<PAGE>



                       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: September 30, 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 333-23451

                                REV HOLDINGS INC.
             (Exact name of registrant as specified in its charter)

                  DELAWARE                               13-3933701
      (State or other jurisdiction of                (I.R.S. Employer
       incorporation or organization)               identification No.)
  35 EAST 62ND STREET, NEW YORK, NEW YORK                  10021
  (Address of principal executive offices)               (Zip Code)

        Registrant's telephone number, including area code: 212-572-8600

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

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes    No  X
                                                                  ---    ---

The number of shares outstanding of the registrant's common stock was 1,000
shares as of September 30, 2002, all of which were held by an affiliate of Mafco
Holdings Inc.

                                Total Pages - 33


<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                  (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>

                                                                                       SEPTEMBER 30,         DECEMBER 31,
                              ASSETS                                                        2002                 2001
                                                                                       ---------------      ---------------
Current assets:                                                                         (Unaudited)
<S>                                                                                  <C>                   <C>

      Cash and cash equivalents ................................................      $          59.2      $         103.3
      Marketable securities ....................................................                    -                  2.2
      Trade receivables, less allowances of $18.2
            and $15.4, respectively ............................................                218.6                203.9
      Inventories ..............................................................                165.8                157.9
      Prepaid expenses and other ...............................................                 44.8                 45.6
                                                                                       --------------       --------------
            Total current assets ...............................................                488.4                512.9
Property, plant and equipment, net .............................................                131.8                142.8
Other assets ...................................................................                143.6                143.9
Intangible assets, net .........................................................                198.1                198.5
                                                                                       --------------        -------------
            Total assets .......................................................      $         961.9       $        998.1
                                                                                       ==============        =============

LIABILITIES AND STOCKHOLDER'S DEFICIENCY

Current liabilities:
      Short-term borrowings - third parties ....................................      $          24.4       $         17.5
      Accounts payable .........................................................                 97.0                 87.0
      Accrued expenses and other ...............................................                268.4                285.4
                                                                                       --------------        -------------
            Total current liabilities ..........................................                389.8                389.9
Long-term debt - third parties .................................................              1,774.1              1,700.0
Long-term debt - affiliates ....................................................                 38.3                 28.6
Other long-term liabilities ....................................................                261.8                261.1

Stockholder's deficiency:
      Common stock, par value $1.00 per share; 1,000
            shares authorized, issued and outstanding ..........................                    -                    -
      Additional paid-in-capital ...............................................                306.7                306.7
      Accumulated deficit since June 24, 1992 ..................................             (1,737.3)            (1,627.1)
      Accumulated other comprehensive loss .....................................                (71.5)               (61.1)
                                                                                        -------------        -------------
            Total stockholder's deficiency .....................................             (1,502.1)            (1,381.5)
                                                                                        -------------        -------------
            Total liabilities and stockholder's deficiency .....................       $        961.9       $        998.1
                                                                                        =============        =============
</TABLE>


See Accompanying Notes to Unaudited Consolidated Condensed Financial Statements.




                                       2
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
            UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED                    NINE MONTHS ENDED
                                                                     SEPTEMBER 30,                         SEPTEMBER 30,
                                                            --------------------------------    --------------------------------
                                                               2002                 2001             2002             2001
                                                            --------------   ---------------    --------------  ----------------
<S>                                                           <C>                <C>              <C>               <C>


Net sales ................................................ $        323.2   $         320.2   $         906.8   $         955.9
Cost of sales ............................................          121.6             129.8             350.4             404.4
                                                            -------------    --------------    --------------     -------------
     Gross profit ........................................          201.6             190.4             556.4             551.5
Selling, general and administrative expenses .............          177.7             162.9             525.2             522.3
Restructuring costs ......................................            2.1               3.0               9.3              25.5
                                                            -------------    --------------    --------------     -------------

     Operating income ....................................           21.8              24.5              21.9               3.7
                                                            -------------    --------------    --------------     -------------

Other expenses (income):
     Interest expense ....................................           42.5              36.5             125.8             126.5
     Interest income .....................................           (0.8)             (0.5)             (2.6)             (2.0)
     Amortization of debt issuance costs .................            2.0               1.6               5.8               5.5
     Foreign currency losses, net ........................            1.2               2.7               3.0               2.5
     Loss on sale of assets and brand, net ...............              -               7.9               1.0              15.0
     Miscellaneous, net ..................................            0.4               0.6               1.3               1.4
                                                            -------------     -------------    --------------     -------------
          Other expenses, net ............................           45.3              48.8             134.3             148.9
                                                            -------------     -------------    --------------     -------------

Loss before income taxes .................................          (23.5)            (24.3)           (112.4)           (145.2)

Provision (benefit) for income taxes .....................            1.0               1.5              (2.2)              3.3
                                                            -------------     -------------    --------------     -------------
Net loss ................................................. $        (24.5)  $         (25.8)  $        (110.2)   $       (148.5)
                                                            ==============    ==============   ==============     =============

</TABLE>


See Accompanying Notes to Unaudited Consolidated Condensed Financial Statements.



                                       3

<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
     UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDER'S DEFICIENCY
                             AND COMPREHENSIVE LOSS
                             (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
                                                              ADDITIONAL                        ACCUMULATED
                                                            PAID-IN-CAPITAL                        OTHER                TOTAL
                                                               (CAPITAL       ACCUMULATED      COMPREHENSIVE         STOCKHOLDER'S
                                                              DEFICIENCY)       DEFICIT           LOSS (a)            DEFICIENCY
                                                              -----------     ------------    -----------------     --------------
<S>                                                           <C>             <C>             <C>                   <C>
Balance, January 1, 2001 .................................. $     (391.8)     $     (1,442.3)   $       (29.8)       $   (1,863.9)
     Capital contribution from indirect parent ............        699.5 (d)                                                699.5
     Net distribution from affiliate ......................         (1.0)(b)                                                 (1.0)
     Comprehensive loss:
             Net loss .....................................                           (148.5)                              (148.5)
             Currency translation adjustment ..............                                              16.8 (c)            16.8
             Revaluation of foreign currency forward
                  exchange contracts ......................                                               0.4                 0.4
                                                                                                                      -----------
     Total comprehensive loss .............................                                                                (131.3)
                                                             -----------       -------------     ------------         -----------
Balance, September 30, 2001 ............................... $      306.7      $     (1,590.8)   $       (12.6)       $   (1,296.7)
                                                             ===========       =============     ============         ===========

Balance, January 1, 2002 .................................. $      306.7      $     (1,627.1)   $       (61.1)       $   (1,381.5)
     Comprehensive loss:
             Net loss .....................................                           (110.2)                              (110.2)
             Currency translation adjustment ..............                                             (10.4)              (10.4)
                                                                                                                      -----------
     Total comprehensive loss .............................                                                                (120.6)
                                                             -----------       -------------     ------------         -----------
Balance, September 30, 2002 ............................... $      306.7      $     (1,737.3)   $       (71.5)       $   (1,502.1)
                                                             ===========       =============     ============         ===========
</TABLE>



____________________

(a)  Accumulated other comprehensive loss includes unrealized losses (gains) on
     revaluations of foreign currency forward exchange contracts of nil and
     $(0.4) as of September 30, 2002 and 2001, respectively, cumulative net
     translation losses of $25.4 and $9.4 as of September 30, 2002 and 2001,
     respectively, and adjustments for the minimum pension liability of $46.1
     and $3.6 as of September 30, 2002 and 2001, respectively.
(b)  Represents net distributions in capital from the Charles of the Ritz
     business.
(c)  The change in the currency translation adjustment during the nine months
     ended September 30, 2001 includes a reclassification adjustment of $7.1 for
     realized losses on foreign currency adjustments associated primarily with
     the sale of the Colorama brand in Brazil.
(d)  Represents primarily capital contributions from indirect parent to cancel
     REV Holdings Senior Secured Discount Notes due 2001 (the "Old REV Holdings
     Notes").



See Accompanying Notes to Unaudited Consolidated Condensed Financial Statements.





                                       4
<PAGE>




                       REV HOLDINGS INC. AND SUBSIDIARIES
            UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN MILLIONS)
<TABLE>
<CAPTION>
                                                                                               NINE MONTHS ENDED
                                                                                                 SEPTEMBER 30,
                                                                                        -------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                       2002             2001
                                                                                        -------------    --------------
<S>                                                                                <C>                        <C>

Net loss ......................................................................        $      (110.2)   $       (148.5)
Adjustments to reconcile net loss to net cash
     (used for) provided by operating activities:
     Depreciation and amortization ............................................                 89.9              87.8
     Loss on sale of brand and assets, net ....................................                  1.0              15.0
     Amortization of debt discount ............................................                  0.2              15.7
     Change in assets and liabilities, net of acquisitions and dispositions:
          (Increase) decrease in trade receivables ............................                (20.0)              7.1
          Increase in inventories .............................................                (10.6)            (15.0)
          Increase in prepaid expenses and
                       other current assets ...................................                 (3.7)             (6.2)
          Increase in accounts payable ........................................                 10.7              14.9
          Decrease in accrued expenses and other
                       current liabilities  ...................................                (12.1)            (31.4)
          Purchase of permanent displays ......................................                (53.5)            (35.6)
          Other, net ..........................................................                (12.3)              2.7
                                                                                        -------------    --------------
Net cash used for operating activities ........................................               (120.6)            (93.5)
                                                                                        -------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures ..........................................................                 (9.4)            (10.4)
Sale of marketable securities .................................................                  1.8                 -
Net proceeds from the sale of brand and certain assets ........................                    -              97.5
                                                                                        -------------    --------------
Net cash (used for) provided by investing activities ..........................                 (7.6)             87.1
                                                                                        -------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in short-term borrowings - third parties .........................                  7.7               0.5
Proceeds from the issuance of long-term debt - third parties ..................                 94.6             196.1
Repayment of long-term debt - third parties ...................................                (23.5)           (230.8)
Net distribution from affiliate ...............................................                    -              (1.0)
Capital contribution from indirect parent .....................................                    -              22.0
Payment of debt issuance costs ................................................                 (0.3)             (2.4)
Advances under the Keepwell Agreement .........................................                  9.7               4.5
                                                                                        -------------    --------------
Net cash provided by (used for) financing activities ..........................                 88.2             (11.1)
                                                                                        -------------    --------------
Effect of exchange rate changes on cash and cash equivalents ..................                 (4.1)             (1.6)
                                                                                        -------------    --------------
     Net decrease in cash and cash equivalents ................................                (44.1)            (19.1)
     Cash and cash equivalents at beginning of period .........................                103.3              56.3
                                                                                        -------------    --------------
     Cash and cash equivalents at end of period ...............................        $        59.2    $         37.2
                                                                                        =============    ==============

Supplemental schedule of cash flow information:
     Cash paid during the period for:
          Interest ............................................................        $       128.3    $        113.4
          Income taxes, net of refunds  .......................................                  2.4               2.4

 Supplemental schedule of noncash financing activities:
      Noncash capital contribution from indirect parent to cancel the Old REV
          Holdings Notes and pursuant to the amended tax sharing agreements ...        $           -    $        677.5

</TABLE>


See Accompanying Notes to Unaudited Consolidated Condensed Financial Statements.



                                       5
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)


(1) BASIS OF PRESENTATION

         REV Holdings Inc. (together with its subsidiaries, "REV Holdings" or
the "Company") is a holding company, formed in 1997, that conducts its business
exclusively through its indirect subsidiary, Revlon Consumer Products
Corporation and its subsidiaries (together, "Products Corporation"). Products
Corporation was formed in April 1992 and, on June 24, 1992, succeeded to the
assets and liabilities of the cosmetic and skin care, fragrances and personal
care products business of its then parent company, whose name was changed from
Revlon, Inc. to Revlon Holdings Inc. ("Holdings"). REV Holdings has had no
business operations of its own and its only material asset is its ownership of
approximately 83% of the outstanding shares of capital stock of Revlon, Inc.
(which represents approximately 97.3% of the voting power of those outstanding
shares), which, in turn, owns all of the capital stock of Products Corporation.
The Company is an indirect wholly owned subsidiary of Holdings and an indirect
wholly owned subsidiary of MacAndrews & Forbes Holdings Inc. ("MacAndrews
Holdings"), a corporation wholly owned indirectly through Mafco Holdings Inc.
("Mafco Holdings" and, together with MacAndrews Holdings, "MacAndrews & Forbes")
by Ronald O. Perelman.

