Exhibit 13




ROLLINS, INC. AND SUBSIDIARIES



      (In thousands except per share data)                 1999             1998           1997           1996           1995
     -------------------------------------------------------------------------------------------------------------------------

      OPERATIONS SUMMARY
                                                                                                     

          Revenues                                    $ 586,639        $ 549,136      $ 538,639      $ 532,785      $ 529,788

          Income (Loss) from Continuing
              Operations After Income Taxes               7,150            3,177       (104,781)        22,386         38,661

          Income From Discontinued
              Operations After Income Taxes                   -            3,410        106,278            409            616

          Net Income                                      7,150            6,587          1,497         22,795         39,277

          Earnings (Loss) Per Share
              Continuing Operations                         .24              .10          (3.09)           .63           1.08
              Discontinued Operations                         -              .11           3.13            .01            .02
                                                   ---------------------------------------------------------------------------
              Basic and Diluted                             .24              .21            .04            .64           1.10

          Dividends per Share                               .20              .50            .60            .58            .56


      FINANCIAL POSITION
          Total Assets                                $ 312,940        $ 327,265      $ 432,680      $ 296,656      $ 306,111
          Noncurrent Capital Lease Obligations            2,450            6,090          9,239         12,163          7,422
          Long-Term Debt                                  5,328                -              -              -              -
          Stockholders' Equity                           71,790           80,235        145,644        190,290        214,318
          Shares Outstanding at Year-End                 29,881           30,489         33,279         34,594         35,858
     -------------------------------------------------------------------------------------------------------------------------



Rollins,  Inc.  is one of the  nation's  largest  consumer  services  companies.
Through its wholly-owned  subsidiary,  Orkin  Exterminating  Company,  Inc., the
Company provides  essential pest control services and protection against termite
damage,  rodents  and  insects to  approximately  1.7  million  residential  and
commercial  customers.  Orkin serves customers in the United States,  Canada and
Mexico  from over 400  locations.  You can learn more about Orkin by visitng our
Web site at www.orkin.com.


QUARTERLY INFORMATION
ROLLINS, INC. AND SUBSIDIARIES


STOCK PRICES AND DIVIDENDS
(Rounded to the nearest 1/16)



                             Stock Prices       Dividends                                   Stock Prices        Dividends
  1999                     High         Low          Paid        1998                      High         Low          Paid

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
  First Quarter         $17 3/4     $14 3/4          $.05        First Quarter          $21 5/8     $19 1/2          $.15
  Second Quarter         17 3/8      15 1/2           .05        Second Quarter          21 1/8      19 1/2           .15
  Third Quarter          17 1/8      15 5/16          .05        Third Quarter           20 7/8      16 7/8           .15
  Fourth Quarter         16 3/4      14 3/4           .05        Fourth Quarter          17 7/8      15 1/4           .05
- ------------------------------------------------------------------------------------------------------------------------------------

The number of stockholders of record as of December 31, 1999 was 2,759.




PROFIT AND LOSS INFORMATION
(In thousands except per share data)                         First              Second                   Third               Fourth
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
  1999
  Revenues                                               $ 129,886           $ 162,342               $ 154,102            $ 140,309
  Income (Loss) from Continuing Operations                     467               7,623                   1,432               (2,372)
  Income from Discontinued Operations                            -                   -                       -                    -
  Net Income (Loss)                                            467               7,623                   1,432               (2,372)
  Earnings (Loss) per Share
     Continuing Operations                                     .02                 .25                     .05                 (.08)
     Discontinued Operations                                     -                   -                       -                    -
                                                         ---------------------------------------------------------------------------
     Basic and Diluted                                         .02                 .25                     .05                 (.08)

- ------------------------------------------------------------------------------------------------------------------------------------
  1998
  Revenues                                               $ 122,965           $ 155,050               $ 144,493            $ 126,628
  Income (Loss) from Continuing Operations                  (1,764)              6,913                     880               (2,852)
  Income from Discontinued Operations                            -                   -                       -                3,410
  Net Income (Loss)                                         (1,764)              6,913                     880                  558
  Earnings (Loss) per Share
     Continuing Operations                                    (.05)                .21                     .03                 (.09)
     Discontinued Operations                                     -                   -                       -                  .11
                                                         ---------------------------------------------------------------------------
     Basic and Diluted                                        (.05)                .21                     .03                  .02

