with its
own funds, subsequently built on the leased premises a Bugaboo Creek Steak House
restaurant. In the fall of 1997, the negotiations between the Company and Moo
broke down. The Company believes that the parties did not reach a binding
agreement to develop Bugaboo Creek Steak House restaurants while Moo asserts
that such an agreement was reached.

On, April 30, 1998, the Company filed a Petition for Declaratory Relief
and Contract Reformation styled RARE Hospitality International, Inc. v.
Centercap Associates, L.L.C. and Moo Management, Inc., C.A. No. 16350 NC in the
Chancery Court of New Castle County, Delaware seeking a determination that the
Company, and not RTL Joint Venture, is the tenant under the Ground Lease. In its
amended Answer and Counterclaim in this action, Moo alleged that the Company and
Moo agreed to the terms of a binding joint venture agreement to develop Bugaboo
Creek Steak House restaurants and entered into the Ground Lease in furtherance
thereof. In its Counterclaim, Moo alleged that the Company has breached the
alleged agreement and, as a result, Moo has been deprived of the profit that it
would have earned from the purchase and operation of three Bugaboo Creek Steak
House restaurants owned by the Company, has been damaged by the efforts
undertaken and the expenses incurred by Moo in preparation for performance of
the alleged joint venture agreement and has been deprived of the profits lost
and that would be lost as the result of the Company's failure to perform the
alleged joint venture agreement. Moo sought an unspecified amount of monetary
damages and the dismissal of the Company's petition.

Following a preliminary hearing in this matter held on December 18,
1998, this action and the counterclaim were dismissed without prejudice.

On June 9, 1998, the Company filed a Demand for Arbitration versus Moo
with the American Arbitration Association in Atlanta, Georgia styled RARE
Hospitality International, Inc. V. Moo Management, Inc., AAA Case no.
30418025798, and filed an Amended Demand for Arbitration on July 7, 1998. In
this arbitration, the Company sought an immediate hearing and injunctive relief
directing that the Ground Lease be transferred to the Company and that Moo and
its principals be relieved from liability on the Ground Lease. The Company
further requested an award declaring that there is no joint venture or
partnership between the Company and Moo to develop Bugaboo Creek Steak House
restaurants and granting monetary damages for the Company's losses incurred as a
result of the wrongful conduct of Moo.


A hearing was held on July 23, 1998, with respect to the Company's
request for preliminary relief. On July 29, 1998, the arbitrator entered an
Order determining that the Company's request for preliminary injunctive relief
was subject to arbitration, that the arbitrator had jurisdiction to decide that
request and granting the Company's request for preliminary relief by ordering
Moo to sign on behalf of RTL Joint Venture an assignment of the Ground Lease to
the Company. The Company

- 14 -
15

must also make an accounting to Moo on a monthly basis of the operations of the
Bugaboo Creek Steak House restaurant operated on the Ground Lease until further
order of the arbitrator.

On August 6, 1998, Moo filed an Answer and Counterclaim in the
arbitration. In its Answer and Counterclaim, Moo denies the Company's claim,
alleges that the Company has waived its right to arbitration and that the
tribunal is without jurisdiction to hear the matter, makes essentially the same
counterclaims as contained in Moo's Answer and Counterclaim in the Delaware
action described above and seeks unspecified damages in an amount to be proven,
but not less than $5,000,000.

The week of December 7, 1998, an evidentiary hearing was conducted in
the arbitration with respect to only the issue of liability, if any, of the
Company. The hearing was continued and concluded with closing arguments on March
11, 1999. The arbitrator will accept proposed findings of fact and conclusions
of law from both parties and render his decision regarding liability following
those submissions.

On July 7, 1998, the Company filed a complaint in the Superior Court of
Fulton County, Georgia in the matter styled RARE Hospitality International, Inc.
v. Moo Management, Inc., Robert C. Rosenblit, David C. Tuttleman, Mark Greene
and RTL Joint Venture, C.A. File No. E-71219. In this action, the Company seeks
injunctive relief and damages resulting from the defendants', Rosenblit, Greene,
Tuttleman and Moo, enticing certain of the Company's top managers to discontinue
their employment with the Company and enticing others not to enter into or
continue business relationships with the Company.

On September 11, 1998, Moo filed an Answer and Counterclaim in the
Fulton County action, objecting to the jurisdiction and venue in the case,
denying the Company's claims and making essentially the same counterclaims as
contained in Moo's Answer and Counterclaim in the arbitration described above.
Also on September 11, 1998, Messrs. Rosenblit, Tuttleman and Green each filed an
Answer in the Fulton County action objecting to jurisdiction and venue and
denying the Company's claims.

The Fulton County action has been referred to mandatory, non-binding
arbitration and a hearing was held on March 19, 1999. Following this hearing the
arbitrators entered an award denying the Company's claim and denying the
defendants counterclaims, in each case without explanation. This procedure is
required by the Fulton County court, but either party can reject the arbitration
award and proceed to a trial of the matter.

The Company denies any liability with respect to the claims of Moo in
its counterclaims against the Company and intends to vigorously defend the
counterclaims. Management believes that the Company's position has merit and the
resolution of these matters will not have a material adverse effect on the
Company's financial condition or results of operations.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

There were no matters submitted for a vote of security holders during
the fourth quarter of 1998.


PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's common stock was traded on the Nasdaq National Market
under the symbol "LOHO" from March 31, 1992 until January 10, 1997. The stock
now trades under the symbol "RARE". The table below sets forth the high and low
sales prices of the Company's common stock, as reported on the Nasdaq National
Market, during the periods indicated.




FISCAL YEAR ENDED DECEMBER 27, 1998 HIGH LOW
- ----------------------------------- ----- ---

First Quarter ..................... $ 12 $ 8 5/8
Second Quarter .................... 13 7/8 10 7/8
Third Quarter ..................... 15 10 9/16
Fourth Quarter .................... 14 8 1/2

FISCAL YEAR ENDED DECEMBER 28, 1997
- -----------------------------------
First Quarter ..................... $19 1/2 $12 3/4
Second Quarter .................... 16 3/4 10 3/4
Third Quarter ..................... 14 1/8 9 1/2
Fourth Quarter .................... 11 1/8 8 5/8


- 15 -
16

As of March 8, 1999, there were approximately 365 holders of record of
the Company's common stock.

Since the Company's initial public offering in 1992, the Company has
not declared or paid any cash dividends or distributions on its capital stock.
The Company does not intend to pay any cash dividends on its common stock in the
foreseeable future, as the current policy of the Company's Board of Directors is
to retain all earnings to support operations and finance expansion. The
Company's existing revolving line of credit restricts the payment of cash
dividends without prior lender approval. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources." Future declaration and payment of dividends, if any, will be
determined in light of then current conditions, including the Company's
earnings, operations, capital requirements, financial condition, restrictions in
financing arrangements and other factors deemed relevant by the Board of
Directors.


While the Company has not declared or paid any cash dividends on its
capital stock since its initial public offering, due to the accounting for a
subsequent acquisition as a pooling of interests the Company's consolidated
financial statements reflect distributions made by certain entities acquired by
the Company prior to such acquisition.

In April 1998, the Company issued 45,098 shares of its common stock
(the "DMC Shares") and paid $175,000 to D.C. George Management Corporation
("DMC") in exchange for DMC's interest in a management agreement with Carolina
Steakhouse Ventures, a joint venture between the Company and two other entities
for the operation of LongHorn Steakhouse restaurants. The DMC Shares are subject
to the terms of a Restricted Stock Agreement between the Company and DMC, and
will vest periodically over four years conditioned upon the continued employment
of D.C. George by the Company. Exemption from registration of the DMC Shares was
claimed under Sections 4(2) and 4(6) of the Securities Act of 1933, as amended,
and Rules 505 and 506 promulgated under the Securities Act of 1933, as amended.

In December 1997, the Company issued 36,183 shares of its common stock
(the "Pangulf Shares") and issued a $361,832 note to Pangulf Ventures, Inc.
("Pangulf") in exchange for Pangulf's interest in Eagle Ventures, a joint
venture partnership between Pangulf and the Company. Exemption from registration
of the Pangulf Shares was claimed under Sections 4(2) and 4(6) of the Securities
Act of 1933 as amended, and Rules 505 and 506 promulgated under the Securities
Act of 1933, as amended.



- 16 -
17



ITEM 6. SELECTED FINANCIAL DATA

Following is selected consolidated financial data as of and for each of
the years in the five-year period ended December 27, 1998. The Consolidated
Financial Statements as of December 27, 1998 and December 28, 1997 and for each
of the years in the three-year period ended December 27, 1998 and the
independent auditors' report thereon are included in this Form 10-K. The data
should be read in conjunction with the Consolidated Financial Statements of the
Company and related notes in this Form 10-K and "Management's Discussion and
Analysis of Financial Condition and Results of Operations," also included in
this Form 10-K.



FISCAL YEARS ENDED
----------------------------------------------------------------------
DEC 27, DEC. 28, DEC. 29, DEC. 31, DEC. 31,
1998 1997 1996 1995 1994
----------------------------------------------------------------------

(IN THOUSANDS, EXCEPT PER SHARE DATA)

STATEMENT OF OPERATIONS DATA:
Revenues:
Restaurant sales .......................... $319,084 $ 264,727 $ 212,894 $ 149,279 $ 111,025
Wholesale meat sales ...................... -- -- 2,547 6,495 3,389
Franchise revenues ........................ -- 27 308 606 615
-------- --------- --------- --------- ---------
Total revenues ...................... 319,084 264,754 215,749 156,380 115,029
Costs and expenses:
Cost of restaurant sales .................. 116,602 97,568 78,637 54,074 39,956
Cost of wholesale meat sales .............. -- -- 2,491 6,159 3,137
Operating expenses--restaurants ........... 142,730 119,480 94,587 67,629 50,924
Operating expenses--meat division ......... -- -- 234 766 702
Provision for asset impairments,
restaurant closings, and other charges .. 2,500 23,666 1,436 155 1,120
Merger and conversion expenses ............ -- -- 2,900 -- --
Depreciation and amortization--restaurants 17,636 15,218 12,191 7,171 5,025
General and administrative expenses ....... 22,470 23,590 13,732 11,082 10,131
-------- --------- --------- --------- ---------
Total costs and expenses ............ 301,938 279,522 206,208 147,036 110,995
-------- --------- --------- --------- ---------
Operating income (loss) ............. 17,146 (14,768) 9,541 9,344 4,034
Interest expense (income), net .............. 2,939 1,245 (79) (291) (794)
Provision for litigation settlement ......... -- -- 605 -- --
Minority interest ........................... 1,334 1,219 602 5 --
-------- --------- --------- --------- ---------
Earnings (loss) before income taxes . 12,873 (17,232) 8,413 9,630 4,828
Income tax expense (benefit) ................ 4,120 (5,000) 3,170 3,047 1,286
-------- --------- --------- --------- ---------
Net earnings (loss) ................. $ 8,753 $ (12,232) $ 5,243 $ 6,583 $ 3,542
======== ========= ========= ========= =========
Basic earnings (loss) per common share ...... $ 0.73 $ (1.04) $ 0.46 $ 0.67 $ 0.37
======== ========= ========= ========= =========
Weighted average common shares
outstanding (basic) ....................... 12,004 11,751 11,302 9,753 9,517
======== ========= ========= ========= =========
Diluted earnings (loss) per common share .... $ 0.72 $ (1.04) $ 0.45 $ 0.66 $ 0.37
======== ========= ========= ========= =========
Weighted average common shares
outstanding (diluted) ..................... 12,099 11,751 11,631 9,955 9,526
======== ========= ========= ========= =========




FISCAL YEARS ENDED
---------------------------------------------------------------
DEC 27, DEC. 28, DEC. 29, DEC. 31, DEC. 31,
1998 1997 1996 1995 1994
---------------------------------------------------------------

(IN THOUSANDS)
BALANCE SHEET DATA:
Working capital ........................ $ 1,136 $ 1,359 $ 2,065 $ 561 $22,488
Total assets ........................... 220,352 195,486 151,594 107,735 81,951
Debt, net of current installments ...... 48,000 43,000 7,100 13,858 1,808
Obligations under capital leases, net of
current installments ................. 9,732 5,051 -- -- --
Minority interest ...................... 2,610 4,890 3,301 615 --
Total shareholders' equity ............. 120,618 111,980 121,384 78,133 70,289


- 17 -
18

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

GENERAL

On September 13, 1996, the Company completed the acquisition of Bugaboo
Creek Steak House, Inc., along with related restaurant and real estate
properties. The acquisition provided for the issuance of 2,939,062 shares of the
Company's common stock to the stockholders of Bugaboo Creek Steak House, Inc.
and 240,410 shares of the Company's common stock for the purchase of three other
related restaurants and certain related real estate. The exchange of shares was
accounted for as a pooling of interests, and accordingly, the accompanying
consolidated financial statements have been restated to include the accounts and
operations of Bugaboo Creek Steak House, Inc. and the related restaurant and
real estate properties that were acquired for all periods presented.

