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, 2001
                                     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 of               (IRS Employer Identification No.)
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___ No___

            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 Registrant's
classes of common stock, as of the latest practicable date.

As of  August 9, 2001, there  were 3,550,800 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 at June 30, 2001 (Unaudited)
and December 31, 2000                                                        3

Condensed Consolidated Statements of Operations (Unaudited) for the
Three and Six months ended June 30, 2001 and 2000                            4

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three and Six Months ended June 30, 2001 and 2000                            5

Notes to Condensed Consolidated Financial Statements (Unaudited)             6

Item 2. Management's Discussion and Analysis of Financial Condition
        and Results of Operations                                           16

Item 3. Quantitative and Qualitative Disclosures about Market Risk          27


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                  28

Signature Page                                                              29

Exhibits - None                                                             30

                                                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,
2001,  and the related  condensed  consolidated  statements of operations and of
cash flows for the three and six  months  ended  June 30,  2001 and 2000.  These
financial statements are the responsibility of the Companys 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,  2000,  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,
2001,  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,  2000, is fairly stated,
in all material  respects,  in relation to the  consolidated  balance sheet from
which it has been derived.


DELOITTE & TOUCHE LLP

July 24, 2001
Las Vegas, Nevada


                                                2



RIVIERA HOLDINGS CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
                                                                June 30       December 31
                                                                 2001            2000
ASSETS                                                       (Unaudited)
CURRENT ASSETS:
                                                                             
   Cash and cash equivalents                                 $     49,530    $     52,174
   Accounts receivable, net                                         3,630           5,548
   Inventories                                                      2,547           3,342
   Prepaid expenses and other assets                                4,308           4,599
                                                           ---------------  --------------
       Total current assets                                        60,015          65,663

PROPERTY AND EQUIPMENT, Net                                       204,672         207,030
OTHER ASSETS, Net                                                   7,270           8,128
DEFERRED INCOME TAXES                                               3,244           2,889
                                                           ---------------  --------------
TOTAL                                                        $    275,201    $    283,710
                                                           ===============  ==============

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt                         $      3,009    $      2,871
   Accounts payable                                                 9,683           9,731
   Accrued interest                                                 7,917           7,727
   Accrued expenses                                                11,989          16,731
                                                           ---------------  --------------
     Total current liabilities                                     32,598          37,060
                                                           ---------------  --------------
OTHER LONG-TERM LIABILITIES                                         7,153           6,533
                                                           ---------------  --------------
LONG-TERM DEBT, Net of current portion                            219,319         223,172
                                                           ---------------  --------------

SHAREHOLDERS' EQUITY:
Common stock ($.001 par value; 20,000,000 shares
  authorized; 5,106,776 and 5,106,776 shares issued at
  December 31, 2000 and  June 30, 2001, respectively)                   5               5
 Additional paid-in capital                                        13,486          13,446
 Treasury stock (1,431,648 shares and 1,440,379 shares at
    December 31, 2000 and June 30, 2001, respectively)             (9,759)         (9,633)
 Retained earnings                                                 12,399          13,127
                                                           ---------------  --------------
      Total stockholders' equity                                   16,131          16,945
                                                           ---------------  --------------
TOTAL                                                        $    275,201    $    283,710
                                                           ===============  ==============
See notes to condensed consolidated financial statements

                                                3




RIVIERA HOLDINGS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000       Three Months Ended        Six Months Ended
(In thousands, except per share  amounts)                            June 30,                   June 30,

                                                                                           
REVENUES:                                                      2001         2000         2001          2000
  Casino                                                    $    31,045  $    28,632  $    58,314  $     54,431
  Rooms                                                          11,736       11,580       24,471        22,553
  Food and beverage                                               8,493        8,659       16,410        16,048
  Entertainment                                                   5,864        6,282       11,763        12,563
  Other                                                           2,500        2,812        4,928         5,417
                                                            ------------ -------------- ----------  ------------
            Total revenues                                       59,638       57,965      115,886       111,012
   Less promotional allowances                                    4,810        4,521        8,858         8,379
                                                            ------------ -------------- ----------  ------------
            Net revenues                                         54,828       53,444      107,028       102,633
                                                            ------------ -------------- ----------  ------------

COSTS AND EXPENSES:
 Direct costs and expenses of operating departments:
    Casino                                                       16,790       15,456       32,111        28,335
    Rooms                                                         6,242        6,229       12,228        11,856
    Food and beverage                                             5,690        5,635       11,002        10,795
    Entertainment                                                 4,126        4,976        8,386         9,584
    Other                                                           854          861        1,609         1,584
Other operating expenses:
    General and administrative                                   10,557       10,365       21,420        19,684
    Preopening expenses-Black Hawk, Colorado                                                              1,222
    Depreciation and amortization                                 4,287        4,353        8,546         8,642
                                                            ------------ -------------- ----------  ------------
            Total costs and expenses                             48,546       47,875       95,302        91,702
                                                            ------------ -------------- ----------  ------------
INCOME FROM OPERATIONS                                            6,282        5,569       11,726        10,931
                                                            ------------ -------------- ----------  ------------

OTHER (EXPENSE) INCOME :
Interest expense                                                (6,747)      (7,340)     (13,531)      (13,844)
Interest income                                                     368          660          753         1,133
Interest capitalized                                                                            0           616
Other, net                                                         (27)           60         (31)         1,189
                                                            ------------ -------------- ----------  ------------
      Total other expense                                        (6,406)      (6,620)     (12,809)      (10,906)
                                                            ------------ -------------- ----------  ------------
INCOME (LOSS) BEFORE PROVISION (BENEFIT) FOR INCOME TAXES         (124)      (1,051)      (1,083)            25
(BENEFIT) FOR INCOME TAXES                                         (54)        (498)        (355)          (97)
                                                            ------------ -------------- ----------  ------------
NET INCOME (LOSS)                                           $      (70)   $    (553)     $  (728)    $      122
                                                            ============ ============== ==========  ============
EARNINGS (LOSS) PER SHARE DATA:
Earnings (loss) per share:
   Basic                                                    $    (0.02)   $   (0.14)     $ (0.20)    $     0.03
                                                           ------------ --------------- ---------  ------------
   Diluted                                                  $    (0.02)   $   (0.14)     $ (0.20)    $     0.03
                                                           ------------ -------------- ----------  ------------
Weighted-average common shares outstanding                        3,668        3,933       3,670         4,031
                                                           ------------ -------------- ----------  ------------
Weighted-average common and common equivalent shares              3,668        3,933       3,670         4,081
                                                           ------------ -------------- ----------  ------------
See notes to condensed consolidated financial statements

