EXHIBIT 99.1


R.J. REYNOLDS                                                      P.O. Box 2866
TOBACCO HOLDINGS, INC.                             Winston-Salem, NC  27102-2866

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

CONTACT:  Investors:                                             Media:
          ----------                                             ------
          Carole Biermann Wehn                                   Seth Moskowitz
          (336) 741-5182                                         (336) 741-7698

                                                                  RJRTH 2003-13



                R.J. Reynolds Reports Second Quarter 2003 Results
                -------------------------------------------------

WINSTON-SALEM,  N.C. - July 29,  2003 - R.J.  Reynolds  Tobacco  Holdings,  Inc.
(NYSE: RJR) today reported the following results for the second quarter of 2003.
The company's  full-year forecast includes a restructuring  charge reported in
the second quarter.




      As Reported (GAAP) Second Quarter and First Half Results - Highlights
      ---------------------------------------------------------------------

                 (dollars in millions, except per-share amounts)

                                                      2nd Quarter                 1st Half
                                                      -----------                -----------
                                                                           
                                                                     %                           %
                                               2003(1)    2002    Change     2003(1)  2002(2) Change
                                               ------     ----    ------     ------   ------  ------
Net Sales ...............................     $ 1,431  $ 1,705      -16%   $ 2,649   $ 3,220    -18%
Operating Income ........................     $   140  $   372      -62%   $   275   $   669    -59%
Net Income/(Loss) .......................     $    70  $   211      -67%   $   141   $  (124)     -
Net Income/(Loss) per diluted share......     $  0.83  $  2.29      -64%   $  1.67   $ (1.34)     -



(1)Second quarter and first half 2003 reported  results  include a restructuring
   charge of $55 million ($34 million after tax).

(2)On January 1, 2002,  RJR  adopted  SFAS No.  142.  Under the new  testing and
   measurement  requirements  of SFAS No.  142,  the fair  value of  certain of
   RJR Tobacco's  trademarks  was less than the  carrying  value,  which
   resulted in a non-cash,  trademark  impairment  charge of $502 million  after
   tax in the first quarter of 2002. See attached financial statements for
   details.



                Balance Sheet Highlights (as of June 30, 2003)
                -----------------------------------------------
                                  

o    Cash and short-term investments:   $ 1.2 billion (after $550 million in scheduled debt maturities)
o    Debt:                              $ 2.0 billion
o    Equity:                            $ 6.6 billion
o    Dividend:                          $0.95 per share quarterly; $3.80 per share annualized






                    Discussion of Second Quarter 2003 Results
                    -----------------------------------------


"RJR's financial results for the second quarter of 2003 reflect lower volume and
increased  promotion  spending,"  said Andrew J.  Schindler,  chairman and chief
executive  officer of RJR.  "However,  during the quarter,  the combined  market
share of RJRT's  four key  brands was up  compared  with both the  previous  and
prior-year quarters.

"The comprehensive analysis of our business and cost structure that we announced
in April is ongoing,  and we are on track with the very aggressive  timetable we
set. Some changes have already  begun.  We expect to make  further,  significant
changes,  begin  implementing  them, and announce a restructuring  charge in the
September/October  timeframe,"  he said.  "This effort is  intensely  focused on
strengthening our business and improving our earnings in future years."

Schindler  added,  "We remain committed to maintaining our dividend of $3.80 per
share on an  annualized  basis,  given the  continued  strength  of our  balance
sheet."


                             GAAP Financial Results
                             ----------------------


Second-quarter  net sales were $1.43 billion,  down 16 percent from the year-ago
quarter primarily due to lower volume and higher promotion  spending,  partially
offset  by  a  favorable   impact  of  $54  million   from   changes  in  RJRT's
returned-goods  policy.  Operating income for the quarter was $140 million, down
62 percent versus the prior year. This was due to the factors  mentioned  above,
in addition to a $55 million  restructuring  charge,  partially  offset by lower
settlement  expense.  The  restructuring  charge  is  primarily  related  to the
discontinuation  of  certain  event-marketing  programs  and the  write-down  of
equipment.

Second-quarter net income was $70 million,  down 67 percent from $211 million in
the  prior-year  period.  Earnings per diluted share in the second  quarter were
$0.83, down 64 percent from $2.29 in the second quarter of 2002.  Second-quarter
2003  per-share  income  includes a  restructuring  charge of $0.40 per  diluted
share.



