SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C. 20549


                                        FORM 10-Q

Mark One
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 ACT OF 1934

For the quarterly period ended         June 30, 2003
                               -----------------------------------------------
                                            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  000-21430
                              ----------------------------

                           Riviera Holdings Corporation
------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

         Nevada                                               88-0296885
--------------------------------                -------------------------------
(State or other jurisdiction                   (IRS Employer Identification No.)
of incorporation or organization)


2901 Las Vegas Boulevard South, Las Vegas, Nevada                       89109
------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)

Registrant's telephone number,
  including area code                                (702) 794-9527
------------------------------------------------------------------------------

         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 whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Exchange Act).
Yes____ No X

                APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                         PROCEEDINGS DURING THE LAST FIVE YEARS

         Indicate by check mark whether the registrant has filed all
documentation and reports required to be filed by Section 12, 13, or 15(d) of
the Securities Exchange Act of 1934 subsequent to the distribution of securities
under a plan confirmed by a court.
Yes       No
    ----    ------

                 APPLICABLE ONLY TO CORPORATE REGISTRANTS

         Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

As of July 31, 2003, there were 3,606,155 shares of Common Stock, $.001 par
value per share, outstanding.




                       RIVIERA HOLDINGS CORPORATION

                                 INDEX

                                                                         Page
PART I.   FINANCIAL INFORMATION                                          ----

Item 1.   Consolidated Financial Statements

Independent Accountants' Report                                             2

Condensed Consolidated Balance Sheets (Unaudited) at June  30, 2003 and
December 31, 2002                                                           3

Condensed Consolidated Statements of Operations (Unaudited) for the
Three and Six Months ended June 30, 2003 and 2002                           4

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three and Six Months ended  June 30, 2003 and 2002                          5

Notes to Condensed Consolidated Financial Statements (Unaudited)            6

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

Item 3.   Quantitative and Qualitative Disclosures about Market Risk       25

Item 4.   Controls and Procedures                                          26

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings                                                 26

Item 6.  Exhibits and Reports on Form 8-K                                  27

Signature Page                                                             28

Certifications                                                             29

Exhibits                                                                   31



                                                1






INDEPENDENT ACCOUNTANTS' REPORT


To the Board of Directors
Riviera Holdings Corporation

We have reviewed the accompanying condensed consolidated balance sheet of
Riviera Holdings Corporation (the "Company") and subsidiaries as of June 30,
2003, and the related condensed consolidated statements of operations and of
cash flows for the three and six months ended June 30, 2003 and 2002. These
financial statements are the responsibility of the Company's management.

We conducted our review, in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and of making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with auditing standards generally accepted in the United States of
America, the objective of which is the expression of an opinion regarding the
financial statements taken as a whole. Accordingly, we do not express such an
opinion.

Based on our review, we are not aware of any material modifications that should
be made to such condensed consolidated financial statements for them to be in
conformity with accounting principles generally accepted in the United States of
America.

We have previously audited, in accordance with auditing standards generally
accepted in the United States of America, the consolidated balance sheet of
Riviera Holdings Corporation as of December 31, 2002, and the related
consolidated statements of operations, shareholders' equity, and cash flows for
the year then ended (not presented herein); and in our report dated February 14,
2003, we expressed an unqualified opinion on those consolidated financial
statements. In our opinion, the information set forth in the accompanying
condensed consolidated balance sheet as of December 31, 2002, is fairly stated,
in all material respects, in relation to the consolidated balance sheet from
which it has been derived.



DELOITTE & TOUCHE LLP

July 22, 2003
Las Vegas, Nevada


                                                2




RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands, except share amounts)                      June 30    December 31
--------------------------------------------------------------------------------
                                                            2003         2002
ASSETS                                                  (Unaudited)
CURRENT ASSETS:
                                                                     
   Cash and cash equivalents                              $ 20,688      $ 20,220
   Accounts receivable, net                                  2,946         4,010
   Inventories                                               1,541         1,824
   Prepaid expenses and other assets                         3,855         3,968

                                                        -----------  -----------
       Total current assets                                 29,030        30,022

PROPERTY AND EQUIPMENT, Net                                181,098       188,233
OTHER ASSETS, Net                                           14,285        14,677
DEFERRED INCOME TAXES                                        2,964         2,964
                                                        -----------  -----------

TOTAL                                                    $ 227,377     $ 235,896
                                                        ===========  ===========

LIABILITIES AND SHAREHOLDERS' DEFICIENCY

CURRENT LIABILITIES:
   Current portion of long-term debt                       $ 3,523       $ 3,430
   Accounts payable                                          7,794         8,338
   Accrued interest                                          1,064         1,065
   Accrued expenses                                         13,674        15,576
                                                        -----------  -----------
     Total current liabilities                              26,055        28,409
                                                        -----------  -----------

OTHER LONG-TERM LIABILITIES                                  6,404         6,465
                                                        -----------  -----------

LONG-TERM DEBT, Net of current portion                     215,115       216,694
                                                        -----------  -----------

SHAREHOLDERS' DEFICIENCY:
Common stock ($.001 par value; 20,000,000 shares
 authorized; 5,162,208 and 5,135,773 shares issued at
 June 30, 2003 and  December 31, 2002, respectively)            5             5
  Additional paid-in capital                               13,715        13,638
  Treasury stock (1,687,957 shares and 1,686,244 shares
  at June 30, 2003 and December 31, 2002, respectively)   (11,320)      (11,313)

  Accumulated Deficit                                     (22,597)      (18,002)
                                                        -----------  -----------
      Total stockholders' deficiency                       (20,197)      (15,672)
                                                        -----------  -----------
TOTAL                                                    $ 227,377     $ 235,896
                                                        ===========  ===========
See notes to condensed consolidated financial statements


                                               3



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2003 AND 2002                            Three Months Ended    Six Months Ended
(In thousands, except per share amounts)      June 30,              June 30,
--------------------------------------------------------------------------------
REVENUES:                               2003        2002       2003       2002
                                                              
  Casino                              $ 27,091   $ 28,863   $ 53,468   $ 54,926
  Rooms                                 11,229     10,667     22,454     21,386
  Food and beverage                      8,529      8,519     16,542     16,378
  Entertainment                          4,471      4,372      8,870      8,580
  Other                                  2,059      2,200      4,010      4,251
                                     ---------- ---------- ---------- ----------
            Total revenues              53,379     54,621    105,344    105,521
   Less promotional allowances           5,051      4,955      9,525      9,357
                                     ---------- ---------- ---------- ----------
            Net revenues                48,328     49,666     95,819     96,164
                                     ---------- ---------- ---------- ----------

COSTS AND EXPENSES:
 Direct costs and expenses of
operating departments:
    Casino                              13,897     14,813     27,967     29,185
    Rooms                                6,491      6,114     12,344     11,568
    Food and beverage                    5,749      5,518     11,053     10,608
    Entertainment                        2,919      2,887      5,875      5,674
    Other                                  709        741      1,358      1,421
Other operating expenses:
    General and administrative           9,980      9,427     19,700     19,363
    Depreciation and amortization        4,151      4,459      8,381      8,963
                                     ---------- ---------- ---------- ----------
            Total costs and expenses    43,896     43,959     86,678     86,782
                                     ---------- ---------- ---------- ----------
INCOME FROM OPERATIONS                   4,432      5,707      9,141      9,382
                                     ---------- ---------- ---------- ----------

OTHER (EXPENSE) INCOME:
Interest expense                        (6,879)    (6,932)   (13,760)   (13,533)
Interest income                             11        137         24        229
                                     ---------- ---------- ---------- ----------
     Total other expense                (6,868)    (6,795)   (13,736)   (13,304)
                                     ---------- ---------- ---------- ----------

(LOSS) BEFORE PROVISION (BENEFIT)
FOR INCOME TAXES                        (2,436)    (1,088)    (4,595)    (3,922)
(BENEFIT) FOR INCOME TAXES                   0          0          0          0
                                     ---------- ---------- ---------- ----------
NET (LOSS)                            $ (2,436)  $ (1,088)  $ (4,595)  $ (3,922)
                                     ========== ========== ========== ==========
 (LOSS) PER SHARE DATA:
 (Loss) per share:
   Basic & Diluted                     $ (0.70)   $ (0.32)   $ (1.32)   $ (1.14)
                                     ---------- ---------- ---------- ----------
Weighted-average common and common
equivalent shares                         3,474      3,452      3,471     3,444
                                     ---------- ---------- ---------- ----------
See notes to condensed consolidated financial statements


