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                March 31, 2002
                               ------------------------------------------------
                                                         OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 ACT OF 1934

For the transition period from                        to
                               ----------------------    ---------------------

                                 Commission file number  000-21430
                                            ----------------------------

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

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

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


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

     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes ------- 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 April 27, 2002,  there were  3,571,273  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 (Unaudited) March 31, 2002
and December 31, 2001                                                      3

Condensed Consolidated Statements of Operations (Unaudited) for the
Three Months ended March 31, 2002 and 2001                                 4

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three Months ended  March 31, 2002 and 2001                                5

Notes to Condensed Consolidated Financial Statements (Unaudited)           6

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

Item 3.  Quantitative and Qualitative Disclosures about Market Risk       18


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings                                                19

Signature Page                                                            20

Exhibits - None                                                           21


                                                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 March 31,
2002,  and the related  condensed  consolidated  statements of operations and of
cash flows for the three months ended March 31, 2002 and 2001.  These  financial
statements are the responsibility of the Company's management.

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

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

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United  States of America,  the  consolidated  balance  sheet of
Riviera  Holdings   Corporation  as  of  December  31,  2001,  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 12,
2002,  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, 2001, is fairly stated,
in all material  respects,  in relation to the  consolidated  balance sheet from
which it has been derived.



DELOITTE & TOUCHE LLP

April 22, 2002
Las Vegas, Nevada



                                                2





RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
(In Thousands, except share amounts)                              March 31,            December 31,
- -------------------------------------------------------------------------------------------------------
                                                                    2002                   2001

ASSETS
CURRENT ASSETS:
                                                                                         
   Cash and cash equivalents                                             $41,544               $46,606
   Accounts receivable, net                                                3,861                 3,528
   Inventories                                                             1,797                 2,253
   Prepaid expenses and other assets                                       3,289                 3,083
                                                             --------------------   -------------------
       Total current assets                                               50,491                55,470

PROPERTY AND EQUIPMENT, Net                                              197,427               200,531

OTHER ASSETS, Net                                                          7,424                 6,728

DEFERRED INCOME TAXES, Net                                                 5,089                 5,089
                                                             --------------------   -------------------

TOTAL                                                                   $260,431              $267,818
                                                             ====================   ===================

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt                                      $3,227                $3,151
   Accounts payable                                                        8,092                 8,200
   Accrued interest                                                        4,943                 8,084
   Accrued expenses                                                       14,000                14,740
                                                             --------------------   -------------------
     Total current liabilities                                            30,262                34,175
                                                             --------------------   -------------------

OTHER LONG-TERM LIABILITIES                                                7,472                 7,391
                                                             --------------------   -------------------

LONG-TERM DEBT, Net of current portion                                   216,492               217,288
                                                             --------------------   -------------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
Common stock ($.001 par value; 20,000,000 shares
     authorized; 5,106,776 issued at December 31, 2001
     and  March 31, 2002, respectively)                                        5                     5
   Additional paid-in capital                                             13,485                13,485
   Treasury stock (1,674,144 shares and 1,658,365 shares at
       December 31, 2001 and March 31, 2002, respectively)               (11,171)              (11,246)

   Retained earnings                                                       3,886                 6,720
                                                             --------------------   -------------------
      Total stockholders' equity                                           6,205                 8,964
                                                             --------------------   -------------------
TOTAL                                                                   $260,431              $267,818
                                                             ====================   ===================
See notes to condensed consolidated financial statements


                                                3





RIVIERA HOLDINGS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
FOR THE QUARTER ENDED MARCH 31, 2002 AND 2001                           Three Months Ended
(In thousands, except per share  amounts)                                    March 31,
- ---------------------------------------------------------------------------------------------------

REVENUES:                                                                2002              2001
                                                                                     
  Casino                                                                $26,063            $27,270
  Rooms                                                                  10,719             12,735
  Food and beverage                                                       7,859              7,917
  Entertainment                                                           4,208              5,900
  Other                                                                   2,051              2,426
                                                               ----------------- ------------------
            Total revenues                                               50,900             56,248
   Less promotional allowances                                            4,402              4,049
                                                               ----------------- ------------------
            Net revenues                                                 46,498             52,199
                                                               ----------------- ------------------