         Discussion of Key Performance Factors During Second Quarter 2003
         ----------------------------------------------------------------


The following  table  summarizes  second-quarter  and  first-half  2003 domestic
cigarette shipment volume, in billions of units:



                                                         For the Three Months          For the Six Months
                                                            Ended June 30                Ended June 30
                                                            -------------                -------------
                                                                         %                              %
                                                                                   
                                                    2003     2002     Change       2003     2002     Change
                                                    ----     ----     ------       ----     ----     ------
RJR Tobacco Volume ........................          21.0     23.5    -10.9%       40.1     45.8    -12.5%
     RJR Tobacco total full-price .........          13.0     14.3     -9.2%       24.4     28.1    -13.1%
     RJR Tobacco total savings ............           8.0      9.2    -13.6%       15.7     17.7    -11.6%
SFNTC Volume* .............................           0.3      0.3     +8.6%        0.6      0.5     +8.3%
RJR Total Domestic Volume** ...............          21.3     23.8    -10.7%       40.7     46.3    -12.2%
- ----------


  *  This comparison  includes shipments during the first two weeks of 2002,
     which was prior to the completion of RJR's  acquisition of Santa Fe Natural
     Tobacco  Company on Jan.  16,  2002.  It does not include  Santa Fe Natural
     Tobacco  Company's  international  cigarette volume of  approximately  0.14
     billion  units for the quarter  (0.28  billion  units for the first half of
     2003). The 8.6% increase in SFNTC volume in second quarter 2003 is based on
     actual volume of 298.9  million units in second  quarter 2003 compared with
     275.2 million units during the second quarter of 2002.

  ** The above results exclude Puerto Rico and certain other U.S. territories'
     volume of  approximately  0.2 billion units for second quarter 2003 and 0.5
     billion units for the first half of 2003.


According to Management Science Associates, Inc. (MSAi), second-quarter industry
shipments were 95.8 billion  units, a decrease of 2.5 percent  compared with the
second  quarter  of  2002.  MSAi  reported  second-quarter  industry  full-price
shipments of 70.8 billion  units,  level with the  prior-year  quarter.
Savings-brand  shipments  declined  8.8  percent.   However,   Reynolds  Tobacco
continues  to believe that the volume  associated  with  smaller,  deep-discount
manufacturers is not fully reflected in these reported numbers.

Based on MSAi reported  volume,  the  second-quarter  industry mix of full-price
versus savings-brand  volume improved,  with full-price brands representing 73.9
percent of industry volume,  compared with 72.0 percent in the year-ago quarter.
The  industry's  full-price  mix for the  first  half of 2003 was 73.4  percent,
stable compared with 73.3 percent in the first half of 2002.

Reynolds Tobacco's  second-quarter  shipment volume of 21 billion units was down
10.9  percent  from the  prior-year  quarter,  due to an  underlying  decline in
consumption,  as well as trade inventory shifts. The company's mix of full-price
versus savings-brand volume improved.  Reynolds Tobacco's full-price mix for the
second  quarter was 62.2 percent,  up from 61.0 percent in the second quarter of
2002.

The company's  first-half  volume was 40.1 billion units, down 12.5 percent from
45.8  billion  units in the first half of 2002.  Reynolds  Tobacco's  first-half
full-price mix was 60.9 percent, down from 61.3 percent in the year-ago period.




                       Retail Share of Market Performance
                       ----------------------------------

On a combined  basis,  the share of RJRT's  four key brands - and the  company's
full-price  share - was up  compared  with  both  the  previous  and  prior-year
quarters.  The company's  second-quarter  full-price share was 14.39 percent, up
0.17 share points versus the year-ago quarter, and up 0.09 share points compared
with the first quarter of 2003.

RJR  Tobacco's  total retail  share of market for second  quarter 2003 was 22.77
percent,  down 0.09 share points from the year-ago quarter and 0.15 share points
lower than the previous  quarter.  The  company's  total share of market for the
first half of 2003 was 22.85, up 0.09 share points from the first half of 2002.

During the quarter, Camel continued its long-term growth trend. The retail share
of Camel's  filtered styles for the second quarter and for the first half of the
year  were  up  compared  with  those   periods  in  2002,   while  the  brand's
second-quarter share was down somewhat from the first quarter of 2003.

Salem is  beginning  to  benefit  from  its  strengthened  positioning  and more
competitive  promotion  levels,  launched  earlier this year. Salem had a strong
second  quarter,  achieving  share  growth  compared  with both the previous and
prior-year quarters.

Base  Winston's  share  has  remained  relatively  stable  for more than a year.
Winston's new geographic  promotion strategy is working, and contributing to the
brand's stability.

Doral remains the nation's No. 1 savings brand. Doral's  second-quarter share of
market  declined,  reflecting  pricing  pressure  from  increased  premium-price
promotions and deep-discount brands.