                                                4



RIVIERA HOLDINGS CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)                                        Three Months Ended  Six Months Ended
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2003       June 30,           June 30,
  AND 2002                                         2003       2002     2003        2002
                                                  -------  ------    --------   --------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                        
Net (loss)                                        ($2,436)  ($1,088)  ($4,595)   ($3,922)
  Adjustments to reconcile net (loss) to net
    cash (used in) provided by operating
    activities:
    Depreciation  and amortization                  4,151     4,459     8,381      8,963
    Provision for bad debts                            75        22       155       (345)
    Provision for gaming discounts                      7       (48)        7        (48)
    Interest expense                                6,879     6,932    13,760     13,533
    Interest paid                                 (12,077)   (3,172)  (12,388)   (12,123)
    Changes in operating assets and liabilities:
      Increase in interest receivable on US
          T-Bills purchased to retire bonds                     (57)                 (57)
      Decrease (increase) in accounts receivable    1,126       966       901      1,000
      Decrease (increase) in inventories               99       (11)      283        445
      Decrease (increase) in prepaid expenses
          and other assets                             86      (208)      115       (424)
      Increase (decrease) in accounts payable         161     1,545      (544)     1,400
      Increase (decrease) in accrued liabilities     (696)     (177)   (1,902)      (969)
      Increase in deferred compensation plan
          liability                                     4       105        12        105
      Increase (decrease) in non-qualified pension
          plan obligation to CEO upon retirement     (365)     (125)     (490)      (250)
                                                  -------- --------- ---------  ---------
       Net cash (used in) provided by operating
          activities                               (2,986)    9,143     3,695      7,308
                                                  -------- --------- ---------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Capital expenditures  - Las Vegas, Nevada      (344)   (1,337)     (783)    (2,268)
      Capital expenditures - Black Hawk, Colorado    (174)     (749)     (450)    (1,208)
      Decrease (increase) in other assets            (172)     (622)     (375)    (1,737)
                                                  -------- --------- ---------- ---------
       Net cash (used in) investing activities       (690)   (2,708)   (1,608)    (5,213)
                                                  -------- --------- ---------  ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from long-term borrowings                 0   211,781         0    211,781
      US Treasury Bills purchased to retire bonds       0  (226,576)        0   (226,576)
      Decrease (increase) in deferred loan fees         0   (10,381)        0    (10,381)
      Payments on long-term borrowings               (828)     (854)   (1,689)    (1,651)
      Increase in paid-in capital                       0         0        52          0
      Purchase of deferred comp treasury stock          0         0        (7)         0
      Issuance of restricted stock                      0        25        25        100
                                                  -------- --------- ---------  ---------
        Net cash  (used in) financing activities     (828)  (26,005)   (1,619)   (26,727)
                                                  -------- --------- ---------  ---------

INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS  (4,504)  (19,570)      468    (24,632)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD    $ 25,192  $ 41,544  $ 20,220  $ 46,606
                                                  --------- --------- --------- ---------
CASH AND CASH EQUIVALENTS, END OF PERIOD          $ 20,688  $ 21,974  $ 20,688  $ 21,974
                                                  ========= ========= ========= =========

SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:

 Property acquired with debt and accounts payable     $101      $65       $101      $65

See notes to condensed consolidated financial statements


                                                5

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Riviera Holdings Corporation and its wholly owned subsidiary, Riviera Operating
Corporation ("ROC") (together, the "Company"), were incorporated on January 27,
1993, in order to acquire the assets and liabilities of Riviera, Inc.
Casino-Hotel Division on June 30, 1993, pursuant to a plan of reorganization.

Riviera Gaming Management, Inc. ("RGM") was incorporated in the State of Nevada
in August 1995 for the purpose of obtaining management contracts in Nevada and
other jurisdictions and is a wholly owned subsidiary of ROC. In March 1997
Riviera Gaming Management of Colorado was incorporated in the State of Colorado,
and in August 1997 Riviera Black Hawk, Inc.("RBH") was incorporated in the State
of Colorado for the purpose of developing a casino in Black Hawk, Colorado which
opened February 4, 2000.

On March 15, 2002 Riviera Gaming Management of New Mexico, Inc. was incorporated
in  the  State  of  New Mexico.  On  June 5, 2002  Riviera Gaming Management  of
Missouri, Inc. was incorporated in the State of Missouri.

Nature of Operations

The Company owns and operates the Riviera Hotel & Casino ("Riviera Las Vegas")
on the Strip in Las Vegas, Nevada and in February of 2000, opened its casino in
Black Hawk, Colorado ("Riviera Black Hawk"). Riviera Black Hawk is owned through
RBH, a wholly owned subsidiary of ROC. Riviera Gaming Management of Colorado,
Inc. is a wholly owned subsidiary of RGM, and manages the casino.

Casino operations are subject to extensive regulation in the states of Nevada
and Colorado and through various state and local regulatory agencies. Management
believes that the Company's procedures for supervising casino operations,
recording casino and other revenues, and granting credit comply, in all material
respects, with the applicable regulations.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company, its
wholly owned subsidiary ROC and various indirect wholly owned subsidiaries. All
material intercompany accounts and transactions have been eliminated.

The financial information at June 30, 2003 and for the three and six months
ended June 30, 2003 and 2002 is unaudited. However, such information reflects
all adjustments (consisting solely of normal and recurring adjustments) that
are, in the opinion of management, necessary for a fair presentation of the
financial position, results of operations, and cash flows for the interim
periods. The results of operations for the six months ended June 30, 2003 and
2002 are not necessarily indicative of the results that will be achieved for the
entire year. These financial statements should be read in conjunction with the
audited consolidated financial statements and notes thereto for the year ended
December 31, 2002, included in the Company's Annual Report on Form 10-K.

                                                6


Earnings Per Share

Basic per share amounts are computed by dividing net income by weighted average
shares outstanding during the period. Diluted net income per share amounts are
computed by dividing net income by weighted average shares outstanding plus the
dilutive effect of common share equivalents. The effect of options outstanding
was not included in diluted calculations for the three and six months ended June
30, 2003 and 2002 since the Company incurred a net loss. The number of
potentially dilutive options was 82,000 and 82,000 for the three and six months
ended June 30, 2003 and 285,500 and 113,000 for the three and six months ended
June 30, 2002.

Income Taxes

The cash flow projections used by the Company in the application of Statement of
Financial Accounting Standards ("SFAS 109") for the realization of deferred tax
assets indicate that a valuation allowance should be recorded on the tax benefit
earned by the Company in 2003 and 2002. The estimates used are based upon recent
operating results and budgets for future operating results. These estimates are
made using assumptions about the economic, social and regulatory environments in
which we operate. These estimates could be impacted by numerous unforeseen
events including changes to regulations affecting how the Company operates the
business, changes in the labor market or economic downturns in the areas where
the Company operates.

Estimates and Assumptions

The preparation of condensed consolidated financial statements in conformity
with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, disclosure of contingent assets and
liabilities at the date of the financial statements, and the reported amounts of
revenues and expenses during the reporting period. Significant estimates used by
the Company include estimated useful lives for depreciable and amortizable
assets, certain accrued liabilities and the estimated allowance for receivables.
Actual results may differ from estimates.

Reclassifications

Certain prior-period amounts in the condensed financial statements have been
reclassified to conform to the June 30, 2003 presentation. These
reclassification had no effect on the Company's net income.

Stock-Based Compensation

As of June 30, 2003, the Company has two stock-based employee compensation
plans. The effect of stock options in the income statement is reported in
accordance with Accounting Principles Board ("APB") Opinion No. 25, Accounting
for Stock Issued to Employees, and related interpretations. The Company has
adopted the disclosure-only provisions of SFAS No. 123, Accounting for
Stock-Based Compensation. Accordingly, no compensation cost has been recognized
for unissued stock options in the stock option plan, as all options granted had
an exercise price equal to the market value of the underlying common stock on
the date of grant.