- ------------------------------------------------------------------------------------------------------------------------------------
  1997
  Revenues                                               $ 126,951           $ 154,371               $ 140,287            $ 117,030
  Income (Loss) from Continuing Operations                   5,095               6,219                 (11,863)            (104,232)
  Income from Discontinued Operations                           49                 100                   9,529               96,600
  Net Income (Loss)                                          5,144               6,319                  (2,334)              (7,632)
  Earnings (Loss) per Share
     Continuing Operations                                     .15                 .19                    (.36)               (3.07)
     Discontinued Operations                                     -                   -                     .29                 2.84
                                                         ---------------------------------------------------------------------------
     Basic and Diluted                                         .15                 .19                    (.07)                (.23)

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

                                       8


Management's Discussion and Analysis
ROLLINS, INC. AND SUBSIDIARIES


RESULTS OF OPERATIONS



                                                                                                            % Change From Prior Year
                                                                                                              Increase (Decrease)
                                                                                                           -------------------------
(In thousands)                                     1999               1998               1997               1999               1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
Revenues                                      $ 586,639          $ 549,136          $ 538,639                6.8%               1.9%

Income (Loss) From Continuing
 Operations After Income Taxes                    7,150              3,177           (104,781)             125.1              103.0

Income From Discontinued
 Operations After Income Taxes                        -              3,410            106,278             (100.0)             (96.8)

Net Income                                        7,150              6,587              1,497                8.5              340.0
- ------------------------------------------------------------------------------------------------------------------------------------


GENERAL OPERATING COMMENTS
During the year,  the  Company  expanded  its  presence  in the pest and termite
control industry through several  strategic  acquisitions.  These  acquisitions,
along with the Company's  continued emphasis on building recurring revenue and a
further expansion of its commercial  operations,  led to an increase in revenues
of 6.8%, the highest annual revenue growth in six years.  The financial  results
for   the   fourth    quarter   1999    represent   the   seventh    consecutive
quarter-over-quarter  improvements  in both revenues and income from  continuing
operations.  Income from  continuing  operations for the year ended December 31,
1999  increased to $7.2 million,  a 125.1%  increase  over the prior year.  This
improvement  is  primarily  the  result of the  success of our new  selling  and
treatment programs and acquisition activity.
     The  acquisitions  of PRISM,  the nation's  fourth largest  commercial pest
control  company;  Redd Pest  Control  Company,  Inc.,  a premier  pest  control
provider in the  Southeastern  United  States;  and PCO  Services,  Inc.  (PCO),
Canada's leading pest control company,  have clearly  established the Company as
the largest  commercial pest control  provider in North America.  In addition to
strategic acquisitions,  the Company and Johnson Wax Professional entered into a
joint venture, Acurid Retail Services,  L.L.C., created to sell and provide pest
elimination services to customers in the retail market.

CONTINUING OPERATIONS - 1999 VERSUS 1998
Revenues from both the Company's pest and termite control operations experienced
increases during the year.  Factors  contributing to the Company's  overall 6.8%
revenue growth were increases in customer base and average sales price.
     The  Company's  continued  efforts  to provide  services  that best fit our
customers' needs, along with the positive impact of acquisitions, have led to an
increase in our residential and commercial pest control customer base.
     The  increase in termite  control  revenue is primarily a result of our new
service  offering  of  directed  liquid in  conjunction  with  termite  baiting.
Management  believes this new treatment technique also creates the potential for
new  recurring  revenue as a result of the  periodic  monitoring  of the termite
baiting stations. Termite baiting was implemented in selected markets during the
year, and is scheduled to be offered Company-wide in 2000.
     Cost of Services Provided was  approximately  $14.1 million higher than the
prior year but improved to represent 58.2% of revenues compared to 59.6% for the
prior year.  This  improvement  as a percentage of revenues was primarily due to
lower  termite  claim  provisions,  lower  operating  insurance  costs and lower
material  and supply  costs as well as better  leveraging  of fixed costs due to
higher revenues.
     Sales,  General and  Administrative  expenses  increased  $9.1  million but
decreased  as a percent of  revenues  to 38.1%  compared  to 39.0% for the prior
year.  This  improvement  as a percentage of revenues  resulted  primarily  from
better  leveraging  of our  fixed  costs  due to higher  revenues  and  improved
efficiencies  in sales,  fleet and  telephone  costs.  These cost  savings  were
partially  offset by  additional  costs  related  to  various  new  service  and
marketing programs throughout the Company.
     Interest  Income  declined $5.9 million or 66.1% during the year  primarily
due to a  decrease  in  invested  funds over the prior  year.  The  decrease  in
invested funds resulted  primarily from the conversion of investments to cash to
fund acquisitions.
     The  Company's  net tax  provision  of $4.4  million,  as  compared to $1.9
million in 1998, reflects increased taxable income in 1999.
     New programs scheduled for 2000 include expanded customer preferred service
alternatives  and the continued use of  technological  advances.  Focus, our new
centralized  computer  system,  should improve  information flow to and from the
branches and the home office. The Company also plans to improve the logistics of
operations by introducing new routing and scheduling  software and a new vehicle
tracking software application which will assist the technicians in becoming more
efficient, productive and safe.
     The Company's financial results for 1999, along with consecutive  quarterly
improvements and new operational  programs,  present an encouraging  outlook for
2000.