During the second  quarter,  Santa Fe's  Natural  American  Spirit  brand  again
delivered solid  performance,  posting volume,  market-share  and earnings gains
compared to the prior-year quarter.


                         Full Year 2003 Earnings Outlook
                         -------------------------------


In April,  the company provided full- year guidance of $500 million in operating
income, $250 million in net income, and earnings per diluted share of $3.00, and
noted  that the  guidance  excluded  anticipated  restructuring  charges.  RJR's
full-year guidance now includes the restructuring  charge reported in the second
quarter.  For full-year  2003,  RJR forecasts the following  results,  excluding
future restructuring and related costs:


    o   Operating  income  of  approximately   $470  million  to  $495  million,
        (including a $55 million restructuring charge in the second quarter)
    o   Net income of approximately $235 million to $250 million (including a
        $34 million after-tax restructuring charge in the second quarter)
    o   Net income per diluted share of approximately $2.78 to $2.96
    o   Consolidated domestic tobacco shipment volumes down approximately 12%
    o   Cash and short-term investments of approximately $1.5 billion. This
        assumes a stable dividend, and approximately $740 million in debt
        repayments during 2003.




                         Conference Call Webcast Today
                         -----------------------------


R.J. Reynolds Tobacco  Holdings,  Inc. will webcast a conference call to discuss
second-quarter  financial  results at 10 a.m. ET on  Tuesday,  July 29. The call
will be available live online on a listen-only  basis. To register for the call,
please visit the  "Investors"  section of  www.RJRHoldings.com.  A replay of the
call will be  available  on the site for seven  days.  Remarks  made  during the
conference  call will be current at the time of the call and will not be updated
to reflect subsequent material developments. Although news media representatives
will not be  permitted  to ask  questions  during the call,  they are welcome to
monitor  the  remarks  on  a  listen-only  basis.   Following  the  call,  media
representatives may direct inquiries to Seth Moskowitz at (336) 741-7698.

Statements  included in this news release which are not historical in nature are
forward-looking  statements  made pursuant to the safe harbor  provisions of the
Private  Securities  Litigation Reform Act of 1995.  Forward-looking  statements
regarding  RJR's future  performance  and  financial  results  include risks and
uncertainties  that could cause actual results to differ  materially  from those
described in the forward-looking statements. These risks include the substantial
and increasing regulation and taxation of the cigarette industry;  various legal
actions,  proceedings  and claims  arising out of the tobacco  business  and the
claimed  health  effects of  cigarettes  that are  pending or may be  instituted
against  RJR  or its  subsidiaries;  the  substantial  payment  obligations  and
limitations  on the  advertising  and  marketing  of  cigarettes  under  various
litigation  settlement  agreements;  the  continuing  decline  in  volume in the
domestic  cigarette  industry;  competition from other cigarette  manufacturers,
including increased  promotional  activities and the growth of the deep-discount
category; the success of new product innovations and acquisitions; the effect of
market  conditions  on the  performance  of  pension  assets  and the  return on
corporate  cash; any potential  costs or savings  associated with realigning the
cost structure of RJR and its subsidiaries; and the ratings of RJR securities.

R.J.  Reynolds  Tobacco  Holdings,  Inc. is the parent company of R.J.  Reynolds
Tobacco Company and Santa Fe Natural Tobacco Company, Inc. R.J. Reynolds Tobacco
Company  is  the   second-largest   tobacco   company  in  the  United   States,
manufacturing  about one of every four  cigarettes  sold in the  United  States.
Reynolds  Tobacco's  product line includes four of the nation's 10  best-selling
cigarette  brands:  Camel,  Winston,  Salem and Doral.  Santa Fe Natural Tobacco
Company,  Inc. manufactures Natural American Spirit cigarettes and other tobacco
products, and markets them both nationally and internationally.  Copies of RJR's
news releases,  annual reports,  SEC filings and other  financial  materials are
available on the company's website, www.RJRHoldings.com.


                           (financial tables follow)


                      R.J. REYNOLDS TOBACCO HOLDINGS, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF INCOME - GAAP
                 (Dollars in Millions, Except Per Share Amounts)
                                   (Unaudited)


                                                                                 Three Months Ended          Six Months Ended
                                                                                       June 30,                   June 30,
                                                                               ----------------------      ----------------------
                                                                                                                 
                                                                                 2003         2002           2003         2002
                                                                               --------    ----------      --------    ----------

Net sales (1)................................................................. $  1,431    $    1,705      $  2,649    $    3,220
                                                                               --------    ----------      --------    ----------