         The accompanying Consolidated Condensed Financial Statements are
unaudited. In management's opinion, all adjustments (consisting of only normal
recurring accruals) necessary for a fair presentation have been made.

         The Unaudited Consolidated Condensed Financial Statements include the
accounts of the Company after elimination of all material intercompany balances
and transactions. The Company has made a number of estimates and assumptions
relating to the assets and liabilities, the disclosure of contingent assets and
liabilities and the reporting of revenues and expenses to prepare these
financial statements in conformity with accounting principles generally accepted
in the United States. Actual results could differ from those estimates. The
Unaudited Consolidated Condensed Financial Statements should be read in
conjunction with the consolidated financial statements and related notes
contained in the Company's Annual Report on Form 10-K for the year ended
December 31, 2001.

         The results of operations and financial position, including working
capital, for interim periods are not necessarily indicative of those to be
expected for a full year.

         In November 2001, the FASB Emerging Issues Task Force (the "EITF")
reached consensus on EITF Issue 01-9 entitled, "Accounting for Consideration
Given by a Vendor to a Customer or a Reseller of the Vendor's Products" (the
"Guidelines"), which addresses when sales incentives and discounts should be
recognized, as well as where the related revenues and expenses should be
classified in the financial statements. The Company adopted the earlier portion
of these new Guidelines (formerly EITF Issue 00-14) addressing certain sales
incentives effective January 1, 2001, and accordingly, all prior period
financial statements reflect the implementation of the earlier portion of the
Guidelines. The second portion of the Guidelines (formerly EITF Issue 00-25)
addresses vendor income statement characterization of consideration to a
purchaser of the vendor's products or services, including the classification of
slotting fees, cooperative advertising arrangements and buy-downs. Certain
promotional payments that were classified in selling, general and administrative
("SG&A") expenses are now classified as a reduction of net sales. The impact of
the adoption of the second portion of the Guidelines on the consolidated
financial statements reduced both net sales and SG&A expenses by equal and
offsetting amounts. Such adoption did not have any impact on the Company's
reported operating loss or net loss. The Company adopted the second portion of
the Guidelines effective January 1, 2002, and accordingly, all prior period
financial statements reflect the implementation of the second portion of the
Guidelines.

         In July 2001, the FASB issued Statement No. 141, Business Combinations,
and Statement No. 142, Goodwill and Other Intangible Assets. Statement 141
requires that the purchase method of accounting



                                       6

<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)

be used for all business combinations initiated after June 30, 2001, as well as
all purchase method business combinations completed after June 30, 2001.
Statement 141 also specifies criteria that must be met in order for intangible
assets acquired in a purchase method business combination to be recognized and
reported apart from goodwill. Statement 142 requires that goodwill and
intangible assets with indefinite useful lives no longer be amortized, but
instead tested for impairment at least annually in accordance with the
provisions of Statement 142. Statement 142 requires that intangible assets with
finite useful lives be amortized over their respective estimated useful lives to
their estimated residual values, and reviewed for impairment in accordance with
SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.
The Company adopted the provisions of Statement 141 in July 2001 and Statement
142 effective January 1, 2002. In connection with the adoption of Statement 142,
the Company performed a transitional goodwill impairment test as required and
has determined that no goodwill impairment existed at January 1, 2002. The
Company has also evaluated the lives of all of its intangible assets. As a
result of this evaluation, the Company has determined that none of its
intangible assets, other than goodwill, have indefinite lives and that the
existing useful lives are appropriate. (See Note 4).

         In October 2001, the FASB issued Statement No. 144, Accounting for
Impairment or Disposal of Long-Lived Assets. Statement 144 addresses financial
accounting and reporting for the impairment or disposal of long-lived assets.
The Statement also extends the reporting requirements to report separately as
discontinued operations, components of an entity that have either been disposed
of or classified as held for sale. The Company adopted the provisions of
Statement 144 effective January 1, 2002 and such adoption had no effect on its
financial statements.

         Certain amounts in the prior year's financial statements have been
reclassified to conform to the current year's presentation.

(2) INVENTORIES


                                        SEPTEMBER 30,             DECEMBER 31,
                                            2002                      2001
                                        --------------          --------------
 Raw materials and supplies .......... $          50.0         $          44.9
 Work-in-process .....................            16.0                    10.1
 Finished goods ......................            99.8                   102.9
                                        --------------          --------------
                                       $         165.8         $         157.9
                                        ==============          ==============


(3) OTHER ASSETS

         The Company capitalizes the cost of permanent display fixtures and
amortizes such cost over the estimated useful life of the assets of three to
five years. Beginning in the first quarter of 2002, the Company decided to
roll-out new permanent display units in the U.S., replacing existing permanent
display fixtures at an accelerated rate. As a result, the useful lives of those
permanent display fixtures to be replaced were shortened to their new estimated
useful lives, resulting in accelerated amortization of $1.4 and $11.1 during the
three months and nine months ended September 30, 2002, respectively. The cost of
the new displays will be amortized over its 3-year life.

(4) INTANGIBLE ASSETS, NET

         Intangible assets, net of $198.1 and $198.5 at September 30, 2002 and
December 31, 2001, respectively, consists of trademarks, net, patents, net and
goodwill, net. The amounts outstanding for these intangible assets at September
30, 2002 and December 31, 2001 were as follows: for trademarks, net, $7.0 and
$6.8, respectively; for patents, net, $5.2 and $5.8, respectively; and for
goodwill, net, $185.9 at both



                                       7
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)


September 30, 2002 and December 31, 2001. Amortization expense for the three
months and nine months ended September 30, 2002 and 2001 was $0.4 and $1.2,
respectively, and $2.3 and $6.9, respectively. Amortization of goodwill ceased
on January 1, 2002 upon adoption of Statement 142. Excluding amortization
expense related to goodwill of $1.9 and $5.7 recognized during the three months
and nine months ended September 30, 2001, respectively, net loss would have been
$23.9 and $142.8, respectively. The Company's intangible assets other than
goodwill continue to be subject to amortization, which is anticipated to be
approximately $1.6 annually through December 31, 2007.


 (5)  RESTRUCTURING AND OTHER COSTS, NET

         During the third quarter of 2000, the Company initiated a new
restructuring program in line with the original restructuring plan developed in
late 1998, designed to improve profitability by reducing personnel and
consolidating manufacturing facilities. The 2000 restructuring program focused
on the Company's plans to close its manufacturing operations in Phoenix, Arizona
and Mississauga, Canada and to consolidate its cosmetics production into its
plant in Oxford, North Carolina. The 2000 restructuring program also includes
the remaining obligation for excess leased real estate in the Company's
headquarters, consolidation costs associated with the Company closing its
facility in New Zealand, and the elimination of several domestic and
international executive and operational positions, each of which were effected
to reduce and streamline corporate overhead costs. During the third quarter of
2001 and the nine months ended September 30, 2001, the Company continued to
implement the 2000 restructuring program and recorded a charge of $3.0 and
$25.5, respectively, principally for additional employee severance and other
personnel benefits and relocation.

         During the third quarter of 2002 and the nine months ended
September 30, 2002, the Company continued to implement the 2000 restructuring
program, as well as other restructuring actions, and recorded a charge of $2.1
and $9.3, respectively, principally for additional employee severance and other
personnel benefits, primarily resulting from reductions in the Company's
worldwide sales force, relocation and other costs related to the consolidation
of worldwide operations.

         In connection with the 2000 restructuring program, termination benefits
for 2,446 employees were included in the Company's restructuring charges,
substantially all of whom have been terminated as of September 30, 2002. The
remaining employees from the 2000 restructuring program, as well as other
restructuring actions, are expected to be terminated within one year from the
date of their notification.



                                       8
<PAGE>




                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)


         Details of the activity described above during the nine-month period
ended September 30, 2002 are as follows:


<TABLE>
<CAPTION>


                                               BALANCE                                       UTILIZED, NET             BALANCE
                                                AS OF                                  -----------------------------    AS OF
                                               1/1/02             EXPENSES, NET           CASH         NONCASH         9/30/02
                                            ---------------  -----------------------   ----------     ---------     --------------
<S>                                         <C>              <C>                       <C>            <C>           <C>

 Employee severance and other
        personnel benefits ............... $          15.1    $             6.6     $     (15.1)   $         -    $        6.6
  Relocation .............................               -                  0.4            (0.4)             -              -
  Leases and equipment write-offs ........             7.4                  1.5            (2.9)             -             6.0
  Other obligations ......................             0.3                  0.8            (0.4)             -             0.7
                                            --------------     ----------------      ----------      ---------     -----------
                                           $          22.8    $             9.3     $     (18.8)    $        -    $       13.3
                                            ==============     ================      ==========      =========     ===========


</TABLE>



         In connection with the 2000 restructuring program, in the beginning of
the fourth quarter of 2000, the Company decided to consolidate its manufacturing
facility in Phoenix, Arizona into its manufacturing facility in Oxford, North
Carolina. The plan was to relocate substantially all of the Phoenix equipment to
the Oxford facility and commence production there over a period of approximately
nine months which would allow the Company to fully staff the Oxford facility and
to produce enough inventory through a combination of production in the Phoenix
and Oxford facilities to meet supply chain demand as the Phoenix facility
production lines were dismantled, moved across the country, and placed into
service at the Oxford facility. Substantially all production at the Phoenix
facility ceased by June 30, 2001, and the facility was sold. At the time the
decision was made the useful lives of the facility and production assets which
would not be relocated to the Oxford facility were shortened to the nine-month
period in which the Phoenix facility would continue production. The Company
began depreciating the net book value of the Phoenix facility and production
equipment in excess of their estimated salvage value over the estimated
nine-month useful life. This resulted in the recognition of increased
depreciation through September 30, 2001 of $6.1, which is included in cost of
sales.

(6)  GEOGRAPHIC INFORMATION

         The Company manages its business on the basis of one reportable
operating segment. The Company is exposed to the risk of changes in social,
political and economic conditions inherent in foreign operations and the
Company's results of operations and the value of its foreign assets and
liabilities are affected by fluctuations in foreign currency exchange rates.

         During the first quarter of 2002, to reflect the integration of
management reporting responsibilities, the Company reclassified Puerto Rico's
results from its international operations to its United States operations. The
geographic information reflects this change for both the 2002 and 2001 periods.



                                       9



<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)
<TABLE>
<CAPTION>


                                                                  THREE MONTHS ENDED                  NINE MONTHS ENDED
GEOGRAPHIC AREAS:                                                   SEPTEMBER 30,                       SEPTEMBER 30,
                                                          ------------------------------      ----------------------------
<S>                                                         <C>               <C>              <C>              <C>
       Net sales:                                              2002             2001               2002            2001
                                                          ------------      ------------      -------------     ----------
             United States ............................ $        221.1     $       216.6     $        614.2    $     624.6
             Canada ...................................           10.9              11.9               31.2           32.6
                                                          ------------      ------------      -------------     ----------
             United States and Canada .................          232.0             228.5              645.4          657.2
             International ............................           91.2              91.7              261.4          298.7
                                                          ------------      ------------      -------------     ----------
                                                        $        323.2     $       320.2     $        906.8    $     955.9
                                                          ============      ============      =============     ==========


                                                          SEPTEMBER 30,     DECEMBER 31,
       Long-lived assets:                                     2002              2001
                                                          ------------      ------------
             United States ............................ $        399.9    $        411.1
             Canada ...................................            2.5               2.5
                                                          ------------      ------------
             United States and Canada .................          402.4             413.6
             International ............................           71.1              71.6
                                                          ------------      ------------
                                                        $        473.5    $        485.2
                                                          ============      ============


                                                                 THREE MONTHS ENDED                  NINE MONTHS ENDED
CLASSES OF SIMILAR PRODUCTS:                                       SEPTEMBER 30,                       SEPTEMBER 30,
                                                          ------------------------------     -----------------------------
       Net sales:                                              2002              2001              2002             2001
                                                          ------------     ------------      ------------     ------------
             Cosmetics, skin care and fragrances ...... $        212.4    $        210.5    $        581.3    $      614.7
             Personal care ............................          110.8             109.7             325.5           341.2
                                                          ------------      ------------     -------------     ------------
                                                        $        323.2    $        320.2    $        906.8    $     955.9
                                                          ============      ============      ============      ===========
</TABLE>



(7)  DISPOSITION

         In February 2002, Products Corporation completed the disposition of its
subsidiaries that operated its marketing, sales and distribution business in
Belgium, the Netherlands and Luxembourg ("Benelux"). As part of this sale,
Products Corporation entered into a long-term distribution agreement with the
purchaser pursuant to which the purchaser distributes the Company's products in
Benelux. The purchase price consisted principally of the assumption of certain
liabilities and a deferred purchase price contingent upon future results of up
to approximately $4.7, which could be received over approximately a seven-year
period. In connection with the disposition, the Company recognized a pre-tax and
after-tax loss of $1.0 in the first quarter of 2002.