                                                7


No compensation cost has been recognized for unexercised options remaining in
the stock option plans. Had compensation cost for the Company's stock option
plans been determined based on the fair value at the date of grant for awards
consistent with the provisions of SFAS No. 123 (using an intrinsic value
method), the Company's net loss and pro forma net loss per common share and
common share equivalent would have been increased to the pro forma amounts
indicated below for three and six months ended June 30 (in thousands, except per
share amounts):



                                          Three months ended   Six months ended
                                               June 30,            June 30,
                                           2003       2002       2003      2002
                                                               
Net loss as reported                    $ (2,436)   $(1,088)  $(4,595) $ (3,922)
Deduct: Total stock-based employee
 compensation expense determined under
 fair value-based methods for awards
 net of related tax effects                  (57)       (74)     (117)     (148)
                                            -----     ------   -------   -------
Net loss pro forma                      $ (2,493)   $(1,162)  $(4,712) $ (4,070)
                                          =======    =======   =======   =======

Basic loss per common share as reported $  (0.70)   $ (0.32)  $ (1.32) $  (1.14)
Basic loss per common share pro forma   $  (0.72)   $ (0.34)  $ (1.36) $  (1.18)
Diluted loss per common and common
  share equivalent as reported          $  (0.70)   $ (0.32)  $ (1.32) $  (1.14)
Diluted loss per common and common
  share equivalent pro forma            $  (0.72)   $ (0.34)  $ (1.36) $  (1.18)


The fair value of each option grant is estimated on the date of grant using the
Black-Scholes option pricing model with the following weighted-average
assumptions used for grants in 2003 and 2002 respectively: dividend yield of 0%
for both years; expected volatility of 34% and 52%; risk-free interest rates of
2.27% and 4.49%; and expected lives of 10 years for all years. The weighted fair
value of options granted in 2003 and 2002 was $2.69 and $4.96, respectively.

Due to the fact that the Company's stock option programs vest over several years
and additional awards are made each year, the above pro forma numbers are not
indicative of the financial impact had the disclosure provisions of SFAS No. 123
been applicable to all years of previous option grants. The above numbers do not
include the effect of options granted prior to 1995.

Recently Adopted Accounting Standards

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial  Accounting  Standard  No. 143, Accounting  for Asset Retirement
Obligations.  ("SFAS No. 143"). SFAS No. 143 addresses financial  accounting and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated  asset retirement  costs.  SFAS No. 143 applies to all
entities.  It applies to legal  obligations  associated  with the  retirement of
long-lived  assets that result from the acquisition,  construction, development
and  (or) the  normal  operation  of a  long-lived  asset,  except  for  certain
obligations  of lessees.  SFAS No. 143 is  effective  for  financial  statements
issued for fiscal years  beginning after June 15, 2002. The Company adopted SFAS
No. 143 and it had no effect on its financial position or results of operations.

In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with
Exit or Disposal Activities ("SFAS No. 146"). SFAS No.146 addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies Emerging Issues Task Force Issue No. 94-3, Liability Recognition
for Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring). SFAS No. 146 requires

                                                8


that a liability for a cost associated with an exit or disposal activity be
recognized when the liability is incurred. A fundamental conclusion reached by
the FASB in this statement is that an entity's commitment to a plan, by itself,
does not create a present obligation to others that meets the definition of a
liability. SFAS No. 146 also establishes that fair value is the objective for
initial measurement of the liability. The provisions of this statement are
effective for exit or disposal activities that are initiated after December 31,
2002, with early application encouraged. The Company adopted SFAS No. 146 and it
had no effect on its financial position or results of operations.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based
Compensation--Transition and Disclosure--an Amendment of FASB Statement No. 123.
SFAS No. 148 amends SFAS No. 123, Accounting for Stock-Based Compensation.
Although it does not require use of fair value method of accounting for
stock-based employee compensation, it does provide alternative methods of
transition. It also amends the disclosure provisions of SFAS No. 123 and APB
Opinion No. 28, Interim Financial Reporting, to require disclosure in the
summary of significant accounting policies of the effects of an entity's
accounting policy with respect to stock-based employee compensation on reported
net income and earnings per share in annual and interim financial statements.
SFAS No. 148's amendment of the transition and annual disclosure requirements
are effective for fiscal years ending after December 15, 2002. The amendment of
disclosure requirements of APB No. 28 is effective for interim periods beginning
after December 15, 2002. The Company adopted SFAS No. 148 and it had no effect
on its financial position or results of operations.

Recently Issued Accounting Standards

In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others." FIN No. 45 requires disclosures
to be made by a guarantor in its interim and annual financial statements about
its obligations under certain guarantees that it has issued. Additionally, a
guarantor is required to recognize, at the inception of a guarantee, a liability
for the fair value of the obligation undertaken in issuing the guarantee. The
initial liability recognition and measurement provisions of FIN No. 45 apply
prospectively to guarantees issued or modified after December 31, 2002. The
disclosure requirements in FIN No. 45 are effective for financial statements of
interim or annual periods ending after December 15, 2002. The Company has
determined that FIN No. 45 did not have a material impact on its financial
position or results of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities," which addresses consolidation by business enterprises where equity
investors do not bear the residual economic risks and rewards. These entities
have been commonly referred to as "special purpose entities." Companies are
required to apply the provisions of FIN No. 46 prospectively for all variable
interest entities created after January 31, 2003. The Company has determined
that FIN No. 46 did not have a material impact on its financial position or
results of operations.

In April 2003, the FASB issued SFAS No. 149, "Amendment to Statement 133 on
Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under SFAS
No. 133. SFAS No. 149 is applied prospectively and is effective for contracts


                                                9


entered into or modified after June 30, 2003, except for SFAS No. 133
implementation issues that have been effective for fiscal quarters that began
prior to June 15, 2003 and certain provisions relating to forward purchases and
sales on securities that do not yet exist. The Company has not determined the
effect, if any, that SFAS No. 149 will have on its consolidated financial
statements.

In May 2003, the FASB issued FIN No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity." The Statement
establishes standards for how an issuer classifies and measures certain
financial instruments with characteristics of both liabilities and equity. It
requires that an issuer classify a financial instrument that is within its scope
as a liability (or an asset in some circumstances). This Statement is effective
for financial instruments entered into or modified after May 31, 2003, and
otherwise is effective at the beginning of the first interim period beginning
after June 15, 2003. The Company will adopt the standard during the third
quarter beginning on July 1, 2003. The Company is currently evaluating the
effects, if any, that this Statement will have on its financial position and
results of operations.

2. OTHER ASSETS

Other assets at June 30, 2003 include deferred loan fees of approximately $10.1
million associated with the refinancing of the Company's debt and capitalized
costs associated with the RGM Missouri proposed venture of approximately $1.4
million and the RGM New Mexico proposed venture of approximately $1.2 million.

3. LONG TERM DEBT AND COMMITMENTS

On June 26, 2002, the Company issued 11% Senior Secured Notes due 2010 with a
principal amount of $215 million, substantially all of which were later
exchanged for Securities Act of 1933-registered Notes of the Company with
substantially the same terms (collectively, the "11% Notes"). The 11% Notes were
issued at a discount in the amount of $3.2 million. The discount is being
amortized over the life of the 11% Notes. The Company incurred fees of
approximately $9.3 million with the issuance of the $215 million 11% Notes which
are included in other assets at June 30, 2002 and 2003 and are being amortized
to interest expense over the life of the indebtedness.

Effective July 26, 2002 the Company entered into a $30 million, five year
revolving credit arrangement with a financial institution. Terms of the
arrangement include interest at prime plus .75 percent or a LIBOR derived rate.
There were no advances outstanding on this revolver at June 30, 2003. The
Company incurred loan fees of approximately $1.5 million which are being
expensed over the life of the agreement.