CONTINUING OPERATIONS - 1998 VERSUS 1997
The  Company's  1.9% increase in revenues in 1998 was due primarily to growth in
recurring  pest  control  revenue   resulting  from  the  success  of  our  more
consumer-friendly  selling and treatment  programs and to an increase in termite
renewal

                                       9

Management's Discussion and Analysis (continued)
ROLLINS, INC. AND SUBSIDIARIES

revenue resulting from higher average renewal prices.  Revenue was also impacted
positively by the Company's ten pest control acquisitions in 1998, including two
companies in Canada.  These revenue increases were partially offset by a decline
in termite  sales revenue  caused by placing our emphasis on changing  contracts
and sales  practices  that were  initiated  in response to the  capabilities  of
modern-day termiticides, new building materials and construction practices.
     Cost of Services Provided decreased in 1998 on both a dollar and percentage
of revenues basis,  primarily due to reductions in termite claims experience and
operating  insurance  costs.  Sales,  General and  Administrative  expenses also
decreased on both a dollar and  percentage of revenues  basis,  primarily due to
reduced  expenditures related to Year 2000 system modifications and to lower bad
debt expense.  The Company's net tax provision of $1.9 million, as compared to a
benefit of $64.2 million in 1997, reflects increased taxable income in 1998.
     Key  programs  implemented  in 1998  included  improved  sales and  service
programs  to meet the  changing  demands  of  today's  busy  customers.  We also
introduced a premium brand of service for our commercial  customers,  Acuridsm ;
related  activities  included  the opening of  additional  commercial  branches,
improved service technology,  expanded  guarantees,  and new vehicle and uniform
identification.  As a result of these  programs,  we  achieved  strong  gains in
customer base and revenues in this division.
     We implemented  aggressive changes in sales policies,  treatment  standards
and guarantees offered in termite control.  These internal  enhancements,  along
with extensive  reinspection,  retreatment and repair  programs,  in conjunction
with the establishment of our national quality control  department,  allow us to
more  effectively  provide  termite  control service to all our new and existing
customers.  These termite remediation  expenditures in 1998 were charged against
the Accrual  for Termite  Contracts.  We provided an advanced  termite  training
course,  developed  exclusively by the Company in partnership with Texas A&M, to
Orkin  employees  who have  previously  completed  both  in-branch and classroom
termite control training.  This comprehensive  program provides the best termite
training in the industry.

DISCONTIUED OPERATIONS
In 1997,  the Company  estimated its  liabilities  associated  with its divested
operations and recorded a Gain on Disposal,  net of taxes,  of $106.1 million on
the sales of the Orkin Lawn Care and  Plantscaping  businesses  and the  Rollins
Protective  Services division.  These divestitures were completed as part of the
Company's  shift  towards a single  operational  focus on its core pest  control
business.  In the fourth  quarter of 1998,  the Company  recorded an  additional
gain,  net of taxes,  of $3.4  million  as a result of the  reevaluation  of the
Company's liabilities for costs associated with these discontinued operations.