COSTS AND EXPENSES:
 Direct costs and expenses of operating departments:
    Casino                                                               14,372             15,320
    Rooms                                                                 5,454              5,986
    Food and beverage                                                     5,090              5,312
    Entertainment                                                         2,787              4,261
    Other                                                                   680                754
Other operating expenses:
    General and administrative                                            9,934             10,861
    Depreciation and amortization                                         4,494              4,260
                                                               ----------------- ------------------
            Total costs and expenses                                     42,811             46,754
                                                               ----------------- ------------------

INCOME FROM OPERATIONS                                                    3,687              5,445
                                                               ----------------- ------------------

OTHER (EXPENSE) INCOME :
Interest expense                                                         (6,688)            (6,785)
Interest income                                                             179                386
Other, net                                                                  (12)                (4)
                                                               ----------------- ------------------
     Total other expense, net                                            (6,521)            (6,403)
                                                               ----------------- ------------------

(LOSS) BEFORE PROVISION  (BENEFIT) FOR INCOME TAXES                      (2,834)              (958)

PROVISION  (BENEFIT) FOR INCOME TAXES                                         0               (300)
                                                               ----------------- ------------------

NET (LOSS)                                                              ($2,834)             ($658)
                                                               ================= ==================

(LOSS) PER SHARE DATA:
(Loss) per share:
   Basic                                                                $ (0.82)           $ (0.18)
                                                               ----------------- ------------------
   Diluted                                                              $ (0.82)           $ (0.18)
                                                               ----------------- ------------------

Weighted-average common shares outstanding                                3,437              3,675
                                                               ----------------- ------------------
Weighted-average common and common equivalent shares                      3,437              3,675
                                                               ----------------- ------------------
See notes to condensed consolidated financial statements



                                                4






RIVIERA HOLDINGS CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)                                                                     Three Months Ended
                                                                                     March 31,
                                                                             2002                   2001
                                                                     -------------------     ------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                              
Net Income (loss)                                                          ($2,834)                 ($658)
  Adjustments to reconcile net income(loss) to net cash (used in) and
    provided by operating activities:
    Depreciation and amortization                                            4,494                  4,260
    Provision for bad debts                                                   (367)                    81
    Provision for gaming discounts                                               0                     71
    Interest expense                                                         6,688                  6,785
    Interest paid                                                           (9,038)                (9,122)
    Capitalized interest on construction projects
    Changes in operating assets and liabilities:
      Decrease (increase) in accounts receivable                                34                   (697)
      Decrease (increase) in inventories                                       456                    258
      Decrease (increase) in prepaid expenses
          and other assets                                                    (206)                   390
      Increase (decrease) in accounts payable                                 (145)                  (641)
      Increase (decrease) in accrued liabilities                              (792)                (3,434)
      Increase (decrease) in deferred income taxes                               0                   (300)
      Increase in non-qualified pension plan obligation
          to CEO upon retirement                                              (125)                    33
                                                                -------------------     ------------------
       Net cash  provided by  (used in) operating activities                (1,835)                (2,973)
                                                                -------------------     ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Capital expenditures for property and equipment, Las Vegas, Nevada      (931)                (2,144)
      Capital expenditures - Black Hawk, Colorado                             (459)                  (572)
      Decrease (increase) in other assets                                   (1,115)                   182
                                                                -------------------     ------------------

       Net cash provided by (used in) investing activities                  (2,505)                (2,534)
                                                                -------------------     ------------------

CASH FLOWS FROM FINANCING ACTIVITIES:

      Payments on long-term borrowings                                        (797)                  (679)
      Purchase of treasury stock, net                                            0                    (33)
      Purchase of Black Hawk 13% 1st Mortgage Notes                              0                 (2,500)
      Issuance of restricted stock                                              75                      8
                                                                -------------------     ------------------
        Net cash  (used in) provided by  financing activities                 (722)                (3,204)
                                                                -------------------     ------------------

INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS                           (5,062)               ($8,711)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                             $46,606                $52,174
                                                                -------------------     ------------------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                   $41,544                $43,463
                                                                ===================     ==================

SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:
  Property acquired with debt and accounts payable                            $299                   $293
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.

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

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.

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.

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 March 31, 2002 and for the three months ended March
31,  2002  and  2001  is  unaudited.  However,  such  information  reflects  all
adjustments (consisting solely of normal and recurring adjustments) that are, in
the opinion of management,  necessary for a fair  presentation  of the financial
position,  results of operations,  and cash flows for the interim  periods.  The

                                                6


results of operations for the three months ended March 31, 2002 and 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, 2001, 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 ended March 31,
2002 and 2001 since the Company  incurred a net loss.  The number of potentially
dilutive  options was 117,000 and 125,000 for the three  months  ended March 31,
2002 and 2001, respectively.

