FORM 10-Q

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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

                       For the Quarter ended April 2, 2003

                           Commission File No. 0-10943


                        RYAN'S FAMILY STEAK HOUSES, INC.
             (Exact name of registrant as specified in its charter)

       South Carolina                                   No. 57-0657895
(State or other jurisdiction                           (I.R.S. Employer
     of incorporation)                               Identification No.)


                          405 Lancaster Avenue (29650)
                                  P. O. Box 100
                           Greer, South Carolina 29652
                         (Address of principal executive
                          offices, including zip code)

                                  864-879-1000
              (Registrant's telephone number, including area code)

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

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

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

At April 2, 2003, there were 42,132,000  shares  outstanding of the registrant's
common stock, par value $1.00 per share.







                        RYAN'S FAMILY STEAK HOUSES, INC.

                               TABLE OF CONTENTS                                            PAGE NO.


PART I ---    FINANCIAL INFORMATION

Item 1.       Financial Statements:

                                                                                           
              Consolidated Statements of Earnings (Unaudited) -
              Quarters Ended April 2, 2003 and April 3, 2002                                     3

              Consolidated Balance Sheets -
              April 2, 2003 (Unaudited) and January 1, 2003                                      4

              Consolidated Statements of Cash Flows (Unaudited) -
              Three Months Ended April 2, 2003 and April 3, 2002                                 5

              Consolidated Statement of Shareholders' Equity for the
              Three Months Ended April 2, 2003 (Unaudited)                                       6

              Notes to Consolidated Financial Statements (Unaudited)                           7 - 9

Item 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                                       10 - 13

Item 3.       Quantitative And Qualitative Disclosures About Market Risk                        13

Item 4.       Controls and Procedures                                                           13

Forward-Looking Information                                                                     14

PART II --    OTHER INFORMATION

Item 1.       Legal Proceedings                                                                 15

Item 5.       Other Information                                                                 15

Item 6.       Exhibits and Reports on Form 8-K                                                  15

SIGNATURES                                                                                      16

SECTION 302 CERTIFICATIONS                                                                    17 - 18



                                       2


                          PART I. FINANCIAL INFORMATION

Item 1.       Financial Statements



                                                   RYAN'S FAMILY STEAK HOUSES, INC.

                                                  CONSOLIDATED STATEMENTS OF EARNINGS
                                                              (UNAUDITED)

                                                 (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                                                Quarter Ended
                                                                  ----------------------------------------
                                                                     April 2,                  April 3,
                                                                       2003                      2002
                                                                  --------------             -------------

                                                                                             
Restaurant sales                                                  $      193,192                   193,570
                                                                  --------------             -------------
Cost of sales:
   Food and beverage                                                      68,005                    70,722
   Payroll and benefits                                                   60,196                    58,674
   Depreciation                                                            7,948                     7,352
   Other restaurant expenses                                              27,212                    25,940
                                                                  --------------             -------------

       Total cost of sales                                               163,361                   162,688
                                                                  --------------             -------------

General and administrative expenses                                        9,814                     9,209
Interest expense                                                           2,406                     2,275
Revenues from franchised restaurants                                        (403)                     (432)
Other income, net                                                           (949)                   (1,141)
                                                                  --------------             -------------

Earnings before income taxes                                              18,963                    20,971
Income taxes                                                               6,865                     7,550
                                                                  --------------             -------------

       Net earnings                                               $       12,098                    13,421
                                                                  ==============             =============

Net earnings per common share:
   Basic                                                          $          .28                       .30
   Diluted                                                                   .28                       .28

Weighted-average shares:
   Basic                                                                  42,483                    44,835
   Diluted                                                                43,707                    47,136


See accompanying notes to consolidated financial statements.



                                       3






                                                   RYAN'S FAMILY STEAK HOUSES, INC.