(8)  DERIVATIVE FINANCIAL INSTRUMENTS

         The Company uses derivative financial instruments, primarily foreign
currency forward exchange contracts, to reduce the exposure of adverse effects
of fluctuations in foreign currency exchange rates. These contracts, which have
been designated as cash flow hedges, were entered into primarily to hedge
anticipated inventory purchases and certain intercompany payments denominated in
foreign currencies, which have maturities of less than one year. Any
unrecognized income (loss) related to these contracts are recorded in the
Statement of Operations when the underlying transactions hedged are realized
(e.g., when inventory is sold or intercompany transactions are settled). During
2002, the Company entered into these contracts with a counterparty that is a
major financial institution, and accordingly the Company believes that the risk
of counterparty nonperformance is remote. The notional amount of the foreign
currency forward exchange contracts outstanding at September 30, 2002 was $17.1.
The fair value of the foreign currency forward exchange contracts outstanding at
September 30, 2002 was nil.




                                       10
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)


(9)  LONG-TERM DEBT

         On February 12, 2001, REV Holdings issued $80.5 principal amount of its
12% Senior Secured Notes due 2004 (the "New REV Holdings Notes"), which were
issued in exchange for a like principal amount of the Senior Secured Discount
Notes due 2001 (the "Old REV Holdings Notes"). The New REV Holdings Notes bear
interest at 12% per year, payable semi-annually, and mature on February 1, 2004.
On March 15, 2001, an affiliate contributed $667.5 principal amount of Old REV
Holdings Notes to REV Holdings, which were delivered to the trustee for
cancellation and contributed $22.0 in cash to REV Holdings to retire the
remaining Old REV Holdings Notes at maturity. Upon cancellation, the indenture
governing the Old REV Holdings Notes was discharged.

         REV Holdings has entered into a Keepwell Agreement with GSB Investments
Corp., one of its affiliates (the "Keepwell Agreement"), pursuant to which GSB
Investments Corp. agreed to provide REV Holdings with funds in an amount equal
to any interest payments due on the New REV Holdings Notes, to the extent that
REV Holdings does not have sufficient funds on hand to make such payments on the
applicable due dates. However, the Keepwell Agreement is not a guarantee of the
payment of interest on the New REV Holdings Notes. The obligations of GSB
Investments Corp. under the Keepwell Agreement are only enforceable by REV
Holdings, and may not be enforced by the holders of the New REV Holdings Notes
or the trustee under the indenture governing the New REV Holdings Notes (the
"New Indenture"). The failure of GSB Investments Corp. to make a payment to REV
Holdings under the Keepwell Agreement will not be an event of default under the
New Indenture. Further, the New Indenture has no requirement that REV Holdings
maintain the Keepwell Agreement. In addition, although REV Holdings has the
right to enforce the Keepwell Agreement, there can be no assurance that GSB
Investments Corp. will have sufficient funds to make any payments to REV
Holdings under the Keepwell Agreement or that it will comply with its
obligations under the Keepwell Agreement.

         As of September 30, 2002, GSB Investments Corp. owned 20,080,724 shares
of Golden State Bancorp Inc. ("GSB"). At September 30, 2002, the last reported
sale price of GSB common stock on the New York Stock Exchange was $32.32 per
share. All of the shares of GSB owned by GSB Investments Corp. at September 30,
2002 were pledged to secure forward contracts.

         On May 21, 2002, GSB, Citigroup Inc. ("Citigroup") and a subsidiary of
Citigroup entered into an Agreement and Plan of Merger (the "GSB Merger
Agreement"). Pursuant to the GSB Merger Agreement, on November 7, 2002 GSB
merged with a subsidiary of Citigroup (the "GSB Merger"), and, as a result of
the GSB Merger, GSB became a wholly owned subsidiary of Citigroup. In connection
with the GSB Merger, in exchange for its shares of GSB, GSB Investments Corp.
received $25.2 in cash and 16.7 million shares of Citigroup common stock (the
"Citigroup Common Stock"). In addition, GSB Investments Corp. received 4.4
million shares of Citigroup Common Stock as consideration for certain tax
benefits realized by GSB. 16.7 million shares of Citigroup Common Stock are
pledged by GSB Investments Corp. to secure its forward contracts. All cash
received by GSB Investments Corp. in connection with the GSB Merger was advanced
to an affiliate of GSB Investments Corp.

         Citigroup has paid quarterly dividends, which have increased from $0.12
per share in the first quarter of 2000 to $0.18 per share in the third quarter
of 2002. If Citigroup were to continue to pay quarterly dividends at the current
rate and GSB Investments Corp. were to continue to own 21.1 million shares of
Citigroup Common Stock, GSB Investments Corp. would have sufficient income from
dividends paid on its Citigroup Common Stock to make the payments to REV
Holdings that it might be required to make under the Keepwell Agreement.
However, there can be no assurance that Citigroup will continue to pay dividends
at this rate, if at all, or that GSB Investments Corp. will continue to own the
shares of Citigroup Common Stock received by GSB Investments Corp. in connection
with the GSB Merger and the realization of tax benefits by GSB.



                                       11
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)

         If GSB Investments Corp. fails to comply with its obligations under the
forward contracts that are secured by the pledge of its 16.7 million shares of
Citigroup Common Stock, the beneficiary of such pledge could enforce its rights
with respect to such collateral and could deprive GSB Investments Corp. of its
rights to receive dividends on such pledged shares. GSB Investments Corp. has
advised REV Holdings that if GSB Investments Corp. does not receive sufficient
dividend income from its Citigroup Common Stock to satisfy its obligations under
the Keepwell Agreement, GSB Investments Corp. expects to obtain capital
contributions or loans from affiliates to satisfy such obligations. There can be
no assurance that GSB Investments Corp. could obtain any such funds.

         On February 1, 2002 and August 1, 2002, GSB Investments Corp. made
non-interest bearing advances totaling $9.7 to REV Holdings under the Keepwell
Agreement, which were used to make the February 1, 2002 and August 1, 2002
interest payments on the New REV Holdings Notes. The Keepwell Agreement will
terminate at such time as there are no New REV Holdings Notes outstanding, at
which time GSB Investments Corp. may require repayment of advances under the
Keepwell Agreement.

         The Company currently anticipates that cash flow generated from
operations will be insufficient to pay interest when due and the principal
amount at maturity of the New REV Holdings Notes. The Company currently
anticipates that it will be required to adopt one or more alternatives to pay
the principal amount at maturity of the New REV Holdings Notes, such as
refinancing its indebtedness, selling its equity securities or equity securities
or assets of Revlon, Inc. or seeking capital contributions or loans from its
affiliates. There can be no assurance that any of the foregoing actions could be
effected on satisfactory terms, that any of the foregoing actions would enable
the Company to pay the principal amount at maturity of the New REV Holdings
Notes or that any of such actions would be permitted by the terms of the New
Indenture or any other debt instruments of the Company and the Company's
subsidiaries then in effect.

         As of September 30, 2002, 4.2 million shares of Revlon, Inc. common
stock owned by REV Holdings were pledged to secure the New REV Holdings Notes
and 15.8 million shares of Revlon, Inc. common stock owned by REV Holdings were
pledged to secure obligations of an affiliate of REV Holdings. During October
2002, the foregoing 15.8 million shares of Revlon, Inc. common stock owned by
REV Holdings were released from pledge.

(10)  SUBSEQUENT EVENTS

         In October 2002, the Company and its principal third party manufacturer
for Europe and certain other international markets terminated the long-term
supply agreement they had entered into in connection with the Company's
disposition of its Maesteg facility in July 2001, and they entered into a new,
more flexible arrangement with significantly reduced volume commitments. Under
the new arrangement, the Company will loan such supplier approximately $2.0 and
the supplier can earn performance-based payments of approximately $6.3 (less the
unpaid balance of such loan) over a 4-year period, contingent upon the supplier
achieving specific production service level goals. As part of terminating the
long-term supply agreement the supplier released the Company from the Company's
minimum purchase commitments under the old supply agreement, which were
approximately $145.5 over the 8-year term of such agreement. In exchange, the
Company waived approximately $10.0 of deferred purchase price which otherwise
would have been payable by the supplier to the Company in connection with the
July 2001 sale of the Maesteg facility (a portion of which was contingent on
future events). Such deferred purchase price, absent such waiver, would have
been payable by the supplier to the Company over a 6-year period.

         On May 21, 2002, Citigroup and a subsidiary of Citigroup entered into
the GSB Merger Agreement. Pursuant to the GSB Merger Agreement, on November 7,
2002 as a result of the GSB Merger, GSB became a wholly-owned subsidiary of
Citigroup. In connection with the GSB Merger, in exchange for its shares of GSB,
GSB Investments Corp. received $25.2 in cash and 16.7 million shares of
Citigroup Common Stock. In addition, GSB Investments Corp. received 4.4 million
shares of Citigroup Common Stock as consideration for certain tax benefits
realized by GSB. 16.7 million shares of Citigroup Common





                                       12
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                    NOTES TO UNAUDITED CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS
                              (DOLLARS IN MILLIONS)

Stock are pledged by GSB Investments Corp. to secure its forward contracts. All
cash received by GSB Investments Corp. in connection with the GSB Merger was
advanced to an affiliate of GSB Investments Corp. (See Note 9).





                                       13
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)



OVERVIEW

         The Company operates in a single segment and manufactures, markets and
sells an extensive array of cosmetics and skin care, fragrances and personal
care products. In addition, the Company has a licensing group.

         On July 16, 2001 Products Corporation completed the disposition of the
Colorama brand in Brazil. Accordingly, the Unaudited Consolidated Condensed
Financial Statements include the results of operations of the Colorama brand
through the date of its disposition.

         During the first quarter of 2002, to reflect the integration of
management reporting responsibilities, the Company reclassified Puerto Rico's
results from its international operations to its United States operations.
Management's discussion and analysis data reflects this change for both the 2002
and 2001 periods. During the third quarter of 2002, the Company reclassified its
South African operations from the European region to the Far East region to
reflect the management organization responsibility for that country, and
accordingly, management's discussion and analysis data reflects this change for
both the 2002 and 2001 periods.

Discussion of Critical Accounting Policies:

         In the ordinary course of business, the Company has made a number of
estimates and assumptions relating to the reporting of results of operations and
financial condition in the preparation of its financial statements in conformity
with accounting principles generally accepted in the United States. Actual
results could differ significantly from those estimates and assumptions. The
Company believes that the following discussion addresses the Company's most
critical accounting policies, which are those that are most important to the
portrayal of the Company's financial condition and results and require
management's most difficult, subjective and complex judgments, often as a result
of the need to make estimates about the effect of matters that are inherently
uncertain.

Sales Returns:

         The Company allows customers to return their unsold products when they
meet certain Company-established criteria as outlined in the Company's trade
terms. The Company regularly reviews and revises, when deemed necessary, its
estimates of sales returns based primarily upon actual returns, planned product
discontinuances, and promotional sales, which would permit customers to return
items based upon the Company's trade terms. The Company records estimated sales
returns as a reduction to sales, cost of sales and accounts receivable and an
increase to inventory. Cost of sales includes the cost of refurbishment of
returned products. Returned products which are recorded as inventories are
valued based upon the amount that the Company expects to realize upon their
subsequent disposition. The physical condition and marketability of the returned
products are the major factors considered by the Company in estimating
realizable value. Actual returns, as well as realized values on returned
products, may differ significantly, either favorably or unfavorably, from the
Company's estimates if factors such as product discontinuances, customer
inventory levels or competitive conditions differ from the Company's estimates
and expectations and, in the case of actual returns, if economic conditions
differ significantly from the Company's estimates and expectations.