YEAR 2000 ISSUES
Aware that the Year 2000 (Y2K)  information  technology  programming issue could
have a  significant  potential  impact on its future  operations  and  financial
reporting,  the Company began its assessment and  remediation  processes in 1997
regarding its primary financial and operating systems.  The Company's assessment
activities  included (1) identifying  all software and operating  systems - both
information  technology (IT) systems and non-IT systems with embedded technology
which are critical to operations and/or financial reporting, (2) testing of such
software and systems for Y2K compliance,  and (3) obtaining  assurances from the
Company's vendors and its large commercial customers.  The Company's remediation
activities  included replacing certain software and operating systems,  followed
by testing to ensure the Y2K compliancy of the replacements.
     As of February  16,  2000,  the Company has not  experienced  any  material
adverse  effects as a result of Y2K related  problems.  Although the Company has
not endured any material  adverse Y2K effects and does not  anticipate  any such
problems,  it is possible  that  certain Y2K problems may exist but have not yet
materialized.  The total amount of Y2K  expenditures as of December 31, 1999 was
approximately $19.5 million. Any additional Y2K expenditures are not expected to
have a material  impact on the Company's  results of  operations,  cash flows or
financial position.

MARKET RISK
The Company maintains an investment portfolio,  comprised of U.S. government and
corporate debt securities, which is subject to interest rate risk exposure. This
risk  is  managed  through  conservative  policies  to  invest  in  high-quality
obligations.  The Company has  performed an interest rate  sensitivity  analysis
using a duration  model over the near term with a 10% change in interest  rates.
The Company's  portfolio is not subject to material  interest rate risk exposure
based on this analysis,  and no material changes in market risk exposures or how
those risks are managed are expected.

IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS
In 1998, the Financial  Accounting Standards Board issued Statement of Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities."  In second quarter 1999, the Financial  Accounting  Standards Board
voted to delay the  effective  date of this  standard to fiscal years  beginning
after June 15, 2000. The adoption of this standard, effective for the Company as
of  January  1, 2001,  is not  expected  to  materially  impact  the  results of
operations or financial condition of the Company.

                                       10


Management's Discussion and Analysis (continued)
ROLLINS, INC. AND SUBSIDIARIES


Financial Condition



                                                                                                            % Change From Prior Year
                                                                                                              Increase (Decrease)
                                                                                                           -------------------------
(Dollars in thousands)                             1999               1998               1997               1999              1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Cash and Short-Term Investments               $   5,689          $   1,244          $ 125,842
Marketable Securities                            12,967            110,229             75,037
                                             ------------------------------------------------
                                                 18,656            111,473            200,879              (83.3)%           (44.5)%
Current Ratio                                       1.0                1.7                2.3              (41.2)            (26.1)
Total Assets                                    312,940            327,265            432,680               (4.4)            (24.4)
- ------------------------------------------------------------------------------------------------------------------------------------



LIQUIDITY AND CAPITAL RESOURCES
The Company believes its current cash balances, future cash flows from operating
activities  and  line of  credit  will be  sufficient  to  finance  its  current
operations  and  obligations,  and  fund  expansion  of  the  business  for  the
foreseeable  future. The Company  experienced  positive cash flow from operating
activities during the year in the amount of $8.2 million.  This increase in cash
flow is an improvement  over cash flow used in operating  activities of $679,000
in 1998 and cash flow provided by operating  activities of $5.7 million in 1997.
The 1999 increase  resulted from favorable  changes in working  capital  related
primarily to  differences  in the timing of accrued  expenses and higher  income
from continuing operations in 1999, adjusted for non-cash items.
     The Company invested $79.8 million in acquisitions and capital expenditures
in 1999 and expects to invest between $25.0 and $30.0 million in 2000, inclusive
of improvements to its management information systems.  Acquisition expenditures
consisted primarily of the acquisitions of PCO Services, Inc. and the commercial
pest elimination  business operations of PRISM, both subsidiaries of Johnson Wax
Professional,  and the  acquisition of the pest control  business  operations of
Redd Pest  Control  Company,  Inc. See Note 3 to the  accompanying  consolidated
financial  statements  for  further  discussion.  Capital  expenditures  in 1999
consisted  primarily of equipment  replacements and upgrades and improvements to
the Company's management information systems.
     A total of $6.1  million  was paid in cash  dividends  in 1999.  During the
year, a total of $11.8 million was paid for  repurchases of 718,900  shares,  or
2.4%, of the Company's Common Stock.  These  repurchased  shares were retired in
1999;  an  additional  881,100  shares  may be  repurchased  under  the  current
authorization. The capital expenditures,  acquisitions, cash dividends and stock
repurchases  were primarily  funded through  existing cash balances,  marketable
securities and operating activities.  The Company maintains a $40.0 million line
of credit, which is available for future acquisitions and growth, if needed.
     In 1997 and 1998, Orkin and other pest control industry  companies received
letters from the Federal Trade Commission (FTC) advising of its investigation of
the pest control industry - more specifically,  the termite and moisture control
practices of the industry - and requesting certain information  voluntarily from
the Company.  Orkin has voluntarily  provided the information  requested and has
advised the FTC of the Company's  intention to continue to cooperate  fully with
this  investigation.  At this point in time,  management  does not believe  this
investigation  will have a material  effect  upon its results of  operations  or
financial condition.  In addition, the Company is aggressively defending a class
action lawsuit filed in Dothan,  Alabama. For further discussion,  see Note 9 to
the accompanying consolidated financial statements.