                                                 4




RIVIERA HOLDINGS CORPORATION AND SUBSIDIARY                      Three Months Ended         Six Months Ended
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                       June 30,                    June 30,
(Unaudited)                                                     2001           2000         2001           2000
                                                             ------------  ------------ -------------  -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                   
Net Income (loss)                                             $     (70)    $     (553)  $     (728)     $      122
  Adjustments to reconcile net income(loss) to net cash
(used in) and
    provided by operating activities:
    Depreciation  and amortization                                 4,287          4,353        8,546          8,642
    Provision for bad debts                                           57           (73)          139            158
    Provision for gaming discounts                                  (92)                        (21)
    Interest expense                                               6,747          7,340       13,531         13,844
    Interest paid                                                (2,752)        (3,361)     (11,874)       (12,312)
    Capitalized interest on construction projects                                                             (616)
    Changes in operating assets and liabilities:
      Decrease (increase) in accounts receivable                   2,499          2,762        1,802            378
      Decrease (increase) in inventories                             537            168          795            568
      Decrease (increase) in prepaid expenses and other assets      (88)           (48)          304            181
      Increase (decrease) in accounts payable                        593        (2,001)         (48)        (1,521)
      Increase (decrease) in accrued liabilities                 (1,387)            765      (4,820)            246
      Increase (decrease) in current income taxes payable                         (401)
      Increase (decrease) in deferred income taxes                  (55)           (31)        (355)           (31)
      Increase in deferred compensation plan liability               494                         494
      Increase (decrease) in non-qualified pension plan
        obligation to CEO upon retirement                          (283)            318        (250)            632
                                                             ------------  --------------------------  -------------
       Net cash provided by operating activities                  10,487          9,241        7,515         10,293
                                                             ------------  --------------------------  -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Capital expenditures for property and equipment, Las
        Vegas, Nevada                                            (2,451)        (2,079)      (4,595)        (3,622)
      Capital expenditures - Black Hawk, Colorado                (1,022)          (751)      (1,594)       (13,428)
      Capitalized Interest on construction projects                                                             616
      Purchase of short term investments                                          5,443                       5,258
      Decrease Black Hawk, Colorado restricted funds                              3,974                       8,389
      Decrease (increase) in other assets                          (196)            516         (15)            535
                                                             ------------  -------------- -----------  -------------
       Net cash provided by (used in) investing activities       (3,669)          7,103      (6,204)        (2,252)
                                                             ------------  -------------- -----------  -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from long-term borrowings                                0            799                       9,518
      Payments on long-term borrowings                             (690)          (501)      (1,370)          (780)
      Purchase of treasury stock                                    (17)                        (49)        (4,425)
      Increase in paid-in capital                                     41           (38)           41
      Purchase of deferred comp treasury stock                     (193)                       (193)
      Purchase of Black Hawk 13% 1st Mortgage Notes                    0                     (2,500)
      Issuance of restricted stock                                   108                         116
                                                             ------------  -------------- -----------  -------------
        Net cash (used in) provided by financing activities        (751)            260      (3,955)          4,313
                                                             ------------  -------------- -----------  -------------
INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS             $    6,067     $   16,604   $  (2,644)     $   12,354
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                    43,463         38,554       52,174         42,804
                                                             ------------  -------------- -----------  -------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                      $   49,530     $   55,158   $   49,530     $   55,158
                                                             ============  =============  ===========  =============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION --
  Income Taxes paid - Colorado Income Tax                                    $      40                  $      140
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:
  Property acquired with debt and accounts payable            $     232      $     230     $     232    $      230

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  all  assets  and  liabilities  of  Riviera,  Inc.
Casino-Hotel Division on June 30, 1993, pursuant to a plan of reorganization.

In August 1995,  Riviera Gaming  Management,  Inc.  ("RGM")  incorporated in the
State of Nevada as a wholly-owned subsidiary of ROC for the purpose of obtaining
management  contracts in Nevada and other  jurisdictions.  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.

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
Riviera Black Hawk, Inc.  ("RBH"),  a wholly-owned  subsidiary of ROC.  Riviera
Gaming  Management  of Colorado,  Inc. is a wholly-owned  subsidiary of RGM, and
manages the casino.  RGM provided services to Peninsula Gaming Partners LLC with
respect to that  Company's  riverboat,  Diamond Jo,  operating in Dubuque,  Iowa
until the third quarter of 2000 when the contract was terminated.

Casino  operations  are subject to extensive  regulation in the states of Nevada
and  Colorado  and  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.

Special Factors Affecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

                                                6

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,  2001 and for the three  months and six
months  ended June 30, 2001 and 2000 is  unaudited.  However,  such  information
reflects all adjustments  (consisting  solely of normal  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 those  interim
periods.  The results of  operations  for the three  months and six months ended
June 2001 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, 2000, included in the Company's Annual Report on Form 10K.

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.

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  months and six months
ended June 30, 2001 and 2000 since the Company incurred a net loss.

Reclassifications

Certain amounts have been reclassified in the accompanying  financial  statement
to conform with current year presentation.

Recently Adopted Accounting Standards

Recently Issued Accounting  Standards - The Financial Accounting Standards Board
issued SFAS No. 133, "Accounting for Derivatives," which is effective for fiscal
years  beginning  after June 15, 2000.  This statement  defines  derivatives and

                                                7

requires qualitative disclosure of certain financial and descriptive information
about a company's  derivatives.  The Company adopted SFAS No. 133 in the quarter
ending March 31, 2001.  The adoption of SFAS 133 had no impact on the Company or
the Company's consolidated financial statements.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  (EITF)  issued  EITF No.  00-22  titled  Accounting  for Points and
Certain Other Timed-Based  Sales Incentive Offers,  and Offers for Free Products
or  Services  to Be  Delivered  in the  Future on  January  18,  2001.  The EITF
concluded  that  when a  company  or vendor  offers  to a  customer  (a) free or
discounted  products or services that will be delivered (either by the vendor or
by  another  unrelated  entity)  at a future  date  (1) as a result  of a single
revenue  transaction  with the customer or (2) only if the customer  completes a
specified  cumulative level of revenue transactions with the vendor or remains a
customer of the vendor for a specified time period and (b) a rebate or refund of
a determinable cash amount only if the customer completes a specified cumulative
level of revenue  transactions  with the  vendor or  remains a  customer  of the
vendor for a  specified  time  period,  such  rebates  should be  reported  as a
reduction  of  revenues.  This EITF was  required  to be adopted by the  Company
during the first  quarter  of 2001.  As a result of  adopting  EITF  00-22,  the
Company reclassified  approximately  $534,000 and $841,000  respectively of such
sales  incentive offers (Points) from Casino  operating  expense to net against
Casino revenues for the three months and six months ending June 30, 2000.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  (EITF)  issued EITF No. 00-14 titled  Accounting  for Certain Sales
Incentives on April 18, 2001. The Company  offers such sales  incentives as Cash
Vouchers.  The EITF concluded that when a company or vendor offers its customers
sales incentives  including  discounts,  coupons,  rebates, and free products or
services,  such sales incentives  should be reported as a reduction of revenues.
This EITF is required to be adopted by the Company  during the fourth quarter of
2001 and early  adoption is  permitted.  The Company chose to adopt this EITF in
the first  quarter of 2001.  As a result of  adopting  EITF  00-14,  the Company
reclassified  approximately  $40,000  and  $243,000  respectively  of such sales
incentive  offers (Cash Vouchers) from Casino  operating  expense to net against
Casino revenues for the three months and six months ending June 30, 2000.