Effective July 1, 1996, the Company changed its fiscal year-end from
December 31 to a 52- or 53-week year ending on the last Sunday in December.
Interim reporting periods within 1996 contained three months for the first two
quarters. The third and fourth quarters of 1996 each contained 13 weeks. Fiscal
1998, which ended on December 27, 1998, and fiscal 1997, which ended on December
28, 1997, each contained 52 weeks. All general references to years relate to
fiscal years, unless otherwise noted.

The Company's revenues are derived primarily from restaurant sales from
Company-owned and joint venture restaurants. The Company also derives a small
percentage of its total revenue from franchise revenues from unaffiliated
franchised restaurants. Cost of restaurant sales consists of food and beverage
costs for Company-owned and joint venture restaurants. Restaurant operating
expenses consist of all other restaurant-level costs. These expenses include the
cost of labor, advertising, operating supplies, rent, and utilities.
Depreciation and amortization includes only the depreciation attributable to
restaurant-level capital expenditures and amortization primarily associated with
pre-opening expenditures.

General and administrative expenses include finance, accounting,
management information systems, and other administrative overhead related to
support functions for Company-owned, joint venture, and franchise restaurant
operations. Minority interest consists of the partners' share of earnings in
joint venture restaurants.

In April 1996, the Company discontinued the meat cutting and
distribution operations of its meat division, but retained the purchasing
function. As a result, the Company no longer generates wholesale meat sales to
franchises or unaffiliated businesses. Prior to April 1996, the LongHorn
Steakhouse restaurants were not charged distribution costs, which were absorbed
by the Company's meat division. Subsequent to April 1996 the LongHorn Steakhouse
restaurants absorb the full cost of purchased beef.

Beginning with 1998, the Company defines the comparable restaurant base
for 1998 to include those restaurants open for a full 18 months prior to the
beginning of each fiscal quarter. The Company defines the comparable restaurant
base for 1997 to include those restaurants open for a full 15 months prior to
the beginning of the fiscal year. Average weekly sales are defined as total
restaurant sales divided by restaurant weeks. A "restaurant week" is one week
during which a single restaurant is open, so that two restaurants open during
the same week constitutes two restaurant weeks.

The Company's revenues and expenses can be significantly affected by
the number and timing of the opening of additional restaurants. The timing of
restaurant openings also can affect the average sales and other period-to-period
comparisons.




- 18 -
19




The following table sets forth the percentage relationship to total
revenues of the listed items included in the Company's consolidated statements
of operations, except as indicated:



FISCAL YEARS ENDED
----------------------------------------------
DECEMBER 27, DECEMBER 28, DECEMBER 29,
1998 1997 1996
----------------------------------------------

Revenues:
Restaurant Sales:
LongHorn Steakhouse ........................... 66.3% 64.3% 63.3%
The Capital Grille ............................ 16.0 14.9 9.4
Bugaboo Creek Steak House ..................... 15.7 16.9 20.4
Other restaurants ............................. 2.0 3.9 5.6
----- ----- -----
Total restaurant sales .................. 100.0 100.0 98.7
Wholesale meat sales ........................... -- -- 1.2
Franchise revenues ............................. -- -- 0.1
----- ----- -----
Total revenues .......................... 100.0 100.0 100.0
Costs and expenses:
Cost of restaurant sales(1) .................... 36.5 36.9 36.9
Cost of wholesale meat sales(1) ................ -- -- 97.8
Operating expenses--restaurants(1) ............. 44.7 45.1 44.4
Operating expenses--meat division .............. -- -- 0.1
Provision for asset impairments,
restaurant closings, and other charges ....... 0.8 8.9 0.7
Merger and conversion expenses ................. -- -- 1.3
Depreciation and amortization--restaurants(1) .. 5.5 5.7 5.7
General and administrative expenses ............ 7.0 8.9 6.4
----- ----- -----
Total costs and expenses ................ 94.6 105.5 95.6
----- ----- -----
Operating income (loss) ................. 5.4 (5.5) 4.4
Interest expense (income), net .................. 0.9 0.5 (0.1)
Provision for settlement of shareholder suit .... -- -- 0.3
Minority interest ............................... 0.4 0.5 0.3
----- ----- -----
Earnings (loss) before income taxes ..... 4.0 (6.5) 3.9
Income tax expense (benefit) ................... 1.3 (1.9) 1.5
----- ----- -----
Net earnings (loss) ..................... 2.7% (4.6)% 2.4%
===== ===== =====



- -----------
(1) Cost of restaurant sales, restaurant operating expenses, and
depreciation and amortization are expressed as a percentage of
restaurant sales, and cost of wholesale meat sales is expressed as a
percentage of wholesale meat sales.

RESULTS OF OPERATIONS

Year Ended December 27, 1998 Compared to Year Ended December 28, 1997

REVENUES

Total revenues increased 20.5% to $319.1 million for 1998 compared to $264.7
million for 1997.

LongHorn Steakhouse:

Sales in the LongHorn Steakhouse restaurants increased 24.1% to $211.4
million for 1998 compared to $170.3 million for 1997. The increase reflects a
16.4% increase in restaurant operating weeks in 1998 as compared to 1997,
resulting from an increase in the restaurant base from 96 LongHorn Steakhouse
restaurants at the end of 1997 to 104 restaurants at the end of 1998. Average
weekly sales for all LongHorn Steakhouse restaurants in 1998 were $41,638, a
6.7% increase over 1997. Sales for the comparable LongHorn Steakhouse
restaurants increased 5.0% in 1998 as compared to 1997. The increase in
comparable restaurant sales for 1998 at LongHorn Steakhouse was attributable
primarily to an increase to customer counts.




- 19 -
20

The Capital Grille:

Sales in The Capital Grille restaurants increased 29.3% to $51.1
million for 1998 compared to $39.5 million for 1997. The increase reflects a
42.1% increase in restaurant operating weeks in 1998 as compared to 1997,
resulting from an increase in the restaurant base from 10 The Capital Grille
Restaurants at the end of 1997 to 11 restaurants at the end of 1998. Average
weekly sales for all The Capital Grille restaurants in 1998 were $89,329, a 9.0%
decrease from 1997. Sales for the comparable The Capital Grille restaurants
increased 6.1% in 1998 as compared to 1997. The increase in comparable
restaurant sales at The Capital Grille restaurants is primarily attributable to
an increase in customer counts.

Bugaboo Creek Steak House:

Sales in the Bugaboo Creek Steak House restaurants increased 12.2% to
$50.1 million for 1998 compared to $44.6 million for 1997. The increase reflects
a 9.1% increase in restaurant weeks in 1998 as compared to 1997, resulting from
an increase in the restaurant base from 16 Bugaboo Creek Steak House restaurants
at the end of 1997 to 17 restaurants at the end of 1998. Average weekly sales
for all Bugaboo Creek Steak House restaurants in 1998 were $60,788, a 2.8%
increase from 1997. Sales for the comparable Bugaboo Creek Steak House
restaurants decreased 2.5% in 1998 as compared to 1997. The decrease in
comparable restaurant sales at Bugaboo Creek Steak House restaurants is
primarily attributable to a decrease in customer counts.

Franchise Revenue:

During 1997, the Company acquired all of the LongHorn Steakhouse
restaurants that were then paying franchise revenues. In September 1998, a
franchise LongHorn Steakhouse restaurant opened in Puerto Rico; this franchisee
began paying franchise fees in January 1999. No franchise revenues were earned
during 1998.

COSTS AND EXPENSES

Cost of restaurant sales, as a percentage of restaurant sales,
decreased to 36.5% in 1998 from 36.9% in 1997. This decrease is due, in part, to
purchasing contracts negotiated during the year, which stabilized the cost of
restaurant sales as a percentage of restaurant sales.

Restaurant operating expenses decreased as a percentage of restaurant
sales in 1998 to 44.7% from 45.1% in 1997. The decrease in operating expenses as
a percentage of sales in 1998 was due to an increase in average unit sales
providing greater leverage of fixed and semi-fixed expenses, principally rent
and management labor.

The provision for asset impairments, restaurant closings, and other
charges of $2.5 million in 1998 was determined under Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
Assets and Long-Lived Assets to be Disposed Of" ("SFAS No. 121") by comparing
expected future cash flows to the carrying value of these assets. This charge
was primarily the result of a decision by management, in the fourth quarter, to
close one The Capital Grille restaurant partially offset by favorable
developments in estimated amounts accrued in 1997 for costs associated with
closed facilities.

General and administrative expenses decreased to $22.5 million in 1998
or 7.0% of total revenues, from $23.6 million in 1997, or 8.9% of total
revenues. The decrease as a percentage of total revenues was primarily due to
the $5 million in nonrecurring expenses recognized in 1997 as partially offset
by higher general and administrative expenses in 1998, primarily payroll
related, associated with building the infrastructure necessary to support the
Company's growth.

Interest expense increased to $2.9 million in 1998 compared to $1.2
million in 1997. The increase in interest expense is due to higher average
borrowings outstanding under the Company's revolving credit agreement as well as
additional expenses associated with obtaining the Company's new revolving credit
facility. The Company's weighted average interest rate on borrowings was
approximately 7.8% in 1998 as compared to 7.2% in 1997.

Minority interest increased to $1.3 million in 1998 from $1.2 million
in 1997. This reflects an increase in the number of joint venture restaurants
for most of 1998, partially offset by the purchase of joint venture partners'
partnership interests in 11 joint venture restaurants during the fourth quarter
of 1998.

Income tax expense in 1998 was 32.0% of earnings before income taxes.
The Company's effective income tax rate differs from applying the statutory
federal income tax rate of 35% to earnings before income taxes primarily due to
employee FICA tip tax credits partially offset by state income taxes.

- 20 -
21

Net income of $8.8 million in 1998, as compared to a net loss of $12.2
million in 1997, reflects the net effect of the items discussed above.

Year Ended December 28, 1997 Compared to Year Ended December 29, 1996

REVENUES

Total revenues increased 22.7% to $264.8 million for 1997 compared to
$215.7 million for 1996. Restaurant sales increased 24.3% to $264.7 million in
1997 compared to $212.9 million in 1996.

LongHorn Steakhouse:

Sales in the LongHorn Steakhouse restaurants increased 24.8% to $170.3
million for 1997 compared to $136.5 million for 1996. The increase reflects a
23.7% increase in restaurant operating weeks in 1997 as compared to 1996,
resulting primarily from the opening of 14 new LongHorn Steakhouse restaurants
and the acquisition of 3 additional LongHorn Steakhouse restaurants. Average
weekly sales for all LongHorn Steakhouse restaurants in 1997 were $39,035, a
0.5% increase over 1996. Sales for the 54 comparable LongHorn Steakhouse
restaurants increased 0.2% in 1997 as compared to 1996.

Bugaboo Creek Steak House:

Sales in the Bugaboo Creek Steak House restaurants increased 1.3% to
$44.6 million for 1997 compared to $44.1 million for 1996. The increase reflects
a 6.9% increase in restaurant operating weeks in 1997 as compared to 1996,
resulting from the opening of 3 new Bugaboo Creek Steak House restaurants.
Average weekly sales for all Bugaboo Creek Steak House restaurants in 1997 were
$59,114, a 5.2% decrease from 1996. Sales for the 10 comparable Bugaboo Creek
Steak House restaurants decreased 5.3% in 1997 as compared to 1996. The decrease
in comparable restaurants sales at the Bugaboo Creek Steak House restaurants is
primarily attributable to a decrease in customer counts.

The Capital Grille:

Sales in The Capital Grille restaurants increased 94.4% to $39.5
million for 1997 compared to $20.3 million for 1996. The increase reflects a
96.4% increase in restaurant operating weeks in 1997 as compared to 1996,
resulting primarily from new The Capital Grille restaurants. Average weekly
sales for all The Capital Grille restaurants in 1997 were $98,169, a 1.0%
decrease from 1996. Sales for the three comparable The Capital Grille
restaurants increased 8.7% in 1997 as compared to 1996. The increase in
comparable restaurants sales at The Capital Grille restaurants is primarily
attributable to an increase in customer counts.

Company-wide:

A contracted meat distribution system was implemented for the LongHorn
Steakhouse restaurants during the first half of 1996, thereby eliminating the
need for an internal meat production and distribution facility. Accordingly, the
Company's meat cutting and distribution activities ceased during 1996 and
wholesale meat sales were eliminated. Franchise revenues decreased to $27,000 in
1997 compared to $308,000 in 1996 due to i) the termination of the franchise
agreement for the Hoover, Alabama franchised LongHorn Steakhouse restaurant, ii)
the Company's acquisition of two franchised LongHorn Steakhouse restaurants in
the first quarter of 1997, iii) the closure of two franchised LongHorn
Steakhouse restaurants (one each, in the first and third quarters of 1996), and
iv) the formation of a joint venture to operate three previously franchised
LongHorn Steakhouse restaurants in the second quarter of 1996.