Income Taxes

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

Recently Issued Accounting Standards

In July 2001,  the FASB  issued  SFAS No.  142,  Goodwill  and Other  Intangible
Assets,  which is effective January 1, 2002. SFAS No. 142 requires,  among other
things, the discontinuance of goodwill amortization.  In addition,  SFAS No. 142
includes  provisions for the  reclassification  of certain  existing  recognized
intangibles as goodwill, reassessment of the useful lives of existing recognized
intangibles,  the  identification  of reporting  units for purposes of assessing
potential future impairments of goodwill. SFAS No. 142 also requires the Company

                                                7


to complete a transitional  goodwill impairment test six months from the date of
adoption.  As of  March  31,  2002 the  Company  has  determined  that it has no
intangible assets or goodwill recorded on its balance sheet, however the Company
is currently  assessing but has not yet determined the impact of SFAS No. 142 on
its financial position and results of operations.

In June 2001,  the FASB  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations.  SFAS No. 143  addresses  financial  accounting  and  reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated  asset  retirement  costs.  SFAS No. 143 applies to all entities.  It
applies to legal obligations associated with the retirement of long-lived assets
that result from the acquisition,  construction, development and (or) the normal
operation of a long-lived asset, except for certain obligations of lessees. SFAS
No. 143 is effective for financial  statements issued for fiscal years beginning
after  June 15,  2002.  The  Company  is  currently  assessing,  but has not yet
determined  the impact of SFAS No. 143 on its financial  position and results of
operations.

Recently Adopted Accounting Pronouncements

         In August  2001,  the FASB  issued  SFAS No.  144,  Accounting  for the
Impairment or Disposal of Long-Lived  Assets.  SFAS No. 144 addresses  financial
accounting and reporting for the impairment or disposal of long-lived assets and
supersedes  FASB Statement No. 121,  Accounting for the Impairment of Long-Lived
Assets and for  Long-Lived  Assets to Be  Disposed  Of, and the  accounting  and
reporting provisions of Accounting Principles Bulletin Opinion No. 30, Reporting
the  Results of  Operations-Reporting  the Effects of Disposal of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions, for the disposal of a segment of a business (as previously defined
in that Opinion).  SFAS No. 144 also amends Accounting Research Bulletin No. 51,
Consolidated  Financial Statements,  to eliminate the exception to consolidation
for a subsidiary for which control is likely to be temporary.  The provisions of
SFAS No. 144 are  effective  for  financial  statements  issued for fiscal years
beginning  after  December 15,  2001,  and interim  periods  within those fiscal
years. The Company has determined that the implementation of SFAS No. 144 had no
effect on its financial position and results of operations upon implementation.

     In April 2002, the FASB issued Statement of Financial  Accounting  Standard
No. 145,  "Recission  of FASB  Statements  No. 4, 44, and 64,  Amendment of FASB
Statement No. 13, and  Technical  Corrections"  ("SFAS No.  145").  SFAS No. 145
requires  that gains and losses from  extinguishment  of debt be  classified  as
extraordinary  items only if they meet the  criteria  in  Accounting  Principles
Board Opinion No. 30 ("Opinion No. 30").  Applying the provisions of Opinion No.
30  will  distinguish  transactions  that  are  part  of an  entity's  recurring
operations  from those that are unusual and  infrequent  that meet  criteria for
classification  as an  extraordinary  item.  SFAS No. 145 is  effective  for the
Company  beginning  January 1, 2003, but the Company may adopt the provisions of
SFAS No. 145 prior to this date.  The Company has net yet  evaluated  the impact
from SFAS No. 145 on its financial position and results of operations.


                                                8



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.

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
RBH's casino project in Black Hawk,  Colorado.  During 2000 and 2001 the Company
repurchased  approximately  $10  million of these  bonds.  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  $3.0 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  first  quarter  2002  results
management believes there would be no additional Keep Well amounts due in 2002.

3.       LEGAL PROCEEDINGS

We were party to an action  filed in the United  States  District  Court for the
Central District of California,  (CV 98-2644 (ABC)), entitled Paulson, et al. v.
Jefferies,  Riviera Holdings  Corporation,  et al. We and the plaintiffs to this
action entered into a settlement agreement effective July 2, 1999.