Recently Issued Accounting Standards

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 141 ("SFAS 141"), "Business Combinations."
SFAS 141 requires the purchase  method of accounting  for business  combinations
initiated  after June 30, 2001 and eliminates the  pooling-of-interests  method.
The  Company  does not  believe  that  the  adoption  of SFAS  141  will  have a
significant impact on its financial statements.

In July 2001, the FASB issued  Statement of Financial  Accounting  Standards No.
142 ("SFAS 142"),  "Goodwill and Other  Intangible  Assets",  which is effective
January 1, 2002. SFAS 142 requires,  among other things,  the  discontinuance of
goodwill  amortization.  In addition,  the standard includes  provisions for the
reclassification  of  certain  existing  recognized   intangibles  as  goodwill,
reassessment   of  the  useful   lives  of  existing   recognized   intangibles,
reclassification  of certain intangibles out of previously reported goodwill and
the identification of reporting units for purposes of assessing potential future
impairments  of  goodwill.  SFAS 142 also  requires  the  Company to  complete a

                                                8

transitional goodwill impairment test six months from the date of adoption.  The
Company is currently assessing but has not yet determined the impact of SFAS 142
on its financial position and results of operations.

2.       LONG TERM DEBT AND COMMITMENTS

On August 13, 1997,  the Company issued 10% First Mortgage Notes (the 10% Notes)
with a principal amount of $175 million.  The Notes were issued at a discount in
the amount of $2.2 million. The discount is being amortized over the life of the
10% Notes on a straight line basis which  approximates  the  effective  interest
method.

On June 3, 1999,  Riviera Black Hawk, Inc. (RBH),  a wholly-owned  subsidiary,
closed a $45 million private  placement of 13% First Mortgage  Notes,  (the 13%
Notes).  The net proceeds of the placement  were used to fund the completion of
RBHs casino project in Black Hawk, Colorado. The Company has not guaranteed the
$45  million  RBH 13% Notes,  but has agreed to a Keep  Well of $5 million per
year (or an aggregate  limited to $10 million) for the 3 years of RBH operations
beginning  with the  second  quarter  of 2000 to  cover  (i) the  $5.85  million
interest  on such Notes if not paid by RBH and (ii) the amount by which RBH cash
flow is less than $9.0 million per year as follows:


                                                        
Operating Period #1   April 1, 2000-December 31, 2000         $6.75 Million
Operating Period #2   January 1, 2001-December 31, 2001       $9.0   Million
Operating Period #3   January 1, 2002-December 31, 2002       $9.0   Million
Operating Period #4   January 1, 2003-March 31, 2003          $2.25 Million


On February 14, 2001,  the Company  advanced  approximately  $3.2 million to RBH
under this  agreement  for  Operating  Period #1 which was used to acquire  $2.5
million of the 13% Black Hawk Bonds.  Based upon the six months  results at June
30, 2001 there would be no  additional  Keep Well  amounts due on an  annualized
basis.

3.       LEGAL PROCEEDINGS

The Company is a party to several  routine  lawsuits,  both as plaintiff  and as
defendant,  arising from the normal  operations of a hotel. 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.

4.       STOCK REPURCHASES

Treasury stock  purchases  totaled 7,000 shares at $7.05 per share for the first
six months of 2001. The Deferred  Compensation  Trust purchased 25,775 shares of
Company  stock on the open market at a cost of $7.50 per share  during the first
six months of 2001. See also note 9 Subsequent event.

                                                9

5.       ISSUANCE OF RESTRICTED STOCK

There were 20,566  shares of Treasury  Stock at a cost of $4.83 per share issued
under the Restricted Stock Plan for executive compensation in the second quarter
of 2001. The stock has  restrictions  as to when it can be traded or sold by its
holders,  primarily the shares cannot be sold until the executive terminates his
or her employment with the Company.

6.       OTHER (EXPENSE) INCOME, NET

Other (expense) income,  net includes an insurance  recovery of $1.2 million for
litigation  costs on the  Paulson  and Morgens  Waterfall  litigation  which was
received in the first quarter 2000.

7.    GUARANTOR INFORMATION

The Companys  10.0% First  Mortgage  Notes are  guaranteed by a majority of the
Companys wholly-owned existing significant subsidiaries.  These guaranties are
full,  unconditional,   and  joint  and  several.  The  following  consolidating
schedules  present  separate  condensed  financial  statement  information  on a
combined  basis  for  the  parent  only,  as  well  as the  Companys  guarantor
subsidiaries and non-guarantor subsidiaries,  as of and for the six months ended
June 30, 2001.

                                                10



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
JUNE 30, 2001
- -----------------------------------------------------------------------------------------------------------------------
                                                                                           Combined
                                               Parent         Combined         Non-       Elimination        Combined
                                                Only         Guarantors     Guarantors      Entries           Totals
ASSETS
CURRENT ASSETS:
                                                                                              
  Cash and cash equivalents                       $ 12,163       $ 30,116        $ 7,251        $ -          $ 49,530
  Current assets                                                    9,486            999                       10,485

           Total current assets                     12,163         39,602          8,250                       60,015

PROPERTY AND EQUIPMENT, Net                        133,669          2,708         68,295                      204,672

OTHER ASSETS, NET                                    2,701          2,352          2,217                        7,270

INVESTMENT IN SUBSIDIARIES                          42,793         32,758                 $  (75,551) (1)          (0)

DEFERRED INCOME TAXES                                                 933          2,311                        3,244

TOTAL                                            $ 191,326       $ 78,353       $ 81,073   $ (75,551)       $ 275,201

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt                   $ -        $ 1,147        $ 1,862        $ -           $ 3,009
   Due to parent company                                           24,716          2,151     (26,867) (1)           0
   Accounts payable                                                 6,436          3,247                        9,683
   Accrued interest                                  6,563              1          1,353                        7,917
   Accrued expenses                                      _         10,922          1,067                       11,989

           Total current liabilities                 6,563         43,222          9,680     (26,867) (1)      32,598

OTHER LONG-TERM LIABILITIES                                         7,153                                       7,153

LONG-TERM DEBT, NET OF CURRENT PORTION             174,039          2,945         42,335                      219,319

STOCKHOLDERS EQUITY:
Common stock                                             5                                                          5
   Additional paid-in capital                        7,352         22,060         32,758     (48,684) (1)      13,486
   Treasury stock                                   (9,759)                                                    (9,759)
   Retained earnings                                13,126          2,973         (3,700)                      12,399

           Total stockholders equity                10,724         25,033         29,058     (48,684)          16,131

TOTAL                                            $ 191,326       $ 78,353       $ 81,073   $ (75,551)       $ 275,201

Elimination entries -
(1) To eliminate investment in and advances to subsidiaries

                                                   11



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS INFORMATION
For the Six Months Ended JUNE 30, 2001
- --------------------------------------------------------------------------------------------------------------------------
                                                                       Combined
                                          Parent        Combined        Non-        Elimination       Combined
                                           Only        Guarantors    Guarantors       Entries          Totals

REVENUES:
                                                                                          
  Casino                                                   $ 36,367      $ 21,947                     $ 58,314
  Rooms                                                      24,471                                     24,471
  Food and beverage                                          13,903         2,507                       16,410
  Entertainment                                              11,672            91                       11,763
  Other                                                       4,694           234                        4,928
  Management fee                            $ 15,223              0                     $ (15,223)(1)        0