COSTS AND EXPENSES

Cost of restaurant sales, as a percentage of restaurant sales, remained
flat in 1997 and 1996 at 36.9%.

Due to the elimination of wholesale meat sales during 1996, there were
no wholesale meat costs for 1997, compared to 97.8% of wholesale meat sales in
1996.

Restaurant operating expenses increased as a percentage of restaurant
sales in 1997 to 45.1% from 44.4% in 1996. This increase was primarily
attributable to i) incremental labor, controllable expenses and start-up
expenses associated with the Company's new store opening program, as the Company
opened 25 restaurants in 1997; and ii) increased labor and controllable expenses
as the Company focused on better execution and higher standards in the LongHorn
Steakhouse concept.

- 21 -
22

General and administrative expenses increased to $23.6 million in 1997,
or 8.9% of total revenues, from $13.7 million in 1996, or 6.4% of total
revenues. The increase was primarily due to $5.0 million in non-recurring
expenses including charges resulting from i) current asset reconciliation and
evaluation processes and ii) severance, hiring and other employment related
charges.

In the fourth quarter of 1997, management initiated an in-depth
analysis of the Company's growth strategies and assets available for
accomplishing future growth plans. This analysis prompted an evaluation of the
fair value of certain underperforming assets under SFAS No. 121, by comparing
expected future cash flows to the carrying value of these assets. The resulting
impairment, primarily related to restaurant closings and the write-down or
write-off of restaurant assets in the LongHorn division, along with the
write-off of other specific assets, aggregated $23.7 million.

Interest expense increased to $1.2 million in 1997 compared to $79,000
in net interest income in 1996. The increase in interest expense is due to
higher average borrowing outstanding under the Company's revolving credit
agreement.

Minority interest increased to $1.2 million in 1997 from $602,000 in
1996. This reflects an increase in the number of joint venture restaurants to 43
at December 28, 1997, from 35 at December 29, 1996, partially offset by the
purchase of joint venture partners' partnership interests in 10 joint venture
restaurants during the fourth quarter of 1997.

Income tax benefit for 1997 was $5 million due to the pre-tax loss
reported by the Company, resulting primarily from the aggregate $28.7 million in
nonrecurring charges recorded during the year. Income tax expense in 1996 was
37.7% of earnings before income taxes, reflecting $2.5 million of nondeductible
merger and conversion expense, offset primarily by the benefits of FICA tip
credits.

The net loss of $12.2 million in 1997, as compared to net earnings of
$5.2 million in 1996, reflects the net effect of the items discussed above.

LIQUIDITY AND CAPITAL RESOURCES

The Company requires capital primarily for the development of new
restaurants, selected acquisitions and the refurbishment of existing
restaurants. Principal financing sources in 1998 consisted of cash flow from
operations ($35.1 million) and additional borrowings under the Company's
revolving credit facility ($5.0 million). The primary uses of funds consisted of
costs associated with expansion, principally leasehold improvements, equipment,
land and buildings associated with the construction of new restaurants ($25.0
million) and the acquisition of joint venture partnership and franchise
interests ($6.6 million).

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

The increases in accounts receivable, inventory and accrued expenses
are principally due to the new restaurants which were opened during 1998 and the
result of higher average unit volumes experienced during 1998. Further increases
in current asset and liability accounts are expected as the Company continues
its restaurant development program.

On August 26, 1998, the Company amended and restated its revolving
credit facility to increase the aggregate commitment from $60 million to $100
million with an initial term of three years. The terms of the revolving credit
facility, as amended, require the Company to pay interest on outstanding
borrowings at LIBOR plus a margin of 1.25% to 2.0% (depending on the Company's
leverage ratio) or the administrative agent's prime rate of interest plus a
margin of 0% to 0.75% (depending on the Company's leverage ratio), at the
Company's option, and pay a commitment fee of 0.3% to 0.5% per year on any
unused portion of the facility. As of December 27, 1998, interest on the
revolving credit facility accrues at LIBOR plus 1.625% or the prime rate plus
0.375%. As of December 27, 1998, the Company was required to pay a commitment
fee of 0.35% per year on any unused portion of the facility. The revolving
credit facility contains various convenants and restrictions which, among other
things, require the maintenance of stipulated leverage and fixed charge coverage
ratios and minimum consolidated net worth, as defined, and also limit additional
indebtedness in excess of specified amounts. The Company is currently in
compliance with such covenants.

In August 1998, the Company entered into an interest rate swap
agreement with a commercial bank, which effectively fixes the interest rate at
7.515% on $40.0 million of the Company's borrowings through August 1999,
decreasing to $35.0 million through February 2000 and decreasing to $25.0
million through August 2001. The Company is exposed to credit losses on this
interest rate swap in the event of counterparty non-performance, but does not
anticipate any such losses.

- 22 -
23

On December 27, 1998, $48.0 million was outstanding and $52.0 million
was available under the Company's revolving credit facility at a weighted
average interest rate equal to 6.836%. Giving effect to the interest rate swap
agreement, the weighted average interest rate on borrowings under the revolving
credit facility was 7.421%.

The Company currently plans to open 12 to 14 Company-owned and joint
venture LongHorn Steakhouse restaurants, two or three Bugaboo Creek Steak House
restaurants and one The Capital Grille restaurant in 1999. The Company estimates
that its capital expenditures (without consideration of contributions from joint
venture partners) will be approximately $44 to $48 million in 1999. The capital
expenditure estimate for 1999 includes the estimated cost of developing 15 to 18
new restaurants, ongoing refurbishment in existing restaurants, a planned
expansion of the corporate offices in Atlanta, costs associated with obtaining
real estate for year 2000 planned openings, and continued investment in improved
management information systems. The Company expects that available borrowings
under the Company's revolving credit facility, together with cash on hand and
cash provided by operating activities, will provide sufficient funds to finance
its expansion plans through the year 2000.

The preceding discussion of liquidity and capital resources contains
certain forward-looking statements. Forward-looking statements involve a number
of risks and uncertainties, and in addition to the factors discussed elsewhere
in this Form 10-K, among the other factors that could cause actual results to
differ materially are the following: failure of facts to conform to necessary
management estimates and assumptions; the Company's ability to identify and
secure suitable locations on acceptable terms, open new restaurants in a timely
manner, hire and train additional restaurant personnel and integrate new
restaurants into its operations; the continued implementation of the Company's
business discipline over a large restaurant base; risks associated with the Year
2000 issue, including Year 2000 problems that may arise on the part of third
parties which may affect the Company's operations; the economic conditions in
the new markets into which the Company expands and possible uncertainties in the
customer base in these areas; changes in customer dining patterns; competitive
pressures from other national and regional restaurant chains; business
conditions, such as inflation or a recession, and growth in the restaurant
industry and the general economy; the risks set forth in Exhibit 99(a) to this
Form 10-K, which are hereby incorporated by reference and other risks identified
from time to time in the Company's SEC reports, registration statements and
public announcements. See the description of forward-looking statements found in
"Forward Looking Statements."

EFFECT OF INFLATION

Management believes that inflation has not had a material effect on
earnings during the past several years. Inflationary increases in the cost of
labor, food and other operating costs could adversely affect the Company's
restaurant operating margins. In the past, however, the Company generally has
been able to modify its operations and increase menu prices to offset increases
in its operating costs.

Federal law increased the hourly minimum wage to $5.15 on September 1,
1997. The legislation, however, froze the wages of tipped employees at $2.13 per
hour if the difference is earned in tip income. Although the Company experienced
a slight increase in hourly labor costs during 1997 and 1998, the effect of the
increase in minimum wage was significantly diluted due to the fact that the
majority of the Company's hourly employees are tipped and the Company's
non-tipped employees have historically earned wages greater than the federal
minimum. As such, the Company's increases in hourly labor cost were not
proportionate to the increases in minimum wage rates.

IMPACT OF THE YEAR 2000 ISSUE

Most hardware and software designed in the past was not designed to
recognize calendar dates beginning in the Year 2000. The failure of such
hardware and software to properly recognize the dates beginning in the Year 2000
could result in miscalculations or system failures, which could result in an
adverse effect on the Company's operations.

The Company's key information technology systems, including its
financial, informational and operational systems ("IT Systems"), which are
mainly comprised of third party hardware and software, have been assessed and
detailed plans have been developed to address any remediations required before
the end of 1999. The Company is in the process of testing its IT Systems to
determine Year 2000 compliance. Management anticipates that such testing will be
complete by September 30, 1999. In addition, the Company is in the process of
assessing its non-IT systems that utilize embedded technology such as
microcontrollers and reviewing them for Year 2000 compliance. Assessment of the
Company's non-IT Systems is scheduled for completion by September 30, 1999.

To operate its business, the Company relies upon its suppliers,
distributors and other third party service providers ("Material Providers"),
over which it can assert little control. The Company's ability to conduct its
core business is dependent upon the ability of these Material Providers to
remediate their Year 2000 issues to the extent they affect the Company. If the
Material Providers do not appropriately remediate their Year 2000 issues or
develop viable contingency

- 23 -
24

plans, the Company's ability to conduct its core business may be materially
impacted, which could result in a material adverse effect on the Company's
financial condition.

Where predictable, the Company is assessing and attempting to mitigate
its risks with respect to the failure of its Material Providers to be Year 2000
ready as part of its ongoing contingency planning. The Company has requested all
of its Material Providers to provide information regarding their state of Year
2000 readiness. The process of following up with Material Providers who have not
yet responded and evaluating all responses is expected to be completed by
September 30, 1999. Although the communications received by the Company from its
Material Providers, to date, have not disclosed any material Year 2000 issues,
there is no assurance that these Material Providers will be Year 2000 ready on a
timely basis. Unanticipated failures or significant delays in furnishing
products or services by Material Providers could cause certain restaurants to
temporarily close or remove certain items from their menus, which could have a
material adverse effect on the Company's consolidated financial position,
results of operations and cash flows. If unanticipated problems arise from
systems or equipment, there could be material adverse effects on the Company's
consolidated financial position, results of operations and cash flows. As part
of the Year 2000 readiness efforts, the Company is developing contingency plans
which will need to be implemented in the event of failures in the Company's IT
Systems or non-IT systems. The remainder of the contingency plans are expected
to be completed by September 30, 1999, but will be modified as additional
information regarding possible failures becomes available.

The Company expenses costs associated with its Year 2000 system changes
as the costs are incurred except for system change costs that the Company would
otherwise capitalize. The program, including testing and remediation of all of
the Company's systems and applications, the cost of external consultants, the
purchase of software and hardware, the development and implementation of viable
contingency plans, including the compensation of internal employees working on
Year 2000 projects, is expected to cost approximately $1,025,000 (except for
fringe benefits of internal employees, which are not separately tracked) from
inception in calendar year 1998 through completion in calendar year 1999. Of
these costs, approximately $100,000 was incurred (approximately $80,000 of which
was capitalized) during 1998 and approximately $925,000 is expected to be
incurred in 1999 (approximately $800,000 of which will be capitalized). However,
the Company is unable to estimate the additional costs that it may incur
subsequent to 1999 as a result of Year 2000 problems suffered by Material
Providers, and there can be no assurance that the Company will successfully
address the Year 2000 problems present in its own IT Systems and non-IT systems.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the FASB issued Statement of Financial Accounting
Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities" ("SFAS No. 133"). SFAS No. 133, which is effective for 2000,
requires all derivatives to be recorded on the balance sheet at fair value and
establishes accounting treatment for certain hedge transactions. The Company is
analyzing the implementation requirements and currently does not anticipate
there will be a material impact on the results of operations or financial
position after the adoption SFAS No. 133.

In June 1997, the FASB issued Statement of Financial Accounting
Standards No. 131, "Disclosures About Segments of an Enterprise and Related
Information" ("SFAS No. 131"). SFAS No. 131, which is effective for 1998,
significantly modifies disclosures associated with segments of an entity. Due to
the similar economic characteristics as well as a single type of product,
production process, distribution system and type of customer, the Company
reports the operations of its different concepts on an aggregated basis and does
not separately report segment information as provided for by SFAS No. 131.