FORWARD-LOOKING STATEMENTS
This Annual Report contains forward-looking statements within the meaning of the
Private  Securities   Litigation  Reform  Act  of  1995.  Such   forward-looking
statements  include  statements  regarding the expected impact of the outcome of
litigation  arising in the  ordinary  course of business  and the outcome of the
Helen  Cutler and Mary  Lewin v.  Orkin  Exterminating  Company.,  Inc.,  et al.
("Cutler")   litigation  on  the  Company's  financial  condition,   results  of
operations and liquidity; the Company's potential for recurring revenue; and the
Company's  projected 2000  performance.  The actual results of the Company could
differ materially from those indicated by the forward-looking statements because
of  various  risks  and  uncertainties   including,   without  limitation,   the
possibility of a court ruling against the Company in litigation or in the Cutler
litigation;  general  economic  conditions;  market  risk;  changes in  industry
practices  or  technologies;  the  degree of success  of the  Company's  termite
process  reforms and pest control selling and treatment  methods;  the Company's
ability  to  identify  potential  acquisitions;   climate  and  weather  trends;
competitive  factors  and pricing  practices;  the failure of the Company or its
major  suppliers or customers to  adequately  address the Year 2000  programming
issue;  potential  increases in labor costs;  and changes in various  government
laws and regulations,  including environmental regulations. All of the foregoing
risks and uncertainties are beyond the ability of the Company to control, and in
many cases the Company  cannot  predict the risks and  uncertainties  that could
cause its  actual  results to differ  materially  from  those  indicated  by the
forward-looking statements.

                                       11


consolidated statements of financial position
ROLLINS, INC. AND SUBSIDIARIES




At December 31, (In thousands except share data)                   1999                    1998
- -------------------------------------------------------------------------------------------------
                                                                                
ASSETS
   Cash and Short-Term Investments                            $   5,689               $   1,244
   Marketable Securities                                         12,967                 110,229
   Trade Receivables, Net                                        44,878                  42,353
   Materials and Supplies                                        13,429                  13,335
   Deferred Income Taxes                                         19,644                  20,083
   Other Current Assets                                          11,142                  11,864
                                                             ------------------------------------

      Current Assets                                            107,749                 199,108

   Equipment and Property, Net                                   46,245                  35,466
   Goodwill and Other Intangible Assets                         112,024                  47,092
   Deferred Income Taxes                                         45,015                  44,369
   Other Assets                                                   1,907                   1,230
                                                             ------------------------------------
      Total Assets                                            $ 312,940               $ 327,265
                                                             ====================================

LIABILITIES
   Capital Lease Obligations                                  $   3,638               $   3,419
   Accounts Payable                                              15,275                  10,890
   Accrued Insurance                                             11,165                  18,348
   Accrued Payroll                                               23,100                  18,400
   Accrued Pension                                                6,523                   5,635
   Unearned Revenue                                              20,441                  15,210
   State Income Taxes Payable                                     6,295                   7,188
   Accrual for Termite Contracts                                 15,000                  25,800
   Other Expenses                                                10,004                  10,203
                                                             ------------------------------------