  Total revenues                              15,223         91,107        24,779         (15,223)     115,886
  Less promotional allowances                                 7,039         1,819                        8,858

           Net revenues                       15,223         84,068        22,960         (15,223)     107,028

COSTS AND EXPENSES:
  Direct costs and expenses of
    operating departments:
    Casino                                                   21,009        11,102                       32,111
    Rooms                                                    12,228                                     12,228
    Food and beverage                                        10,207           795                       11,002
    Entertainment                                             8,356            30                        8,386
    Other                                                     1,609                                      1,609
  Other operating expenses:
    General and administrative                               15,749         5,671                       21,420
    Management fees                                          14,621           602         (15,223) (1)       0
    Depreciation and amortization              5,934            808         1,804                        8,546

           Total costs and expenses            5,934         84,587        20,004         (15,223)      95,302

INCOME (LOSS) FROM OPERATIONS                  9,289           (519)        2,956                       11,726

OTHER (EXPENSE) INCOME:
  Interest expense                            (9,469)          (589)       (3,473)                     (13,531)
  Interest income                                180            521            52                          753
  Other, net                                                    (31)                                       (31)

           Total other (expense) income       (9,289)           (99)       (3,421)                     (12,809)

LOSS BEFORE INCOME TAX BENEFIT                                 (618)         (465)                      (1,083)
(BENEFIT) FOR INCOME TAXES                                     (169)         (186)                        (355)

NET LOSS                                        $ -          $ (449)       $ (279)           $ -        $ (728)

Elimination entries -
(1)  To eliminate intercompany revenue and expense.

                                                12



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS                                                                Combined
OF CASH FLOWS INFORMATION FOR THE SIX                                  Parent       Combined        Non-    Elimination  Combined
MONTHS ENDED JUNE 30, 2001                                              Only       Guarantors    Guarantors   Entries      Total
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                            
  Net loss                                                                         $   (449)     $   (279)   $   -     $  (728)
  Adjustments to reconcile net loss to net cash
    provided by operating activities:
    Depreciation and amortization                                        $ 5,934         821         1,804                8,559
    Provision for bad debts                                                              122            17                  139
    Provision for gaming discounts                                                      (21)                               (21)
    Interest expense                                                       9,469         589         3,473               13,531
    Interest paid                                                        (8,750)         268       (3,392)             (11,874)
    Changes in operating assets and liabilities:
      Increase (decrease) in accounts receivable, net                                  1,889          (87)                1,802
      Decrease (increase) in inventories                                                 720            75                  795
      Increase (decrease) in prepaid expenses and other assets                           282             9                  291
      Increase (decrease) in accounts payable                                          (523)           475                 (48)
Increase (decrease) in accrued expenses                                              (4,313)         (507)              (4,820)
Increase in deferred income taxes                                                      (169)         (186)                (355)
Increase in deferred compensation plan liability                                         494                                494
Increase in non-qualified pension plan obligation to CEO upon retirement               (250)                              (250)
      Increase  in  other long term liabilities
           Net cash provided by (used in) operating activities             6,653       (540)         1,402                7,515

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures for property and equipment  Las Vegas                         (4,595)                            (4,595)
  Capital expenditures for property and equipment  Black Hawk                                      (1,594)              (1,594)
  Decrease (increase) in other assets                                    (6,362)       6,342             5                 (15)
           Net cash (used in) provided by investing activities           (6,362)       1,747       (1,589)       0      (6,204)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from long-term borrowings
  Payments on long-term borrowings                                                     (519)         (851)              (1,370)
  Purchase of treasury stock                                                (49)                                           (49)
  Increase in paid in capital                                                 41                                             41
   Purchase of deferred comp treasury stock                                (193)                                          (193)
   Issuance of  restricted stock                                             116                                            116
  Purchase of Black Hawk 13% 1st Mortgage Notes                                                    (2,500)              (2,500)
  Contribution of capital to Black Hawk, Inc.                                         (3,045)        3,045                    0
           Net cash used in  financing activities                           (85)      (3,564)        (306)       0      (3,955)

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                             206      (2,357)        (493)              (2,644)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                            11,957       32,473        7,744               52,174

CASH AND CASH EQUIVALENTS, END OF PERIOD                               $  12,163    $  30,116     $  7,251    $  -     $ 49,530

                                                        13

8. SEGMENT DISCLOSURES

At December 31, 2000,  the Company  adopted a management  review  process by its
geographic  gaming  market  segments:  Riviera Las Vegas and Riviera Black Hawk.
Since the management  division  represents all other revenue,  it is also shown.
Due  to  this  change  in  management's   review  of  operating   results,   all
corresponding  prior years' data has been restated to reflect the current review
process. All intersegment revenues have been eliminated.



                                               Three months ended            Six months ended
                                                    June 30,                      June 30,
(Dollars in thousands)                         2001          2000          2001            2000
                                                         (Restated)                    (Restated)
Net revenues:
                                                                               
        Riviera Las Vegas                     $42,838         $44,771       $84,068        $86,255
        Riviera Black Hawk                     11,990           8,574        22,960         16,176
        Riviera Gaming Management                   0              99             0            202
                                          ------------  ----------------------------  -------------
            Total net revenues                $54,828         $53,444     $ 107,028       $102,633
                                          ============  ============================  =============

Income (loss) from operations:
        Riviera Las Vegas                      $4,662          $5,711        $8,771         $9,968
        Riviera Black Hawk                      1,620           (248)         2,956            906
        Riviera Gaming Management                   0            (39)           (1)             57
                                          ------------  ----------------------------  -------------
             Total income from operations      $6,282          $5,424       $11,726        $10,931
                                          ============  ============================  =============

EBITDA (1):
        Riviera Las Vegas                      $7,750          $9,432       $14,912        $17,032
        Riviera Black Hawk                      2,819             529         5,362          3,706
        Riviera Gaming Management                   0            (39)           (2)             57
                                          ------------  ----------------------------  -------------
            Total EBITDA                      $10,569          $9,922       $20,272        $20,795
                                          ============  ============================  =============

EBITDA margin:
        Riviera Las Vegas                       18.1%           21.1%         17.7%          19.7%
        Riviera Black Hawk                      23.5%            6.2%         23.4%          22.9%
        Riviera Gaming Management                              -39.4%                        28.2%
                                          ------------  ----------------------------  -------------
            Total EBITDA                        19.3%           18.6%         18.9%          20.3%
                                          ============  ============================  =============

(1)EBITDA  consists of earnings  before  interest,  income taxes,  depreciation,
amortization,  preopening  expenses,  and Other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  accounting  principles  ("GAAP"),  it  is
included herein to provide additional information with respect to the ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.
                                                        14






                                                     June 30,     December 31,
                                                       2001           2000
Assets (2):
                                                                
        Riviera Las Vegas                              $136,377       $ 138,525
        Riviera Black Hawk                               68,295          68,505
        Riviera Gaming Management
                                                    ------------  --------------
            Total assets                               $204,672       $ 207,030
                                                    ============  ==============

    (2) Asset represent property and equipment and intangible assets, net of
        accumulated depreciation and amortization.