We and our then  directors  were parties to an action filed in the United States
District Court for the District of Nevada,  (CV-S--99-1383-JBR  (RLH)), entitled
Morgens, Waterfall,  Vintiadis & Company, Inc., v. Riviera Holdings Corporation,
William L. Westerman,  Robert R. Barengo, Richard L. Barovick and James N. Land,
Jr., as Directors of Riviera Holdings Corporation.  We and the directors settled
with the plaintiffs to this action on October 1, 2001.

All parties to both of the above  actions have since  resolved  all  outstanding
issues and entered into settlement  agreements,  with each party  dismissing all
actions against all other parties.

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.

                                                9



4.       STOCK REPURCHASES

There were no treasury  stock  purchases for the first quarter of 2002 and 7,000
shares were purchased at $7.05 in the first quarter of 2001.

5.       ISSUANCE OF RESTRICTED STOCK

There were 15,779  shares of Treasury  Stock  issued at an average cost of $4.75
under the  Restricted  Stock Plan at an average market value of $4.75 per share,
for  executive  compensation  in the  first  quarter  of  2002.  The  stock  has
restrictions  as to when it can be traded or sold by its holder,  primarily  the
shares cannot be sold until the executive  terminates  his  employment  with the
Company.  On April 1, 2002 the Company  issued 4,771 shares of Treasury Stock at
an average cost of $4.75 under the  Restricted  Stock Plan at an average  market
value of $5.24 per share.

6.       GUARANTOR INFORMATION

The Company's  10.0% First Mortgage Notes are guaranteed by all of the Company's
wholly owned  existing  significant  subsidiaries  effective  March 2002.  These
guaranties are full, unconditional, and joint and several.



















                                                10




7. SEGMENT DISCLOSURES

The Company  determines  its  segments  based upon  review  process of the chief
decission maker who reviews by geographic  gaming market  segments:  Riviera Las
Vegas and Riviera Black Hawk. All intersegment revenues have been eliminated.



                                                          Three Months                Three Months
                                                              Ended                       Ended
                                                            March 31,                   March 31,
(In thousands)                                                 2002                        2001

Net revenues:
                                                                                       
         Riviera Las Vegas                                       $34,709                     $41,229
         Riviera Black Hawk                                       11,789                      10,970

                                                          ---------------             ---------------
             Total net revenues                                 $ 46,498                     $52,199
                                                          ===============             ===============

Income (loss) from operations:
         Riviera Las Vegas                                        $2,259                      $4,109
         Riviera Black Hawk                                        1,428                       1,336

                                                          ---------------             ---------------
              Total income from operations                        $3,687                      $5,445
                                                          ===============             ===============

EBITDA (1):
         Riviera Las Vegas                                        $5,235                      $7,162
         Riviera Black Hawk                                        2,946                       2,543

                                                          ---------------             ---------------
             Total EBITDA                                         $8,181                      $9,705
                                                          ===============             ===============

EBITDA margin:
         Riviera Las Vegas                                         15.1%                       17.4%
         Riviera Black Hawk                                        25.0%                       23.2%

                                                          ---------------             ---------------
             Total EBITDA                                          17.6%                       18.6%
                                                          ===============             ===============


(1)EBITDA  consists of earnings  before  interest,  income taxes,  depreciation,
amortization,  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.




                                                11





                                         March 31,                 December 31,
                                            2002                        2001
Assets (2):                                           (in thousands)
         Riviera Las Vegas                  $ 130,578                $ 132,982
         Riviera Black Hawk                    66,849                   67,549

                                       ---------------          ---------------
             Total assets                   $ 197,427                $ 200,531
                                       ===============          ===============

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

RIVIERA LAS VEGAS REVENUES

The  primary  marketing  effort 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 based on 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 as 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  inter-company  service fees. At March 31, 2002, RBH had accrued but
not paid,  and the Manager had  recognized  management  fees of $2.3  million of
which  $359,000  are for the three  months ended March 31, 2002 and $324,000 are
for the three months ended March 31, 2001.  These management fees are eliminated
in consolidation.


                                                12

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

Three Months Ended March 31, 2002 Compared to Three Months Ended March 31, 2001

The following table sets forth,  for the periods  indicated,  certain  operating
data for the Riviera Las Vegas and Riviera Black Hawk.  Intercompany  management
fees have been  eliminated  from EBITDA from  properties for the purpose of this
table. Operating Income includes intercompany management fees.