                                                      CONSOLIDATED BALANCE SHEETS
                                                            (IN THOUSANDS)

                                                                     April 2,                 January 1,
                                                                       2003                      2003
                                                                  --------------             -------------
ASSETS                                                              (Unaudited)
                                                                                       
Current assets:
   Cash and cash equivalents                                      $       17,881                     2,654
   Receivables                                                             4,994                     5,010
   Inventories                                                             5,464                     5,119
   Prepaid expenses                                                        1,232                     1,266
   Income taxes receivable                                                 -                         2,739
   Deferred income taxes                                                   4,676                     4,676
                                                                  --------------             -------------

       Total current assets                                               34,247                    21,464

Property and equipment:
   Land and improvements                                                 146,757                   144,859
   Buildings                                                             421,132                   413,700
   Equipment                                                             237,188                   231,244
   Construction in progress                                               30,051                    29,245
                                                                  --------------             -------------
                                                                         835,128                   819,048
   Less accumulated depreciation                                         242,469                   234,627
                                                                  --------------             -------------

       Net property and equipment                                        592,659                   584,421

Other assets                                                               7,676                     7,194
                                                                  --------------             -------------

                                                                  $      634,582                   613,079
                                                                  ==============             =============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                       13,847                    10,896
   Income taxes payable                                                    3,634                      -
   Accrued liabilities                                                    34,632                    35,748
                                                                  --------------             -------------

       Total current liabilities                                          52,113                    46,644

Long-term debt                                                           212,000                   202,000
Deferred income taxes                                                     39,444                    39,375
Other long-term liabilities                                                4,966                     4,579
                                                                  --------------             -------------

       Total liabilities                                                 308,523                   292,598
                                                                  --------------             -------------

Shareholders' equity:
   Common stock of $1.00 par value; authorized
     100,000,000 shares; issued 42,132,000 in
     2003 and 42,745,000 shares in 2002                                   42,132                    42,745
   Additional paid-in capital                                              -                         2,066
   Retained earnings                                                     283,927                   275,670
                                                                  --------------             -------------

       Total shareholders' equity                                        326,059                   320,481

Commitments and contingencies

                                                                  $      634,582                   613,079
                                                                  ==============             =============


See accompanying notes to consolidated financial statements.


                                       4



                                                   RYAN'S FAMILY STEAK HOUSES, INC.

                                                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                              (UNAUDITED)

                                                            (IN THOUSANDS)

                                                                             Three Months Ended
                                                                  ----------------------------------------
                                                                     April 2,                  April 3,
                                                                       2003                      2002
                                                                  --------------             -------------
Cash flows from operating activities:
                                                                                              
   Net earnings                                                   $       12,098                    13,421
   Adjustments to reconcile net earnings to
     net cash provided by operating activities:
       Depreciation and amortization                                       8,364                     7,726
       Gain on sale of property and equipment                               (556)                      (21)
       Tax benefit from exercise of stock options                             62                       891
       Deferred income taxes                                                  69                        76
       Decrease (increase) in:
         Receivables                                                          16                       705
         Inventories                                                        (345)                     (165)
         Prepaid expenses                                                     34                      (384)
         Income taxes receivable                                           2,739                       -
         Other assets                                                       (550)                     (597)
       Increase (decrease) in:
         Accounts payable                                                  2,951                     7,454
         Income taxes payable                                              3,634                     3,714
         Accrued liabilities                                              (1,116)                   (2,184)
         Other long-term liabilities                                         387                       551
                                                                  --------------             -------------

Net cash provided by operating activities                                 27,787                    31,187
                                                                  --------------             -------------

Cash flows from investing activities:
   Proceeds from sale of property and equipment                            2,493                     2,325
   Capital expenditures                                                  (18,471)                  (14,395)
                                                                  --------------             -------------

Net cash used in investing activities                                    (15,978)                  (12,070)
                                                                  --------------             -------------

Cash flows from financing activities:
   Net proceeds from revolving credit facility                            10,000                    20,000
   Proceeds from exercise of stock options                                   502                     2,344
   Purchases of common stock                                              (7,084)                  (37,534)
                                                                  --------------             -------------

Net cash provided by (used in) financing activities                        3,418                   (15,190)
                                                                  --------------             -------------

Net increase in cash and cash equivalents                                 15,227                     3,927

Cash and cash equivalents - beginning of period                            2,654                    13,323
                                                                  --------------             -------------

Cash and cash equivalents - end of period                         $       17,881                    17,250
                                                                  ==============             =============

Supplemental disclosures Cash paid during the period for:
   Interest, net of amount capitalized                            $        4,477                     3,926
   Income taxes                                                              362                     2,869


See accompanying notes to consolidated financial statements.


                                       5



                        RYAN'S FAMILY STEAK HOUSES, INC.