      Current Liabilities                                       111,441                 115,093

   Capital Lease Obligations                                      2,450                   6,090
   Accrued Insurance                                             43,745                  38,975
   Accrual for Termite Contracts                                 54,352                  66,350
   Long-Term Accrued Liabilities                                 29,162                  20,522
                                                             ------------------------------------
      Total Liabilities                                         241,150                 247,030
                                                             ------------------------------------
   Commitments and Contingencies

STOCKHOLDERS' EQUITY
   Common Stock, par value $1 per share; 99,500,000
      shares authorized;  29,881,402 and 30,488,741
      shares issued                                              29,881                  30,489
   Earnings Retained                                             41,909                  49,746
                                                             ------------------------------------
      Total Stockholders' Equity                                 71,790                  80,235
                                                             ------------------------------------
      Total Liabilities and Stockholders' Equity              $ 312,940               $ 327,265
- -------------------------------------------------------------------------------------------------

The  accompanying  notes are an  integral  part of these consolidated financial
statements.

                                       12


consolidated statements of income
ROLLINS, INC. AND SUBSIDIARIES




Years Ended December 31, (In thousands except per share data)      1999                    1998                    1997
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                     
REVENUES
   Customer Services                                          $ 586,639               $ 549,136               $ 538,639
                                                             ------------------------------------------------------------
COSTS AND EXPENSES
   Cost of Services Provided                                    341,487                 327,353                 362,161
   Depreciation and Amortization                                 13,433                  11,458                  10,712
   Provision for Termite Contracts                                    -                       -                 117,000
   Sales, General and Administrative                            223,235                 214,182                 225,356
   Interest Income                                               (3,048)                 (8,981)                 (7,588)
                                                             ------------------------------------------------------------
                                                                575,107                 544,012                 707,641
                                                             ------------------------------------------------------------
INCOME (LOSS) FROM CONTINUING
   OPERATIONS BEFORE INCOME TAXES                                11,532                   5,124                (169,002)
                                                             ------------------------------------------------------------
PROVISION (BENEFIT) FOR INCOME TAXES
   Current                                                       (2,694)                 (4,937)                  6,021
   Deferred                                                       7,076                   6,884                 (70,242)
                                                             ------------------------------------------------------------
                                                                  4,382                   1,947                 (64,221)
                                                             ------------------------------------------------------------
INCOME (LOSS) FROM CONTINUING OPERATIONS                          7,150                   3,177                (104,781)
                                                             ------------------------------------------------------------
DISCONTINUED OPERATIONS
   Operating Income, Less Income Tax Expense of $119                  -                       -                     192
   Gain on Disposal, Less Income Tax Expense of
      $2,090 and $70,214 in 1998 and 1997, Respectively               -                   3,410                 106,086
                                                             ------------------------------------------------------------
INCOME FROM DISCONTINUED OPERATIONS                                   -                   3,410                 106,278
                                                             ------------------------------------------------------------
NET INCOME                                                    $   7,150               $   6,587               $   1,497
                                                             ============================================================
EARNINGS (LOSS) PER SHARE
   Continuing Operations                                      $     .24               $     .10               $   (3.09)
   Discontinued Operations                                            -                     .11                    3.13
                                                             ------------------------------------------------------------
EARNINGS PER SHARE - BASIC AND DILUTED                        $     .24               $     .21               $     .04
- -------------------------------------------------------------------------------------------------------------------------


consolidated statements of earnings retained
ROLLINS, INC. AND SUBSIDIARIES




Years Ended December 31, (In thousands except per share data)      1999                    1998                    1997
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Balance at Beginning of Year                                  $  49,746               $ 112,365               $ 155,696
Net Income                                                        7,150                   6,587                   1,497
Cash Dividends                                                   (6,076)                (16,064)                (20,360)
Common Stock Purchased and Retired                              (11,076)                (53,429)                (24,733)
Common Stock Issued for Acquisition of Companies                  1,892                       -                       -
Other                                                               273                     287                     265
                                                             ------------------------------------------------------------
Balance at End of Year                                        $  41,909               $  49,746               $ 112,365
                                                             ============================================================
DIVIDENDS PER SHARE                                           $     .20               $     .50               $     .60
- -------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these consolidated
financial statements.