In March 1998, the American Institute of Certified Public Accountants
issued Statement of Position (SOP) 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use". SOP 98-1 identifies the
characteristics of internal-use software and specifies that once the preliminary
project stage is complete, certain external direct costs, certain direct
internal payroll and payroll-related costs and interest costs incurred during
the development of computer software for internal use should be capitalized and
amortized. SOP 98-1 is effective for financial statements for fiscal years
beginning after December 15, 1998, with earlier application encouraged, and must
be applied to internal-use computer software costs incurred in those fiscal
years for all projects, including those projects in progress upon initial
application of this SOP. The Company currently expenses all such costs as
incurred. Management has not yet quantified the dollar impact of adopting SOP
98-1; however, when implemented in 1999, it will result in the capitalization of
costs which would have been previously expensed.

As is currently the practice of many casual dining and upscale
restaurant entities, through the end of 1998, the Company deferred its
restaurant pre-opening costs and amortized them over the twelve-month period
following the opening of each respective restaurant. The Company also deferred
organization costs and amortizes them over a five-year period through the end of
1998.

- 24 -
25

Statement of Position 98-5 "Reporting on the Costs of Start-Up
Activities" was issued in April 1998. SOP 98-5 requires entities to expense as
incurred all start-up and pre-opening costs that are not otherwise capitalized
as long-lived assets. SOP 98-5 is effective for fiscal years beginning after
December 15, 1998, although earlier adoption is encouraged. Restatement of
previously issued financial statements is not permitted by SOP 98-5, and
entities are not required to report the pro forma effects of the retroactive
application of the new accounting standard. The Company's adoption of the
expense-as-incurred accounting principle required by SOP 98-5 will involve the
recognition of the cumulative effect of the change in accounting principle
required by SOP 98-5 as a one-time charge against earnings, net of any related
income tax effect, retroactive to the beginning of the fiscal year of adoption.
The Company will adopt SOP 98-5 in the first quarter of 1999. The adoption of
this change in accounting method is expected to result in a one-time charge of
$2.3 million, less applicable income taxes.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISK

As of December 27, 1998, $48.0 million was outstanding under the
Company's $100.0 million revolving credit facility. Amounts outstanding under
such credit facility bear interest at LIBOR plus a margin of 1.25% to 2.0%
(depending on the Company's leverage ratio), or the administrative agent's prime
rate of interest plus a margin of 0% to 0.75% (depending on the Company's
leverage ratio) at the Company's option. Accordingly, the Company is exposed to
the impact of interest rate movements. To achieve the Company's objective of
managing its exposure to interest rate changes, the Company from time to time
uses interest rate swaps.

In August 1998, the Company entered into an interest rate swap
agreement with a commercial bank, which effectively fixes the interest rate at
7.515% on $40.0 million of the Company's borrowings through August 1999,
decreasing to $35.0 million through February 2000 and decreasing to $25.0
million through August 2001. The Company is exposed to credit losses on this
interest rate swap in the event of counterparty non-performance, but does not
anticipate any such losses.

While changes in LIBOR and the administrative agent's prime rate of
interest could affect the cost of borrowings under the credit facility in excess
of amounts covered by the interest rate swap agreement (of which only $8.0
million was outstanding at December 27, 1998) in the future, the Company does
not consider its current exposure to changes in such rates to be material, and
the Company believes that the effect, if any, of reasonably possible near-term
changes in interest rates on the Company's financial condition, results of
operations or cash flows would not be material.


INVESTMENT PORTFOLIO

The Company invests portions of its excess cash, if any, in highly
liquid investments. At December 27, 1998, the Company had approximately $8.5
million invested in high-grade overnight repurchase agreements.







- 25 -
26




ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES


CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 27, 1998, DECEMBER 28, 1997 AND DECEMBER 29, 1996

WITH INDEPENDENT AUDITORS' REPORT THEREON





- 26 -
27




RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS









PAGE
----

Independent Auditors' Report ...................... 28



Consolidated Balance Sheets ....................... 29



Consolidated Statements of Operations ............. 30



Consolidated Statements of Shareholders' Equity and
Comprehensive Income .......................... 31



Consolidated Statements of Cash Flows ............. 32



Notes to Consolidated Financial Statements ........ 33












- 27 -
28




INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholders
RARE Hospitality International, Inc.:

We have audited the accompanying consolidated balance sheets of RARE
Hospitality International, Inc. and subsidiaries (the "Company") as of December
27, 1998 and December 28, 1997, and the related consolidated statements of
operations, shareholders' equity and comprehensive income, and cash flows for
each of the years in the three-year period ended December 27, 1998. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of RARE
Hospitality International, Inc. and subsidiaries as of December 27, 1998 and
December 28, 1997, and the results of their operations and their cash flows for
each of the years in the three-year period ended December 27, 1998 in conformity
with generally accepted accounting principles.


KPMG LLP

Atlanta, Georgia
February 11, 1999






- 28 -
29



RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
DECEMBER 27, 1998 AND DECEMBER 28, 1997
(IN THOUSANDS)



1998 1997
---- ----

ASSETS
Current assets:
Cash and cash equivalents ......................... $ 12,060 $ 1,752
Marketable debt securities ........................ -- 609
Accounts receivable ............................... 3,443 2,054
Inventories ....................................... 9,609 9,152
Prepaid expenses .................................. 789 1,373
Pre opening costs, net of accumulated amortization 2,102 3,385
Refundable income taxes ........................... 2,700 4,452
Deferred income taxes (note 7) .................... 6,932 6,712
--------- --------
Total current assets .......................... 37,635 29,489
Property and equipment, less accumulated
depreciation and amortization (notes 4 and 9) ... 167,810 155,758
Goodwill, less accumulated amortization ........... 10,045 5,304
Deferred income taxes (note 7) .................... 1,490 2,579
Other ............................................. 3,372 2,356
--------- --------
Total assets .................................. $ 220,352 $195,486
========= ========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable .................................. $ 12,423 $ 12,739
Accrued expenses (note 5) ......................... 24,076 14,873
Current installments of obligations under
capital leases (note 9) ......................... -- 518
--------- --------
Total current liabilities ................. 36,499 28,130
Debt, net of current installments (note 6) .......... 48,000 43,000
Deferred income taxes (note 7) ...................... 2,893 2,435
Obligations under capital leases, net of current
installments (note 9) ............................. 9,732 5,051
--------- --------

Total liabilities ............................. 97,124 78,616
Minority interest .................................... 2,610 4,890
Shareholders' equity (notes 2, 6, 11, and 12):
Preferred stock, no par value. Authorized
10,000 shares, none issued ..................... -- --
Common stock, no par value. Authorized 25,000
shares; issued 12,077 shares and 11,979
shares at December 27, 1998 and
December 28, 1997, respectively ................. 105,092 103,981
Unearned compensation - restricted stock ........... (478) --
Retained earnings .................................. 16,752 7,999
Treasury shares at cost; 60 shares at
December 27, 1998 .............................. (748) --
--------- --------
Total shareholders' equity .................... 120,618 111,980
Commitments and contingencies
(notes 6, 8, 9, and 13) .......................... -- --
--------- --------

Total liabilities and shareholders' equity $ 220,352 $195,486
========= ========



See accompanying notes to consolidated financial statements.




- 29 -
30



RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 27, 1998, DECEMBER 28, 1997 AND DECEMBER 29, 1996
(IN THOUSANDS, EXCEPT PER SHARE DATA)




1998 1997 1996
---- ---- ----

Revenues:
Restaurant sales:
LongHorn Steakhouse ..................... $211,440 $ 170,343 $ 136,547
Bugaboo Creek Steak House ............... 50,090 44,631 44,060
The Capital Grille ...................... 51,096 39,520 20,329
Other restaurants ....................... 6,458 10,233 11,958
-------- --------- ---------
Total restaurant sales .............. 319,084 264,727 212,894
Wholesale meat sales .................... -- -- 2,547
Franchise revenues ...................... -- 27 308
-------- --------- ---------
Total revenues ...................... 319,084 264,754 215,749
-------- --------- ---------
Costs and expenses:
Cost of restaurant sales .................. 116,602 97,568 78,637
Cost of wholesale meat sales .............. -- -- 2,491
Operating expenses--restaurants ........... 142,730 119,480 94,587
Operating expenses--meat division ......... -- -- 234
Provision for asset impairments, restaurant
closings, and other charges (note 3) .... 2,500 23,666 1,436
Merger and conversion expenses (note 3) ... -- -- 2,900
Depreciation and amortization--restaurants. 17,636 15,218 12,191
General and administrative expenses ....... 22,470 23,590 13,732
-------- --------- ---------
Total costs and expenses ............ 301,938 279,522 206,208
-------- --------- ---------
Operating income (loss) ............. 17,146 (14,768) 9,541
Interest expense (income), net .............. 2,939 1,245 (79)
Provision for settlement of shareholder
suit (note 13) .......................... -- -- 605
Minority interest (note 2) .................. 1,334 1,219 602
-------- --------- ---------
Earnings (loss) before income taxes . 12,873 (17,232) 8,413
Income tax expense (benefit) (note 7) ....... 4,120 (5,000) 3,170
-------- --------- ---------
Net earnings (loss) ................. $ 8,753 $ (12,232) $ 5,243
======== ========= =========
Basic earnings (loss) per common share ...... $ 0.73 $ (1.04) $ 0.46
======== ========= =========
Weighted average common shares
outstanding (basic) ..................... 12,004 11,751 11,302
======== ========= =========
Diluted earnings (loss) per common share .... $ 0.72 $ (1.04) $ 0.45
======== ========= =========
Weighted average common shares
outstanding (diluted) ................... 12,099 11,751 11,631
======== ========= =========



See accompanying notes to consolidated financial statements.




- 30 -
31




RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
AND COMPREHENSIVE INCOME
YEARS ENDED DECEMBER 27, 1998, DECEMBER 28, 1997 AND DECEMBER 29, 1996
(IN THOUSANDS)








COMMON STOCK
RESTRICTED RETAINED
SHARES DOLLARS STOCK EARNINGS
------ ------- ----- --------

BALANCE, DECEMBER 31, 1995 .......................... 9,711 $ 62,780 $ -- $ 15,349
Net earnings ........................................ -- -- -- 5,243
Issuance of shares pursuant to public offering ...... 1,875 37,638 -- --
Exercise of stock options ........................... 67 681 -- --
Distributions made by acquired companies ............ -- -- -- (361)
Unrealized gain on marketable debt securities ....... -- -- -- --
------ -------- ----- --------

BALANCE, DECEMBER 29, 1996 .......................... 11,653 101,099 -- 20,231
Net loss ............................................ -- -- -- (12,232)
Exercise of stock options ........................... 290 2,543 -- --
Issuance of stock in connection with purchase
of minority interest .............................. 36 339 -- --
Unrealized loss on marketable debt securities ....... -- -- -- --
------ -------- ----- --------

BALANCE, DECEMBER 28, 1997 .......................... 11,979 103,981 -- 7,999
Net earnings ........................................ -- -- -- 8,753
Exercise of stock options ........................... 53 536 -- --
Issuance of shares pursuant to restricted stock award 45 575 (575) --
Amortization of restricted stock .................... -- -- 97 --
Purchase of common stock ............................ -- -- -- --
------ -------- ----- --------

BALANCE, DECEMBER 27, 1998 .......................... 12,077 $105,092 $(478) $ 16,752
====== ======== ===== ========


ACCUMULATED
OTHER TOTAL
TREASURY COMPREHENSIVE SHAREHOLDERS'
STOCK INCOME(1) EQUITY
----- --------- ------

BALANCE, DECEMBER 31, 1995 .......................... $ -- $ 4 $ 78,133
Net earnings ........................................ -- -- 5,243
Issuance of shares pursuant to public offering ...... -- -- 37,638
Exercise of stock options ........................... -- -- 681
Distributions made by acquired companies ............ -- -- (361)
Unrealized gain on marketable debt securities ....... -- 50 50
----- ---- ---------

BALANCE, DECEMBER 29, 1996 .......................... -- 54 121,384
Net loss ............................................ -- -- (12,232)
Exercise of stock options ........................... -- -- 2,543
Issuance of stock in connection with purchase
of minority interest .............................. -- -- 339
Unrealized loss on marketable debt securities ....... -- (54) (54)
----- ---- ---------

BALANCE, DECEMBER 28, 1997 .......................... -- -- 111,980
Net earnings ........................................ -- -- 8,753
Exercise of stock options ........................... -- -- 536
Issuance of shares pursuant to restricted stock award -- -- --
Amortization of restricted stock .................... -- -- 97
Purchase of common stock ............................ (748) -- (748)
----- ---- ---------

BALANCE, DECEMBER 27, 1998 .......................... $(748) $ -- $ 120,618
===== ==== =========



(1) Comprehensive income (loss) for fiscal years 1998, 1997 and 1996 was
$8,753, ($12,286) and $5,293, respectively.


See accompanying notes to consolidated financial statements.