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                   (UNAUDITED)

                                 (IN THOUSANDS)

                    For the Three Months ended April 2, 2003
                    ----------------------------------------

                                           $1 Par Value      Additional
                                              Common           Paid-In          Retained
                                               Stock           Capital          Earnings           Total
                                               -----           -------          --------           -----

                                                                                       
Balances at January 1, 2003                 $  42,745             2,066          275,670           320,481

     Net earnings                                -                  -             12,098            12,098

     Issuance of common stock
       under stock option plans                    84               418             -                  502

     Tax benefit from exercise of
       non-qualified stock options               -                   62             -                   62

     Purchases of common stock                   (697)           (2,546)          (3,841)           (7,084)
                                            ---------         ---------         --------         ---------

Balances at April 2, 2003                   $  42,132             -              283,927           326,059
                                            =========         =========        =========         =========


See accompanying notes to consolidated financial statements.




                                       6



                        RYAN'S FAMILY STEAK HOUSES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  April 2, 2003

                                   (Unaudited)

Note 1.  Description of Business

Ryan's Family Steak Houses,  Inc.  operates a  single-concept  restaurant  chain
consisting  of  326   Company-owned  and  21  franchised   restaurants   located
principally in the southern and midwestern United States. The Company, organized
in 1977,  opened its first  restaurant in 1978 and completed its initial  public
offering in 1982.  The Company does not operate or franchise  any  international
units.

Note 2.  Basis of Presentation

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

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
of America for interim  financial  information and the instructions to Form 10-Q
and do not include all of the information  and footnotes  required by accounting
principles  generally  accepted  in the United  States of America  for  complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals)  considered necessary for a fair presentation have
been included.  Consolidated  operating results for the three months ended April
2, 2003 are not  necessarily  indicative of the results that may be expected for
the fiscal year ending December 31, 2003. For further information,  refer to the
consolidated financial statements and footnotes included in the Company's annual
report on Form 10-K for the fiscal year ended January 1, 2003.

Note 3.  Relevant New Accounting Pronouncements

The Financial Accounting Standards Board ("FASB") issued Statement of Accounting
Standards  ("SFAS") No. 143,  "Accounting for Asset  Retirement  Obligations" in
June 2001. SFAS 143 applies to legal obligations  associated with the retirement
of certain tangible  long-lived  assets.  This statement is effective for fiscal
years  beginning  after June 15,  2002.  Accordingly,  the Company  adopted this
statement  on January 2, 2003.  The  adoption of SFAS 143 has not had a material
impact on the Company's financial statements.

In July 2002, the FASB issued  Statement No. 146,  "Accounting  for  Obligations
Associated with Disposal  Activities," which addresses  financial  reporting and
accounting for costs  associated with exit or disposal  activities and nullifies
Emerging  Issues Task Force  ("EITF")  Issue 94-3,  "Liability  Recognition  for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including Certain Costs Incurred in a Restructuring)." SFAS 146 requires that a
liability  be  recognized  for such costs only when the  liability  is incurred,
which is in contrast to EITF 94-3, which requires the recognition of a liability
upon the  commitment  to an exit plan.  The  statement is effective  for exit or
disposal  activities  that are  initiated  after  December  31, 2002 and has not
materially affected the Company's financial statements.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation  -  Transition  and   Disclosure,"   which  amends  the  disclosure
requirements of SFAS No. 123 to require prominent disclosures in both annual and
interim  financial  statements  about the method of accounting  for  stock-based
employee compensation and the effect of the method used on reported results. The
Company has adopted the disclosure provisions of this statement (see Note 5).

                                       7


In November 2002, the FASB issued Interpretation No. 45 ("FIN 45"), "Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees of  Indebtedness  of Others." FIN 45 addresses the  requirements  for
financial statement  disclosures to be made by a guarantor about its obligations
under certain guarantees and clarifies that a guarantor is required to recognize
a liability upon issuing a guarantee for the fair value of the  obligation.  The
Company will apply FIN 45 to any  guarantees  issued or modified  after December
31, 2002.  The impact to the Company's  financial  results is not expected to be
material. The Company had no material guarantees at April 2, 2003.

In January 2003, the FASB issued Interpretation No. 46 (FIN 46),  "Consolidation
of  Variable  Interest  Entities,   an  Interpretation  of  ARB  No.  51."  This
interpretation  addresses the consolidation by business  enterprises of variable
interest entities,  as defined in the interpretation,  and sets forth additional
disclosure  regarding  such  interests.  FIN 46 applies  immediately to variable
interest  entities created,  or in which the Company obtains an interest,  after
January 31, 2003, and becomes  effective July 3, 2003 for all variable  interest
entities held by the Company  prior to that date.  The adoption of FIN 46 is not
expected to have and has not had a material effect on the Company's consolidated
financial statements.