                                                First Quarter         Incr/    % Incr/
                  (In Thousands)               2002        2001      (Decr)     (Decr)
                                               ----        ----      ------     ------

Net revenues:
                                                                       
   Riviera Las Vegas                        $34,709     $41,229     ($6,520)    -15.8%
   Riviera Black Hawk                        11,789      10,970          819      7.5%
                                             ------      ------          ---

       Total Net Revenues                   $46,498     $52,199     ($5,701)    -10.9%
                                            =======     =======     ========    ======

Operating Income (Loss)
   Riviera Las Vegas                         $2,259      $4,109     ($1,850)    -45.0%
   Riviera Black Hawk                         1,428       1,336           92      6.9%
                                              -----       -----           --

       Total Operating Income                $3,687      $5,445     ($1,758)    -32.3%
                                             ======      ======     ========    ======


EBITDA:(1)
   Riviera Las Vegas                         $5,235      $7,162    ($1,927)     -26.9%
   Riviera Black Hawk                         2,946       2,543         403      15.8%
                                              -----       -----         ---

       Total EBITDA                         $ 8,181      $9,705    ($1,524)     -15.7%
                                            =======      ======    ========     ======


EBITDA margin
   Riviera Las Vegas                          15.1%       17.4%       -2.3%
   Riviera Black Hawk                         25.0%       23.2%        1.8%

       Total EBITDA                           17.6%       18.6%       -1.0%
                                              =====       =====     ========


1 EBITDA  consists of earnings  before  interest,  income  taxes,  depreciation,
amortization,  and  others,  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.

                                                13

Riviera Las Vegas

Revenues

                  Net  revenues  decreased by  approximately  $6.5  million,  or
15.8%,  from $41.2  million in 2001 to $34.7  million in 2002 due  primarily  to
decreased casino, rooms and entertainment revenues. Casino revenues decreased by
approximately  $1.9 million,  or 11.3%,  from $16.7 million during 2001 to $14.8
million  during 2002 due to a decrease in slot  machine  revenue.  Room  revenue
decreased $2.0 million, or 15.8%, from $12.7 million in 2001 to $10.7 million in
2002  due to the  continued  effects  of a  slower  economy  and the  events  of
September  11, 2001.  Hotel  occupancy  fell 8.4% from 96.3% in 2001 to 87.9% in
2002 and  average  daily room rate fell  $5.82 from  $68.14 in 2001 to $62.32 in
2002. Hotel occupancy improved each month during the first quarter of 2002, from
74.5% in January to 89.5% in February  and 99.6% in March.  The Company has been
able to bring occupancy back to normal levels,  however,  the average daily rate
remained  9% below  historical  levels  in March  2002.  Entertainment  revenues
decreased by approximately $1.7 million, or 29.3%, from $5.9 million during 2001
to $4.2  million  during  2002 due  primarily  to a decrease in Splash and Crazy
Girls  revenues as result of  competition  from the openings of new shows on the
Las Vegas Strip and a slower economy.  Other revenues decreased by approximately
$371,000,  or 16.0%,  from $2.3 million  during 2001 to $1.9 million during 2002
due  primarily  to  decreased  gift  shop and  telephone  revenues.  Promotional
allowances decreased by approximately $89,000, or 2.8%, from $3.2 million during
2001 to $3.1 million  during 2002 primarily due to decreases in comps related to
lower casino activity.

Income from Operations

          Income from  operations in Las Vegas  declined  $1.8 million,  or 45%,
from $4.1 million in 2001 to $2.3  million in 2002 due to the 15.8%  decrease in
net revenues  which was partially  offset by a 12.6%  decrease in expenses.Fixed
costs in the rooms department and general administrative costs were not  reduced
in  sufficient  proportion  to  compensate  for  the  decline in  revenue.  Room
revenues  fell 15.8% while costs were  down 8.9%.  Total  net revenues were down
15.8% while general and administrative costs were down 12.4%.

EBITDA
           Riviera  Las  Vegas  EBITDA,  as  defined, decreased by approximately
$1.9  million,  or 26.9%,  from $7.2 million in 2001 to $5.2 million in 2002 for
reasons described above.  During the same periods,  EBITDA margin decreased from
17.4% to 15.1% of net revenues. Margins in Las Vegas continue to be pressured by
the economy and competitor actions,  but have improved each month. The Las Vegas
operation  is  spending  more  marketing  dollars  to  increase  demand and will
continue to focus and grow incentive  programs  through the rest of the year and
into 2003.