- 31 -
32



RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 27, 1998, DECEMBER 28, 1997 AND DECEMBER 29, 1996
(IN THOUSANDS)



DECEMBER 27, DECEMBER 28, DECEMBER 29,
1998 1997 1996
---- ---- ----

Cash flows from operating activities:
Net earnings (loss) ............................................ $ 8,753 $(12,232) $ 5,243
Adjustments to reconcile net earnings (loss) to net cash
provided by operating activities:
Depreciation and amortization ................................ 18,733 16,418 12,856
Non-cash portion of provision for asset impairments,
restaurant closings and other charges ....................... 2,500 22,367 1,436
Provision for litigation settlement .......................... -- -- 605
Minority interest ............................................ 1,334 1,219 602
Preopening costs ............................................. (3,137) (5,208) (4,341)
Deferred tax (benefit) expense ............................... 1,327 (3,864) (743)
Changes in assets and liabilities:
Accounts receivable .......................................... (1,389) 468 (230)
Inventories .................................................. (443) (1,269) (1,746)
Prepaid expenses ............................................. 584 92 2
Other assets ................................................. (1,207) (22) (97)
Refundable income taxes ...................................... 1,752 (6,900) --
Accounts payable ............................................. (1,176) (126) 1,020
Accrued expenses ............................................. 7,482 1,222 752
-------- -------- --------
Net cash provided by operating activities ................. 35,113 12,165 15,359
-------- -------- --------
Cash flows from investing activities:
Proceeds from sale of marketable debt securities ............... 609 252 6
Purchase of property and equipment ............................. (24,955) (52,970) (45,524)
Purchase of joint venture and franchise interests .............. (6,602) (3,797) --
-------- -------- --------
Net cash used in investing activities ..................... (30,948) (56,515) (45,518)
-------- -------- --------
Cash flows from financing activities:
Proceeds from (repayments of) borrowings on lines of credit, net 5,000 35,900 (5,950)
Principal payments on long-term debt ........................... -- (31) (1,833)
Proceeds from issuance of shares pursuant to public offering ... -- -- 37,638
Proceeds from minority partner contributions ................... 1,772 2,660 1,796
Distributions to minority partners ............................. (3,283) (2,928) (1,634)
Increase in bank overdraft included in accounts payable
and accrued liabilities ................................... 2,866 1,480 3,873
Distributions made by acquired companies ....................... -- -- (361)
Purchase of common stock for treasury .......................... (748) -- --
Proceeds from exercise of stock options ........................ 536 2, 543 681
-------- -------- --------
Net cash provided by financing activities ................ 6,143 39,624 34,210
-------- -------- --------
Net (decrease) increase in cash and cash equivalents ..... 10,308 (4,726) 4,051
Cash and cash equivalents at beginning of year .................. 1,752 6,478 2,427
-------- -------- --------
Cash and cash equivalents at end of year ........................ $ 12,060 $ 1,752 $ 6,478
======== ======== ========
Supplemental disclosure of cash flow information:
Cash paid for income taxes ................................... $ 3,033 $ 9,624 $ 2,807
======== ======== ========
Cash paid for interest, net of interest capitalized .......... $ 3,063 $ 1,039 $ 109
======== ======== ========
Supplemental disclosure of non-cash financing and investing
activities:
Assets acquired under capital lease ........................... $ 4,163 $ 5,600 $ --
Issuance of common stock in purchase of minority interest .... $ -- $ 339 $ --


See accompanying notes to consolidated financial statements



- 32 -
33



RARE HOSPITALITY INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 27, 1998, DECEMBER 28, 1997 AND DECEMBER 29, 1996

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

OPERATIONS

RARE Hospitality International, Inc., including its wholly owned
subsidiaries (the "Company"), is a multi-concept restaurant company operating
primarily in the Eastern United States. At December 27, 1998, the Company
operated the following restaurants:




CONCEPT NUMBER IN OPERATION
------- -------------------

LongHorn Steakhouse ....................... 104
Bugaboo Creek Steak House ................. 17
The Capital Grille ........................ 11
Other specialty concepts .................. 2


The Company is a partner in several joint ventures and limited
partnerships organized for the purpose of operating LongHorn Steakhouse
restaurants. As of December 27, 1998, 36 of the Company's restaurants operate in
joint ventures and limited partnerships.

FISCAL YEAR

Effective July 1, 1996, the Company changed its fiscal year-end from
December 31 to a 52- or 53-week year ending on the last Sunday in December.
Fiscal 1998, which ended on December 27, 1998, and fiscal 1997, which ended on
December 28, 1997, each contained 52 weeks. All general references to years
relate to fiscal years, unless otherwise noted.

CASH EQUIVALENTS

The Company considers all highly liquid investments which have original
maturities of three months or less to be cash equivalents. Cash equivalents,
comprised of overnight repurchase agreements, totaled $8,464,000 at December 27,
1998. The carrying amount of these instruments approximates their fair market
values. All book overdraft balances have been reclassified as current
liabilities.

MARKETABLE DEBT SECURITIES

Marketable debt securities are classified as available-for-sale and are
reported at fair market value, with any unrealized gains or losses, net of
deferred income taxes, reflected as a separate component of shareholders'
equity.

INVENTORIES

Inventories, consisting principally of food and beverages, are stated
at the lower of cost or market. Cost is determined using the first-in, first-out
(FIFO) method.

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Property under capital
leases is stated at the present value of minimum lease payments. Leasehold
improvements and property held under capital leases are amortized on the
straight-line method over the shorter of the term of the lease, which may
include renewals, or the estimated useful life of the assets (generally 15 years
for non-ground lease sites and 25 years for ground lease sites). Depreciation on
property and equipment is calculated on the straight-line method over the
estimated useful lives of the related assets, which approximates 25 years for
buildings and land improvements, and seven years for equipment.

- 33 -
34
BASIS OF PRESENTATION

The consolidated financial statements include the financial statements
of RARE Hospitality International, Inc., its wholly owned subsidiaries, and
joint ventures over which the Company exercises control. All significant
intercompany balances and transactions have been eliminated in consolidation.

PRE-OPENING AND ORGANIZATION COSTS

In April of 1998, Statement of Position (SOP) 98-5, "Reporting on the
Costs of Start-Up Activities", was issued. SOP 98-5 requires entities to expense
as incurred all organization and pre-opening costs that are not otherwise
capitalizable as long-lived assets. SOP 98-5 is effective for fiscal years
beginning after December 15, 1998. Restatement of previously issued financial
statements is not permitted by SOP 98-5, and entities are not required to report
the pro forma effects of the retroactive application of the new accounting
standard. The Company's adoption of the expense-as-incurred accounting principle
required by SOP 98-5 will involve the recognition of the cumulative effect of
the change in accounting principle required by SOP 98-5 as a one time charge
against earnings, net of any related income tax effect, retroactive to the
beginning year of adoption. The Company will adopt SOP 98-5 in the first quarter
of 1999. The adoption of this change in accounting method is expected to result
in a one time charge of approximately $2.3 million, less applicable income
taxes.

UNREDEEMED GIFT CERTIFICATES

The Company records a liability for outstanding gift certificates at
the time they are issued. Upon redemption, sales are recorded and the liability
is reduced by the amount of certificates redeemed.

GOODWILL

Goodwill, net of accumulated amortization of $755,000 and $466,000 at
December 27, 1998 and December 28, 1997, respectively, represents the excess of
purchase price over fair value of net assets acquired. Goodwill is amortized
using the straight-line method over the expected period to be benefited (from 13
to 25 years). The Company assesses the recoverability of goodwill by determining
whether the amortization of the goodwill balance over its remaining life can be
recovered through undiscounted future operating cash flows of the acquired
operation. The amount of goodwill impairment, if any, is measured based on
projected discounted future operating cash flows using a discount rate
reflecting the Company's average cost of funds. The assessment of the
recoverability of goodwill will be impacted if estimated future operating cash
flows are not achieved. In 1997, the Company's provision for asset impairments,
restaurant closings and other charges included a $4.2 million charge for the
write-off of goodwill recorded upon the acquisition of i) the Company's meat
company; ii) the assets of Lone Star Steaks, Inc.; and iii) the franchise rights
obtained from LongHorn Steaks of Alabama.

OTHER ASSETS

Other assets consist of organization costs, debt issuance costs,
trademarks, and liquor licenses. Trademarks and liquor licenses are amortized
on a straight-line basis over five years. Debt issuance costs are amortized on a
straight-line basis over the term of the debt. The first quarter 1999 adoption
of the change in accounting method prescribed by SOP 98-5 will result in a one
time charge of approximately $200,000, less applicable income taxes, related to
the write-off of organization costs.

RESTAURANT CLOSING COSTS

Upon the decision to close or relocate a restaurant, estimated
unrecoverable costs are charged to expense. Such costs include the write-down of
buildings and/or leasehold improvements, equipment, and furniture and fixtures,
to the estimated fair market value less costs of disposal, and a provision for
future lease obligations, less estimated subrental income. The Company provided
for the closure of one restaurant in 1998, seven restaurants in 1997, and two
restaurants in 1996.

RECOVERABILITY OF LONG-LIVED ASSETS

The Company accounts for long-lived assets in accordance with Statement
of Financial Accounting Standards No. 121 ("SFAS No. 121"), "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of",
which requires the Company to review its long-lived assets related to each
restaurant periodically or whenever events or changes in circumstances indicate
that the carrying amount of a restaurant may not be recoverable. Recoverability
of assets to be held and used is measured by a comparison of the carrying amount
of an asset to future undiscounted net cash flows expected to be generated by
the asset. If such assets are considered to be impaired, the impairment to be
recognized is measured by the amount by which the carrying amount of the assets
exceeds the fair value of the assets. Assets to be disposed of are reported at
the lower of the carrying amount or fair value less costs to sell. Considerable
management judgment is required to estimate discounted cash flows and fair value
less costs to sell. Accordingly, actual results could vary significantly from
such estimates.

- 34 -
35

INCOME TAXES

Income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carryforwards. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.

In connection with the merger of the Company with Bugaboo Creek Steak
House, Inc. ("Bugaboo Creek") (see note 2), the Company acquired certain
enterprises affiliated with Bugaboo Creek in a transaction accounted for as a
pooling of interests. Prior to the merger, these affiliated entities were either
S Corporations or partnerships, and as such, their stockholders or partners, and
not the enterprises, were responsible for Federal and state income taxes.

STOCK-BASED COMPENSATION

Prior to January 1, 1996, the Company accounted for its stock option
plan in accordance with the provisions of Accounting Principles Board Opinion
No. 25 ("APB 25"), "Accounting for Stock Issued to Employees", and related
interpretations. As such, compensation expense would be recorded on the date of
grant only if the current market price of the underlying stock exceeded the
exercise price. On January 1, 1996, the Company adopted Statement of Financial
Accounting Standards No. 123 ("SFAS No. 123"), "Accounting for Stock-Based
Compensation", which permits entities to recognize as expense over the vesting
period the fair value of all stock-based awards on the date of grant.

Alternatively, SFAS No. 123 also allows entities to continue to apply the
provisions of APB 25 and provide pro forma net earnings (loss) and pro forma
earnings (loss) per share disclosures for employee stock option grants made in
1995 and future years as if the fair-value-based method defined in SFAS No. 123
had been applied. The Company has elected to continue to apply the provisions of
APB 25 and provide the pro forma disclosure provisions of SFAS No. 123.

ADVERTISING EXPENSES

Advertising costs are expensed over the period covered by the related
promotion. Total advertising expense included in other operating expenses was
$8,432,000, $8,262,000, and $5,216,000 for the years ended December 27, 1998,
December 28, 1997 and December 29, 1996, respectively.

EARNINGS (LOSS) PER SHARE

Effective for the year ended December 28, 1997, the Company adopted the
provisions of Statement of Financial Accounting Standards No. 128 ("SFAS No.
128"), "Earnings Per Share". SFAS No. 128 requires dual disclosure of earnings
(loss) per share-basic and diluted. Basic earnings (loss) per share equals net
earnings (loss) divided by the weighted average number of common shares
outstanding and does not include the dilutive effects of stock options and
restricted stock. Diluted earnings (loss) per share is computed by dividing
adjusted net earnings (loss) by the weighted average number of common shares
outstanding after giving effect to dilutive stock options and restricted stock.
For purposes of computing the diluted loss per share for 1997, the potentially
dilutive impact of stock options is excluded since the effect would be
antidilutive.