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.

MANAGEMENT AGREEMENTS

RBH has entered into a management agreement (the RBH Management  Agreement) with
Riviera  Gaming  Management of Colorado,  Inc.  (the  Manager),  a  wholly-owned
subsidiary  of Riviera  Holdings  Corporation,  which,  in  exchange  for a fee,
manages RBH. The management fee consists of a revenue fee and a performance fee.
The  revenue  fee is based on 1 percent  of net  revenues  (gross  revenue  less
complimentaries)  and is paid quarterly in arrears. The performance fee is based
on the  following  percentages  of EBITDA,  whose  components  are derived  from
amounts  calculated  using  generally  accepted  accounting  principles:  (1) 10
percent of EBITDA from $5 million to $10 million,  (2) 15 percent of EBITDA from
$10  million  to $15  million,  and (3) 20  percent  of  EBITDA in excess of $15
million.  The performance fee is based on the preceding  quarterly  installments
subject to year-end  adjustment.  The  management fee began of February 4, 2000,
the date of the  opening  of the  Riviera  Black  Hawk  Casino.  If there is any
default under the RBH Management Agreement,  the Manager will not be entitled to
receive management fees but will still be entitled to intercompany service fees.
At June 30, 2001,  RBH had accrued but not paid,  and the Manager had recognized
management fees of $1.2 million of which $278,000 are for the three months ended
June 30, 2001 and $16,000 are for the three months  ended June 30,  2000.  These
management fees are eliminated in consolidation.

                                                15

9. Subsequent events

On July 10, 2001, RHC announced that it had purchased,  from unsolicited  offers
in three private  transactions,  233,000 shares of its  outstanding  stock at an
average purchase price of $6.29 per share. Of the shares purchased,  87,563 were
allocated  to the Companys  deferred  compensation  plan.  On August 8, 2001 the
Company repurchased $1.0 million of the 13% First Mortgage Notes at par.

Item 2. Managements Discussion and Analysis of Financial Condition and Results
of Operations

Three Months Ended June 30, 2001 Compared to Three Months Ended June 30, 2000

Special Factors Effecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

The following table sets forth,  for the periods  indicated,  certain  operating
data for the Riviera Las Vegas and Riviera  Black Hawk.  EBITDA from  properties
for the  purposes of this table  includes  preopening  expense and  intercompany
management  fees.  Operating income from properties is presented as shown on the
Consolidated Statement of Operations.



                                         Second Quarter      Incr/    % Incr/
                 (In Thousands)         2001       2000     (Decr)     (Decr)
Net revenues:
                                                              
   Riviera Las Vegas                  $42,838    $44,771   ($1,933)      -4.3%
   Riviera Black Hawk                  11,990      8,574      3,416      39.8%
   Riviera Gaming Management                0         99       (99)         0
       Total Net Revenues             $54,828    $53,444     $1,384       2.6%

Operating Income (Loss)
   Riviera Las Vegas                   $4,662     $5,711   ($1,049)     -18.4%
   Riviera Black Hawk                   1,620      (248)      1,868       753%
   Riviera Gaming Management                0       (39)         39          0
       Total Operating Income          $6,282     $5,424       $858      15.8%

EBITDA:(1)
   Riviera Las Vegas                   $7,750     $9,432   ($1,682)     -17.8%
   Riviera Black Hawk                   2,819        529      2,290     432.9%
   Riviera Gaming Management                0       (39)         39         0
       Total EBITDA                  $ 10,569     $9,922       $647       6.5%

EBITDA margin
   Riviera Las Vegas                    18.1%      21.1%      -3.0%
   Riviera Black Hawk                   23.5%       6.2%      17.3%
   Riviera Gaming Management               0      -39.4%      39.4%
       Total EBITDA                     19.3%      18.6%       0.7%

                                                16

(1)EBITDA  consists of earnings  before  interest,  income  taxes, depreciation,
amortization,  preopening  expenses,  And Other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
Liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  Accounting  principles  (GAAP),  it  is
included herein to provide additional information with respect to the ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Companys  definition  of EBITDA may not be  comparable to other
companies definitions.

Riviera Las Vegas

Revenues

Net revenues  decreased  by  approximately  $1.9  million,  or 4.3%,  from $44.8
million in 2000 to $42.8 million in 2001 due  primarily to decreased  casino and
entertainment  revenues which were partially  offset by increased room revenues.
Casino revenues decreased by approximately $854,000, or 4.2%, from $20.5 million
during  2000 to $19.6  million  during  2001 due to a decrease  in slot  machine
coin-in and table game drop.  Entertainment  revenues decreased by approximately
$487,000, or 7.8%, from $6.3 million during 2000 to $5.8 million during 2001 due
primarily to a decrease in Splash  revenue as a result of  competition  from the
openings  of new  shows on the Las  Vegas  Strip.  Room  revenues  increased  by
approximately $156,000, or 1.3%, from $11.6 million 2000 to $11.7 million during
2001 as a result of a small increase in average room rate while hotel  occupancy
remained  approximately  the  same at  98.5% in both  quarters.  Other  revenues
decreased by approximately  $254,000,  or 9.7%, from $2.6 million during 2000 to
$2.4 million  during 2001 due  primarily to  decreased  telephone  revenues as a
result of guests using cell phones with unlimited long distance programs instead
of using  phones  provided in the hotel.  Promotional  allowances  increased  by
approximately  $243,000,  or 6.8%, from $3.6 million during 2000 to $3.8 million
during 2001 due  primarily  to a higher  number of  complimentary  entertainment
tickets issued to promote sales volume in 2001.

Direct Costs and Expenses of Operating Departments

     Casino expense  increased by  approximately  $639,000,  or 6.2%, from $10.4
million  during 2000 to $11.0  million  during  2001,  due to  increased  casino
payroll and promotional expense.  Entertainment costs decreased by approximately
$861,000,  or 17.3%,  from $5.0 million during 2000 to $4.1 million during 2001.
Entertainment  expense  decreased due to revenue sharing  arrangements with show
producers which decline in conjunction with decreasing revenues.

                                                17



Other Operating Expenses

General and  administrative  expenses  decreased by approximately  $105,000,  or
1.4%, from $7.8 million for 2000 to $7.7 million in 2001 due primarily to higher
energy costs offset by lower  corporate  incentive and ESOP costs which are tied
to  EBITDA.  Riviera  Las  Vegas  depreciation  and  amortization  decreased  by
approximately  $371,000,  or 9.9%,  from $3.7 million  during the 2000 period to
$3.4 million  during the 2001 period as $22 million of furniture  and  equipment
acquired in 1993 became fully depreciated in the third quarter of 2000.

Income from Operations

Income from operations in Las Vegas decreased by approximately  $1.0 million due
to decreased net revenues,  increased  casino expense and increased energy costs
which were partially offset by decreased depreciation and entertainment expense.

EBITDA

Riviera Las Vegas EBITDA, as defined,  decreased by approximately  $1.7 million,
or  17.8%,  from  $9.4  million  in 2000 to $7.8  million  in 2001  for  reasons
described above. During the same periods, EBITDA margin decreased from 21.1 % to
18.1% of net revenues.