Note 4.  Stock Split

On May 1, 2002, Ryan's board of directors  approved a 3-for-2 stock split of the
Company's  common  shares  in the  form of a 50%  stock  dividend.  Accordingly,
shareholders  of record on May 15, 2002 received an additional  common share for
every two shares they held.  The additional  shares were  distributed on May 29,
2002. All share and per share amounts in the accompanying  financial  statements
have been restated to reflect the stock split.

Note 5. Stock Options

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



                                                                                Quarter ended
(In thousands, except earnings per share)                                 April 2,        April 3,
                                                                            2003            2002
                                                                            ----            ----

                                                                                     
Net earnings, as reported                                                  $12,098         13,421
Less total stock-based compensation expense determined
   under fair value based method, net of related tax effects                  (325)          (368)
                                                                           -------         ------

Pro forma net earnings                                                     $11,773         13,053
                                                                           =======         ======

Earnings per share
   Basic:
     As reported                                                               .28            .30
     Pro forma                                                                 .28            .29
   Diluted:
     As reported                                                               .28            .28
     Pro forma                                                                 .27            .28


                                       8


Note 6.  Earnings per Share

Basic earnings per share ("EPS")  excludes  dilution and is computed by dividing
income available to common shareholders by the weighted-average number of common
shares outstanding for the period. Diluted EPS includes common stock equivalents
that arise from the hypothetical exercise of outstanding stock options using the
treasury  stock  method.  In order to prevent  antidilution,  outstanding  stock
options to purchase 1.1 million shares of common stock at April 2, 2003 were not
included in the  computation  of diluted EPS. No such  antidilutive  shares were
outstanding at April 3, 2002.

Note 7.  Legal Contingencies

A lawsuit was filed on November 12, 2002, in the United States  District  Court,
Middle District of Tennessee,  Nashville Division, on behalf of three plaintiffs
alleging  various  violations by the Company of the Fair Labor  Standards Act of
1938.  The  plaintiffs'  attorneys  have  indicated  that  they  intend  to seek
class-action status on this complaint.  The Company intends to vigorously defend
this  lawsuit  and has  retained  two firms to serve as co-lead  counsel for the
Company.  Any potential  financial impact to the Company cannot be determined at
this time.

Note 8.  Reclassifications

Certain prior year amounts in the accompanying consolidated financial statements
have  been   reclassified   to   conform   to  the  2003   presentation.   These
reclassifications  did not affect the prior year's net earnings or shareholders'
equity.













                                       9


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


RESULTS OF OPERATIONS

Quarter ended April 2, 2003 versus April 3, 2002
------------------------------------------------

Restaurant  sales  during the first  quarter of 2003  decreased by 0.2% over the
comparable quarter of 2002. Average unit growth,  based on the average number of
restaurants in operation, amounted to 2.8% during the quarter. The Company owned
and operated 326  restaurants  at April 2, 2003 and 314  restaurants at April 3,
2002.  Average unit sales ("AUS"),  or average weekly sales volume per unit, for
all stores  (including  newly opened  restaurants)  decreased by 3.1% during the
first  quarter of 2003.  Same-store  sales  decreased by 4.2% during the quarter
compared  to a 0.7%  increase  during  the first  quarter of 2002.  The  Company
calculates  same-store sales using AUS in units that have been open for at least
18 months and  operating  during  comparable  weeks during the current and prior
years.  Management  believes that  same-store  sales were adversely  affected by
several factors during the quarter ended April 2, 2003.  First, many restaurants
are in areas that  experienced  severe  winter  weather  during both January and
February 2003.  Second,  sales were weak during the first two weeks of the Iraqi
war, which started in mid-March,  presumably due to customers staying at home to
watch news reports.  Finally,  the Easter weekend,  which historically  produces
strong sales results,  occurred in the first quarter  (March) during 2002 and in
the second quarter  (April)  during 2003. In order to stimulate  higher AUS, the
Company has implemented a comprehensive  local marketing  program in which store
managers get the Ryan's name in front of potential  customers through the use of
both  external  merchandising  and  community  marketing.  Also,  the Company is
continuing to remodel stores with the display cooking format (see "Liquidity and
Capital Resources") and a new exterior lodge look.