                                       13


consolidated statements of cash flows
ROLLINS, INC. AND SUBSIDIARIES




Years Ended December 31, (In thousands)                            1999                    1998                    1997
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                     
OPERATING ACTIVITIES
   Net Income                                                 $   7,150               $   6,587               $   1,497
   Adjustments to Reconcile Net Income to Net Cash
      Provided by (Used in) Operating Activities:
         Provision for Termite Contracts                              -                       -                 117,000
         Provision for Self-Insurance Reserves                        -                       -                  15,000
         Provision for Bad Debts                                      -                       -                   8,000
         Depreciation and Amortization                           13,433                  11,458                  10,712
         Provision (Benefit) for Deferred Income Taxes            7,076                   8,974                 (69,228)
         Discontinued Operations, Net of Taxes                        -                  (3,410)               (106,278)
         Other, Net                                               1,471                   5,121                   7,169
   (Increase) Decrease in Assets:
         Trade Receivables                                        2,243                   7,087                   7,505
         Materials and Supplies                                   1,310                   1,719                  (3,388)
         Other Current Assets                                      (759)                  1,638                  (2,034)
         Other Non-Current Assets                                (6,611)                    520                  (2,330)
   Increase (Decrease) in Liabilities:
         Accounts Payable and Accrued Expenses                   (1,186)                (15,167)                 11,608
         Unearned Revenue                                         5,134                   1,379                   2,154
         Accrued Insurance                                       (2,413)                  5,220                   9,629
         Accrual for Termite Contracts                          (22,798)                (24,850)                      -
         Long-Term Accrued Liabilities                            4,112                  (6,955)                 (1,336)
                                                             ------------------------------------------------------------
   Net Cash Provided by (Used in) Operating Activities            8,162                    (679)                  5,680
                                                             ============================================================

INVESTING ACTIVITIES
   Purchases of Equipment and Property                          (18,818)                (10,402)                 (8,956)
   Net Cash Used for Acquisition of Companies                   (60,964)                 (3,517)                 (1,440)
   Net Proceeds from Sale of Discontinued Operations,
      Net of Current Taxes Paid                                       -                       -                 156,469
   Marketable Securities, Net                                    97,145                 (35,033)                  9,846
                                                             ------------------------------------------------------------
   Net Cash Provided by (Used in) Investing Activities           17,363                 (48,952)                155,919
                                                             ============================================================
FINANCING ACTIVITIES
   Dividends Paid                                                (6,076)                (16,064)                (20,360)
   Common Stock Purchased and Retired                           (11,795)                (56,195)                (26,083)
   Payments on Capital Leases                                    (3,421)                 (2,868)                 (2,521)
   Other                                                            212                     160                     300
                                                             ------------------------------------------------------------
   Net Cash Used in Financing Activities                        (21,080)                (74,967)                (48,664)
                                                             ============================================================

NET CASH PROVIDED BY DISCONTINUED OPERATIONS                          -                       -                     757
                                                             ------------------------------------------------------------
   Net Increase (Decrease) in Cash and Short-Term Investments     4,445                (124,598)                113,692
   Cash and Short-Term Investments at Beginning of Year           1,244                 125,842                  12,150
                                                             ------------------------------------------------------------
   Cash and Short-Term Investments at End of Year             $   5,689               $   1,244               $ 125,842
- -------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these consolidated
financial statements.

                                       14


notes to consolidated financial statements
Years Ended December 31, 1999, 1998 and 1997  ROLLINS, INC. AND SUBSIDIARIES


1. SIGNIFICANT ACCOUNTING POLICIES

Business Description - Rollins, Inc. (the Company) is a national service company
with  headquarters  located in  Atlanta,  Georgia,  providing  pest and  termite
control services to both residential and commercial customers.

   In 1998, the Company adopted Statement of Financial  Accounting Standards No.
131 (SFAS  131),  "Disclosures  About  Segments  of an  Enterprise  and  Related
Information."  As the  Company  has only one  reportable  segment - its pest and
termite control business - the majority of the disclosures  required by SFAS 131
do not apply to the Company.  In regard to the general  disclosures  required by
SFAS 131, the Company's  results of operations  and its financial  condition are
not  significantly  reliant upon any single  customer or the  Company's  foreign
operations.