Trade Support Costs:

         In order to support the retail trade, the Company has various
performance-based arrangements with retailers to reimburse them for all or a
portion of their promotional activities related to the Company's






                                       14
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

products. The Company regularly reviews and revises, when deemed necessary,
estimates of costs to the Company for these promotions based on estimates of
what has been incurred by the retailers. Actual costs incurred by the Company
may differ significantly if factors such as the level and success of the
retailers' programs or other conditions differ from the Company's estimates and
expectations.

Inventories:

         Inventories are stated at the lower of cost or market value. Cost is
principally determined by the first-in, first-out method. The Company records
adjustments to the value of inventory based upon its forecasted plans to sell
its inventories. The physical condition (e.g., age and quality) of the
inventories is also considered in establishing its valuation. These adjustments
are estimates, which could vary significantly, either favorably or unfavorably,
from the amounts that the Company may ultimately realize upon the disposition of
inventories if future economic conditions, customer inventory levels, product
discontinuances or competitive conditions differ from the Company's estimates
and expectations.

Property, Plant and Equipment and Other Assets:

         Property, plant and equipment is recorded at cost and is depreciated on
a straight-line basis over the estimated useful lives of such assets. Changes in
circumstances such as technological advances, changes to the Company's business
model, changes in the planned use of fixtures or software or closing of
facilities or changes in the Company's capital strategy can result in the actual
useful lives differing from the Company's estimates.

         Included in other assets are permanent display units, which are
recorded at cost and amortized on a straight-line basis over the estimated
useful lives of such assets. Intangibles other than goodwill are recorded at
cost and amortized on a straight-line basis over the estimated useful lives of
such assets.

         Long-lived assets, including fixed assets, permanent display units and
intangibles other than goodwill, are reviewed by the Company for impairment
whenever events or changes in circumstances indicate that the carrying amount of
any such asset may not be recoverable. If the sum of the undiscounted cash flows
(excluding interest) is less than the carrying value, the Company recognizes an
impairment loss, measured as the amount by which the carrying value exceeds the
fair value of the asset. The estimate of undiscounted cash flow is based upon,
among other things, certain assumptions about expected future operating
performance. The Company's estimates of undiscounted cash flow may differ from
actual cash flow due to, among other things, technological changes, economic
conditions, changes to its business model or changes in its operating
performance. In those cases where the Company determines that the useful life of
other long-lived assets should be shortened, the Company would depreciate the
net book value in excess of the salvage value (after testing for impairment as
described above), over the revised remaining useful life of such asset thereby
increasing amortization expense.

Pension Benefits:

         The Company sponsors pension and other retirement plans in various
forms covering substantially all employees who meet eligibility requirements.
Several statistical and other factors which attempt to anticipate future events
are used in calculating the expense and liability related to the plans. These
factors include assumptions about the discount rate, expected return on plan
assets and rate of future compensation increases as determined by the Company,
within certain guidelines. In addition, the Company's actuarial consultants also
use subjective factors such as withdrawal and mortality rates to estimate these
factors. The actuarial assumptions used by the Company may differ materially
from actual results due to changing market and economic conditions, higher or
lower withdrawal rates or longer or shorter life spans of participants, among
other things. These differences may result in a significant impact to the amount
of pension expense recorded




                                       15
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


by the Company. Due to decreases in interest rates and declines in the income of
assets in the plans, it is expected that the pension expense for 2002 and 2003
will be significantly higher than in recent years.

RESULTS OF OPERATIONS

         In order to provide a comparison of results from its ongoing
operations, the Company's discussion includes presentation on an "ongoing
operations" basis. The following table sets forth certain summary unaudited data
for the Company for the three months and nine months ended September 30, 2002
and September 30, 2001, respectively, reconciling the Company's actual "as
reported results" to the ongoing operations, after giving effect to the
following: (i) the disposition of the Colorama brand, assuming such transaction
occurred on January 1, 2001; (ii) the elimination of restructuring costs in the
period incurred; and (iii) the elimination of additional costs associated with
the closing of the Phoenix and Canada facilities that were included in cost of
sales and SG&A expenses and executive severance costs that were included in SG&A
expenses in the period incurred (after giving effect thereto, the "Ongoing
Operations"). The adjustments are based upon available information and certain
assumptions that the Company's management believes are reasonable and do not
represent pro forma adjustments prepared in accordance with Regulation S-X. The
summary unaudited data for the Ongoing Operations does not purport to represent
the results of operations or the Company's financial position that actually
would have occurred had the foregoing transactions referred to in (i) above been
consummated on January 1, 2001.


<TABLE>
<CAPTION>

THREE MONTHS ENDED SEPTEMBER 30, 2002:
-------------------------------------------------
                                                                            BRANDS AND        RESTRUCTURING
                                                             AS             FACILITIES          COSTS AND          ONGOING
                                                          REPORTED             SOLD            OTHER, NET         OPERATIONS
                                                      ----------------   ----------------   ----------------  -----------------
<S>                                                    <C>                <C>                <C>               <C>
Net sales ........................................ $            323.2    $           -      $            -    $          323.2
Gross profit .....................................              201.6                -                  0.3              201.9
SG&A expenses ....................................              177.7                -                 (1.8)             175.9
Restructuring costs and other, net ...............                2.1                -                 (2.1)                -

<CAPTION>

NINE MONTHS ENDED SEPTEMBER 30, 2002:
-------------------------------------------------
                                                                           BRANDS AND        RESTRUCTURING
                                                            AS             FACILITIES          COSTS AND          ONGOING
                                                         REPORTED             SOLD            OTHER, NET         OPERATIONS
                                                     ----------------   ----------------   ----------------  -----------------
<S>                                                    <C>                <C>                <C>               <C>
Net sales ........................................ $            906.8    $           -      $           -     $           906.8
Gross profit .....................................              556.4                -                 1.3                557.7
SG&A expenses ....................................              525.2                -                (8.4)               516.8
Restructuring costs and other, net ...............                9.3                -                (9.3)                  -

<CAPTION>

THREE MONTHS ENDED SEPTEMBER 30, 2001:
-------------------------------------------------
                                                                           BRANDS AND        RESTRUCTURING
                                                            AS             FACILITIES          COSTS AND          ONGOING
                                                         REPORTED             SOLD            OTHER, NET         OPERATIONS
                                                     ----------------   ----------------   ----------------  -----------------
<S>                                                    <C>                <C>                <C>               <C>
Net sales ........................................ $            320.2    $         (0.3)    $             -   $           319.9
Gross profit .....................................              190.4               0.5                  5.8              196.7
SG&A expenses ....................................              162.9              (2.3)                (1.2)             159.4
Restructuring costs and other, net ...............                3.0                -                  (3.0)                -
</TABLE>


                                       16
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


<TABLE>
<CAPTION>


NINE MONTHS ENDED SEPTEMBER 30, 2001:
-------------------------------------------------
                                                                           BRANDS AND        RESTRUCTURING
                                                            AS             FACILITIES          COSTS AND          ONGOING
                                                         REPORTED             SOLD            OTHER, NET         OPERATIONS
                                                     ----------------   ----------------   ----------------  -----------------
<S>                                                  <C>                <C>                <C>               <C>
Net sales ........................................ $            955.9   $         (16.4)     $          -    $          939.5
Gross profit .....................................              551.5              (6.5)              30.6              575.6
SG&A expenses ....................................              522.3              (9.1)              (6.9)             506.3
Restructuring costs and other, net ...............               25.5                 -              (25.5)                -

</TABLE>


Net sales

         Net sales were $323.2 and $320.2 for the third quarters of 2002 and
2001, respectively, an increase of $3.0, or 0.9% (an increase of 3.1% on a
constant U.S. dollar basis), and were $906.8 and $955.9 for the nine months
ended September 30, 2002 and 2001, respectively, a decrease of $49.1, or 5.1% (a
decrease of 2.6% on a constant U.S. dollar basis).

         Net sales from Ongoing Operations were $323.2 and $319.9 for the third
quarters of 2002 and 2001, respectively, an increase of $3.3, or 1.0% (an
increase of 3.1% on a constant U.S. dollar basis), and were $906.8 and $939.5
for the nine months ended September 30, 2002 and 2001, respectively, a decrease
of $32.7, or 3.5% (a decrease of 1.0% on a constant U.S. dollar basis).

         United States and Canada. Net sales in the United States and Canada on
both an as reported and Ongoing Operations basis were $232.0 for the third
quarter of 2002 compared with $228.5 for the third quarter of 2001, an increase
of $3.5, or 1.5%, and were $645.4 and $657.2 for the nine months ended September
30, 2002 and 2001, respectively, a decrease of $11.8, or 1.8%. The increase for
the third quarter of 2002 of 1.5% was driven primarily by an incremental $10.4
in licensing revenues stemming from the prepayment by a licensee of certain
minimum royalties through 2005 and lower sales returns, partially offset by
higher promotional spending activity and increased sales allowances. The
decrease for the nine months ended September 30, 2002 of 1.8% was driven
primarily by lower shipments to the Company's retail customers as a result of
the decision by two major U.S. retailers to shift the timing of plan-o-gram
resets for certain 2002 new products (this resulted in shipments of
approximately $14.0 of 2002 new products in the fourth quarter of 2001) and
higher promotional spending activity and to a lesser extent increased sales
allowances. These reductions were offset in part by the increase of $10.4 in
incremental licensing revenues referred to above.

         International. Net sales in the Company's international operations were
$91.2 for the third quarter of 2002, compared with $91.7 for the third quarter
of 2001, a decrease of $0.5, or 0.5% (an increase of 7.0% on a constant U.S.
dollar basis) and were $261.4 and $298.7 for the nine months ended September 30,
2002 and 2001, respectively, a decrease of $37.3 or 12.5% (a decrease of 4.7% on
a constant U.S. dollar basis).

         Net sales in the Company's international Ongoing Operations ("Ongoing
International Operations") were $91.2 and $91.4 for the third quarters of 2002
and 2001, respectively, a decrease of $0.2, or 0.2%, (an increase of 7.3% on a
constant U.S. dollar basis) and were $261.4 and $282.3 for the nine months ended
September 30, 2002 and 2001, respectively, a decrease of $20.9, or 7.4% (an
increase of 0.7% on a constant U.S. dollar basis). During the third quarter of
2002, the Company reclassified its South African operations from the European
region to the Far East region to reflect the management organization
responsibility for that country and accordingly, management's discussion and
analysis data reflects this change for both the 2002 and 2001 periods.


                                       17
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


         Ongoing International Operations sales are divided by the Company into
three geographic regions. In Europe, which is comprised of Europe and the Middle
East, net sales increased by $0.1, or 0.4% to $27.9 for the third quarter of
2002, as compared with the third quarter of 2001 (a decrease of 6.1% on a
constant U.S. dollar basis), and decreased by $6.7, or 7.7% to $80.3 for the
nine months ended September 30, 2002, as compared with the nine months ended
September 30, 2001 (a decrease of 9.1% on a constant U.S. dollar basis). In
Latin America, which is comprised of Mexico, Central America and South America,
net sales decreased by $4.6, or 17.0% to $22.5 for the third quarter of 2002, as
compared with the third quarter of 2001 (an increase of 13.8% on a constant U.S.
dollar basis) and decreased by $18.1, or 20.3% to $71.1 for the nine months
ended September 30, 2002, as compared with the nine months ended September 30,
2001 (an increase of 1.4% on a constant U.S. dollar basis). In the Far East and
Africa, net sales increased by $4.3, or 11.8% to $40.8 for the third quarter of
2002, as compared with the third quarter of 2001 (an increase of 13.7% on a
constant U.S. dollar basis) and increased by $3.9, or 3.7% to $110.0 for the
nine months ended September 30, 2002, as compared with the nine months ended
September 30, 2001 (an increase of 9.1% on a constant U.S. dollar basis). Net
sales in the Company's international operations may be adversely affected by
weak economic conditions, political uncertainties, adverse currency
fluctuations, and competitive activities. During the three months and nine
months ended September 30, 2002, the Company experienced significant adverse
currency fluctuations in Argentina, Venezuela and Brazil. During the third
quarter of 2002, the Company continued to experience production difficulties
with its principal third party manufacturer for Europe and certain other
international markets which operates the Maesteg facility. To rectify this
situation, on October 31, 2002 the Company and such manufacturer terminated the
long-term supply agreement and they entered into a new, more flexible agreement
with significantly reduced volume commitments and the Company will loan such
supplier approximately $2.0. To address the production difficulties, under the
new arrangement, the supplier can earn performance-based payments of
approximately $6.3 (less the unpaid balance of such loan) over a 4-year period
contingent upon the supplier achieving specific production service level goals.
Under the new arrangement, the Company also intends to source certain products
from its Oxford facility and other suppliers. The Company expects that under the
new supply arrangement, the production difficulties at the Maesteg facility will
be resolved during the first half of 2003.