Cost of products sold .....................................................         855           976         1,604         1,858
Selling, general and administrative expenses ..............................         381           357           715           693
Restructuring and impairment charges (2) ..................................          55             -            55             -
                                                                               --------    ----------      --------    ----------

Operating income ..........................................................         140           372           275           669

Interest and debt expense .................................................          29            36            65            72
Interest income ...........................................................          (7)          (12)          (17)          (28)
Other (income) expense, net ...............................................           1             2            (6)            5
                                                                               --------    ----------      --------    ----------

Income before income taxes ................................................         117           346           233           620
Provision for income taxes ................................................          47           135            92           242
                                                                               --------    ----------      --------    ----------

Income before cumulative effect of accounting change ......................          70           211           141           378

Cumulative effect of accounting change, net of
  income taxes (3) ........................................................           -             -            -           (502)
                                                                               --------    ----------      --------    ----------

Net income (loss) .........................................................    $     70    $      211     $     141    $     (124)
                                                                               ========    ==========      ========    ==========

Basic income (loss) per share:
   Income before cumulative effect of accounting change ...................    $   0.84    $     2.35      $   1.68    $     4.17
   Cumulative effect of accounting change (3) .............................           -             -             -         (5.54)
                                                                               --------    ----------      --------    ----------

         Net income (loss) ................................................    $   0.84    $     2.35     $    1.68    $    (1.37)
                                                                               ========    ==========      ========    ==========

Diluted income (loss) per share:
   Income before cumulative effect of accounting change ...................    $   0.83    $     2.29      $   1.67    $     4.07
   Cumulative effect of accounting change (3) .............................           -             -             -         (5.41)
                                                                               --------    ----------      --------    ----------

         Net income (loss) ................................................    $   0.83    $     2.29     $    1.67    $    (1.34)
                                                                               ========    ==========      ========    ==========

Basic weighted average shares, in thousands ...............................      83,479        89,824        83,755        90,625
                                                                               ========    ==========      ========    ==========

Diluted weighted average shares, in thousands .............................      83,986        92,026        84,469        92,792
                                                                               ========    ==========      ========    ==========


     (1) Net sales in the second  quarter of 2003  benefited  from a $54 million
         adjustment related to revised returned-goods policies.

     (2) Includes fixed asset impairment, contract termination costs and related
         charges.

     (3) On January 1, 2002, RJR adopted SFAS No. 142. Under the new testing and
         measurement  requirements of SFAS No. 142, the fair value of certain
         of RJR Tobacco's  trademarks was less than the carrying value, which
         resulted in a non-cash, trademark impairment charge in the first
         quarter of 2002.



                 RECONCILIATION OF 2002 RESULTS TO 2003 RESULTS
                              (Dollars in Millions)
                                   (Unaudited)


                                                                                     2nd Quarter                 First Half
                                                                               ----------------------      ----------------------
                                                                                                                 
                                                                               Operating      Net          Operating      Net
                                                                                Income       Income         Income       Income
                                                                               --------    ----------      --------    ----------

2002 RESULTS ..............................................................    $    372    $     211      $     669    $     (124)

Cumulative effect of accounting change - 2002 .............................           -            -              -           502
Restructuring and impairment charges - 2003 ...............................         (55)         (34)           (55)          (34)
Operations ................................................................        (177)        (107)          (339)         (203)
                                                                               --------    ---------      ---------    ----------
2003 RESULTS ..............................................................    $    140    $      70      $     275    $      141
                                                                               ========    =========      =========    ==========







                      R.J. REYNOLDS TOBACCO HOLDINGS, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                              (Dollars in Millions)

                                                                                     

                                                                              June 30,     December 31,
                                                                                2003           2002
                                                                              ---------    -----------
                                                                             (Unaudited)
ASSETS
Cash and cash equivalents .................................................    $   994     $    1,584
Short-term investments ....................................................        203            595
Other current assets ......................................................      1,618          1,813
Trademarks, net ...........................................................      2,085          2,085
Goodwill, net .............................................................      7,099          7,090
Other noncurrent assets ...................................................      1,461          1,484
                                                                               -------     ----------
                                                                               $13,460     $   14,651
                                                                               =======     ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Tobacco settlement and related accruals ...................................    $ 1,085     $    1,543
Current maturities of long-term debt ......................................        244            741
Accrued liabilities and other .............................................        985          1,143
Long-term debt (less current maturities) ..................................      1,727          1,755
Deferred income taxes .....................................................      1,190          1,236
Long-term retirement benefits .............................................      1,251          1,176
Other noncurrent liabilities ..............................................        346            341
Stockholders' equity ......................................................      6,632          6,716
                                                                               -------     ----------
                                                                               $13,460     $   14,651
                                                                               =======     ==========