The following table presents a reconciliation of weighted average
shares and earnings (loss) per share amounts (amounts in thousands, except per
share data):



1998 1997 1996
---- ---- ----

Weighted average number of common shares used
in basic calculation ......................... 12,004 11,751 11,302
Dilutive effect of restricted stock award ...... 1 -- --
Dilutive effect of net shares issuable
pursuant to stock option plans ............... 94 -- 329
------- -------- -------
Weighted average number of common shares used
in diluted calculation ....................... 12,099 11,751 11,631
======= ======== =======
Net earnings (loss) for computation of basic and
diluted earnings per common share ............ $ 8,753 $(12,232) $ 5,243
Basic earnings (loss) per common share ......... $ 0.73 $ (1.04) $ 0.46
Diluted earnings (loss) per common share ....... $ 0.72 $ (1.04) $ 0.45


- 35 -
36

Options to purchase 1,171,928 shares of common stock at December 27,
1998, were excluded from the computation of diluted earnings per share because
the related exercise prices were greater than the average market price for 1998
and would have been antidilutive.

ACCOUNTS RECEIVABLE

Accounts receivable represent amounts due from restaurant customers and
suppliers and interest receivable relating to marketable debt securities.

FINANCIAL INSTRUMENTS

The carrying value of the Company's cash and cash equivalents,
marketable debt securities, accounts receivable, accounts payable, accrued
expenses, debt, and obligations under capital leases approximates their fair
value. The fair value of a financial instrument is the amount for which the
instrument could be exchanged in a current transaction between willing parties.
The following methods and assumptions were used to estimate the fair value of
each class of financial instruments:

For cash and cash equivalents, marketable debt securities, accounts
receivable, accounts payable and accrued expenses the carrying amounts
approximate fair value because of the short maturity of these financial
instruments. The fair value of the Company's debt and obligations under capital
leases is estimated by discounting future cash flows for these instruments at
rates currently offered to the Company for similar debt or long-term leases, as
appropriate. The fair value of the marketable debt security is obtained from
publicly available sources.

The Company, from time to time, uses interest rate swaps to reduce
interest rate volatility. The interest differential to be paid or received on
the swap is recognized in the consolidated statement of operations, as incurred,
as a component of interest expense.

USE OF ESTIMATES

Management of the Company has made a number of estimates and
assumptions relating to the reporting of assets and liabilities and the
disclosure of contingent assets and liabilities to prepare these financial
statements in conformity with generally accepted accounting principles. Actual
results could differ from those estimates.

COMPREHENSIVE INCOME

On January 1, 1998, the Company adopted Statement of Financial
Accounting Standards No. 130 ("SFAS No. 130"), "Reporting Comprehensive
Income". SFAS No. 130 establishes standards for reporting and presentation of
comprehensive income and its components in a full set of financial statements.
Comprehensive income consists of net income and net unrealized gains (loses) on
securities and is presented in the consolidated statements of stockholders'
equity and comprehensive income. The statement requires only additional
disclosures in the consolidated financial statements; it does not affect the
Company's financial position or results of operations. Prior year financial
statements have been reclassified to conform to the requirements of
SFAS No. 130.

RECLASSIFICATIONS

Certain reclassifications have been made to the 1997 and 1996
consolidated financial statements to conform with the 1998 presentation.

(2) BUSINESS COMBINATIONS AND JOINT VENTURES

In December 1998, the Company purchased the assets of one previously
franchised LongHorn Steakhouse location in Tampa, Florida, in a transaction
accounted for under the purchase method, for approximately $1.2 million in cash
and a $50,000 note. The excess of cost over fair value of tangible assets
acquired was approximately $1.2 million and was recorded as an intangible asset
to be amortized over 20 years.

In November 1998, the Company acquired the ownership interest of its
joint venture partners in 11 LongHorn Steakhouse restaurants located in the
Cleveland, Ohio, and St. Louis, Missouri markets for an aggregate purchase price
of $5.3 million in cash and a $200,000 note in a transaction accounted for under
the purchase method. The excess of cost over the minority interest acquired was
approximately $3.8 million and was recorded as an intangible asset to be
amortized over 20 years.

In the fourth quarter of 1997, the Company acquired the ownership
interests of its joint venture partners in ten LongHorn

- 36 -
37

Steakhouse restaurants located in South Georgia, Southern Alabama, and the
Panhandle of Florida for an aggregate purchase price of approximately $1.1
million in cash, notes payable, and the Company's common stock in a transaction
accounted for under the purchase method. The excess of cost over the minority
interest acquired was approximately $1.1 million and was recorded as an
intangible asset to be amortized over 20 years.

In January 1997, the Company purchased the assets of two previously
franchised locations in Greenville and Spartanburg, South Carolina, in a
transaction accounted for under the purchase method, for approximately $2.0
million in cash. The excess of cost over fair value of tangible assets acquired
was approximately $1.4 million and was recorded as an intangible asset to be
amortized over the 13-year period remaining under the acquired franchise
agreement.

In September 1996, the Company exchanged 3,179,472 newly issued shares
of its common stock for all of the outstanding shares of Bugaboo Creek Steak
House, Inc. and certain affiliated entities (2,939,062 shares for Bugaboo Creek
Steak House, Inc. and 240,410 shares for other nonpublic affiliated
enterprises). Bugaboo Creek Steak House, Inc. operated 14 Bugaboo Creek Steak
House restaurants and five The Capital Grille restaurants and the affiliated
entities operated three specialty concept restaurants at the time of the merger.
The exchange of shares was accounted for as a pooling of interests, and
accordingly, the accompanying consolidated financial statements have been
restated to include the accounts and operations of Bugaboo Creek Steak House,
Inc. for all periods presented.

There were no adjustments required to conform Bugaboo Creek Steak
House, Inc.'s accounting policies to those of the Company.

During 1996, the Company entered into a joint venture arrangement
whereby the Company contributed two LongHorn Steakhouse restaurants and agreed
to contribute funds to construct a third LongHorn Steakhouse restaurant to a
joint venture. The other partners in the joint venture contributed three
restaurants with a fair market value of approximately $2,340,000 for a 49%
minority interest. The Company recorded goodwill of $1,050,000 on this joint
venture, based on the fair value of assets the Company contributed for its 51%
interest versus joint venture partner contributions.

(3) PROVISION FOR ASSET IMPAIRMENTS, RESTAURANT CLOSINGS, AND OTHER CHARGES

The provision for asset impairments, restaurant closings, and other
charges of $2.5 million in 1998 was determined under SFAS No. 121 by comparing
expected discounted future cash flows to the carrying value of these assets.
This charge was primarily the result of a decision by management, in the fourth
quarter, to close one The Capital Grille restaurant partially offset by
favorable developments in estimated amounts accrued in 1997 for costs associated
with closed facilities.

The provision for asset impairments, restaurant closings, and other
charges of $23,666,000 in 1997 was the result of a decision by management, in
the fourth quarter, to close seven restaurants and certain administrative
facilities, as well as the Company's assessment of the impairment of certain
assets based upon the Company's current plans. The Company's current plans
resulted from significant changes in key management and a strategic review
process employed by new management. The provision for asset impairments,
restaurant closings, and other charges consists primarily of adjustments of
$8,300,000 to impaired long-lived assets to be disposed of, adjustments of
$6,000,000 to the carrying values of impaired long-lived assets to be held and
used and $4,200,000 of goodwill write-offs. These adjustments reduced carrying
values for long-lived assets to be held and used to estimated fair value and of
long-lived assets to be disposed of in connection with the closure of the seven
restaurants and the administrative facilities to estimated fair market value
less costs to sell. The long-lived assets to be disposed of are primarily
included in property and equipment in the accompanying consolidated balance
sheet at December 28, 1997, and have an adjusted carrying value of $1,520,000.
Additionally, the provision included $5,166,000 in accrued costs primarily
associated with closed facilities.

The charge in 1996 was comprised principally of the write-off of
abandoned leasehold improvements and the accrual of the future lease payments on
restaurants closed in those periods.

Merger and conversion expenses in 1996 were nonrecurring costs related
to the merger with Bugaboo Creek Steak House, Inc., consisting primarily of
investment banking fees, accounting and legal fees, printing costs, and costs to
integrate point-of-sale systems.

(4) PROPERTY AND EQUIPMENT

Major classes of property and equipment at December 27, 1998 and
December 28, 1997 are summarized as follows (in thousands):

- 37 -
38


1998 1997
---- ----

Land and improvements ......................... $ 18,559 $ 17,347
Buildings ..................................... 19,608 23,883
Leasehold improvements ........................ 100,396 86,366
Assets under capital lease .................... 9,763 5,569
Restaurant equipment .......................... 42,147 36,578
Furniture and fixtures ........................ 20,928 19,004
Construction in progress ...................... 4,293 1,177
-------- --------
215,694 189,924
Less accumulated depreciation and amortization 47,884 34,166
-------- --------
$167,810 $155,758
======== ========


During 1998, 1997 and 1996, the Company capitalized interest during
construction of approximately $270,000, $663,000, and $135,000, respectively, as
a component of property and equipment.

The Company has, in the normal course of business, entered into
agreements with vendors for the purchase of restaurant equipment, furniture,
fixtures, buildings, and improvements for restaurants that have not yet opened.
At December 27, 1998, such commitments totaled approximately $11 million.

(5) ACCRUED EXPENSES

Accrued expenses consist of the following at December 27, 1998 and
December 28, 1997 (in thousands):



1998 1997
---- ----

Accrued future lease obligations and other
charges ................................ $ 3,037 $ 3,867
Accrued rent ............................. 1,859 1,620
Payroll and related ...................... 5,596 1,263
Other taxes accrued ...................... 2,107 649
Gift certificates ........................ 4,707 3,766
Other .................................... 6,770 3,708
------- -------
$24,076 $14,873
======= =======


(6) DEBT

The Company has a variable interest rate revolving credit facility
which permits the Company to borrow up to $100,000,000 through October 2001 and
converts to a two year term loan at that time (the "1998 Facility"). The 1998
Facility is the result of amendments and a restatement of the Company's previous
$60,000,000 credit facility. The 1998 Facility bears interest at the Company's
option of LIBOR plus a margin of 1.25% to 2.0% (depending on the Company's
leverage ratio) or the administrative agent's prime rate of interest, plus a
margin of 0% to 0.75% (depending on the Company's leverage ratio) and requires
payment of a commitment fee on any unused portion at a rate of 0.3% to 0.5% per
year (depending on the Company's leverage ratio). At December 27, 1998 and
December 28, 1997, the interest rate on outstanding obligations under the
Company's revolving credit facilities was 6.836% and 6.898%, respectively, based
on LIBOR plus 1.625% and LIBOR plus 0.75%, respectively. The commitment fee on
the unused portion of the 1998 Facility on December 27, 1998, was 0.35% per
year. At December 27, 1998 and December 28, 1997, debt outstanding under the
revolving credit facilities totaled $48,000,000 and $43,000,000, respectively.
Amounts available under the Company's revolving credit facilities totaled
$52,000,000 and $17,000,000 at December 27, 1998 and December 28, 1997,
respectively.

The 1998 Facility restricts payment of dividends, without prior
approval of the lender, and contains certain financial covenants, including debt
to capitalization, leverage and interest coverage ratios, as well as minimum net
worth and maximum capital expenditure covenants. The 1998 Facility is secured by
the common stock of Bugaboo Creek Steak House, Inc. At December 27, 1998, the
Company was in compliance with the provisions of the 1998 Facility. Assuming the
$48,000,000 outstanding under the 1998 Facility is outstanding at the end of
2001, the scheduled maturities are as follows: 2002 - $24,000,000 and 2003 -
$24,000,000.

In August 1998, the Company entered into an interest rate swap
agreement with a commercial bank, which effectively fixes the interest rate at
7.515% on $40.0 million through August 1999, decreasing to $35.0 million through
February 2000 and decreasing to $25.0 million through August 2001. The Company
is exposed to credit losses on this interest rate swap in the event of
counterparty non-performance, but does not anticipate any such losses. After
giving affect to the interest rate swap agreement, the weighted average interest
rate on borrowings under the revolving credit facility was 7.421% on December
27, 1998.