         The increase in net sales for the third quarter, as compared to the
comparable 2001 period, for Ongoing International Operations on a comparable
currency basis, was primarily due to increased new product sales and
distribution in the U.K., South Africa, Japan, China, Hong Kong, Taiwan and
distributor markets in Latin America, the Far East and Europe (which factor the
Company estimates contributed to an approximately 10.7% increase in net sales on
a constant U.S. dollar basis) and sales tax increases in Brazil (which factor
the Company estimates contributed to an approximately 3.3% increase in net sales
on a constant U.S. dollar basis), partially offset by the effect of political
and economic difficulties in Argentina and Venezuela (which factor the Company
estimates contributed to an approximately 1.7% reduction in net sales on a
constant U.S. dollar basis), increased competitive activity in Australia and
Italy (which factor the Company estimates contributed to an approximately 2.3%
reduction in net sales on a constant U.S. dollar basis), and disruption in
production at the Company's third party manufacturer in Maesteg, Wales, (which
factor the Company estimates contributed to an approximately 3.7% reduction in
net sales on a constant U.S. dollar basis).

         The increase in net sales for the nine months ended September 30, 2002,
as compared to the comparable 2001 period, for Ongoing International Operations
on a comparable currency basis, was primarily due to new product sales and
distribution in the U.K., South Africa, China, Hong Kong, and distributor
markets in Latin America, the Far East and Europe (which factor the Company
estimates contributed to an approximately 7.2% increase in net sales on a
constant U.S. dollar basis), and sales tax increases in Brazil (which factor the
Company estimates contributed to an approximately 2.8% increase in net sales on
a constant U.S. dollar basis), partially offset by the effect of political and
economic difficulties in Argentina and Venezuela (which factor the Company
estimates contributed to an approximately 2.8%



                                       18
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


reduction in net sales on a constant U.S. dollar basis), increased competitive
activity in Mexico, Italy, Australia and New Zealand (which factor the Company
estimates contributed to an approximately 2.3% reduction in net sales on a
constant U.S. dollar basis), conversion of the Company's Benelux and Israeli
businesses to a distributor (which factor the Company estimates contributed to
an approximately 2.4% reduction in net sales on a constant U.S. dollar basis),
and disruption in production at the Company's third party manufacturer in
Maesteg, Wales, (which the Company estimates contributed to an approximately
1.7% reduction in net sales on a constant U.S. dollar basis).

Gross profit

         Gross profit was $201.6 for the third quarter of 2002, compared with
$190.4 for the third quarter of 2001 and was $556.4 for the nine months ended
September 30, 2002, compared to $551.5 for the nine months ended September 30,
2001. As a percentage of net sales, gross profit margins were 62.4% for the
third quarter of 2002, compared with 59.5% for the third quarter of 2001 and
were 61.4% for the nine months ended September 30, 2002, compared with 57.7% for
the nine months ended September 30, 2001. Gross profit and gross profit margin
for Ongoing Operations were $201.9 and 62.5%, respectively, in the third quarter
of 2002, compared with gross profit and gross profit margin of $196.7 and 61.5%
in the third quarter of 2001 and were $557.7 and 61.5%, respectively, in the
nine months ended September 30, 2002, compared with gross profit and gross
profit margin of $575.6 and 61.3% in the nine months ended September 30, 2001.
The increase in gross profit margin on an ongoing basis in the third quarter and
nine months ended September 30, 2002 compared to the comparable 2001 periods is
due to $10.4 in licensing revenues stemming from the prepayment by a licensee of
certain minimum royalties, reduced overhead costs primarily as a result of the
shutdown of the Phoenix and Canada facilities in 2001, lower returns and $1.7 in
respect of an insurance claim for certain losses in Latin America, partially
offset by higher promotional spending activity, unfavorable product mix, as well
as higher costs for certain products produced in Europe. Gross profit from
Ongoing Operations for the three months and nine months ended September 30, 2002
and 2001 excludes $0.3 and $1.3, respectively, and $5.8 and $30.6, respectively
($6.1 of which represents increased depreciation recorded for the Phoenix
facility - See Note 5) of additional consolidation costs associated with the
shutdown of the Phoenix and Canada facilities in 2001 and $(0.5) and $6.5,
respectively, of gross profit (loss) from the Colorama brand in Brazil.

SG&A expenses

         SG&A expenses were $177.7 for the third quarter of 2002, compared with
$162.9 for the third quarter of 2001 and $525.2 for the nine months ended
September 30, 2002 compared with $522.3 for the nine months ended September 30,
2001. SG&A expenses for Ongoing Operations were $175.9 for the third quarter of
2002, which excludes $1.8 of executive separation costs, compared with $159.4
for the third quarter of 2001, which excludes $1.2 of additional consolidation
costs associated with the shutdown of the Phoenix and Canada facilities in 2001
and $2.3 of SG&A expenses of the Colorama brand in Brazil in 2001. SG&A expenses
for Ongoing Operations were $516.8 for the nine months ended September 30, 2002,
which excludes $8.4 ($8.3 of which are executive separation costs), compared
with $506.3 for the nine months ended September 30, 2001, which excludes $6.9 of
additional consolidation costs associated with the shutdown of the Phoenix and
Canada facilities in 2001 and $9.1 of SG&A expenses of the Colorama brand in
Brazil in 2001. The increase in SG&A expenses for Ongoing Operations for the
third quarter of 2002, as compared to the third quarter of 2001, is due
primarily to higher departmental and other general and administrative expenses
of $10.4, which was primarily due to higher professional fees, increased brand
support expenses of $7.4, higher permanent display amortization of $2.2, which
includes $1.4 of accelerated amortization associated with the roll-out of the
Company's new permanent display units in the U.S. (See Financial Condition,
Liquidity and Capital Resources) and accelerated amortization charges of $1.3
for certain information systems related to the Company's decision to upgrade its
information systems (See Financial Condition, Liquidity and Capital Resources).
These increases were partially offset




                                       19
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


by the elimination of goodwill amortization of $1.9, as well as lower
distribution costs of $2.2 and $0.7 in respect of an insurance claim for certain
losses in Latin America. The increase in SG&A expenses for Ongoing Operations
for the nine months ended September 30, 2002, as compared to the nine months
ended September 30, 2001 is primarily due to higher departmental and other
general and administrative expenses of $11.7, which was primarily due to higher
professional fees and compensation, higher permanent display amortization of
$9.7, due to the accelerated amortization associated with the roll-out of the
Company's new permanent display units in the U.S., accelerated amortization
charges of $2.7 and a write-off of $2.2 in connection with the Company's
decision to upgrade certain of its information systems, partially offset by the
elimination of goodwill amortization of $5.7, as well as lower distribution
costs of $6.2, a reduction of $3.2 for certain brand support expenses and $0.7
in respect of an insurance claim for certain losses in Latin America.

Restructuring costs

         During the third quarter of 2000, the Company initiated a new
restructuring program in line with the original restructuring plan developed in
late 1998, designed to improve profitability by reducing personnel and
consolidating manufacturing facilities. The 2000 restructuring program focused
on the Company's plans to close its manufacturing operations in Phoenix, Arizona
and Mississauga, Canada and to consolidate its cosmetics production into its
plant in Oxford, North Carolina. The 2000 restructuring program also includes
the remaining obligation for excess leased real estate in the Company's
headquarters, consolidation costs associated with the Company closing its
facility in New Zealand, and the elimination of several domestic and
international executive and operational positions, each of which were effected
to reduce and streamline corporate overhead costs. During the third quarter of
2001 and the nine months ended September 30, 2001, the Company continued to
implement the 2000 restructuring program and recorded a charge of $3.0 and
$25.5, respectively, principally for additional employee severance and other
personnel benefits and relocation.

         During the third quarter of 2002 and the nine months ended September
30, 2002, the Company continued to implement the 2000 restructuring program, as
well as other restructuring actions, and recorded a charge of $2.1 and $9.3,
respectively, principally for additional employee severance and other personnel
benefits, primarily resulting from reductions in the Company's worldwide sales
force, relocation and other costs related to the consolidation of worldwide
operations.

         The Company anticipates annualized savings of approximately $9 to $11
relating to the restructuring charges recorded during the nine months ended
September 30, 2002.

Other expenses (income)

         Interest expense was $42.5 for the third quarter of 2002 compared with
$36.5 for the third quarter of 2001, and $125.8 for the nine months ended
September 30, 2002, compared to $126.5 for the nine months ended September 30,
2001. The increase in interest expense for the third quarter of 2002, as
compared to the third quarter of 2001, is primarily due to the Original 12%
Notes (as hereinafter defined) (which were issued by Products Corporation in
late November 2001), partially offset by lower average outstanding borrowings
and lower interest rates under the Credit Agreement (as hereinafter defined).
The decrease in interest expense for the nine months ended September 30, 2002,
as compared to the nine months ended September 30, 2001, is primarily due to the
cancellation of the Old REV Holdings Notes, lower average outstanding borrowings
and lower interest rates under the Credit Agreement, partially offset by the
interest on the 12% Notes and interest on the New REV Holdings Notes that were
issued in February 2001.




                                       20
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


Sale of assets and brand, net

         In February 2002, Products Corporation completed the disposition of its
Benelux business. As part of this sale, Products Corporation entered into a
long-term distribution agreement with the purchaser pursuant to which the
purchaser distributes the Company's products in Benelux. The purchase price
consisted principally of the assumption of certain liabilities and a deferred
purchase price contingent upon future results of up to approximately $4.7, which
could be received over approximately a seven-year period. In connection with the
disposition, the Company recognized a pre-tax and after-tax loss of $1.0 in the
first quarter of 2002.

         In July 2001, Products Corporation completed the disposition of the
Colorama brand in Brazil. In connection with the disposition the Company
recognized a pre-tax and after-tax loss of $6.5, $6.3 of which was recorded in
the second quarter of 2001. Additionally, the Company recognized a pre-tax and
after-tax loss on the disposition of land in Minami Aoyama near Tokyo, Japan
(the "Aoyama Property") and related rights for the construction of a building on
such land of $0.8 during the second quarter of 2001.

         In July 2001, Products Corporation completed the disposition of its
subsidiary that owned and operated its manufacturing facility in Maesteg, Wales
(UK), including all production equipment. As part of this sale, Products
Corporation entered into a long-term supply agreement with the purchaser
pursuant to which the purchaser manufactures and supplies to Products
Corporation cosmetics and personal care products for sale throughout Europe. In
connection with such disposition, the Company recognized a pre-tax and after-tax
loss of $7.7 during the third quarter of 2001. The supply agreement was
subsequently terminated and certain aspects of the purchase agreement were
revised. (See Note 10).