4. LEGAL PROCEEDINGS

On April 15, 2003, a class action complaint was filed in the Clark County,
Nevada District Court (Case No. A466204) in the name of Brian Placzek, on behalf
of himself and all others similarly situated, against the Company and Company
directors William L. Westerman, Robert R. Barengo, Jeffrey A. Silver and Paul A.
Harvey (the "Placzek Action"). The complaint was served on the Company on April
28, 2003. The named plaintiff in this action is a shareholder of the Company. In
the complaint, the plaintiff seeks an order which would require the individual
defendants to take the following actions, among others: cooperate with any
individual who makes a bona fide offer to acquire the Company, take steps that
are calculated to result in a buy-out or takeover of the Company at the highest
price, comply with their fiduciary duties, and reimburse the plaintiff's class
for damages, costs and disbursements related to the lawsuit. The complaint


                                                10


states that the named plaintiff also seeks to have all of the Company's public
shareholders, excluding the defendants, certified as a class for purposes of the
class action suit and seeks to be the representative of the class. On July 10,
2003, the defendants filed a Motion to Dismiss the Placzek Action against all
defendants on the grounds that the Placzek Action was filed without the
authorization of the plaintiff. This Motion to Dismiss has not yet been heard or
ruled upon. An amended complaint was filed in the Placzek Action on July 11,
2003, alleging, among other things, that the Director defendants are attempting
to entrench themselves in their position of control.

On May 2, 2003, a class action complaint was filed in the Clark County, Nevada
District Court (Case No. A467159) in the name of Paul Rosa against the Company
and Company directors William L. Westerman, Robert R. Barengo, Jeffrey A.
Silver, Paul A. Harvey and Vincent L. DiVito (the "Rosa Action"). The named
plaintiff in this action is a shareholder of the Company and also seeks to have
all of the Company's public shareholders, excluding defendants and related
shareholders, certified as a class for purposes of the class action law suit. On
July 21, 2003, the defendants filed a Motion to Dismiss the Rosa Action on the
grounds that the complaint fails to state a claim upon which relief may be
granted. This Motion to Dismiss has not yet been heard or ruled upon.

The plaintiffs in both of these lawsuits are represented by the same law firm.
Both complaints assert, among other things, that the defendants violated their
fiduciary duties because they did not take affirmative steps in furtherance of
an offer by a third party to purchase all of the outstanding Common Stock at a
premium price. That offer was contingent upon, among other things, a waiver by
the holders of the 11% Notes of the right to an accelerated repayment of the 11%
Notes at a premium, which would be triggered by that third party's purchase of
the Common Stock.

We believe the claims in these lawsuits are without merit and we intend to
defend against them vigorously.

The Company is a party to several routine lawsuits, both as plaintiff and as
defendant, arising from the normal operations of a hotel or casino. The Company
does not believe that the outcome of such litigation, in the aggregate, will
have a material adverse effect on its financial position or results of its
operations.

5. STOCK REPURCHASES

There were 1,703 shares of treasury stock purchased by the Deferred Compensation
Plan Trustee at $4.27 for the six months ended June 30, 2003 and no shares were
purchased for the six months ended June 30, 2002.

6. ISSUANCE OF RESTRICTED STOCK

There were 5,435 shares of restricted stock issued at an average price of $4.60
under the Restricted Stock Plan in the first six months ended June 30, 2003 for
executive compensation earned in the last quarter of 2002.

7. GUARANTOR INFORMATION

The 11% Notes and the $30 million line of credit are guaranteed by all of the
Company's restricted subsidiaries. These guaranties are full, unconditional, and
joint and several. RGM Missouri and RGM New Mexico are unrestricted subsidiaries
of RHC and are not guarantors of the 11% Notes. Each of these entities is in the

                                                11


development stage, and has no operating results. Their assets totaled $2.6
million (RGM Missouri $1.4 million and RGM New Mexico $1.2 million in 2002 and
2003), which assets were created through advances from RHC.























                                                12


8. SEGMENT DISCLOSURES

The Company  determines  its  segments  based upon  review  process of the chief
decision  maker who reviews by geographic  gaming market  segments:  Riviera Las
Vegas and Riviera Black Hawk.  The key indicator  reviewed by the chief decision
maker  is  EBITDA  as  defined  below.  All  intersegment   revenues  have  been
eliminated.



                                          Three months ended    Six months ended
                                               June 30,             June 30,
(Dollars in thousands)                    2003       2002      2003      2002
Net revenues:
                                                              
         Riviera Las Vegas               $36,027    $37,039   $71,762   $71,748
         Riviera Black Hawk               12,301     12,627    24,057    24,416
                                       ----------  --------- --------- ---------
           Total net revenues            $48,328    $49,666   $95,819   $96,164
                                       ==========  ========= ========= =========

Income (loss) from operations:
         Riviera Las Vegas                $3,703     $4,588    $7,953    $7,897
         Riviera Black Hawk                2,034      2,181     3,604     3,609
         Corporate Expenses   (3)         (1,305)    (1,062)   (2,416)   (2,124)
                                       ----------  --------- --------- ---------
           Total income from operations   $4,432     $5,707    $9,141    $9,382
                                       ==========  ========= ========= =========

EBITDA (1):
         Riviera Las Vegas                $6,378     $7,479   $13,403   $13,774
         Riviera Black Hawk                3,510      3,749     6,535     6,695
         Corporate Expenses   (3)         (1,305)    (1,062)   (2,416)   (2,124)
                                       ----------  --------- --------- ---------
            Total EBITDA                  $8,583    $10,166   $17,522   $18,345
                                       ==========  ========= ========= =========

EBITDA margins (2):
         Riviera Las Vegas                 17.7%      20.2%     18.7%     19.2%
         Riviera Black Hawk                28.5%      29.7%     27.2%     27.4%
                                       ----------  --------- --------- ---------
            Total  EBITDA                  17.8%      20.5%     18.3%     19.1%
                                       ==========  ========= ========= =========


(1)EBITDA consists of earnings before interest, income taxes, depreciation,  and
amortization.  EBITDA is presented solely as a supplemental  disclosure  because
management believes that it is 1) a widely used measure of operating performance
in the  gaming  industry,  and 2) a  principal  basis  for  valuation  of gaming
companies by certain  analysts and  investors.  Management  uses  property-level
EBITDA (EBITDA before corporate expense) as the primary measure of the Company's
business segment properties' performance,  including the evaluation of operating
personnel. EBITDA should not be construed as an alternative to operating income,
as an indicator of the Company's  operating  performance,  as an  alternative to
cash flows from operating activities, as a measure of liquidity, or as any other
measure determined in accordance with generally accepted accounting  principles.
The Company has significant uses of cash flows,  including capital expenditures,
interest  payments and debt  principal  repayments,  which are not  reflected in
EBITDA.  Also,  other  companies  that report EBITDA  information  may calculate
EBITDA in a different  manner than the Company.  A  reconciliation  of EBITDA to
operating income is included in the following financial schedules.

(2) EBITDA margin is EBITDA as a percent of net revenues.

(3) Corporate expenses increased in 2003 as due to additional  professional fees
and costs  associated  with  corporate  governance,  business proposals  and the
shareholder vote on the removal of certain voting  restrictions in the Company's
articles of incorporation.

                                                13


Riviera Holdings Corporation
Reconciliation of Operating Income (Loss) to EBITDA
              ($ in 000's)                             Depreciation
                              Net Interest  Operating           Management
                    Net Income  Expense(5) Income/(Loss)           Fee    EBITDA
Second Quarter 2003
Riviera Las Vegas     $ 3,660     $ (43)   $ 3,703    $ 3,059  $ (384)  $ 6,378
Riviera Black Hawk        (22)   (2,056)     2,034      1,092     384     3,510
Corporate              (6,074)   (4,769)    (1,305)         -       -    (1,305)
                    ------------------------------------------------------------
                     $ (2,436) $ (6,868)   $ 4,432    $ 4,151       -   $ 8,583
                    ------------------------------------------------------------
Second Quarter 2002
Riviera Las Vegas      $ (251) $ (4,839)   $ 4,588    $ 3,302  $ (411)  $ 7,479
Riviera Black Hawk        542    (1,639)     2,181      1,157     411     3,749
Corporate              (1,379)     (317)    (1,062)         -       -    (1,062)
                    ------------------------------------------------------------
                     $ (1,088) $ (6,795)   $ 5,707    $ 4,459       -  $ 10,166
                    ------------------------------------------------------------
Six Months ended
June 30, 2003
Riviera Las Vegas     $ 7,868     $ (85)   $ 7,953    $ 6,180  $ (730) $ 13,403
Riviera Black Hawk       (512)   (4,116)     3,604      2,201     730     6,535
Corporate             (11,951)   (9,535)    (2,416)         -       -    (2,416)
                    ------------------------------------------------------------
                     $ (4,595)$ (13,736)   $ 9,141    $ 8,381       -  $ 17,522
                    ------------------------------------------------------------
Six Months ended
June 30, 2002
Riviera Las Vegas    $ (1,803) $ (9,700)   $ 7,897    $ 6,647  $ (770) $ 13,774
Riviera Black Hawk        322    (3,287)     3,609      2,316     770     6,695
Corporate              (2,441)     (317)    (2,124)         -       -    (2,124)
                    ------------------------------------------------------------
                     $ (3,922)$ (13,304)   $ 9,382    $ 8,963       -  $ 18,345
                    ------------------------------------------------------------