- 38 -
39

(7) INCOME TAXES

Income tax (benefit) expense consists of (in thousands):



CURRENT DEFERRED TOTAL
------- -------- -----

Year ended December 27, 1998:
U.S. Federal ............. $ 2,026 $ 1,121 $ 3,147
State and local .......... 767 206 973
------- ------- -------
$ 2,793 $ 1,327 $ 4,120
======= ======= =======

Year ended December 28, 1997:
U.S. Federal ............. $ (923) $(3,215) $(4,138)
State and local .......... (213) (649) (862)
------- ------- -------
$(1,136) $(3,864) $(5,000)
======= ======= =======

Year ended December 29, 1996:
U.S. Federal ............. $ 2,884 $ (534) $ 2,350
State and local .......... 1,029 (209) 820
------- ------- -------
$ 3,913 $ (743) $ 3,170
======= ======= =======


The differences between income taxes at the statutory Federal income
tax rate and income tax expense reported in the consolidated statements of
operations are as follows:



1998 1997 1996
---- ---- ----


Federal statutory income tax rate ............ 35.0% (34.0)% 34.0%
State income taxes, net of federal benefit ... 5.5 (5.0) 5.0
Nondeductible merger and conversion expenses . -- -- 11.1
Meals and entertainment ...................... 0.4 (1.5) .6
FICA tip credit .............................. (8.3) 7.3 (11.2)
Other ........................................ (0.6) 4.2 (1.8)
---- ---- ----
Effective tax rates .............. 32.0% (29.0)% 37.7%
==== ==== ====


The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and liabilities at December 27, 1998 and
December 28, 1997 are presented below (in thousands):




1998 1997
---- ----

Deferred tax assets:
Provisions for restaurant closings, and other charges $ 3,905 $ 4,558
Deferred rent ....................................... 717 556
Alternative minimum taxes and general
business credit carryforwards .................... -- 2,704
Accrued joint venture contract termination .......... 423 --
Preopening costs .................................... 2,054 1,931
Net operating loss carryforwards .................... -- 681
Accrued insurance ................................... 499 132
Accrued workers' compensation ....................... 297 212
Other ............................................... 527 217
------- --------
Total gross deferred tax assets ............... 8,422 10,991
Less valuation allowance ............................ -- (1,700)
------- --------
Net deferred tax assets ........................ 8,422 9,291
------- --------
Deferred tax liability - Property and equipment ....... (2,893) (2,435)
------- --------
Net deferred tax assets .......... $ 5,529 $ 6,856
======= ========



- 39 -
40

The valuation allowance for deferred tax assets as of December 27, 1998
and December 28, 1997 was $0 and $1,700,000, respectively. The net change in the
valuation allowance for the years ended December 27, 1998, December 28, 1997 and
December 29, 1996 was a decrease of $1,700,000, an increase of $1,700,000, and a
decrease of $45,000, respectively. The reduction in the valuation allowance for
the year ended December 27, 1998, occurred because the Company was able to
utilize net operating loss carryforwards as well as general business credits. In
assessing the realizability of deferred tax assets, the Company's management
considers whether it is more likely than not that some portion or all of the
deferred tax assets will not be realized. The ultimate realization of deferred
tax assets is dependent upon the generation of future taxable income during the
periods in which those temporary differences become deductible. The Company's
management considers the scheduled reversal of deferred tax liabilities,
projected future taxable income, and tax planning strategies in making this
assessment. Based upon the level of historical taxable income and projections of
future taxable income over the periods in which the deferred tax assets are
deductible, the Company's management believes it is more likely than not the
Company will realize the benefits of these deductible differences, at December
27, 1998.

At December 28, 1997, the Company had net operating loss carryforwards
for Federal income tax purposes of $2,350,000 which are available to offset
future taxable income, if any, through 2012. In addition, the Company had
alternative minimum tax and other general business credit carryforwards of
approximately $2,700,000 which are available to reduce Federal regular income
taxes, if any, over an indefinite period.

(8) EMPLOYEE BENEFIT PLANS

The Company provides employees who meet minimum service requirements
with retirement benefits under a 401(k) salary reduction and profit sharing plan
(the "RARE Plan"). Under the RARE plan, employees may make contributions of
between 1% and 20% of their annual compensation. The Company is required to make
an annual matching contribution up to a maximum of 2.5% of employee
compensation. Additional contributions are made at the discretion of the Board
of Directors. The Company's expense under the RARE plan was $396,000, $260,000,
and $220,000 for 1998, 1997, and 1996, respectively.

Commencing April 1, 1996, the Company provided a 401(k) salary
reduction plan to Bugaboo Creek Steak House employees (the "Bugaboo Creek
Plan"). Under the Bugaboo Creek Plan, employees made contributions of between 1%
and 15% of their annual compensation. The Company made a matching contribution
of 10% of the first 6% contributed by each employee. All employees of Bugaboo
Creek Steak House prior to the merger with one year and 1,000 hours of service
are eligible for the Bugaboo Creek Plan. The Company's expense under the Bugaboo
Creek Plan was $20,000 for 1996. Effective in 1997, the Company merged the
Bugaboo Creek Plan into the RARE Plan.

(9) LEASES AND RELATED COMMITMENTS

The Company is obligated under various capital leases for certain
restaurant facilities that expire at various dates during the next 25 years. The
Company has noncancelable operating leases for restaurant facilities. Rental
payments include minimum rentals, plus contingent rentals based on restaurant
sales at the individual stores. These leases generally contain renewal options
for periods ranging from three to 15 years and require the Company to pay all
executory costs such as insurance and maintenance. Under the provisions of
certain leases, there are certain rent holidays and/or escalations in payments
over the base lease term, as well as renewal periods. The effects of the
holidays and escalations have been reflected in rent expense on a straight-line
basis over the life of the anticipated lease terms. The Company also leases
vehicles and equipment under operating leases.


- 40 -
41


Future minimum lease payments under capital lease obligations and
noncancelable operating leases at December 27, 1998 are as follows (in
thousands):



YEARS ENDING AT OR
ABOUT DECEMBER 31: CAPITAL OPERATING
------- ---------

1999 $ 859 $10,219
2000 859 10,007
2001 859 9,542
2002 890 9,207
2003 929 8,119
Thereafter... 21,400 33,452
------- -------
Total minimum lease payments $25,796 $80,546
=======
Less imputed interest (at 9%) 16,064
-------
Present value of minimum lease payments 9,732
Less current maturities -
-------
Obligations under capital leases,
excluding current maturities $ 9,732
=======


Rental expense consisted of the following amounts (in thousands):



1998 1997 1996
------- ------ ------

Minimum lease payments $ 9,611 $8,252 $6,218
Contingent rentals ... 799 686 640
------- ------ ------
Total rental expense . $10,410 $8,938 $6,858
======= ====== ======


Future minimum lease payments to related parties aggregated $141,000 at
December 27, 1998.

Rental expense includes approximately $110,531, $106,000, and $120,000
for 1998, 1997, and 1996, respectively, for rents paid to entities in which
certain of the Company's directors have a financial interest.

A standby letter of credit in the amount of $750,000 has been issued to
secure the Company's obligations under a lease of real estate. Drafts may be
presented against this letter of credit in the event that the Company is in
default of the terms of the lease, all applicable grace periods have expired and
the Company has failed to cure all such defaults. The amount of such drafts may
be for the amount presently due and owing by the Company to the landlord or the
full amount of the letter of credit if the landlord has notified tenant that it
has terminated the lease or has exercised its right to repossess the leased
premises.

(10) RELATED PARTY TRANSACTIONS

During 1998, 1997 and 1996, RDM Design, a company owned by a relative
of two Company directors, provided architectural design services to the Company.
Fees paid for these services (including payments for subcontracted engineering
services) amounted to $12,000, $11,000, and $114,000 for the years 1998, 1997,
and 1996, respectively.

(11) SHAREHOLDERS' EQUITY

In 1998, the Company's Board of Directors authorized the Company to
purchase shares of its common stock, through open market transactions, block
purchases or in privately negotiated transactions. As of December 27, 1998, the
Company had purchased an aggregate 59,500 shares of its common stock for a total
purchase price of approximately $748,000 (average price of $12.57 per share).

The Company's Articles of Incorporation authorize 10,000,000 shares of
preferred stock, no par value. The Board of Directors of the Company may
determine the preferences, limitations, and relative rights of any class of
shares of preferred stock prior to the issuance of such class of shares. In
November 1997, in connection with the adoption of a Shareholders Rights Plan,
the Board of Directors designated 500,000 shares of Series A Junior
Participating Preferred Stock (the "Series A Stock") and filed such designation
as an amendment to the Company's Articles of Incorporation. Holders of shares of
Series A Stock are entitled to receive, when, as and if declared by the Board of
Directors, (i) on each date that dividends or other distributions (other than
dividends or distributions payable in common stock) are payable on the common
stock comprising part of the Reference Package (as defined in the Articles of
Incorporation), an amount per whole share of Series A Stock equal to the
aggregate amount of dividends or other distributions that would be payable on
such date to a holder of the Reference Package and (ii) on the last day of
March, June, September and December in each year, an amount per whole

- 41 -
42

share of Series A Stock equal to the excess of $1.00 over the aggregate
dividends paid per whole share of Series A Stock during the three-month period
ending on such last day. If any shares of Series A Stock are issued, no
dividends (other than dividends payable in common stock) may be declared or paid
unless the full cumulative dividends on all outstanding shares of Series A Stock
have been or are contemporaneously paid. Upon the liquidation, dissolution or
winding up of the affairs of the Company and before any distribution or payment
to the holders of common stock, holders of shares of the Series A Stock are
entitled to be paid in full an amount per whole share of Series A Stock equal to
the greater of (i) $1.00 or (ii) the aggregate amount distributed or to be
distributed prior to the date of such liquidation, dissolution or winding up to
a holder of the Reference Package. After payment in full to each holder of
shares of Series A Stock, the Series A Stock shall have no right or claim to any
of the remaining assets of the Company. Each outstanding share of Series A Stock
votes on all matters as a class with any other capital stock comprising part of
the Reference Package and shall have the number of votes that a holder of the
Reference Package would have.

As of March 8, 1999, there were no shares of Series A Stock issued and
outstanding and the Board of Directors had no present intention to issue any
shares of Series A Stock.

On April 1, 1996, the Company closed a public offering for 1,875,000
shares of common stock. Net proceeds to the Company from this offering were
approximately $38,000,000, including the underwriters' overallotment.

(12) STOCK OPTIONS

The Company's 1997 Long-Term Incentive Plan, as amended (the "1997
Stock Option Plan"), provides for the granting of incentive stock options,
nonqualified stock options, stock appreciation rights, performance units,
restricted stock, dividend equivalents and other stock based awards to
employees, officers, directors, consultants, and advisors. The Company's Amended
and Restated 1992 Incentive Plan (the "1992 Stock Option Plan") provides for the
granting of incentive stock options, nonqualified stock options, and stock
appreciation rights to key employees and directors, based upon selection by the
Stock Option Committee. All stock options issued under the 1997 Stock Option
Plan and the 1992 Stock Option Plan were granted at prices which equate to or
were higher than current market value on the date of the grant and must be
exercised within ten years from the date of grant. The 1997 Stock Option Plan
and the 1992 Stock Option Plan authorized the granting of options to purchase
750,000 shares of common stock and 1,500,000 shares of common stock,
respectively.

The 1994 Bugaboo Creek Stock Option Plan (the "1994 Stock Option Plan")
provides for the granting of options to acquire approximately 306,550 shares of
the Company's common stock to directors, officers, and key employees. Through
December 27, 1998, the Company had granted options to purchase approximately
214,050 shares of common stock pursuant to the terms of the 1994 Stock Option
Plan. Options awarded under the 1994 Stock Option Plan prior to the merger were
adjusted based on the exchange ratio of 1.78 shares of common stock of Bugaboo
Creek Steak House, Inc. for each share of the Company's common stock. Options
awarded under the 1994 Stock Option Plan are generally granted at prices which
equate to current market value on the date of the grant, are generally
exercisable after two to three years, and expire ten years subsequent to award.

The Company's Amended and Restated 1996 Stock Plan for Outside
Directors (the "1996 Stock Option Plan") provides for the automatic granting of
non-qualified stock options to outside directors. The 1996 Stock Option Plan
authorizes the granting of options to purchase up to an aggregate of 100,000
shares of common stock. All stock options issued under the 1996 Stock Option
Plan are granted at prices which are equal to the current market value on the
date of the grant, become exercisable six months and one day after the date of
grant, and must be exercised within ten years from the date of grant.

The Company applies APB 25 in accounting for its stock option plans.
Accordingly, no compensation expense has been recognized for the Company's
stock-based compensation plans. Had compensation cost for the Company's stock
option plans been determined based upon the fair value methodology prescribed
under SFAS No. 123, the Company's 1998, 1997, and 1996 net earnings (loss) and
net earnings (loss) per share would have been reduced (increased in 1997) by
approximately $2,002,000, $1,002,000, and $705,000, or approximately $0.17,
$0.09, and $0.06 per share, respectively. The effects of disclosing compensation
cost under SFAS No. 123 may not be representative of the effects on reported
earnings for future years. The fair value of the options granted during 1998,
1997, and 1996 is estimated at $1,718,000, $3,384,000, and $1,593,000,
respectively, on the date of grant, using the Black-Scholes option-pricing model
with the following assumptions: dividend yield of zero, volatility of 20%,
risk-free interest rate of 6%, and an average expected life of eight years.