Provision (benefit) for income taxes

         The provision (benefit) for income taxes was $1.0 for the third quarter
of 2002, compared with $1.5 for the third quarter of 2001, and $(2.2) for the
nine months ended September 30, 2002, compared to $3.3 for the nine months ended
September 30, 2001. The decrease in the provision for income taxes for the third
quarter of 2002, as compared to the third quarter of 2001, was primarily
attributable to lower taxable income in certain international markets. The
benefit for income taxes in the nine months ended September 30, 2002 resulted
from the Company's full utilization of its alternative minimum tax net operating
losses to offset the alternative minimum taxable income recorded in 2001 in
connection with the retirement of the Old REV Holdings Notes, in accordance with
the new tax legislation enacted in the first quarter of 2002.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

         Net cash used for operating activities was $120.6 and $93.5 for the
nine months ended September 30, 2002 and 2001, respectively. The increase in net
cash used for operating activities is due to increased purchases of permanent
displays and a net use of working capital, which was partially offset by a lower
net loss.

         Net cash (used for) provided by investing activities was $(7.6) and
$87.1 for the nine months ended September 30, 2002 and 2001, respectively. Net
cash used for investing activities for the nine months ended September 30, 2002
consisted of capital expenditures, partially offset by the sale of marketable
securities. Net cash provided by investing activities for the nine months ended
September 30, 2001 consisted of proceeds from the sale of the Company's Aoyama
Property and Phoenix facility, partially offset by capital expenditures. The
reduction in capital expenditures for the nine months ended September 30, 2002,
as compared to the nine months ended September 30, 2001, is due to the timing of
such expenditures.

         Net cash provided by (used for) financing activities was $88.2 and
$(11.1) for the nine months ended September 30, 2002 and 2001, respectively. Net
cash provided by financing activities for the nine months




                                       21
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)


ended September 30, 2002 included cash drawn under the 2001 Credit Agreement and
advances under the Keepwell Agreement, partially offset by the repayment of
borrowings under the 2001 Credit Agreement. Net cash used for financing
activities for the nine months ended September 30, 2001 included repayments of
borrowings under the 1997 Credit Agreement, payment of debt issuance costs and
repayment of the remaining portion of the Old REV Holdings Notes, partially
offset by borrowings under the 1997 Credit Agreement, a capital contribution
from an indirect parent to retire the remaining portion of the Old REV Holdings
Notes and advances under the Keepwell Agreement.

         On November 26, 2001, Products Corporation issued and sold $363 in
aggregate principal amount of Original 12% Notes in a private placement,
receiving gross proceeds of $350.5. Products Corporation used the proceeds from
the 12% Senior Secured Notes due 2005 (the "Original 12% Notes") and borrowings
under the 2001 Credit Agreement to repay outstanding indebtedness under Products
Corporation's 1997 Credit Agreement and to pay fees and expenses incurred in
connection with entering into the 2001 Credit Agreement and the issuance of the
Original 12% Notes, and the balance was available for general corporate
purposes. On June 21, 2002, the Original 12% Notes were exchanged for the new
12% Senior Secured Notes due 2005 (the "12% Notes") which have substantially
identical terms as the Original 12% Notes, except that the 12% Notes are
registered with the Securities and Exchange Commission (the "Commission") under
the Securities Act of 1933, as amended, and the transfer restrictions and
registration rights applicable to the Original 12% Notes do not apply to the 12%
Notes.

         On November 30, 2001, Products Corporation entered into the 2001 Credit
Agreement with a syndicate of lenders, whose individual members change from time
to time, which agreement amended and restated the credit agreement entered into
by Products Corporation in May 1997 (as amended, the "1997 Credit Agreement";
the 2001 Credit Agreement and the 1997 Credit Agreement are sometimes referred
to as the "Credit Agreement"), and which matures on May 30, 2005. As of
September 30, 2002, the 2001 Credit Agreement provided up to $250.0, which is
comprised of a $117.9 term loan facility (the "Term Loan Facility") and a $132.1
multi-currency revolving credit facility (the "Multi-Currency Facility"). At
September 30, 2002, the Term Loan Facility was fully drawn and $32.4 was
available under the Multi-Currency Facility, including the letters of credit.

         The Company's principal sources of funds are expected to be cash flow
generated from operations, cash on hand, available borrowings under the
Multi-Currency Facility of the Credit Agreement and advances under the Keepwell
Agreement. The Credit Agreement, Products Corporation's 12% Notes, Products
Corporation's 8 5/8% Notes due 2008 (the "8 5/8% Notes"), Products Corporation's
8 1/8% Notes due 2006 (the "8 1/8% Notes") and Products Corporation's 9% Notes
due 2006 (the "9% Notes") contain certain provisions that by their terms limit
Products Corporation's and/or its subsidiaries' ability to, among other things,
incur additional debt. The New REV Holdings Notes contain certain provisions
that by their terms limit REV Holdings' ability to, among other things, incur
additional debt. The Company's principal uses of funds are expected to be the
payment of operating expenses, working capital, purchases of permanent displays
and capital expenditure requirements, including the ERP System (as hereinafter
defined), expenses in connection with the Company's restructuring programs
referred to above, debt service payments, debt service of its subsidiaries,
including Products Corporation and interest under the New REV Holdings Notes.

         The Company estimates that cash payments related to the restructuring
programs referred to in Note 5 to the Unaudited Consolidated Condensed Financial
Statements and executive separation costs will be $35 to $40 in 2002. Pursuant
to tax sharing agreements, REV Holdings and Revlon, Inc. may be required to make
tax sharing payments to Mafco Holdings as if REV Holdings or Revlon, Inc., as
the case may be, were filing separate income tax returns, except that no
payments are required by Revlon, Inc. if and to the extent that Products
Corporation is prohibited under the Credit Agreement from making tax sharing
payments to Revlon, Inc. The Credit Agreement prohibits Products Corporation
from making any tax



                                       22
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

sharing payments other than in respect of state and local income taxes. REV
Holdings currently anticipates that, with respect to Revlon, Inc. as a result of
net operating tax losses and prohibitions under the Credit Agreement, and with
respect to REV Holdings as a result of the absence of business operations or a
source of income of its own, no cash federal tax payments or cash payments in
lieu of federal taxes pursuant to the tax sharing agreements will be required
for 2002.

         Products Corporation enters into foreign currency forward exchange
contracts from time to time to hedge certain cash flows denominated in foreign
currencies. There were foreign currency forward exchange contracts with a
notional amount of $17.1 and a fair value of nil outstanding at September 30,
2002.

         The Company expects that cash flows from operations, cash on hand,
available borrowings under the Multi-Currency Facility of the Credit Agreement
and advances under the Keepwell Agreement will be sufficient to enable the
Company to meet its anticipated cash requirements during 2002, including the
payment of operating expenses, working capital, purchases of permanent displays
and capital expenditure requirements, including for the ERP System, expenses in
connection with the Company's restructuring programs referred to above and debt
service payments of its subsidiaries and interest on the New REV Holdings Notes.
However, there can be no assurance that the combination of cash flow from
operations, cash on hand, available borrowings under the Multi-Currency Facility
of the Credit Agreement and advances under the Keepwell Agreement will be
sufficient to meet the Company's cash requirements. Additionally, in the event
of a decrease in demand for Products Corporation's products or reduced sales,
such development, if significant, could reduce Products Corporation's cash flow
from operations and could adversely affect Products Corporation's ability to
achieve certain financial covenants under the Credit Agreement, including the
minimum EBITDA covenant, and in such event the Company could be required to take
measures, including reducing discretionary spending. If the Company is unable to
satisfy such cash requirements from these sources, the Company could be required
to adopt one or more alternatives, such as reducing or delaying purchases of
permanent displays, reducing or delaying capital expenditures, including with
respect to the ERP System, delaying or revising restructuring programs,
restructuring subsidiary indebtedness, selling assets or operations, selling its
equity securities, seeking capital contributions or loans from affiliates of the
Company or selling additional shares of capital stock of Revlon, Inc. Products
Corporation has received a commitment from an affiliate that is prepared to
provide, if necessary, additional financial support to Products Corporation of
up to $40 on appropriate terms through December 31, 2003. There can be no
assurance that any of such actions could be effected, that they would enable the
Company's subsidiaries to continue to satisfy their capital requirements or that
they would be permitted under the terms of the Company's various debt
instruments then in effect. Products Corporation is in compliance with the
financial covenants under the Credit Agreement for the period ended September
30, 2002. However, Products Corporation is uncertain whether it will achieve the
minimum EBITDA covenant for the period ending December 31, 2002, principally due
to its desire to continue to fund brand support at levels which Products
Corporation believes will support the long-term growth of its business. If
Products Corporation fails to achieve its minimum EBITDA covenant for the period
ending December 31, 2002, it would be required to seek a waiver or an amendment
of the covenant from its lenders. While Products Corporation believes its bank
lenders will cooperate in the event a waiver or amendment is required, there can
be no assurance that Products Corporation would secure any such waiver or
amendment. If Products Corporation is unable to secure such waiver or amendment,
Products Corporation would be required to adopt one or more alternatives, such
as restructuring its indebtedness (including refinancing the Credit Agreement),
selling assets or operations or seeking capital contributions or loans from
Revlon, Inc. or other affiliates of the Company. There can be no assurance that
any of such actions could be effected, that they would enable Products
Corporation to continue to satisfy its capital requirements or that they would
be permitted under the terms of Products Corporation's various debt instruments
then in effect. The Company, as a holding company, will be dependent on
distributions with respect to its approximately 83% ownership interest in
Revlon, Inc. from the earnings generated by Products Corporation and advances
under the Keepwell Agreement to pay its expenses and to pay interest and the
principal amount at maturity of the New REV Holdings Notes.




                                       23
<PAGE>



                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

The terms of the Credit Agreement, the 12% Notes, the 8 5/8% Notes, the 8 1/8%
Notes and the 9% Notes generally restrict Products Corporation from paying
dividends or making distributions, except that Products Corporation is permitted
to pay dividends and make distributions to Revlon, Inc., among other things, to
enable Revlon, Inc. to pay expenses incidental to being a public holding
company, including, among other things, professional fees such as legal and
accounting, regulatory fees such as Commission filing fees and other
miscellaneous expenses related to being a public holding company and, subject to
certain limitations, to pay dividends or make distributions in certain
circumstances to finance the purchase by Revlon, Inc. of its Class A Common
Stock in connection with the delivery of such Class A Common Stock to grantees
under the Revlon, Inc. Amended and Restated 1996 Stock Plan.

         The Company currently anticipates that cash flow generated from
operations will be insufficient to pay interest when due and the principal
amount at maturity of the New REV Holdings Notes. The Company currently
anticipates that it will be required to adopt one or more alternatives to pay
the principal amount at maturity of the New REV Holdings Notes, such as
refinancing its indebtedness, selling its equity securities or the equity
securities or assets of Revlon, Inc. or seeking capital contributions or loans
from its affiliates. There can be no assurance that any of the foregoing actions
could be effected on satisfactory terms, that any of the foregoing actions would
enable the Company to pay the principal amount at maturity of the New REV
Holdings Notes or that any of such actions would be permitted by the New
Indenture or any other debt instruments of the Company and the Company's
subsidiaries then in effect.

         REV Holdings has entered into the Keepwell Agreement with GSB
Investments Corp., one of its affiliates, pursuant to which GSB Investments
Corp. agreed to provide REV Holdings with funds in an amount equal to any
interest payments due on the New REV Holdings Notes, to the extent that REV
Holdings does not have sufficient funds on hand to make such payments on the
applicable due dates. However, the Keepwell Agreement is not a guarantee of the
payment of interest on the New REV Holdings Notes. The obligations of GSB
Investments Corp. under the Keepwell Agreement are only enforceable by REV
Holdings, and may not be enforced by the holders of the New REV Holdings Notes
or the trustee under the New Indenture. The failure of GSB Investments Corp. to
make a payment to REV Holdings under the Keepwell Agreement will not be an event
of default under the New Indenture. Further, the New Indenture has no
requirement that REV Holdings maintain the Keepwell Agreement. In addition,
although REV Holdings has the right to enforce the Keepwell Agreement, there can
be no assurance that GSB Investments Corp. will have sufficient funds to make
any payments to REV Holdings under the Keepwell Agreement or that it will comply
with its obligations under the Keepwell Agreement.

         As of September 30, 2002, GSB Investments Corp. owned 20,080,724 shares
of GSB. At September 30, 2002, the last reported sale price of GSB common stock
on the New York Stock Exchange was $32.32 per share. All of the shares of GSB
owned by GSB Investments Corp. at September 30, 2002 were pledged to secure
forward contracts. (See Notes 9 and 10).