                                                14



Riviera Black Hawk

Revenues

                  Net revenues  increased by  approximately  $819,000,  or 7.5%,
from $11 million in 2001 to $11.8  million in 2002.  Casino  revenues  increased
$693,000, or 6.6%, from $10.5 million in 2001 and $11.2 million in 2002 . Gaming
revenues in the Black Hawk market grew by a healthy  15.7% in the first  quarter
of 2002  compared to the first  quarter of 2001,  more than  offsetting  the 12%
increase  in gaming  devices as a result of the  opening of the Hyatt  Casino in
December,  2001. This continues a historical  trend of growth for the Black Hawk
market as new casinos  offering a variety of new  amenities  have  expanded  the
market's appeal to a broader base of customers.

                  Food and beverage revenues were  approximately $1.7 million in
2002, of which $1.2 million was complimentary  (promotional allowance).  Riviera
Black Hawk continues to refine its marketing efforts by constantly measuring the
success rates of its programs,  while  monitoring the offerings of  competitors.
The  operation is  attempting  to strike a balance  between  player  incentives,
gaming  product,  food  offerings  and  entertainment  as its primary  marketing
programs.

Income from Operations

               Income from operations in Black Hawk, Colorado increased $92,000,
or 6.9%,  from $1.3  million  in 2001 to $1.4  million  in 2002 due to increased
revenues  as  a  result  of  refi ning  our  direct  marketing  and  promotional
programs for the casino in the first quarter of 2002.

EBITDA

                Riviera Black Hawk EBITDA, as defined,  increased  $403,000,  or
15.8%,  from $2.5 million in 2001 to $2.9 million in 2002. EBITDA margin for the
first quarter increased to 25% from 23% in the same quarter of the prior year.

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 and equipment and other  financing costs totaled  approximately  $5
million in first quarter of 2001 and 2002.  Interest  expense on the  remaining
$35 million of the 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
first quarter of 2002 compared to $1.8 million for the first quarter of 2001.

Net Income (Loss)

                The results of operations decreased $2.1 million from a net loss
of $658,000 in 2001 to a net loss of $2.8  million in 2002 due  primarily to the
continuing effects of a slower economy and the events of September 11, 2001.


                                                15


EBITDA

                Consolidated EBITDA, as defined, decreased by approximately $1.5
million, or 15.7%, from $9.7 million in 2001 to $8.2 million in 2002. During the
same periods,  EBITDA margin  decreased  from 18.6% to 17.6% of net revenues for
the reasons described above.

Liquidity and Capital Resources

At March 31, 2002,  the Company had cash and cash  equivalents of $41.5 million.
The cash and cash  equivalents  decreased  $5.1  million  during the first three
months of 2002 as a result of $1.8 million of cash used in operations,  $459,000
in capital  expenditures at Riviera Black Hawk, $931,000 in capital expenditures
for Riviera Las Vegas and payment of $797,000 of debt.

Cash  balances  include  amounts  that may be  required  to fund the  Chairman's
pension  obligation  in a rabbi  trust  with 5 days  notice.  (See Note 7 to the
financial statements,  Other Long-Term Liabilities included in Form 10K as filed
with the SEC.) Although  there is no current  intention to require this funding,
under certain circumstances,  approximately $6.9 million could be disbursed in a
short period.

The Las Vegas operations are self insured for workmen's compensation claims. The
State of Nevada  requires  that  Riviera  Holdings  Corporation  maintain a $2.5
million  tangible net worth,  as defined in the  statute.  If tangible net worth
were to fall below $2.5  million,  the Company would have to fund a $2.5 million
bond  with  the  State  or  obtain   workmen's   compensation   insurance  at  a
significantly higher cost than its current cost structure.

The  aggregate  potential  cash  usage for these two items  could  approach  $10
million, which would reduce the amounts available for other corporate purposes.

Management  believes  that cash flow from  operations,  combined  with the $41.5
million cash and cash equivalents will be sufficient to cover the Company's debt
service and enable investment in budgeted capital expenditures for 2002 for both
the Las Vegas and Black Hawk properties.

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 $35 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 their ability to refinance those notes. There can be no assurance
that  either  the  Company  or its  subsidiary  will be able  to  refinance  the
principal  amount  of the 10% and 13%  Notes at  maturity.  The 10%  Notes  were
previously  not  redeemable  at the option of the Company until August 15, 2001,
and are now 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.  could 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

                                                16


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 a refinancing.