- 42 -
43



As of December 27, 1998 and December 28, 1997, options to purchase
592,626 and 367,281 shares of common stock, respectively, were exercisable
at weighted average exercise prices of $13.47 and $16.37 per share,
respectively. Option activity under the Company's stock option plans is as
follows:



WEIGHTED
SHARES AVERAGE PRICE
------ -------------

Outstanding at December 31, 1995 1,569,977 $15.40
Granted in 1996 ................ 162,115 21.56
Exercised in 1996 .............. (67,367) 10.10
Canceled in 1996 ............... (253,959) 21.39
---------
Outstanding at December 29, 1996 1,410,766 15.28

Granted in 1997 ................ 995,150 14.47
Exercised in 1997 .............. (289,980) 8.81
Canceled in 1997 ............... (642,843) 17.72
---------
Outstanding at December 28, 1997 1,473,093 14.79

Granted in 1998 ................ 567,950 11.62
Exercised in 1998 .............. (52,400) 10.17
Canceled in 1998 ............... (186,795) 16.24
---------
Outstanding at December 27, 1998 1,801,848 13.58
=========



The following table summarizes information concerning options
outstanding and exercisable as of December 27, 1998:




OPTIONS OUTSTANDING OPTIONS EXERCISABLE
------------------------------------- ---------------------------
WEIGHTED WEIGHTED WEIGHTED
AVERAGE AVERAGE AVERAGE
NUMBER REMAINING EXERCISE NUMBER EXERCISE
RANGE OF EXERCISE PRICES OUTSTANDING LIFE PRICE EXERCISABLE PRICE
- ------------------------ ----------- --------- --------- ----------- ---------

$8.75 to $10 ........... 449,500 8.4 $ 9.49 304,430 $ 9.45
$10.01 to $15 .......... 915,390 8.8 12.92 82,560 12.46
$15.01 to $20 .......... 272,700 6.7 17.47 101,060 17.39
$20.01 to $25 .......... 162,258 6.0 21.87 102,576 22.05
$25.01 to $27.25 ....... 2,000 0.1 27.25 2,000 27.25


(13) COMMITMENTS AND CONTINGENCIES

JOINT VENTURES

Several of the Company's joint venture agreements and employment
agreements with joint venture partners and restaurant managers require or
provide the Company with the option to purchase the managers' interests upon
termination of the joint venture. The purchase prices are based upon certain
multiples of the relevant restaurant's cash flow or profits.

SHAREHOLDER SUIT

In February 1994, the Company, several directors, and the two managing
underwriters of its previous public offering were named as defendants in a
lawsuit filed as a class action in the United States District Court in Atlanta,
Georgia. The suit was filed by a shareholder of the Company who claimed to
represent a class of all persons who purchased the Company's common stock
between July 27, 1992 and June 17, 1993.

The plaintiff alleged that the defendants made material
misrepresentations and omissions in connection with the financial condition of
the Company and sought compensatory damages and other relief. A total
consideration of $1.4 million was paid in settlement of the case in 1997, the
major portion of which was funded by an officers and directors liability
insurance policy. The cost to the Company, including related attorneys' fees,
was approximately $605,000.

- 43 -
44

PURCHASE COMMITMENTS

The Company has entered into certain purchasing agreements with certain
meat suppliers requiring the Company to purchase contracted quantities of meat
at established prices through their expiration on varying dates in 1999 and
2000. The quantities contracted for are based on usage projections management
believes to be conservative estimates of actual requirements during the contract
terms. The Company does not anticipate any material adverse effect on its
results of operations or financial condition from these contracts.

OTHER

Under the Company's insurance programs, coverage is obtained for
significant exposures as well as those risks required to be insured by law or
contract. It is the Company's preference to retain a significant portion of
certain expected losses related primarily to workers' compensation and employee
medical costs. Provisions for losses expected under these programs are recorded
based upon the Company's estimates of the aggregate liability for claims
incurred.

Letters of credit aggregating $1,100,000 at December 27, 1998 are being
maintained as security under the Company's workers' compensation policies.

The Company is engaged in arbitration and litigation with a joint
venture partner regarding a dispute related to a joint venture agreement. The
Company denies any liability with respect to the counterclaims against the
Company and intends to vigorously defend the counterclaims. Management believes
that the Company's position has merit and the resolution of these matters will
not have a material adverse effect of the Company's financial condition or
results of operations.

The Company is involved in various legal actions incidental to the
normal conduct of its business. Management does not believe that the ultimate
resolution of these incidental actions will have a material adverse effect on
the Company's financial condition or results of operations.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None.
PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information about directors and nominees for director and executive
officers of the Registrant is incorporated herein by reference from the sections
of the Registrant's definitive Proxy Statement to be delivered to shareholders
of the Registrant in connection with the annual meeting of shareholders to be
held May 6, 1999 (the "Proxy Statement") entitled "Election of Directors -
Certain Information Concerning Nominees and Directors," and "-- Meetings of the
Board of Directors and Committees" and "Executive Officers of the Company."

ITEM 11. EXECUTIVE COMPENSATION

Information regarding executive compensation is incorporated herein by
reference from the section of the Proxy Statement entitled "Executive
Compensation." In no event shall the information contained in the Proxy
Statement under the sections entitled "Shareholder Return Analysis," or
"Compensation and Stock Option Committees' Report on Executive Compensation" be
incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Information required by this item is incorporated herein by reference
from the section of the Proxy Statement entitled "Beneficial Owners of More Than
Five Percent of the Company's Common Stock; Shares Held by Directors and
Executive Officers."

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information regarding Certain Relationships and Related Transactions is
incorporated herein by reference from the section of the Proxy Statement
entitled "Certain Transactions."

- 44 -
45


PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(A)(1) LISTING OF FINANCIAL STATEMENTS

The following financial statements of the Registrant are set forth herein in
Part II, Item 8:

Consolidated Balance Sheets as of December 27, 1998 and December 28,
1997

Consolidated Statements of Operations - For Each of the Years in the
Three-Year Period Ended December 27, 1998

Consolidated Statements of Shareholders' Equity and Comprehensive
Income - For Each of the Years in the Three-Year Period Ended December
27, 1998

Consolidated Statements of Cash Flows - For Each of the Years in the
Three-Year Period Ended December 27, 1998

Notes to Consolidated Financial Statements

Independent Auditors' Report


(A)(2) LISTING OF FINANCIAL STATEMENT SCHEDULES

Not applicable.


(A)(3) LISTING OF EXHIBITS

EXHIBIT
NUMBER DESCRIPTION OF EXHIBITS
- ------- ------------------------

3(a) -- Amended and Restated Articles of Incorporation of the
Registrant (incorporated herein by reference from Exhibit 3(a)
of the Registrant's annual report on Form 10-K for the fiscal
year ended December 28, 1997).
3(b) -- Bylaws of the Registrant (incorporated herein by reference
from Exhibit 3(b) of the Registrant's annual report on Form
10-K for the fiscal year ended December 28, 1997).
4(a) -- See Exhibits 3(a) and 3(b) for provisions of the Amended and
Restated Articles of Incorporation and Bylaws of the
Registrant defining rights of holders of Common Stock of the
Registrant
4(b) -- Specimen Stock Certificate for the Common Stock of the
Registrant.
4(c) -- Shareholder Protection Rights Agreement, dated as of November
4, 1997, between RARE Hospitality International, Inc. and
SunTrust Bank, Atlanta, as Rights Agent (which includes as
Exhibit B thereto the Form of Right Certificate) (incorporated
herein by reference from Exhibit 99.1 of the Registrant's Form
8-K dated November 4, 1997).
10(a) -- Amended and Restated Credit Agreement dated August 26, 1998,
by and among the Registrant and First Union National Bank as
administrative agent and Bank Boston, N.A. and Fleet National
Bank as co-agents (incorporated by reference from Exhibit 10.1
of the Registrant's quarterly report on Form 10-Q for the
quarter ended September 27, 1998).
10(b) -- First Amendment to Credit Agreement.
10(c) -- Pledge Agreement dated as of August 26, 1998 by Registrant in
favor of First Union National Bank (incorporated by reference
from Exhibit 10.2 of the Registrant's quarterly report on Form
10-Q for the quarter ended September 27, 1998).
10(d) -- LongHorn Steaks, Inc. Amended and Restated 1992 Incentive Plan
(incorporated by reference from Exhibit 10(n) to Registration
Statement on Form S-1, Registration Statement No. 33-45695).
10(e) -- Amended and Restated RARE Hospitality International, Inc. 1996
Stock Plan for Outside Directors.
10(f) -- Bugaboo Creek Steak House, Inc. 1994 Stock Option Plan
(incorporated herein by reference from Exhibit 4(c) to
Registration Statement on Form S-8, Registration No.
333-11983).
10(g) -- RARE Hospitality International, Inc. 1997 Long-Term Incentive
Plan (incorporated herein by reference from Exhibit 10(i) of
the Registrant's annual report on Form 10-K for the fiscal
year ended December 28, 1997).

- 45 -
46

10(h) -- Amendment No. 1 to RARE Hospitality International, Inc. 1997
Long-Term Incentive Plan (incorporated herein by reference
from Exhibit 10(j) of the Registrant's annual report on Form
10-K for the fiscal year ended December 28, 1997).
10(i) -- Amendment No. 2 to RARE Hospitality International, Inc. 1997
Long-Term Incentive Plan.
10(j) -- Employment Agreement dated February 13, 1992 between the
Registrant and George W. McKerrow, Sr. (incorporated by
reference from Exhibit 10(o) to Registration Statement on Form
S-1, Registration Statement No. 33-45695).
10(k) -- Employment Agreement dated February 13, 1992 between the
Registrant and George W. McKerrow, Jr. (incorporated by
reference from Exhibit 10(p) to Registration Statement on Form
S-1, Registration Statement No. 33-45695).
10(l) -- Employment Agreement dated September 30, 1997 between the
Registrant and Philip J. Hickey, Jr. (incorporated herein by
reference from Exhibit 10(m) of the Registrant's annual report
on Form 10-K for the fiscal year ended December 28, 1997).
10(m) -- Employment Agreement dated October 16, 1997 between the
Registrant and Eugene I. Lee (incorporated herein by reference
from Exhibit 10(n) of the Registrant's annual report on Form
10-K for the fiscal year ended December 28, 1997).
10(n) -- Employment Agreement dated November 3, 1997 between the
Registrant and William A. Burnett (incorporated herein by
reference from Exhibit 10(o) of the Registrant's annual report
on Form 10-K for the fiscal year ended December 28, 1997).
10(o) -- Employment Agreement dated November 30, 1998 between the
Registrant and Thomas W. Gathers.
10(p) -- Employment Agreement dated March 23, 1998 between the
Registrant and W. Douglas Benn (incorporated herein by
reference from Exhibit 10(p) of the Registrant's quarterly
report on Form 10-Q for the quarter ended March 29, 1998).
21(a) -- Subsidiaries of the Company.
23(a) -- Consent of KPMG LLP.
27(a) -- 1998 Financial Data Schedule. (for SEC use only).
27(b) -- Restated 1997 Financial Data Schedule. (for SEC use only).
99(a) -- Safe Harbor Compliance Statement.

(B) REPORTS ON FORM 8-K

One report on Form 8-K was filed during the last quarter of the period
covered by this report, a report dated November 2, 1998.

(C) EXHIBITS

The exhibits to this Report are listed under Item 14(a)(3) above.

(D) FINANCIAL STATEMENT SCHEDULES

See Item 14(a)(2) above.


- 46 -
47


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

RARE Hospitality International, Inc.

By: /s/ Philip J. Hickey, Jr.
-------------------------
Philip J. Hickey, Jr.
President and Chief Executive Officer

Date: March 26, 1999



- 47 -
48


Pursuant to the requirements of the Securities and Exchange Act of
1934, this report has been signed below by the following persons on behalf of
the registrant and in the capacities and on the dates indicated.




By /s/ George W. McKerrow, Jr. Date March 26, 1999
----------------------------
George W. McKerrow, Jr.
Chairman of the Board



By /s/ Philip J. Hickey, Jr. Date March 26, 1999
----------------------------
Philip J. Hickey, Jr.
President, Chief Executive Officer and Director
(Principal Executive Officer)


By /s/ W. Douglas Benn Date March 26, 1999
----------------------------
W. Douglas Benn
Executive V.P., Finance and Chief Financial Officer
(Principal Financial and Accounting Officer)


By /s/ George W. McKerrow, Sr. Date March 26, 1999
----------------------------
George W. McKerrow, Sr.
Director



By /s/ Edward P. Grace, III Date March 26, 1999
----------------------------
Edward P. Grace, III
Director



By /s/ Ronald W. San Martin Date March 26, 1999
----------------------------
Ronald W. San Martin
Director



By /s/ John G. Pawly Date March 26, 1999
----------------------------
John G. Pawly
Director



By /s/ Don L. Chapman Date March 26, 1999
----------------------------
Don L. Chapman
Director



By /s/ Lewis H. Jordan Date March 26, 1999
----------------------------
Lewis H. Jordan
Director



- 48 -