         As of September 30, 2002, 4.2 million shares of Revlon, Inc. common
stock owned by REV Holdings were pledged to secure the New REV Holdings Notes
and 15.8 million shares of Revlon, Inc. common stock owned by REV Holdings were
pledged to secure obligations of an affiliate of REV Holdings. During October
2002, the foregoing 15.8 million shares of Revlon, Inc. common stock owned by
REV Holdings were released from pledge.

         On May 21, 2002, GSB, Citigroup and a subsidiary of Citigroup entered
the GSB Merger Agreement. Pursuant to the GSB Merger Agreement, on November 7,
2002 as a result of the GSB Merger, GSB became a wholly-owned subsidiary of
Citigroup. In connection with the GSB Merger, in exchange for its shares of GSB,
GSB Investments Corp. received $25.2 in cash and 16.7 million shares of
Citigroup Common Stock. In addition, GSB Investments Corp. received 4.4 million
shares of Citigroup Common Stock as consideration for certain tax benefits
realized by GSB. 16.7 million shares of Citigroup Common Stock are



                                       24
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

pledged by GSB Investments Corp. to secure its forward contracts. All cash
received by GSB Investments Corp. in connection with the GSB Merger was advanced
to an affiliate of GSB Investments Corp.

          Citigroup has paid quarterly dividends, which have increased from
$0.12 per share in the first quarter of 2000 to $0.18 per share in the third
quarter of 2002. If Citigroup were to continue to pay quarterly dividends at the
current rate and GSB Investments Corp. were to continue to own 21.1 million
shares of Citigroup Common Stock, GSB Investments Corp. would have sufficient
income from dividends paid on its Citigroup Common Stock to make the payments to
REV Holdings that it might be required to make under the Keepwell Agreement.
However, there can be no assurance that Citigroup will continue to pay dividends
at this rate, if at all, or that GSB Investments Corp. will continue to own its
shares of Citigroup Common Stock received by GSB Investments Corp. in connection
with the GSB Merger and the realization of tax benefits by GSB.

         If GSB Investments Corp. fails to comply with its obligations under the
forward contracts that are secured by the pledge of its 16.7 million shares of
Citigroup Common Stock, the beneficiary of such pledge could enforce its rights
with respect to such collateral and could deprive GSB Investments Corp. of its
rights to receive dividends on such pledged shares. GSB Investments Corp. has
advised REV Holdings that if GSB Investments Corp. does not receive sufficient
dividend income from its Citigroup Common Stock to satisfy its obligations
under the Keepwell Agreement, GSB Investments Corp. expects to obtain capital
contributions or loans from affiliates to satisfy such obligations. There can be
no assurance that GSB Investments Corp. could obtain any such funds.

         On February 1, 2002 and August 1, 2002, GSB Investments Corp. made
non-interest bearing advances totaling $9.7 to REV Holdings under the Keepwell
Agreement, which were used to make the February 1, 2002 and August 1, 2002
interest payments on the New REV Holdings Notes. The Keepwell Agreement will
terminate at such time as there are no New REV Holdings Notes outstanding, at
which time GSB Investments Corp. may require repayment of advances under the
Keepwell Agreement.

         The Company has developed a new design for its permanent display units
and has begun installing them at certain customers' retail stores during 2002.
Accordingly, the Company has accelerated the amortization of its existing
display units. The Company estimates the installation of these new displays will
result in accelerated amortization in 2002 through 2003. The accelerated
amortization will be approximately $12 during 2002, of which $11.1 has been
recorded during the nine months ended September 30, 2002. The Company estimates
that purchases of permanent displays for 2002 will be approximately $65 to $70.

         Additionally, the Company has evaluated its management information
systems and determined to upgrade to an Enterprise Resource Planning ("ERP")
System, which is intended to provide benefits to the Company in excess of the
related purchase and implementation costs. As a result of this decision, certain
existing information systems are being amortized on an accelerated basis. The
Company will continue to develop the ERP System in the last quarter of 2002, and
expects to complete installation by 2005. Based upon the estimated time required
to implement an ERP System, the Company currently estimates that it would record
additional amortization charges of its current information systems in 2002
through 2005. The additional amortization will be approximately $4 during 2002,
of which $2.7 has been recorded during the nine months ended September 30, 2002.

         The Company estimates that capital expenditures for 2002 will be
approximately $15 to $20.





                                       25
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

Disclosures about Contractual Obligations and Commercial Commitments

         The SEC has encouraged all public companies to aggregate all
contractual commitments and commercial obligations that affect financial
condition and liquidity. To respond to this, the Company has included a table in
the Company's Annual Report on Form 10-K for the year ended December 31, 2001.
There have been no material changes to the total contractual cash obligations in
the table setting forth the Company's contractual commitments and commercial
obligations that affect financial condition and liquidity, which was set forth
in the Company's Annual Report on Form 10-K for the year ended December 31,
2001. However, during the third quarter of 2002, the Company continued to
experience production difficulties with its principal third party manufacturer
for Europe and certain other international markets which operates the Maesteg
facility. To rectify this situation, on October 31, 2002 the Company and such
manufacturer terminated the long-term supply agreement (which had approximately
$145.5 of fixed purchase commitments over the 8-year term of the original supply
agreement) and they entered into a new, more flexible agreement with
significantly reduced volume commitments and the Company will loan such supplier
approximately $2.0. To address the production difficulties, under the new
arrangement, the supplier can earn performance-based payments of approximately
$6.3 (less the unpaid balance of such loan) over a 4-year period contingent upon
the supplier achieving specific production service level goals. As part of
terminating the long-term supply agreement the supplier released the Company
from the Company's minimum purchase commitments under the old supply agreement,
which were approximately $145.5 over the 8-year term of such agreement. In
exchange, the Company waived approximately $10.0 of deferred purchase price
which otherwise would have been payable by the supplier to the Company in
connection with the July 2001 sale of the Maesteg facility (a portion of which
was contingent on future events). Such deferred purchase price, absent such
waiver, would have been payable by the supplier to the Company over a 6-year
period.


EFFECT OF NEW ACCOUNTING STANDARDS

         In August 2001, the FASB issued Statement No. 143, "Accounting for
Asset Retirement Obligations". Statement 143 requires recording the fair market
value of an asset retirement obligation as a liability in the period in which a
legal obligation associated with the retirement of tangible long-lived assets is
incurred. The Statement also requires recording the contra asset to the initial
obligation as an increase to the carrying amount of the related long-lived asset
and depreciation of that cost over the life of the asset. The liability is then
increased at the end of each period to reflect the passage of time and changes
in the initial fair value measurement. The Company is required to adopt the
provisions of Statement 143 effective January 1, 2003 and has not yet determined
the extent of its impact, if any.

         In April 2002, the FASB issued Statement No. 145, "Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections". Statement No. 145, among other things, rescinds Statement No. 4,
Reporting Gains and Losses from Extinguishment of Debt, and an amendment of that
Statement, Statement No. 64, Extinguishments of Debt Made to Satisfy
Sinking-Fund Requirements. Statement 4 required that gains and losses from
extinguishment of debt be classified as extraordinary items, if material. Under
Statement No. 145, extinguishment of debt should usually not be considered
extraordinary under the criteria in APB 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"
("APB No. 30"). The Company is required to adopt the provisions of Statement No.
145 effective January 1, 2003 although earlier adoption is permitted. Upon
adoption, the Company will reclassify the extraordinary item for early
extinguishment of debt of $3.6 incurred in the fourth quarter of 2001 to other
expenses on the consolidated statements of operations as it no longer will be
considered to meet the extraordinary item classification criteria in APB No. 30.

         In July 2002, the FASB issued Statement No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities". This statement nullifies EITF
Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits
and Other Costs to Exit an Activity (including Certain Costs Incurred in a
Restructuring)." Statement No. 146 requires that a liability for costs
associated with an exit or disposal activity be recognized when the liability is
incurred. The provisions of Statement No. 146 are effective for exit or disposal
activities initiated after December 31, 2002 and thus will become effective for
the Company



                                       26
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
                              (DOLLARS IN MILLIONS)

on January 1, 2003. The Company will continue to apply the provisions of EITF
Issue 94-3 to any exit activities that have been initiated under an exit plan
that met the criteria of EITF Issue 94-3 before the adoption of Statement 146.
The adoption of Statement 146 is not currently expected to have a material
effect on the financial position, results of operations or cash flows of the
Company upon adoption.

         In December 2001, the American Institute of Certified Public
Accountants issued Statement of Position (SOP) 01-6, "Accounting by Certain
Entities (Including Entities with Trade Receivables) That Lend to or Finance the
Activities of Others". The SOP applies to any entity that lends to or finances
the activities of others, and specifies accounting and disclosure requirements
for entities that extend trade credit to customers and also provides specific
guidance for other types of transactions specific to certain financial
institutions. The SOP is effective for the Company beginning January 1, 2003 and
the Company does not believe the recognition and measurement provisions within
this SOP will result in a change in practice for its trade receivables or any
other activities of the Company. The SOP also provides certain presentation and
disclosure changes for entities with trade receivables as part of the objective
of requiring consistent accounting and reporting for like transactions, which
the Company intends to include in its disclosures upon adoption.

SUBSEQUENT EVENTS

         In October 2002, the Company and its principal third party manufacturer
for Europe and certain other international markets terminated the long-term
supply agreement they had entered into in connection with the Company's
disposition of its Maesteg facility in July 2001, and they entered into a new,
more flexible arrangement with significantly reduced volume commitments. Under
the new arrangement, the Company will loan such supplier approximately $2.0 and
the supplier can earn performance-based payments of approximately $6.3 (less the
unpaid balance of such loan) over a 4-year period, contingent upon the supplier
achieving specific production service level goals. As part of terminating the
long-term supply agreement the supplier released the Company from the Company's
minimum purchase commitments under the old supply agreement, which were
approximately $145.5 over the 8-year term of such agreement. In exchange, the
Company waived approximately $10.0 of deferred purchase price which otherwise
would have been payable by the supplier to the Company in connection with the
July 2001 sale of the Maesteg facility (a portion of which was contingent on
future events). Such deferred purchase price, absent such waiver, would have
been payable by the supplier to the Company over a 6-year period.


         On May 21, 2002, Citigroup and a subsidiary of Citigroup entered into
the GSB Merger Agreement. Pursuant to the GSB Merger Agreement, on November 7,
2002 as a result of the GSB Merger, GSB became a wholly-owned subsidiary of
Citigroup. In connection with the GSB Merger, in exchange for its shares of GSB,
GSB Investments Corp. received $25.2 in cash and 16.7 million shares of
Citigroup Common Stock. In addition, GSB Investments Corp. received 4.4 million
shares of Citigroup Common Stock as consideration for certain tax benefits
realized by GSB. 16.7 million shares of Citigroup Common Stock are pledged by
GSB Investments Corp. to secure its forward contracts. All cash received by GSB
Investments Corp. in connection with the GSB Merger was advanced to an affiliate
of GSB Investments Corp. (See Note 9).



                                       27
<PAGE>


                       REV HOLDINGS INC. AND SUBSIDIARIES



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The Company has exposure to market risk both as a result of changing
interest rates and movements in foreign currency exchange rates. The Company's
policy is to manage market risk through a combination of fixed and floating rate
debt, the use of derivative financial instruments and foreign exchange forward
and option contracts. The Company does not hold or issue financial instruments
for trading purposes. The qualitative and quantitative information presented in
Item 7A of the Company's Annual Report on Form 10-K for the year ended December
31, 2001 describes significant aspects of the Company's financial instrument
programs that have material market risk as of December 31, 2001. The following
table presents the information required by Item 7A as of September 30, 2002.