The 10% Notes contain certain covenants,  which limit the ability of the Company
and its restricted  subsidiaries  (and its subsidiary  Riviera Black Hawk,  Inc.
under the 13% Notes was unrestricted until 2002), 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.

In March 2002, the assets of Black Hawk became secondary  collateral for the 10%
Notes.

At March 31,  2002,  the  Company  believes  that it is in  compliance  with the
covenants of both the 10% Notes and the 13% Notes.

Critical Accounting Policies

A description of our critical  accounting policies and estimates can be found in
Item 7 of  our  2001  Form  10-K  and  for a more  extensive  discussion  of our
accounting policies,  see Note 2, Summary of Significant Accounting Policies, in
the Notes to the Consolidated  Financial  Statements in our 2001 Form 10-K filed
on March 27, 2002.

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 Company's expected financial  position,  business and
financing plans, are forward-looking  statements.  Although the Company believes
that  the  expectations   reflected  in  such  forward-looking   statements  are
reasonable,  it can give no assurance that such  expectations will prove to have
been  correct.  Important  factors  that could  cause  actual  results to differ
materially from the Company's  expectations are disclosed in this report as well
as the  Company's  most  recent  annual  report on Form 10-K,  and  include  the
Company's substantial  leverage,  the risks associated with the expansion of the
Company's  business,  as  well  as  factors  that  affect  the  gaming  industry
generally.   Readers  are  cautioned  not  to  place  undue  reliance  on  these
forward-looking  statements,  which  speak only as of 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.







                                                17



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

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

As of March 31,  2002,  we had $219.7  million  in  borrowings.  The  borrowings
include  $175 million in notes  maturing in 2004,  $35 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 $35 million notes is 13% with  contingent  interest 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  $912,000 in a special
improvement  district bond  offering with the City of Black Hawk.  The Company's
share of the debt on the SID bonds of $1.2 million  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)                     2002      2003       2004       2005       2006    Thereafter     Total    at 3/31/02
     Assets

                                                                                      
Short term investments                                                                                $ -        $ -

Average interest rate

Long Term Debt Including Current Portion

Equipment loans and
 capital leases Las Vegas       $ 896    $ 1,326      $ 988       $ 11                            $ 3,221    $ 3,221

Average interest rate            7.8%       7.8%       8.4%       8.4%


 10% First Mortgage Note Las Vegas                $ 174,270                                     $ 174,270  $ 164,500

Average interest rate                                 10.0%

Equipment loans
Black Hawk, Colorado              $ 6                                                                 $ 6        $ 6

Average interest rate           11.2%

Capital leases
 Black Hawk, Colorado          $1,403    $ 2,045    $ 2,263      $ 658                            $ 6,369    $ 6,369

Average interest rate           10.8%      10.8%      10.8%      10.8%

Special Improvement District Bonds
 Black Hawk, Colorado            $ 49      $ 103      $ 109      $ 116      $ 124       $ 411       $ 912      $ 912

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


 13% First Mortgage Note
Black Hawk, Colorado casino
project                                                       $ 34,941                           $ 34,941   $ 34,941

Average interest rate                                            13.9%




                                                 18



Part II.  OTHER INFORMATION

Legal Proceedings

We were party to an action  filed in the United  States  District  Court for the
Central District of California,  (CV 98-2644 (ABC)), entitled Paulson, et al. v.
Jefferies,  Riviera Holdings  Corporation,  et al. We and the plaintiffs to this
action entered into a settlement agreement effective July 2, 1999.

We and our then  directors  were parties to an action filed in the United States
District Court for the District of Nevada,  (CV-S--99-1383-JBR  (RLH)), entitled
Morgens, Waterfall,  Vintiadis & Company, Inc., v. Riviera Holdings Corporation,
William L. Westerman,  Robert R. Barengo, Richard L. Barovick and James N. Land,
Jr., as Directors of Riviera Holdings Corporation.  We and the directors settled
with the plaintiffs to this action on October 1, 2001.

All parties to both of the above  actions have since  resolved  all  outstanding
issues and entered into settlement  agreements,  with each party  dismissing all
actions against all other parties.

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.











                                                19


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: May 13, 2002





                                                20



                            Riviera Holdings Corporation
                                      Form 10Q
                                   March 31, 2002



Exhibits


  None













                                                21