                             June 30,   December 31,
                                2003       2002
Assets (4):                     (in thousands)
       Riviera Las Vegas     $ 118,371 $ 123,740
       Riviera Black Hawk       62,727    64,493
                           -----------------------
           Total assets      $ 181,098 $ 188,233
                           =======================

     (4)Asset represent property and equipment and intangible assets, net of
        accumulated depreciation and amortization.
     (5)Interest expense net of interest income

RIVIERA LAS VEGAS REVENUES

The primary  marketing of the Riviera Las Vegas is not aimed toward residents of
Las Vegas, Nevada.  Significantly all revenues derived from patrons visiting the
Riviera Las Vegas are from other parts of the United States and other countries.
Revenues  for Riviera  Las Vegas from a foreign  country or region may exceed 10
percent of all reported segment revenues;  however, the Riviera Las Vegas cannot
identify such information, based upon the nature of gaming operations.

RIVIERA BLACK HAWK REVENUES

The  casino  in  Black  Hawk,  Colorado,   primarily  serves  the  residents  of
metropolitan Denver,  Colorado.  As such, management believes that significantly
all revenues are derived from within 250 miles of that geographic area.

                                                14


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

Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002

The following table sets forth, for the periods indicated, certain operating
data for the Riviera Las Vegas and Riviera Black Hawk. Income from Operations
includes intercompany management fees.



                                          Second Quarter
                                                             Incr/     %Incr/
          (In Thousands)                2003       2002     (Decr)     (Decr)
                                        ----       ----     ------     ------

Net revenues:
                                                             
   Riviera Las Vegas                 $36,027    $37,039    $(1,012)     -2.7%
   Riviera Black Hawk                 12,301     12,627       (326)     -2.6%
                                      ------     ------       -----
      Total Net Revenues             $48,328    $49,666    $(1,338)     -2.7%
                                     =======    =======    ========

Income (Loss) from Operations
   Riviera Las Vegas                  $3,703     $4,588      $(885)    -19.3%
   Riviera Black Hawk                  2,034      2,181       (147)     -6.7%
                                       -----      -----       -----
   Property Income from Operations     5,737      6,769     (1,032)    -15.2%
   Corporate Expenses                (1,305)    (1,062)       (243)    -22.9%
                                     -------    -------       -----
       Total Income from Operations   $4,432     $5,707    $(1,275)    -22.3%
                                      ======     ======    ========

Operating Margins
   Riviera Las Vegas                   10.3%     12.4%       -2.1%
   Riviera Black Hawk                  16.5%     17.3%       -0.8%
    Consolidated                        9.2%     11.5%       -2.3%


Riviera Las Vegas

Revenues

         Net revenues decreased by approximately $1.0 million, or 2.7%, from
$37.0 million in 2002 to $36.0 million in 2003 due primarily to decreased casino
revenues, which were partially offset by increased hotel revenues.

         Casino revenues decreased by approximately $1.6 million, or 9.3%, from
$17.0 million during 2002 to $15.5 million during 2003 due to a 9.8% decrease in
slot machine revenue.

         Room revenue increased $562,000, or 5.3%, from $10.7 million in 2002 to
$11.2 million in 2003 due to an increase in convention room nights. Hotel
occupancy decreased to 93.4%, down from last year's 95.8% and average daily room
rate increased $3.74 from $56.70 in 2002 to $60.44 in 2003. Rev Par (revenue per
available room), however, increased 3.9% or $2.11 to $56.43. Convention room
nights increased from 28.7% to 34.5% of total occupancy, while gaming occupancy
decreased from 17.6% to 14.3%.The increases in convention business are due, in
part, to the reinvestment of internal cash flows in excess of $100 million in
the property, including $25 million to double the size of our convention
facilities and $20 million in the last five years to refurbish our hotel rooms.


                                                15


         Promotional allowances increased by approximately $158,000, or 4.1%,
from $3.9 million during 2002 to $4.0 million during 2003 primarily due to
increases in comps related to increased convention activity.

Costs and Expenses

         Casino expenses decreased $898,000 or 9.7% from $9.3 million in 2002 to
$8.4 million in 2003 due to decreased casino activity. Casino expenses as a
percentage of casino revenues remained constant at 54%.

         Rooms departmental costs and expenses increased by 6.2% in the quarter,
due primarily to the wage scale increases under the renewed union contracts.

Income from Operations

         Income from operations in Las Vegas decreased $885,000, or 19.3%, from
$4.6 million in 2002 to $3.7 million in 2003 due to the $1.0 million or 2.7%
decrease in net revenues as explained above.

Riviera Black Hawk

Revenues

         Net revenues decreased by approximately $326,000 or 2.6% from $12.6
million in 2002 to $12.3 million in 2003. Food and beverage revenues were
approximately $1.5 million in 2003, of which $1.0 million was complimentary
(promotional allowance). The Denver area economy continued to show weakness
during the quarter. These negative factors resulted in a decrease in gaming
revenues for the Black Hawk market, however we were able to increase market
share during the quarter. We continue to monitor market conditions and have made
several adjustments to our marketing programs to insure that we stay
competitive.

Income from Operations

         Income from operations in Black Hawk, Colorado decreased $147,000, or
6.7%, from $2.2 million in 2002 to $2.0 million in 2003 due to the $326,000
decrease in revenues.

Consolidated Operations

Other Income (Expense)

                  Interest income decreased $126,000 from $137,000 in 2002 to
$11,000 in 2003 as a result of the lower cash balances available for investment
and decreasing rates. Corporate expenses increased 243,000 or 22.9% from $1.1
million in 2002 to $1.3 million in 2003 as a result of additional professional
fees and costs associated with corporate governance, business proposals and the
shareholder vote on the removal of certain voting restrictions in the Company's
articles of incorporation.

Net Income (Loss)

                 Net loss increased $1.3 million or 123.9% from a net loss of
$1.1 million in 2002 to a net loss of $2.4 million in 2003 due primarily to
decreased net revenues as discussed above.


                                                16


Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002

The following table sets forth, for the periods indicated, certain operating
data for the Riviera Las Vegas and Riviera Black Hawk. Operating Income includes
intercompany management fees.



                                         Six Months Ended
                                                             Incr/    % Incr/
                  (In Thousands)         2003        2002   (Decr)     (Decr)
                                         ----        ----   ------     ------

Net revenues:
                                                              
   Riviera Las Vegas                   $71,762     $71,748       $14      0.0%
   Riviera Black Hawk                   24,057      24,416     (359)     -1.5%
                                        ------      ------     -----
      Total Net Revenues               $95,819     $96,164    $(345)     -0.4%
                                       =======     =======    ======

Income (Loss) from Operations
   Riviera Las Vegas                    $7,953      $7,897       $56      0.7%
   Riviera Black Hawk                    3,604       3,609       (5)     -0.1%
                                         -----       -----       ---
   Property Income from Operations      11,557      11,506        51      0.4%
   Corporate Expenses                  (2,416)     (2,124)     (292)    -13.7%
                                       -------     -------     -----
       Total Income from Operations     $9,141      $9,382    $(241)     -2.6%
                                        ======      ======    ======

Operating Margins
   Riviera Las Vegas                     11.1%       11.0%       0.1%
   Riviera Black Hawk                    15.0%       14.8%       0.2%
    Consolidated                          9.5%        9.8%      -0.3%


Riviera Las Vegas

Revenues

         Net revenues were approximately $71.8 million for both 2002 and 2003
due primarily to decreased casino revenues which were partially offset by
increased hotel revenues.

         Casino revenues decreased by approximately $1.2 million, or 3.7%, from
$31.9 million during 2002 to $30.7 million during 2003 primarily due to a
decrease of $896,000 or 3.7% in slot machine revenue.