<TABLE>
<CAPTION>
                                                              EXPECTED MATURITY DATE FOR THE YEAR ENDED SEPTEMBER 30,
                                                      ---------------------------------------------------------------   FAIR VALUE
                                                                                                                         SEPT. 30,
                                                       2002    2003     2004    2005      2006     THEREAFTER     TOTAL    2002
                                                      ------  ------   ------  ------    ------   ------------   ------- ---------
                                                                           (DOLLARS IN MILLIONS)
<S>                                                  <C>     <C>     <C>      <C>      <C>         <C>         <C>        <C>
DEBT
----
Short-term variable rate (various currencies) ...... $  24.4                                                  $     24.4 $    24.4
      Average interest rate (a) ....................     8.1%
Long-term fixed rate ($US) .........................                           $352.7  $  499.7 $    649.9       1,502.3     852.7
      Average interest rate ........................                             12.0%      8.6%       8.6%
Long-term variable rate ($US) ......................                            177.8 *                            177.8     177.8
      Average interest rate (a) ....................                              7.9%
Long-term variable rate (various currencies) .......                             13.5 *                             13.5      13.5
      Average interest rate (a) ....................                              9.3%
                                                      ------  ------  -------  -------  -------  ---------     ---------   --------
Total debt** ....................................... $  24.4 $     - $      - $ 544.0  $  499.7 $    649.9    $  1,718.0 $ 1,068.4
                                                      ======  ======  =======  =======  =======  =========     =========  =========
</TABLE>



<TABLE>
<CAPTION>
                                                        AVERAGE                             ORIGINAL       CONTRACT
                                                      CONTRACTUAL                           US DOLLAR        VALUE      FAIR VALUE
                                                         RATE                               NOTIONAL       SEPT. 30,     SEPT. 30,
FORWARD CONTRACTS                                        $/FC                                AMOUNT          2002          2002
-----------------                                     -----------                          ----------      ----------   ---------
<S>                                                      <C>                                    <C>           <C>          <C>
Buy Euros/Sell USD .................................     0.8713                                 $ 2.7         $ 3.1        $ 0.4
Sell British Pounds/Buy USD ........................     1.4076                                   0.9           0.8         (0.1)
Sell Australian Dollars/Buy USD ....................     0.5170                                   2.3           2.2         (0.1)
Sell Canadian Dollars/Buy USD ......................     0.6254                                   5.8           5.7         (0.1)
Sell South African Rand/Buy USD ....................     0.0876                                   1.0           1.0            -
Buy South African Rand/Sell USD ....................     0.0928                                   0.6           0.6            -
Buy Australian Dollars/Sell New Zealand Dollars ....     1.2226                                   0.9           0.8         (0.1)
Buy British Pounds/Sell Euros ......................     0.6153                                   1.5           1.5            -
Sell British Pounds/Buy Euros ......................     0.6190                                   1.4           1.4            -
                                                                                          --------------  ------------  -----------
Total forward contracts ............................                                           $ 17.1        $ 17.1        $   -
                                                                                          ==============  ============  ===========
</TABLE>
--------------------
(a)  Weighted average variable rates are based upon implied forward rates from
the yield curves at September 30, 2002.
*    Represents Products Corporation's Credit Agreement which matures in May
2005.
**   The New REV Holdings Notes are excluded from the table above since there is
no active trading market for the New REV Holdings Notes and therefore the
Company is unable to assess the fair market value at this time. The New REV
Holdings Notes mature on February 1, 2004 and have a face value of $80.5.

ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures:

         The Company's Chief Executive Officer and Chief Financial Officer (who
are its principal executive officer and principal financial officer,
respectively) have within 90 days prior to the filing date of this report (the
"Evaluation Date"), evaluated the Company's disclosure controls and procedures
(as defined in Exchange Act Rule 13a-14(c) and 15d-14(c)). Based upon such
evaluation the Company has concluded that such disclosure controls and
procedures are generally effective to ensure that information required to be
disclosed by the Company in the reports filed or submitted by it under the
Securities Exchange Act of 1934, as amended, is recorded, processed, summarized
and reported within the time periods specified in the SEC's rules and that such
information is accumulated and communicated to management, including the Chief
Executive Officer and Chief Financial Officer, as appropriate, to allow timely
decisions regarding disclosure.

                                       28
<PAGE>

                       REV HOLDINGS INC. AND SUBSIDIARIES

         The Company's Chief Executive Officer and Chief Financial Officer have
determined that there were no significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to
the Evaluation Date.

FORWARD-LOOKING STATEMENTS

         This Quarterly Report on Form 10-Q for the quarter ended September 30,
2002, as well as other public documents and statements of the Company, contain
forward-looking statements that involve risks and uncertainties. The Company's
actual results may differ materially from those discussed in such
forward-looking statements. Such statements include, without limitation, the
Company's expectations and estimates (whether qualitative or quantitative) as
to: the introduction of new products; the Company's plans to update its retail
presence and install new display walls (and the Company's estimates of the costs
of such new displays, the effects of such plans on the accelerated amortization
of existing displays and the estimated amount of such amortization); its future
financial performance; the Company's estimates regarding the amount and timing
of capital expenditures; the effect on sales of political and/or economic
conditions, adverse currency fluctuations and competitive activities; the
possible implementation of a new ERP System, the timing, costs and benefits of
such system and the effects of the adoption of such system on the accelerated
amortization of existing information systems if the Company proceeds with such
system; restructuring activities, restructuring costs, the timing of such
payments and annual savings and other benefits from such activities; the effects
of the Company's trade terms for its U.S. customers; sources of funds, including
cash flow from operations, cash on hand and availability of borrowings under the
2001 Credit Agreement, the sufficiency of such funds to satisfy the Company's
cash requirements in 2002, and the availability of funds from restructuring
indebtedness, selling assets or operations, capital contributions or loans from
affiliates, advances under the Keepwell Agreement and the sale of additional
shares of Revlon, Inc. or the sale of equity securities of REV Holdings; uses of
funds, including for the payment of operating expenses, working capital,
purchases of permanent displays, capital expenditures (and the Company's
estimates of the amounts of such expenses), including for the ERP System,
restructuring costs (and the Company's estimates of the amounts and timing of
such costs) and debt service payments; the availability of raw materials and
components and, with respect to Europe, products; the Company's expectation that
the new supply arrangement with its principal third party manufacturer for
Europe will be flexible, and the Company's expectation that production
difficulties with such supplier will be resolved during the first half of 2003;
matters concerning market-risk sensitive instruments; the effects of the
assumptions and estimates underlying the Company's critical accounting policies;
the effects of the adoption of certain accounting principles; the receipt,
amount and timing of the payment of contingent deferred purchase price in
connection with the sale of certain assets; and Products Corporation's estimates
regarding achieving the minimum EBITDA covenant under the 2001 Credit Agreement
and Products Corporation's expectations that its lenders will cooperate to
negotiate a waiver or amendment of such covenant if it is not achieved.
Statements that are not historical facts, including statements about the
Company's beliefs and expectations, are forward-looking statements.
Forward-looking statements can be identified by, among other things, the use of
forward-looking language, such as "believes," "expects," "estimates,"
"projects," "forecast," "may," "will," "should," "seeks," "plans," "scheduled
to," "anticipates" or "intends" or the negative of those terms, or other
variations of those terms or comparable language, or by discussions of strategy
or intentions. Forward-looking statements speak only as of the date they are
made, and except for the Company's ongoing obligations under the U.S. federal
securities laws, the Company undertakes no obligation to publicly update any
forward-looking statements, whether as a result of new information, future
events or otherwise. Investors are advised, however, to consult any additional
disclosures the Company makes in its Quarterly Reports on Form 10-Q, Annual
Report on Form 10-K and Current Reports on Form 8-K to the Commission (which,
among other places, can be found on the Commission's website at
http://www.sec.gov). The information available from time to time on such website
shall not be deemed incorporated by reference into this Quarterly Report on Form
10-Q. A number of important factors could cause actual results to differ
materially from those contained in any forward-looking statement. In addition to
factors that may be



                                       29
<PAGE>

                       REV HOLDINGS INC. AND SUBSIDIARIES

described in the Company's filings with the Commission, including this filing,
the following factors, among others, could cause the Company's actual results to
differ materially from those expressed in any forward-looking statements made by
the Company: (i) difficulties or delays in developing and introducing new
products or failure of customers to accept new product offerings; (ii)
difficulties or delays or unanticipated costs associated with the Company's
implementation of new display walls; (iii) changes in consumer preferences,
including reduced consumer demand for the Company's color cosmetics and other
current products; (iv) effects of and changes in political and/or economic
conditions, including inflation and monetary conditions, and in trade, monetary,
fiscal and tax policies in international markets; (v) actions by competitors,
including business combinations, technological breakthroughs, new product
offerings, promotional spending and marketing and promotional successes,
including increases in market share; (vi) unanticipated costs or difficulties or
delays in completing projects associated with the Company's strategic plan,
including in connection with the implementation of a new ERP System; (vii)
difficulties, delays or unanticipated costs or less than expected savings and
other benefits resulting from the Company's restructuring activities; (viii)
difficulties or delays in achieving the intended results of the Company's trade
terms, including, without limitation, the possible effect of the trade terms on
sales; (ix) lower than expected cash flow from operations, the inability to
restructure indebtedness, sell assets or operations, secure capital
contributions or loans from affiliates, advances under the Keepwell Agreement or
sell additional shares of Revlon, Inc. or equity securities of REV Holdings or
the unavailability of funds under the 2001 Credit Agreement; (x) higher than
expected operating expenses, working capital expenses, permanent display costs,
capital expenditures, including for the ERP System, restructuring costs or debt
service payments; (xi) difficulties, delays or unexpected costs in sourcing raw
materials or components, and with respect to Europe, products; (xii)
difficulties, delays or unanticipated costs or effects arising from the
Company's new supply arrangement with its principal European supplier and
resolving the production difficulties with such supplier; (xiii) interest rate
or foreign exchange rate changes affecting the Company and its market sensitive
financial instruments; (xiv) actual events varying from the assumptions and
estimates underlying the Company's critical accounting policies; (xv)
unanticipated effects of the Company's adoption of certain new accounting
standards; (xvi) combinations among significant customers or the loss,
insolvency or failure to pay debts by a significant customer or customers; and
(xvii) difficulties, delays or the inability of Products Corporation to achieve
the minimum EBITDA covenant under the 2001 Credit Agreement and, if such
covenant is not achieved, difficulties, delays or the inability of Products
Corporation to negotiate a waiver or amendment of such covenant. Factors other
than those listed above could cause the Company's results to differ materially
from expected results. This discussion is provided as permitted by the Private
Securities Litigation Reform Act of 1995.

                                       30
<PAGE>

                       REV HOLDINGS INC. AND SUBSIDIARIES


PART II - OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - None

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)   EXHIBITS -

99.1     Certification of Ronald O. Perelman, Chief Executive Officer, dated
November 14, 2002 pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.

99.2     Certification of Todd J. Slotkin, Chief Financial Officer, dated
November 14, 2002 pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.

         (b)   REPORTS ON FORM 8-K -

         On August 14, 2002, the Company filed a current report on Form 8-K to
  report that each of the Chief Executive Officer, Ronald O. Perelman, and Chief
  Financial Officer, Todd J. Slotkin, of REV Holdings, executed a Certification
  pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
  Sarbanes-Oxley Act of 2002.

                               S I G N A T U R E S

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

                                REV HOLDINGS INC.
                                -----------------
                                   Registrant

                                By:/s/ Todd J. Slotkin
                                -----------------------------------
                                       Todd J. Slotkin
                                       Executive Vice President,
                                       Chief Financial Officer
                                       and Chief Accounting Officer

Dated:  November 14, 2002



                                       31
<PAGE>

                       REV HOLDINGS INC. AND SUBSIDIARIES

                                 CERTIFICATIONS

I, Ronald O. Perelman, certify that:

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

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

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

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

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

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

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

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

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

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

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


                                          /s/ Ronald O. Perelman
                                          -------------------------------
                                          Name:    Ronald O. Perelman
                                          Title:   Chief Executive Officer

Date: November 14, 2002


                                       32
<PAGE>

                       REV HOLDINGS INC. AND SUBSIDIARIES


                                 CERTIFICATIONS

I, Todd J. Slotkin, certify that:

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

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

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

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

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

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

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

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

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

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

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


                                              /s/ Todd J. Slotkin
                                              -------------------------------
                                              Name:    Todd J. Slotkin
                                              Title:   Chief Financial Officer


         Date: November 14, 2002


                                       33