Cost of sales  includes food and beverage,  payroll,  payroll taxes and employee
benefits, depreciation,  repairs, maintenance, utilities, supplies, advertising,
insurance, property taxes and licenses at Company-owned restaurants. Such costs,
as a percentage  of sales,  were 84.6% during the first quarter of 2003 compared
to 84.0% during the first quarter of 2002.  Food and beverage costs decreased to
35.2% of sales in 2003 from 36.5% of sales in 2002 due to lower  pork,  seafood,
poultry and produce costs.  Payroll and benefits  increased to 31.2% of sales in
2003 from 30.3% of sales in 2002 due principally to higher hourly labor, manager
pay, medical insurance and unemployment  taxes. Hourly labor and manager pay, as
a percent of sales,  were mostly impacted by lower AUS. Medical  insurance costs
increased  due to higher  medical  claims during the quarter,  and  unemployment
taxes were higher due to 2003 state  unemployment tax rate increases.  All other
restaurant costs,  including  depreciation,  increased to 18.2% of sales in 2003
from 17.2% of sales in 2002 due principally to (i) higher  depreciation  expense
associated with recent higher capital expenditure levels and (ii) higher utility
costs due to natural gas rate  increases  combined  with higher usage  resulting
from the severe winter weather.  Other restaurant  costs, as a percent of sales,
were also adversely  affected by lower AUS since there are many fixed cost items
included in this cost category. Based on these factors, the Company's margins at
the restaurant  level  decreased by 0.6% of sales to 15.4% of sales in 2003 from
16.0% of sales in 2002.

General and administrative expenses increased to 5.1% of sales in 2003 from 4.8%
of sales in 2002, due principally to lower AUS. Again, many fixed cost items are
included in this cost category.

Interest  expense for the first  quarters of 2003 and 2002 both amounted to 1.2%
of sales. The effective average interest rate decreased to 5.1% during the first
quarter of 2003 from 5.7% in 2002,  resulting  from a  favorable  interest  rate
environment.  At April 2, 2003,  approximately 65% of the Company's  outstanding
debt was  variable-rate  debt with interest rates based  generally on the London
Interbank  Offered  Rate  ("LIBOR").  Based on current  LIBOR rates and economic
reports,  management  believes that the Company's  effective interest rate, when
compared to 2002, will remain favorable throughout most of 2003.

                                       10


An  effective  income  tax rate of 36.2% was used for the first  quarter of 2003
compared to 36.0% for the first quarter of 2002 due to management's  estimate of
overall 2003 income tax expense.

Net earnings for the first quarter amounted to $12.1 million in 2003 compared to
$13.4  million  in  2002.   Weighted-average  shares  (diluted)  decreased  7.3%
resulting   principally  from  the  Company's  stock  repurchase   program  (see
"Liquidity and Capital  Resources").  Accordingly,  earnings per share (diluted)
was 28 cents for both 2003 and 2002.


LIQUIDITY AND CAPITAL RESOURCES

The Company's restaurant sales are primarily derived from cash.  Inventories are
purchased on credit and are rapidly  converted to cash,  generally  prior to the
payment of the  related  vendors'  invoices.  Therefore,  the  Company  does not
maintain  significant  receivables  or  inventories,  and other working  capital
requirements  for  operations  are not  significant.  Cash balances in excess of
immediate  disbursement  requirements are typically used for non-current  items,
such as capital expenditures,  repayment of long-term debt or stock repurchases.
Accordingly,  the Company  generally  operates with a working  capital  deficit,
which is  managed  through  the  utilization  of a  predictable  cash  flow from
restaurant sales and available credit under a revolving credit facility.

At April 2, 2003,  the  Company's  working  capital  deficit  amounted  to $17.9
million compared to a $25.2 million deficit at January 1, 2003.  Management does
not anticipate any adverse  effects from the current working capital deficit due
to (i) cash flow provided by operations, which amounted to $27.8 million for the
first three months of 2003 and $82.4 million for the year ended January 1, 2003,
and (ii)  approximately  $51 million in funds available under a revolving credit
facility.