         Room revenue increased $1.1 million, or 5.0%, from $21.4 million in
2002 to $22.5 million in 2003 due to an increase in convention room nights.
Hotel occupancy increased to 92.7%, up from last year's 91.9% and average daily
room rate increased $1.76 to $61.13 in 2003 from $59.37 in 2002. Rev Par
(revenue per available room) increased 3.9% or $2.13 to $56.67. Convention room
nights were up 5.8% while gaming occupancy decreased 3.3%.The change in our
occupancy mix has stimulated increases in entertainment and food and beverage
revenues.

         Entertainment revenues increased by approximately $341,000, or 4.1%,
from $8.4 million during 2002 to $8.8 million during 2003 due primarily to an
increase in our Le Bistro Theater revenues.


                                                17


         Promotional allowances increased by approximately $491,000, or 7.0%,
from $7.0 million during 2002 to $7.5 million during 2003 primarily due to
increases in comps related to higher convention activity.

Costs and Expenses

         Casino expenses decreased $1.1 million or 6.2% from $18.1 million in
2002 to $17.0 million in 2003 due to reduced casino activity.

         Rooms departmental costs and expenses increased by 6.7% as occupancy
increased, requiring more variable labor costs. In addition, wage scale
increases under the renewed union contracts contributed to the increased costs.

Income from Operations

          Income from operations in Las Vegas increased $56,000, or 0.7%, from
$7.9 million in 2002 to $8.0 million in 2003 based on comparable revenues and
decreased costs as management was able to maintain operating margins.

Riviera Black Hawk

Revenues

         Net revenues decreased by approximately $359,000, or 1.5%, from $24.4
million in 2002 to $24.1 million in 2003. Casino revenues decreased $269,000, or
1.2%, from $23.0 million in 2002 and $22.8 million in 2003.

         Riviera Black Hawk continues to refine its marketing efforts by
constantly measuring the success rates of its programs, while monitoring the
offerings of competitors. The operation is attempting to strike a balance
between player incentives, gaming product, food offerings and entertainment as
its primary marketing programs.

Income from Operations

                       Income from operations in Black Hawk, Colorado was
approximately $3.6 million in both 2002 and 2003 as a
result of refining direct marketing and promotional programs for the casino to
match the economic conditions in the Denver area.

Consolidated Operations

Other Income (Expense)

                   Interest expense increased $227,000 due to costs associated
with the $30 million credit facility and increased amortization of loan fees.
Interest expense on the $215 million 11% Senior Secured Notes issued by the
Company (the "11% Notes") of $11.8 million plus related amortization of loan
fees and other financing costs totaled approximately $13.0 million in 2003.
Interest expense on equipment and other financing totaled approximately $796,000
for the first six months of 2003.

         Interest income decreased $205,000 from $229,000 in 2002 to $24,000 in
2003 as a result of the lower cash balances available for investment and
decreasing rates. Corporate expenses increased $292,000 or 13.7% from $2.1


                                                18


million in 2002 to $2.4 million in 2003 as a result of additional professional
fees and costs associated with corporate governance, business proposals and the
shareholder vote on the removal of certain voting restrictions in the Company's
articles of incorporation.

Net Income (Loss)

                 Net loss increased $673,000 or 17.2% from a net loss of $3.9
million in 2002 to a net loss of $4.6 million in 2003 due primarily to decreased
operating income and increased net interest costs.

Liquidity and Capital Resources

At June 30, 2003, the Company had cash and cash equivalents of $20.7 million.
The cash and cash equivalents increased $468,000 during the first six months of
2003, as a result of $3.7 million of cash provided by operations, $1.6 million
of cash outflow for investing activities and $1.6 million outflow for financing
activities. Cash balances include amounts that could be required to fund the
Chief Executive Officer's pension obligation in a rabbi trust with 5 days
notice. (See Note 7 to the 2002 annual consolidated financial statements, Other
Long-Term Liabilities included in Form 10-K as filed with the SEC on March 17,
2003.) Effective April 1, 2003, the Company began paying Mr. Westerman $250,000
per quarter from his pension plan. In exchange for these payments, Mr. Westerman
has agreed to continue his forbearance of his right to receive full transfer of
his pension fund balance to the rabbi trust. This does not limit his ability to
give the five-day notice at any time. Although there is no current intention to
require this funding, under certain circumstances the Company might have to
disburse approximately $5.9 million for this purpose in a short period.

Management believes that cash flow from operations, combined with the $20.7
million cash and cash equivalents and the $30 million revolving credit facility,
will be sufficient to cover the Company's debt service and enable investment in
budgeted capital expenditures for 2003 for both the Las Vegas and Black Hawk
properties and provide initial investments in the potential Missouri and New
Mexico projects.

Cash flow from operations may not to be sufficient to pay 100% of the principal
of the 11% Notes at maturity on June 15, 2010. Accordingly, our ability to repay
the 11% Notes at maturity may be dependent upon our ability to refinance them.
There can be no assurance that we will be able to refinance the principal amount
of the 11% Notes at maturity.

The 11% Notes provide that, in certain circumstances, the Company and its
subsidiaries must offer to repurchase the 11% Notes, upon the occurrence of a
change of control, at 101% of the principal amount. Each Bondholder has the
right but not the obligation to accept this offer. In the event of such
mandatory redemption or repurchase prior to maturity, the Company and its
subsidiaries would be unable to pay the principal amount of the 11% Notes
without a refinancing.

At any time prior to June 15, 2005, the Company may on any one or more occasions
redeem up to 35% of the aggregate principal amount of the 11% Notes at a
redemption price of 111% of the principal amount, plus accrued and unpaid
interest and liquidated damages, if any, to the redemption date, with the net
cash proceeds of one or more public equity offerings; provided that:

         (1)     at least 65% of the aggregate principal amount of the 11% Notes


                                                19


         remains outstanding immediately after the occurrence of such redemption
         (excluding such notes held by the Company or its subsidiaries); and

         (2)     the redemption occurs within 45 days of the date of the closing
         of such public equity offering.

Except pursuant to the preceding paragraph, the 11% Notes are not redeemable at
the Company's option prior to June 15, 2006.

On or after June 15, 2006, the Company may redeem all or part of the 11% Notes
upon not less than 30 nor more than 60 days' notice, at the redemption prices
(expressed as percentages of principal amount) set forth below plus accrued and
unpaid interest and liquidated damages, if any, on the 11% Notes redeemed, to
the applicable redemption date, if redeemed during the twelve-month period
beginning on June 15 of the years indicated below:



                  Year                                Percentage
                  ----                                ----------
                                                   
                  2006 ................................105.500%
                  2007.................................103.667%
                  2008.................................101.833%
                  2009 and thereafter..................100.000%


The 11% Notes contain certain covenants, which limit the ability of the Company
and its restricted subsidiaries, subject to certain exceptions, to do, among
other things, the following: (i) incur additional indebtedness; (ii) pay
dividends or other distributions, repurchase capital stock or other equity
interests or subordinated indebtedness; (iii) enter into certain transactions
with affiliates; (iv) create certain liens or sell certain assets; and (v) enter
into certain mergers and consolidations. As a result of these restrictions, the
ability of the Company and its subsidiaries to incur additional indebtedness to
fund operations or to make capital expenditures is limited. In the event that
cash flow from operations is insufficient to cover cash requirements, the
Company and its subsidiaries would be required to curtail or defer certain
capital expenditure programs under these circumstances, which could have an
adverse effect on operations.

At June 30, 2003, the Company believes that it is in compliance with the
covenants of the 11% Notes and the $30 million revolving credit facility.

Subsequent Amendment of Articles of Incorporation

On July 15, 2003 the  shareholders  of the  Company  approved  an  amendment  to
Article 3, Section 7, of our Articles of  Incorporation.  The  amendment  became
effective  on  July  18,  2003.   Prior  to  the  amendment,   the  Articles  of
Incorporation  contained two distinct  limitations on common stock voting rights
of a Substantial  Stockholder,  which is defined as a person who, within a three
year period,  acquires  beneficial  ownership of more than 10% of the  Company's
outstanding common stock.