Riviera Black Hawk

Revenues

Net revenues increased by approximately $3.4 million or 39.8%, from $8.6 million
in 2000 to $12.0 million in 2001.  Casino revenues were $8.2 million in 2000 and
$11.4 million in 2001 as win per slot machine per day increased  from $90 in the
second quarter of 2000 to $150 in 2001.

Food and beverage  revenues  were  approximately  $1.4 million in 2001, of which
$938,000  was  complimentary  (promotional  allowance).  The Worlds Fare Buffet
restaurant replaced the coffee shop in the fourth quarter 2000 and has served as
a marketing  tool  increasing  customer  traffic and slot volume over the second
quarter of 2000 when the restaurant was a coffee shop. Other revenues  increased
48.8% to $125,000 due to ATM commissions.

Direct Costs and Expenses of Operating Departments

Casino expenses were approximately $5.8 million,  or 48.2% of casino revenues in
the  second  quarter  of 2001  compared  with  $5.1  million  or 59.2% of casino
revenues in 2000. In 2001 the marketing effort was strengthened to target higher
end players with additional VIP and direct mail marketing resulting in increased
membership  in the slot  club.  Food and  beverage  complimentary  revenues  are
recorded as promotional  allowances under GAAP. The costs of food and beverage
complimentaries are allocated to the casino department.
                                                18

Other Operating Expenses

General and administrative expenses were approximately $2.9 million, or 24.3% of
net  revenues  for  2001  compared  with  28.8% of net  revenues  in 2000 due to
increased  property  tax and  insurance  expense  for health  insurance  claims.
Depreciation  and  amortization  increased  from $761,000 in 2000 to $921,000 in
2001.

Income from Operations

Income from  operations in Black Hawk,  Colorado  increased  approximately  $1.9
million as a result of increased  direct  marketing and promotion for the casino
in the  second  quarter  of  2001.  In  2000,  these  programs  had not yet been
instituted  because  business volume was being generated  solely by the newness
factor of the property.

EBITDA

Riviera  Black  Hawk  EBITDA,  as  defined,  was $2.8  million,  or 23.5% of net
revenues in the second  quarter of 2001  compared  with  $529,000 or 6.2% of net
revenues in 2000 for the reasons discussed above.

Consolidated Operations

Other Income (Expense)

Interest  expense on the $175 million 10% First Mortgage Notes issued by Riviera
Holdings  Corporation  of $4.4 million plus related  amortization  of loan fees,
interest on equipment leases and other financing costs totaled  approximately $5
million in 2001 and 2000. Interest expense on the $45 million 13% First Mortgage
Notes issued by Riviera  Black Hawk in June 1999 combined with its interest from
capital  leases  totaled $1.7 million in the second  quarter of 2001 compared to
$2.3 million for the second quarter of 2000.  Approximately  $9.1 million of the
13% First Mortgage Notes have been repurchased since January of 2000.

Net Income (Loss)

Net loss  decreased  $483,000  or 87.3% from a net loss of $553,000 in 2000 to a
net loss of $70,000 in 2001 due  primarily to  increased  net revenues and other
matters discussed above.

EBITDA

Consolidated EBITDA, as defined,  increased by approximately  $647,000, or 6.5%,
from $9.9  million in 2000 to $10.6  million in 2001.  During the same  periods,
EBITDA margin increased from 18.6% to 19.3% of net revenues.
                                                19

Six Months Ended June 30, 2001 Compared to Six Months Ended June 30, 2000

Special Factors Effecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

The following table sets forth,  for the periods  indicated,  certain  operating
data for the Riviera Las Vegas and Riviera  Black Hawk.  EBITDA from  properties
for the  purposes of this table  includes  preopening  expense and  intercompany
management  fees.  Operating income from properties is presented as shown on the
Consolidated Statement of Operations.


                                                                  Six Months Ended               Incr/         %
                  (In Thousands)                                2001             2000            (Decr)     Incr/(Decr)
Net revenues:
                                                                                                       
   Riviera Las Vegas                                         $84,068          $86,255          ($2,187)           -2.5%
   Riviera Black Hawk                                         22,960           16,176             6,784           41.9%
   Riviera Gaming Management                                       0              202             (202)              0
       Total Net Revenues                                   $107,028         $102,633            $4,395            4.3%

Operating Income (Loss)
   Riviera Las Vegas                                          $8,771           $9,968          ($1,197)          -12.0%
   Riviera Black Hawk                                          2,956              906             2,050          226.3%
   Riviera Gaming Management                                     (1)               57              (58)         -101.8%
       Total Operating Income                                $11,726          $10,931              $795            7.3%

EBITDA:(1)
   Riviera Las Vegas                                         $14,912          $17,032          ($2,120)          -12.4%
   Riviera Black Hawk                                          5,362            3,706             1,656           44.7%
   Riviera Gaming Management                                     (2)               57              (59)         -101.8%
       Total EBITDA                                         $ 20,272          $20,795            ($523)           -2.5%

EBITDA margin
   Riviera Las Vegas                                            17.7%           19.7%            -2.0%
   Riviera Black Hawk                                           23.4%           22.9%              .5%
   Riviera Gaming Management                                       0            28.2%           -28.2%
       Total EBITDA                                             18.9%           20.3%            -1.4%


(1) EBITDA consists of earnings before  interest,  income  taxes,  depreciation,
amortization,  preopening  expenses,  And Other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
Liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  Accounting  principles  ("GAAP"),  it  is
included herein to provide additional information with respect to The ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  Requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  Needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  Ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.
                                                20

Riviera Las Vegas

Revenues

Net revenues  decreased  by  approximately  $2.2  million,  or 2.5%,  from $86.3
million in 2000 to $84.1  million in 2001 due  primarily  to  decreased  casino,
entertainment  and other  revenues  offset by increased  room  revenues.  Casino
revenues  decreased by approximately  $2.6 million,  or 6.7%, from $39.0 million
during  2000 to $36.4  million  during  2001 due to a decrease  in slot  machine
coin-in and table game drop.  Entertainment  revenues decreased by approximately
$891,000,  or 7.1%,  from $12.6 million during 2000 to $11.7 million during 2001
due primarily to a decrease in Splash revenue as result of competition  from the
openings of new shows on the Las Vegas Strip. In 2001, room revenue increased as
result of higher  convention  room rates and occupancy.  Convention  room nights
were up 11.3%  from 2000 and  convention  room rate was up 4.7%.  Room  revenues
increased by  approximately  $2.3 million,  or 10.3%,  from $22.2 million during
2000 to $24.5  million  during 2001 as a result of an  increase in average  room
rate while hotel  occupancy  remained  approximately  the same at 97.4% for both
years. Other revenues decreased by approximately  $741,000,  or 13.6%, from $5.4
million  during 2000 to $4.7  million  during 2001 due  primarily  to  decreased
telephone and retail shop revenues.