Total capital  expenditures for the first three months of 2003 amounted to $18.5
million.  The  Company  opened four  Ryan's  restaurants  during the first three
months of 2003,  including  one  relocation,  and  closed  two  restaurants  for
relocation  purposes.  Management  defines a relocation  as a restaurant  opened
within six months after closing another restaurant in the same marketing area. A
relocation  represents  a  redeployment  of  assets  within  a  market.  For the
remainder of 2003, the Company plans to build and open 11 to 13 new restaurants,
including three potential relocations. All new restaurants will open with Ryan's
Display  Cooking  format.  This  format was  introduced  in 2000 and  involves a
glass-enclosed  grill and cooking  area that  extends  into the dining  room.  A
variety of meats are grilled  daily and  available  to  customers as part of the
buffet  price.  Customers go the grill and can get hot,  cooked-to-order  steak,
chicken or other grilled items placed directly from the grill onto their plates.
Management intends to convert  approximately 30 to 40 restaurants during 2003 to
the Display Cooking format. These conversions will generally include an exterior
remodeling package that gives the building a new lodge look. Management believes
that the exterior  remodels will favorably impact  restaurant sales by signaling
to new and  existing  customers  that  exciting  changes have taken place inside
Ryan's.  Total 2003 capital  expenditures  are  estimated  at $74  million.  The
Company  is  currently   concentrating  its  efforts  on  Company-owned   Ryan's
restaurants and is not actively  pursuing any additional  franchised  locations,
either domestically or internationally.

The  Company  began a stock  repurchase  program in March 1996 and is  currently
authorized to repurchase up to 55 million  shares of the Company's  common stock
through  December  2004.  Repurchases  may be made from time to time on the open
market or in privately  negotiated  transactions  in accordance  with applicable
securities  regulations,  depending on market conditions,  share price and other
factors.  During the first three months of 2003, the Company  purchased  696,500
shares  at  an  aggregate   cost  of  $7.1  million.   Through  April  2,  2003,
approximately  42.4  million  shares,  or 53% of total  shares  available at the
beginning of the repurchase program,  had been purchased at an aggregate cost of
$303.2 million.  Management  currently plans to purchase up to approximately $18
million of its common  stock during the  remainder  of 2003 if, in  management's
opinion,  the share price is at an  attractive  level,  subject to the continued
availability  of  capital,  the  limitations  imposed  by the  Company's  credit
agreements, applicable securities regulations and the other factors described in
"Forward-Looking Information."

                                       11


At April 2, 2003,  the Company's  outstanding  debt  consisted of $75 million of
9.02% senior notes and a $200 million  revolving  credit  facility of which $137
million was  outstanding  at that date.  As noted above,  after  allowances  for
letters of credit and other items,  there was approximately $51 million in funds
available under the revolving credit facility.  The Company's ability to draw on
these funds may be limited by restrictions in the agreements  governing both the
senior notes and the revolving credit facility.  Management believes that, based
on  its  current  plans,  these  restrictions  will  not  impair  the  Company's
operations during 2003.

Management believes that its current capital structure is sufficient to meet its
2003 cash  requirements.  The Company has entered  into  interest  rate  hedging
transactions  in the  past,  and  although  no  such  agreements  are  currently
outstanding,  management  intends  to  continue  monitoring  the  interest  rate
environment  and may  enter  into  such  transactions  in the  future  if deemed
advantageous.


CRITICAL ACCOUNTING POLICIES

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

Asset Lives  Property  and  equipment  are  recorded at cost,  less  accumulated
depreciation.  Buildings and land  improvements  are depreciated  over estimated
useful lives  ranging from 25 to 39 years,  and  equipment is  depreciated  over
estimated  useful  lives  ranging from 3 to 10 years.  Depreciation  expense for
financial  statement  purposes is  calculated  using the  straight-line  method.
Management  is  responsible  for  estimating  the initial  useful  lives and any
revisions  thereafter and bases its estimates  principally  on historical  usage
patterns  of  the  assets.  Material  differences  in  the  amount  of  reported
depreciation could result if different assumptions were used.