The first  limitation  was that a  Substantial  Stockholder's  voting  power was
reduced by 99% for all shares of common  stock  owned in excess of 10%(the  "10%
Limit").   The  second   limitation  was  a  nullification  of  the  Substantial
Stockholder's  ability to vote any of his shares of common  stock that  exceeded
15% of the outstanding shares of common stock (the "15% Limit"). The Substantial
Stockholder was able to avoid the 10% Limit by either making a cash tender offer
for all  outstanding  shares of common  stock,  or by  obtaining a waiver by our
Board of Directors.  The Substantial  Stockholder could only avoid the 15% Limit
by making a cash tender offer for all outstanding shares of common stock.

                                                20



The 15%  Limit  could  not be  waived  by our  Board  of  Directors,  even if we
considered a particular  person's infusion of new capital into the Company to be
in the best  interests  of the Company.

The amendment of the Articles of Incorporation,  which eliminated the 15% Limit,
left the 10% Limit  intact.  Consequently,  the Board of  Directors  now has the
authority to waive the voting limitations in the Articles of Incorporation when
the  Board of  Directors  considers  such a  waiver  to be  appropriate  for the
Company.  This may include  instances  where the Board of  Directors  chooses to
pursue an  opportunity  to increase  The  Company's  equity base or to attract a
strategic  partner that could  provide  additional  financial  resources for the
Company.

Recently Adopted Accounting Standards

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial  Accounting  Standard  No. 143, Accounting  for Asset Retirement
Obligations.  ("SFAS No. 143"). SFAS No. 143 addresses financial  accounting and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated  asset retirement  costs.  SFAS No. 143 applies to all
entities.  It applies to legal  obligations  associated  with the  retirement of
long-lived  assets that result from the acquisition,  construction,  development
and  (or) the  normal  operation  of a  long-lived  asset,  except  for  certain
obligations  of lessees.  SFAS No. 143 is  effective  for  financial  statements
issued for fiscal years  beginning after June 15, 2002. The Company adopted SFAS
No. 143 and it had no effect on its financial position or results of operations.

In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with
Exit or Disposal Activities ("SFAS No. 146"). SFAS No.146 addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies Emerging Issues Task Force Issue No. 94-3, Liability Recognition
for Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring). SFAS No. 146 requires
that a liability for a cost associated with an exit or disposal activity be
recognized when the liability is incurred. A fundamental conclusion reached by
the FASB in this statement is that an entity's commitment to a plan, by itself,
does not create a present obligation to others that meets the definition of a
liability. SFAS No. 146 also establishes that fair value is the objective for
initial measurement of the liability. The provisions of this statement are
effective for exit or disposal activities that are initiated after December 31,
2002, with early application encouraged. The Company adopted SFAS No. 146 and it
had no effect on its financial position or results of operations.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based
Compensation--Transition and Disclosure--an Amendment of FASB Statement No. 123.
SFAS No. 148 amends SFAS No. 123, Accounting for Stock-Based Compensation.
Although it does not require use of fair value method of accounting for
stock-based employee compensation, it does provide alternative methods of
transition. It also amends the disclosure provisions of SFAS No. 123 and APB
Opinion No. 28, Interim Financial Reporting, to require disclosure in the
summary of significant accounting policies of the effects of an entity's
accounting policy with respect to stock-based employee compensation on reported
net income and earnings per share in annual and interim financial statements.
SFAS No. 148's amendment of the transition and annual disclosure requirements
are effective for fiscal years ending after December 15, 2002. The amendment of
disclosure requirements of APB No. 28 is effective for interim periods beginning


                                                21


after December 15, 2002. The Company adopted SFAS No. 148 and it had no effect
on its financial position or results of operations.

Recently Issued Accounting Standards

In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others." FIN No. 45 requires disclosures
to be made by a guarantor in its interim and annual financial statements about
its obligations under certain guarantees that it has issued. Additionally, a
guarantor is required to recognize, at the inception of a guarantee, a liability
for the fair value of the obligation undertaken in issuing the guarantee. The
initial liability recognition and measurement provisions of FIN No. 45 apply
prospectively to guarantees issued or modified after December 31, 2002. The
disclosure requirements in FIN No. 45 are effective for financial statements of
interim or annual periods ending after December 15, 2002. The Company has
determined that FIN No. 45 did not have a material impact on its financial
position or results of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities," which addresses consolidation by business enterprises where equity
investors do not bear the residual economic risks and rewards. These entities
have been commonly referred to as "special purpose entities." Companies are
required to apply the provisions of FIN No. 46 prospectively for all variable
interest entities created after January 31, 2003. The Company has determined
that FIN No. 46 did not have a material impact on its financial position or
results of operations.

In April 2003, the FASB issued SFAS No. 149, "Amendment to Statement 133 on
Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under SFAS
No. 133. SFAS No. 149 is applied prospectively and is effective for contracts
entered into or modified after June 30, 2003, except for SFAS No. 133
implementation issues that have been effective for fiscal quarters that began
prior to June 15, 2003 and certain provisions relating to forward purchases and
sales on securities that do not yet exist. The Company has not determined the
effect, if any, that SFAS No. 149 will have on its consolidated financial
statements.

In May 2003, the FASB issued FIN No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity." The Statement
establishes standards for how an issuer classifies and measures certain
financial instruments with characteristics of both liabilities and equity. It
requires that an issuer classify a financial instrument that is within its scope
as a liability (or an asset in some circumstances). This Statement is effective
for financial instruments entered into or modified after May 31, 2003, and
otherwise is effective at the beginning of the first interim period beginning
after June 15, 2003. The Company will adopt the standard during the third
quarter beginning on July 1, 2003. The Company is currently evaluating the
effects, if any, that this Statement will have on its financial position and
results of operations.

Critical Accounting Policies

A description of our critical accounting policies and estimates can be found in
Item 7 of our 2002 Form 10-K and for a more extensive discussion of our
accounting policies, see Note 2, Summary of Significant Accounting Policies, in
the Notes to the Consolidated Financial Statements in our 2002 Form 10-K filed
with the SEC on March 17, 2003.


                                                22


Forward-Looking Statements

This report includes "forward-looking statements," as defined in Section 21E of
the Securities Exchange Act of 1934, as amended. Statements in this report
regarding future events or conditions, including statements regarding industry
prospects and the Company's expected financial position, business and financing
plans, are forward-looking statements. Although the Company believes that the
expectations reflected in such forward-looking statements are reasonable, it can
give no assurance that such expectations will prove to have been correct.
Important factors that could cause actual results to differ materially from the
Company's expectations are disclosed in this report as well as the Company's
most recent annual report on Form 10-K, and include the Company's substantial
leverage, the risks associated with the expansion of the Company's business, as
well as factors that affect the gaming industry generally. Readers are cautioned
not to place undue reliance on these forward-looking statements, which speak
only as of the date of this report. The Company undertakes no obligations to
publicly update or revise any forward-looking statements, whether as a result of
new information, future events or otherwise.

Specific factors that might cause actual results to differ from our expectations
or might cause us to modify our plans or objectives include, but are not limited
to:

         o    the availability and adequacy of our cash flow to meet our
              requirements, including payment of amounts due under our
              indebtness;

         o    our substantial indebtedness, debt service requirements and
              liquidity constraints;

         o    risks related to our 11% Notes and to high-yield securities and
              gaming securities generally;

         o    changes in our business strategy, capital improvements or
              development plans;

         o    the need for additional capital to support capital
              improvements and development;

         o    economic, competitive, demographic, business and other
              conditions in our local and regional markets;

         o    changes or developments in laws, regulations or taxes in the
              gaming industry;

         o    actions taken or omitted to be taken by third parties,
              including our customers, suppliers, and competitors as well as
              legislative, regulatory, judicial and other governmental
              authorities;

         o    competition in the gaming industry, including the availability
              and success of alternative gaming venues and other
              entertainment attractions;

                                                23


         o    a decline in the public acceptance of gaming;

         o    changes in personnel or compensation, including federal
              minimum wage requirements;

         o    our failure to obtain, delays in obtaining, or the loss of
              any, licenses, permits or approvals, including gaming and
              liquor licenses, or the limitation, conditioning, suspension
              or revocation of any such licenses, permits or approvals, or
              our failure to obtain an unconditional renewal of any such
              licenses, permits or approvals on a timely basis;

         o    the loss of any of our casino facilities due to terrorist
              acts, casualty, weather, mechanical failure or any extended or
              extraordinary maintenance or inspection that may be required;

         o    other adverse conditions, such as adverse economic conditions,
              changes in general customer confidence or spending, increased
              transportation costs, travel concerns or weather-related
              factors, that may adversely affect the economy in general
              and/or the casino industry in particular; and

         o    factors relating to the current state of world affairs and any
              further acts of terrorism or any other destabilizing events in
              the United States or elsewhere.