Direct Costs and Expenses of Operating Departments

Rooms expenses increased by approximately  $372,000, or 3.1%, from $11.9 million
during  2000  to  $12.2  million   during  2001,   due  to  increased   payroll.
Entertainment costs decreased by approximately $1.2 million, or 12.8%, from $9.6
million  during  2000 to  $8.4  million  during  2001  due to the  corresponding
decrease in entertainment revenues.

Other Operating Expenses

General and  administrative  expenses  increased by approximately  $395,000,  or
2.6%,  from $15.4  million for 2000 to $15.7  million in 2001 due  primarily  to
higher energy costs.  Riviera Las Vegas depreciation and amortization  decreased
by approximately  $670,000, or 9.0%, from $7.4 million during the 2000 period to
$6.7 million  during the 2001 period as $22 million of furniture  and  equipment
acquired in 1993 became fully depreciated in the third quarter of 2000.

Income from Operations

Income from operations in Las Vegas decreased by approximately  $1.2 million due
to  decreased  net  revenues  and  increased  energy  costs  offset by decreased
depreciation and entertainment expense.
                                                21

EBITDA

Riviera Las Vegas EBITDA, as defined,  decreased by approximately  $2.1 million,
or 12.4%,  from  $17.0  million  in 2000 to $14.9  million  in 2001 for  reasons
described above. During the same periods, EBITDA margin decreased from 19.7 % to
17.7% of net revenues.

Riviera Black Hawk

Revenues

Net  revenues  increased  by  approximately  $6.8  million or 41.9%,  from $16.2
million in 2000 to $23.0 million in 2001.  Casino revenues were $15.5 million in
2000 and $21.9  million in 2001 as win per slot machine per day  increased  from
$105 in the 2000 to $146 in 2001.

Food and beverage  revenues  were  approximately  $2.5 million in 2001, of which
$1.8 million was complimentary  (promotional allowance). The Worlds Fare Buffet
restaurant  replaced the coffee shop in fourth  quarter 2000 and has served as a
marketing tool increasing  customer  traffic and slot volume over second quarter
of 2000 when the restaurant was a coffee shop. Other revenues increased 59.2% to
$234,000 due to increased ATM fees.

Direct Costs and Expenses of Operating Departments

Casino expenses were approximately $11.1 million, or 48.4% of casino revenues in
2001 compared with $7.4 million or 45.9% of casino revenues in 2000. In 2001 the
marketing  effort was  strengthened to target higher end players with additional
VIP and direct mail  marketing  resulting  in increased  membership  in the slot
club.  Food and beverage  complimentary  revenues  are  recorded as  promotional
allowances  under  GAAP.  The costs of Food and beverage  complimentaries  are
allocated to the casino department.

Other Operating Expenses

General and administrative expenses were approximately $5.7 million, or 24.7% of
net  revenues  for 2001  compared  with $4.2 million or 25.9% of net revenues in
2000.  Depreciation and amortization increased from $1.2 million in 2000 to $1.8
million in 2001.

Income from Operations

Income from  operations in Black Hawk,  Colorado  increased  approximately  $2.1
million due to  increased  revenues as a result of  increased  direct  costs for
marketing and  promotion for the casino in the second  quarter of 2001. In 2000,
these programs had not yet been  instituted  because  business  volume was being
generated solely by the newness factor of the property.

                                                22

EBITDA

Riviera  Black  Hawk  EBITDA,  as  defined,  was $5.4  million,  or 23.4% of net
revenues for six months ended June 30, 2001  compared with $3.7 million or 22.9%
of net revenues for the same period in 2000.

Consolidated Operations

Other Income (Expense)

Interest  expense on the $175 million 10% First  Mortgage Notes issued by Rivera
Holdings  Corporation of $8.8 million plus related amortization of loan fees and
equipment and other financing costs totaled  approximately $10.1 million in 2001
and 2000. Interest expense on the $45 million 13% First Mortgage Notes issued by
Riviera Black Hawk in June 1999  combined with its interest from capital  leases
totaled $3.5  million for the six month  period ended June 30, 2001  compared to
$3.8  million for the same  period of 2000.  Approximately  $9.1  million in 13%
First Mortgage Notes have been repurchased as of June 30, 2001.

Net Income (Loss)

Net income decreased  $850,000 from net income of $122,000 in 2000 to a net loss
of $728,000 in 2001 due  primarily to increased  utility  costs,  increased  net
interest expense and decreased interest income.

EBITDA

Consolidated EBITDA, as defined,  decreased by approximately  $523,000, or 2.5%,
from $20.8  million in 2000 to $20.3  million in 2001 due primarily to increased
utility costs.  During the same periods,  EBITDA margin  decreased from 20.3% to
18.9% of net revenues.

Liquidity and Capital Resources

At June 30, 2001,  the Company had cash and cash  equivalents  of $49.5 million.
The cash and cash  equivalents  decreased  $2.6 million during the six months of
2001 as a result of $1.6 million in capital  expenditures at Riviera Black Hawk,
$4.6  million  in  capital  expenditures  for  Riviera  Las Vegas and  scheduled
payments of $1.4 million of debt offset by $7.5 million  provided from operating
activity.  Finally,  Riviera Black Hawk  purchased $2.5 million of its 13% First
Mortgage Notes in a private transaction during 2001.

Management  believes  that cash flow from  operations,  combined  with the $49.5
million cash and cash equivalents will be sufficient to cover the Company's debt
service and enable investment in budgeted capital expenditures for 2001 for both
the Las Vegas and Black Hawk properties.

                                                23


Cash flow from  operations  is not expected to be  sufficient to pay 100% of the
principal  of the $175 million 10% Notes (the 10% Notes) at maturity on August
15, 2004 and may not be sufficient to pay the remaining $36 million of 13% Notes
(the 13% Notes) at maturity  on May 1, 2005.  Accordingly,  the ability of the
Company and its  subsidiary  to repay the 10% and 13% Notes at maturity  will be
dependent upon its ability to refinance  those notes.  There can be no assurance
that the Company and its  subsidiary  will be able to  refinance  the  principal
amount of the 10% and 13% Notes at maturity. The 10% Notes are not redeemable at
the option of the Company until August 15, 2001,  and  thereafter are redeemable
by the  terms of its  call  provisions  at  premiums  beginning  at  105.0%  and
declining  each  subsequent  year to par in 2003.  Riviera Black Hawk,  Inc. may
redeem  100% of the 13% Notes  beginning  May 1, 2002,  by the terms of its call
provisions at premiums beginning at 106.5% and declining each subsequent year to
par in 2004.

The 10% and 13% Notes provide that,  in certain  circumstances,  the Company and
its  subsidiary  must  offer  to  repurchase  the  10% and 13%  Notes  upon  the
occurrence of a change of control or certain other events.  In the event of such
mandatory  redemption  or  repurchase  prior to  maturity,  the  Company and its
subsidiary  would be unable to pay the principal amount of the 10% and 13% Notes
without refinancing.

The 10% Notes contain certain covenants,  which limit the ability of the Company
and its restricted  subsidiaries (and its unrestricted  subsidiary Riviera Black
Hawk, Inc. under the 13% Notes),  subject to certain exceptions,  to : (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; 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.