Impairment of Long-Lived Assets Long-lived assets,  which consist principally of
restaurant properties, are reviewed for impairment whenever events or changes in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  For  restaurants  that will continue to be operated,  the carrying
amount is compared to the  undiscounted  future cash flows,  including  proceeds
from future  disposal,  over the remaining  useful life of the  restaurant.  The
estimate of future cash flows is based on management's  review of historical and
current sales and cost trends of both the subject and similar  restaurants.  The
estimate of proceeds from future disposal is based on management's  knowledge of
current and planned  development  near the restaurant site and on current market
transactions.  If the carrying amount exceeds the sum of the undiscounted future
cash flows,  the  carrying  value is reduced to the  restaurant's  current  fair
value.  If the  decision  has been  made to close  and  sell a  restaurant,  the
carrying  value of that  restaurant  is reduced to its  current  fair value less
costs to sell and is no longer depreciated.

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


                                       12


IMPACT OF INFLATION

The  Company's  operating  costs  that  may be  affected  by  inflation  consist
principally  of food,  payroll and utility  costs.  A significant  number of the
Company's  restaurant  team  members  are paid at the Federal  minimum  wage and
accordingly, legislated changes to the minimum wage affect the Company's payroll
costs. Although no minimum wage increases have been signed into law, legislation
proposing  to  increase  the  minimum  wage by $1.50 to  $6.65  per hour  over a
one-year  period is currently  under  consideration  by the U.S.  Congress.  The
Company is typically  able to increase  menu prices to cover most of the payroll
rate increases.

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


Item 3.              QUANTITATIVE AND QUALITATIVE DISCLOSURES
-------                          ABOUT MARKET RISK

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

The Company is exposed to interest rate risk on its variable-rate debt, which is
composed  entirely of  outstanding  debt under the  Company's  revolving  credit
facility (see "Liquidity and Capital  Resources").  At April 2, 2003,  there was
$137 million in  outstanding  debt under this  facility.  Interest rates for the
facility  generally  change in response to LIBOR.  Management  estimates  that a
one-percent  change in interest rates throughout the quarter ended April 2, 2003
would have impacted interest expense by approximately  $289,000 and net earnings
by $184,000.

While the Company has entered into  interest rate  derivative  agreements in the
past,  there were no such agreements  outstanding  during the three months ended
April 2, 2003. The Company does not enter into financial  instrument  agreements
for trading or speculative purposes.


Item 4.                      CONTROLS AND PROCEDURES
-------

The Company's Chief Executive  Officer and Chief Financial Officer have reviewed
and evaluated the Company's disclosure controls and procedures within 90 days of
the filing of this report,  and have  concluded  that the  Company's  disclosure
controls and procedures  were adequate and effective to ensure that  information
required to be disclosed is recorded,  processed,  summarized, and reported in a
timely manner.

There were no significant changes in the Company's internal controls or in other
factors that could significantly affect these controls subsequent to the date of
the Chief Executive Officer and Chief Financial Officer's  evaluation,  nor were
there any significant  deficiencies or material weaknesses in the controls which
required corrective action.






                                       13



                           FORWARD-LOOKING INFORMATION

In  accordance  with  the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform Act of 1995, the Company cautions that the statements in this
quarterly  report  and  elsewhere  that are  forward-looking  involve  risks and
uncertainties  that may impact the Company's  actual results of operations.  All
statements  other than  statements of historical  fact that address  activities,
events or developments that the Company expects or anticipates will or may occur
in the future,  including  such things as  deadlines  for  completing  projects,
expected  financial  results,  expected  regulatory  environment  and other such
matters,  are  forward-looking  statements.  The  words  "estimates",   "plans",
"anticipates",  "expects",  "intends",  "believes" and similar  expressions  are
intended to identify forward-looking statements. All forward-looking information
reflects the Company's  best  judgment  based on current  information.  However,
there can be no  assurance  that other  factors  will not affect the accuracy of
such  information.  While  it is not  possible  to  identify  all  factors,  the
following  could cause actual results to differ  materially  from  expectations:
general economic conditions  including consumer confidence levels;  competition;
developments affecting the public's perception of buffet-style restaurants; real
estate  availability;  food and labor supply costs; food and labor availability;
weather  fluctuations;  interest  rate  fluctuations;  stock market  conditions;
political  environment  (including acts of terrorism and wars);  and other risks
and factors  described from time to time in the Company's reports filed with the
Securities  and Exchange  Commission,  including the Company's  annual report on
Form 10-K for the fiscal year ended January 1, 2003.  The ability of the Company
to open new restaurants depends upon a number of factors,  including its ability
to find  suitable  locations  and  negotiate  acceptable  land  acquisition  and
construction contracts,  its ability to attract and retain sufficient numbers of
restaurant  managers and team members and the availability of reasonably  priced
capital.  The extent of the Company's stock  repurchase  program during 2003 and
future  years   depends  upon  the  financial   performance   of  the  Company's
restaurants,  the investment required to open new restaurants,  share price, the
availability of reasonably priced capital,  the financial covenants contained in
the  Company's  loan  agreements  that govern the senior notes and the revolving
credit facility,  and the maximum debt and share repurchase levels authorized by
the Company's Board of Directors.