                                                24


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Market  risks  relating  to our  operations  result  primarily  from  changes in
interest rates. We invest our cash and cash  equivalents in U.S.  Treasury Bills
with maturities of 30 days or less. Such  investments are generally not affected
by changes in interest rates.

As of June 30, 2003, we had $218.6 million in borrowings. The borrowings include
$215  million in 11% Notes  maturing  in 2010 and  capital  leases  maturing  at
various dates through 2005.  Interest  under the $215 million 11% Notes is based
on a fixed rate of 11%. The  equipment  loans and capital  leases have  interest
rates  ranging from 5.4% to 13.5%.  The  borrowings  also include  $812,000 in a
special  improvement  district bond  offering  with the City of Black Hawk.  The
Company's share of the debt on the SID bonds of $1.2 million when the project is
complete,  is  payable  over ten years  beginning  in 2000.  The SID bonds  bear
interest at 5.5%.



Interest Rate Sensitivity
Principal (Notational Amount by Expected Maturity)
Average Interest Rate

(Amounts in                                                                             Fair Value
thousands)                 2003    2004     2005     2006    2007  Thereafter   Total   at 6/30/03

Long Term Debt Including
Current Portion
                                                                   
Equipment loans and
 capital leases Las Vegas   $642   $1,019    $ 11                              $ 1,672   $ 1,672

Average interest rate       8.0%     7.8%    8.4%

11% Senior Secured Notes                                           $215,000   $215,000  $212,850
Less unamortized Discount                                          $ (2,815)  $ (2,815) $ (2,815)

Average interest rate                                                 11.8%

Capital leases
 Black Hawk, Colorado     $1,048   $2,263   $ 658                              $ 3,969   $ 3,969

Average interest rate      10.8%    10.8%   10.8%

Special Improvement
District Bonds
 Black Hawk, Colorado       $ 52    $ 109   $ 116   $ 124    $ 129    $ 282      $ 812     $ 812

Average interest rate       5.5%     5.5%    5.5%    5.5%     5.5%     5.5%

Total all long-term debt,
including current portion                                                     $218,638  $216,488

Other Long Term Liabilities

CEO pension plan obligation $500   $1,000  $1,000  $1,000  $ 1,000  $ 1,400    $ 5,900   $ 5,900

                            11.8%    11.8%   11.8%   11.8%    11.8%   11.8%



                                                25

Item 4.       Controls and Procedures

     (a) Evaluation of Disclosure Controls and Procedures. The Company's Chief
Executive Officer and Chief Financial Officer have evaluated the effectiveness
of the Company's disclosure controls and procedures (as such term is defined in
Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934, as
amended (the "Exchange Act")) as of a date within 90 days prior to the filing
date of this quarterly report (the "Evaluation Date"). Based on such evaluation,
such officers have concluded that, as of the Evaluation Date, the Company's
disclosure controls and procedures are effective in alerting them on a timely
basis to material information relating to the Company (including its
consolidated subsidiaries) required to be included in the Company's periodic
filings under the Exchange Act.

     (b) Changes in Internal Controls. Since the Evaluation Date, there have not
been any significant changes in the Company's internal controls or in other
factors that could significantly affect such controls.

Part II.  OTHER INFORMATION

Item 1. Legal Proceedings

           On April 15, 2003, a class action complaint was filed in the Clark
County, Nevada District Court (Case No. A466204) in the name of Brian Placzek,
on behalf of himself and all others similarly situated, against the Company and
Company directors William L. Westerman, Robert R. Barengo, Jeffrey A. Silver and
Paul A. Harvey (the "Placzek Action"). The complaint was served on the Company
on April 28, 2003. The named plaintiff in this action is a shareholder of the
Company. In the complaint, the plaintiff seeks an order which would require the
individual defendants to take the following actions, among others: cooperate
with any individual who makes a bona fide offer to acquire the Company, take
steps that are calculated to result in a buy-out or takeover of the Company at
the highest price, comply with their fiduciary duties, and reimburse the
plaintiff's class for damages, costs and disbursements related to the lawsuit.
The complaint states that the named plaintiff also seeks to have all of the
Company's public shareholders, excluding the defendants, certified as a class
for purposes of the class action suit and seeks to be the representative of the
class. On July 10, 2003, the defendants filed a Motion to Dismiss the Placzek
Action against all defendants on the grounds that the Placzek Action was filed
without the authorization of the plaintiff. This Motion to Dismiss has not yet
been heard or ruled upon. An amended complaint was filed in the Placzek Action
on July 11, 2003, alleging, among other things, that the Director defendants are
attempting to entrench themselves in their position of control.

           On May 2, 2003, a class action complaint was filed in the Clark
County, Nevada District Court (Case No. A467159) in the name of Paul Rosa
against the Company and Company directors William L. Westerman, Robert R.
Barengo, Jeffrey A. Silver, Paul A. Harvey and Vincent L. DiVito (the "Rosa
Action"). The named plaintiff in this action is a shareholder of the Company and
also seeks to have all of the Company's public shareholders, excluding
defendants and related shareholders, certified as a class for purposes of the
class action law suit. On July 21, 2003, the defendants filed a Motion to
Dismiss the Rosa Action on the grounds that the complaint fails to state a claim
upon which relief may be granted. This Motion to Dismiss has not yet been heard
or ruled upon.

                                                26



           The plaintiffs in both of these lawsuits are represented by the same
law firm. Both complaints assert, among other things, that the defendants
violated their fiduciary duties because they did not take affirmative steps in
furtherance of an offer by a third party to purchase all of the outstanding
Common Stock at a premium price. That offer was contingent upon, among other
things, a waiver by the holders of the 11% Notes of the right to an accelerated
repayment of the 11% Notes at a premium, which would be triggered by that third
party's purchase of the Common Stock.

         We believe the claims in these lawsuits are without merit and we intend
to defend against them vigorously.

         The Company is a party to several routine lawsuits, either as plaintiff
or as defendant, arising from the normal operations of a hotel or casino. The
Company does not believe that the outcome of such litigation, in the aggregate,
will have a material adverse effect on its financial position or results of its
operations.

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

         (a) See list of exhibits on page 31.

         (b) During the second quarter of 2003, the Company filed reports on
Form 8-K on April 22, June 3 and June 6, 2003. The Form 8-K dated June 3 and
June 5 reported Item Nos. 5 and 7. The April 22, 2003 filing reported Item Nos.
7, 9 and 12 and included summary financial information for the Company's first
quarter.






















                                                27
















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.


                                          RIVIERA HOLDINGS CORPORATION


                                          By: /s/ William L. Westerman
                                          William L. Westerman
                                          Chairman of the Board and
                                          Chief Executive Officer

                                          By: /s/ Duane Krohn
                                          Duane Krohn
                                          Treasurer and
                                          Chief Financial Officer


                                          Date: August 7, 2003















                                                28



                            CERTIFICATIONS
I, William L. Westerman, the Chief Executive Officer of Riviera Holdings
Corporation, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Riviera Holdings
Corporation;

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 we 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 (the "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 performing the equivalent function):

        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.

Date: August 7, 2003
William L. Westerman
William L. Westerman
Chairman of the Board and
Chief Executive Officer

                                                29


 I, Duane Krohn, the Chief Financial Officer of Riviera Holdings Corporation,
certify that:

1. I have reviewed this quarterly report on Form 10-Q of Riviera Holdings
Corporation;

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 we 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 (the "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 performing the equivalent function):

         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.

Date: August 7, 2003
Duane Krohn
Duane Krohn
Treasurer and
Chief Financial Officer

                                                30




                   Riviera Holdings Corporation
                              Form 10Q
                            June 30, 2003



Exhibit No.                  Description

99.1                CEO Officers  Certification

99.2                CFO Officers  Certification

























                                                31