The 13% Notes also  contain  certain  covenants,  which limit the ability of the
Company and its restricted subsidiaries, subject to certain exceptions, to : (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;   sell  certain   assets;   and  (v)  enter  into  certain   mergers  and
consolidations. As a result of these restrictions, the ability of the Company 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 would be required to curtail or defer certain of
their capital  expenditure  programs  which could have an adverse  effect on the
Companys operations.

At June  30,  2001,  the  Company  believes  that it is in  compliance  with the
covenants of both the 10% Notes and the 13% Notes.

                                                24

Recently Adopted Accounting Standards

Recently Issued Accounting  Standards - The Financial Accounting Standards Board
issued SFAS No. 133, "Accounting for Derivatives," which is effective for fiscal
years  beginning  after June 15, 2000.  This statement  defines  derivatives and
requires qualitative disclosure of certain financial and descriptive information
about a company's  derivatives.  The Company adopted SFAS No. 133 in the quarter
ending March 31, 2001.  The adoption of SFAS 133 had no impact on the Company or
the Company's consolidated financial statements.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  (EITF)  issued  EITF No.  00-22  titled  Accounting  for Points and
Certain Other Timed-Based  Sales Incentive Offers,  and Offers for Free Products
or  Services  to Be  Delivered  in the  Future on  January  18,  2001.  The EITF
concluded  that  when a  company  or vendor  offers  to a  customer  (a) free or
discounted  products or services that will be delivered (either by the vendor or
by  another  unrelated  entity)  at a future  date  (1) as a result  of a single
revenue  transaction  with the customer or (2) only if the customer  completes a
specified  cumulative level of revenue transactions with the vendor or remains a
customer of the vendor for a specified time period and (b) a rebate or refund of
a determinable cash amount only if the customer completes a specified cumulative
level of revenue  transactions  with the  vendor or  remains a  customer  of the
vendor for a  specified  time  period,  such  rebates  should be  reported  as a
reduction  of  revenues.  This EITF was  required  to be adopted by the  Company
during the first  quarter  of 2001.  As a result of  adopting  EITF  00-22,  the
Company reclassified  approximately  $534,000 and $841,000  respectively of such
sales  incentive  offers Points from Casino  operating  expense to net against
Casino revenues for the three months and six months ending June 30, 2000.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  (EITF)  issued EITF No. 00-14 titled  Accounting  for Certain Sales
Incentives on April 18, 2001. The Company  offers such sales  incentives as Cash
Vouchers.  The EITF concluded that when a company or vendor offers its customers
sales incentives  including  discounts,  coupons,  rebates, and free products or
services,  such sales incentives  should be reported as a reduction of revenues.
This EITF is required to be adopted by the Company  during the fourth quarter of
2001 and early  adoption is  permitted.  The Company chose to adopt this EITF in
the first  quarter of 2001.  As a result of  adopting  EITF  00-14,  the Company
reclassified  approximately  $40,000  and  $243,000  respectively  of such sales
incentive  offers Cash  Vouchers  from Casino  operating  expense to net against
Casino revenues for the three months and six months ending June 30, 2000.

Recently Issued Accounting Standards

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 141 ("SFAS 141"), "Business Combinations."
SFAS 141 requires the purchase  method of accounting  for business  combinations
initiated  after June 30, 2001 and eliminates the  pooling-of-interests  method.
The  Company  does not  believe  that  the  adoption  of SFAS  141  will  have a
significant impact on its financial statements.

In July 2001, the FASB issued  Statement of Financial  Accounting  Standards No.
142 ("SFAS 142"),  "Goodwill and Other  Intangible  Assets",  which is effective

                                                25

January 1, 2002. SFAS 142 requires,  among other things,  the  discontinuance of
goodwill  amortization.  In addition,  the standard includes  provisions for the
reclassification  of  certain  existing  recognized   intangibles  as  goodwill,
reassessment   of  the  useful   lives  of  existing   recognized   intangibles,
reclassification  of certain intangibles out of previously reported goodwill and
the identification of reporting units for purposes of assessing potential future
impairments  of  goodwill.  SFAS 142 also  requires  the  Company to  complete a
transitional goodwill impairment test six months from the date of adoption.  The
Company is currently assessing but has not yet determined the impact of SFAS 142
on its financial position and results of operations.

Forward Looking Statements

This report includes forward-looking  statements within the meaning of 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 Companys 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 Companys  expectations are disclosed in this report as well
as the  Companys  most  recent  annual  report on Form 10-K,  and  include  the
Companys substantial  leverage,  the risks associated with the expansion of the
Companys  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 their  dates.  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.





                                                26




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.

As of June 30, 2001, we had $222.3 million in borrowings. The borrowings include
$175 million in notes maturing in 2004, $36 million  remaining notes maturing in
2005 and capital leases  maturing at various dates through 2005.  Interest under
the $175  million  notes is based on a fixed  rate of 10%.  Interest  on the $36
million  notes is 13% with  contingent  interest  payable if  certain  operating
results are achieved. The equipment loans and capital leases have interest rates
ranging from 5.2% to 13.5%. The borrowings also include $.6 million in a special
improvement  district bond  offering with the City of Black Hawk.  The Company's
share of the debt on the SID bonds is payable over ten years  beginning in 2000.
The special  improvement  district bonds bear interest at 5.5%. Other borrowings
relate to leases.


Interest Rate Sensitivity
Principal (Notational Amount by Expected Maturity)
Average Interest Rate
(Amounts in                                                                                                Fair Value
thousands)                     2001      2002       2003       2004       2005    Thereafter     Total     at 6/30/01
                                                                                       
     Assets
Short term investments                                                                              $    -      $   -
Average interest rate

Long Term Debt Including Current Portion

Equipment loans and
 capital leases Las Vegas       $ 584    $ 1,201    $ 1,285    $ 1,005     $   17                 $  4,092    $ 4,092

Average interest rate            8.0%       7.8%       7.8%       8.4%       8.4%

 10% First Mortgage Note Las Vegas                           $ 174,039                           $ 174,039  $ 154,000

Average interest rate                                            10.0%

Equipment loans
Black Hawk, Colorado             $  5      $   8                                                   $    13     $   13

Average interest rate           11.2%      11.2%

Capital leases
 Black Hawk, Colorado           $ 858    $ 1,848    $ 2,044    $ 2,263     $  658                 $  7,671    $ 7,671

Average interest rate           10.8%      10.8%      10.8%      10.8%      10.8%

Special Improvement District Bonds
 Black Hawk, Colorado           $  55     $   68     $   71     $   76     $   81      $  221      $   572     $  572

Average interest rate            5.5%       5.5%       5.5%       5.5%       5.5%        5.5%
 13% First Mortgage Note
Black Hawk, Colorado casino
project                                                                  $ 35,941                $  35,941   $ 35,941
Average interest rate                                                       13.0%


                                                27

Part II.  OTHER INFORMATION

Legal Proceedings

The Company is a party to several  routine  lawsuits,  both as plaintiff  and as
defendant,  arising from the normal  operations of a hotel. 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.













                                                28

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 10, 2001




                                                29



                                Riviera Holdings Corporation
                                          Form 10Q
                                       June 30, 2001



Exhibits


  None

























                                                30