                                       14


                           PART II. OTHER INFORMATION

Item 1.       Legal Proceedings.

              A lawsuit was filed on November  12,  2002,  in the United  States
              District Court, Middle District of Tennessee,  Nashville Division,
              on behalf of three plaintiffs  alleging various  violations by the
              Company of the Fair Labor  Standards Act of 1938. The  plaintiffs'
              attorneys  have  indicated  that they intend to seek  class-action
              status on this complaint. The Company intends to vigorously defend
              this  lawsuit  and has  retained  two  firms to  serve as  co-lead
              counsel for the Company.  Any  potential  financial  impact to the
              Company cannot be determined at this time.

Item 5.       Other Information.

              Consistent with Section  10A(i)(2) of the Securities  Exchange Act
              of 1934,  the  Company  is  required  to  disclose  all  non-audit
              services  approved in the first  quarter of 2003 by the  Company's
              Audit  Committee  to be  performed  by  KPMG  LLP,  the  Company's
              external  auditor.  During the  quarterly  period  covered by this
              filing, the Audit Committee did not approve the engagement of KPMG
              LLP for any non-audit  services,  and KPMG LLP did not perform any
              such services.

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

              (a) Exhibits (numbered in accordance  with  Item 601 of Regulation
                  S-K):

                  Exhibit #      Description

                    99.1         Section 906 Certification  of  Chief  Executive
                                 Officer
                    99.2         Section 906 Certification  of  Chief  Financial
                                 Officer

              (b) Reports on Form 8-K:
                  On April  24,  2003,  the  Company  filed a report on Form 8-K
                  regarding the press release on the Company's financial results
                  as of and for the quarter  ended  April 2, 2003.
                  On April 25, 2003,  the  Company  filed a  report on  Form 8-K
                  regarding  the  conference  call  to  review   the   Company's
                  financial  results  as  of  and for the quarter ended April 2,
                  2003.











                                       15



                                   SIGNATURES

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

                        RYAN'S FAMILY STEAK HOUSES, INC.
                                  (Registrant)



May 19, 2003                     /s/Charles D. Way
                                 Charles D. Way
                                 Chairman, President and Chief Executive Officer



May 19, 2003                     /s/Fred T. Grant, Jr.
                                 Fred T. Grant, Jr.
                                 Senior Vice President - Finance, Treasurer
                                 and Assistant Secretary



May 19, 2003                     /s/Richard D. Sieradzki
                                 Richard D. Sieradzki
                                 Controller










                                       16



                        RYAN'S FAMILY STEAK HOUSES, INC.
                          SECTION 302 CERTIFICATION OF
                             CHIEF EXECUTIVE OFFICER


I, Charles D. Way, hereby certify that:

1)   I have reviewed this  quarterly  report on Form 10-Q of Ryan's Family Steak
     Houses, Inc.;

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

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

4)   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act rules 13a-14 and 15d-14) for the registrant and have:

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

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report ("Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5)   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  fulfilling  the
     equivalent functions):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6)   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


     May 19, 2003

     /s/Charles D. Way
     -----------------------------------------------
     Charles D. Way
     Chairman, President and
     Chief Executive Officer


                                       17



                        RYAN'S FAMILY STEAK HOUSES, INC.
                          SECTION 302 CERTIFICATION OF
                             CHIEF FINANCIAL OFFICER


I, Fred T. Grant, Jr., hereby certify that:

1)   I have reviewed this  quarterly  report on Form 10-Q of Ryan's Family Steak
     Houses, Inc.;

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

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

4)   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act rules 13a-14 and 15d-14) for the registrant and have:

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

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report ("Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5)   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  fulfilling  the
     equivalent functions):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6)   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


     May 19, 2003

     /s/Fred T. Grant, Jr.
     -----------------------------------------------
     Fred T. Grant, Jr.
     Senior Vice President - Finance, Treasurer
     and Assistant Secretary




                                       18