Principles  of  Consolidation  - The  consolidated  financial  statements of the
Company  include  the  accounts  of  Rollins,  Inc.  and its  subsidiaries.  All
significant intercompany transactions and balances have been eliminated.

Estimates Used in the  Preparation of  Consolidated  Financial  Statements - The
preparation  of  the  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires Management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of contingent  assets and liabilities at the date of the consolidated
financial  statements and the reported  amounts of revenues and expenses  during
the reporting period. Actual results could differ from those estimates.

Revenues - Revenue is recognized at the time  services are  performed.

Cash and Short-Term  Investments - The Company  considers all investments with a
maturity of three months or less to be cash equivalents.  Short-term investments
are stated at cost which approximates fair market value. Marketable Securities -
The Company's  marketable  securities are classified as "available for sale" and
have been  recorded at current  market value with an  offsetting  adjustment  to
stockholders'  equity.

Materials  and  Supplies - Materials  and  supplies are recorded at the lower of
cost (first-in, first-out basis) or market.

Equipment  and Property -  Depreciation  and  amortization,  which  includes the
amortization of assets recorded under capital leases,  are provided  principally
on a straight-line  basis over the estimated useful lives of the related assets.
Annual provisions for depreciation are computed using the following asset lives:
buildings, ten to forty years; and furniture, fixtures, and operating equipment,
three to ten years. The cost of assets retired or otherwise  disposed of and the
related  accumulated  depreciation  and  amortization  are  eliminated  from the
accounts in the year of disposal  with the  resulting  gain or loss  credited or
charged to income.  Expenditures  for additions,  major renewals and betterments
are  capitalized  and  expenditures  for maintenance and repairs are expensed as
incurred.

Insurance - The Company self-insures,  up to specified limits,  certain risks
related to general liability,  workers' compensation and vehicle liability.  The
estimated costs of existing and future claims under the  self-insurance  program
are accrued based upon historical trends as incidents occur, whether reported or
unreported  (although  actual  settlement  of the  claims  may not be made until
future periods) and may be subsequently  revised based on developments  relating
to such claims.  These estimated  outstanding  claims have been reflected in the
Consolidated Statements of Financial Position in the line items entitled Accrued
Insurance.

Advertising -  Advertising  expenses are charged to income during the year in
which they are incurred.  The total advertising costs were  approximately  $28.3
million in 1999 and $27.5 million for each of the years 1998 and 1997.

Income Taxes - The Company follows the practice of providing for income taxes
based on SFAS 109,  "Accounting for Income Taxes", which requires recognition of
deferred tax liabilities and assets for the expected future tax  consequences of
events that have been included in the consolidated  financial  statements or tax
returns.

Earnings Per Share - In 1997,  the Company  adopted SFAS 128,  "Earnings  Per
Share"  (EPS),  which  requires  companies to present basic EPS and diluted EPS.
Basic EPS is  computed  on the  basis of  weighted-average  shares  outstanding.
Diluted EPS is computed on the basis of weighted-average shares outstanding plus
common stock options outstanding during the year which, if exercised, would have
a  dilutive  effect  on EPS.  Basic and  diluted  EPS are the same for all years
reported.

   A reconciliation of the number of  weighted-average  shares used in computing
basic and diluted EPS is as follows:

(In thousands)                                1999           1998          1997
- --------------------------------------------------------------------------------
 Basic EPS                                  30,325          31,973       33,896
 Effect of Dilutive
   Stock Options                                 7              30           28
                                           -------------------------------------
 Diluted EPS                                30,332          32,003       33,924
- --------------------------------------------------------------------------------

Stock-Based  Compensation  -  As  permitted  by  SFAS  123,  "Accounting  for
Stock-Based  Compensation," the Company accounts for employee stock compensation
plans using the intrinsic value method prescribed by Accounting Principles Board
Opinion No. 25,  "Accounting  for Stock Issued to Employees." See Note 10 to the
consolidated financial statements for additional information.

Comprehensive  Income - In 1997,  the Financial  Accounting  Standards  Board
issued SFAS 130,  "Reporting  Comprehensive  Income," effective for fiscal years
beginning  after December 15, 1997. For the years ended December 31, 1999,  1998
and 1997,  comprehensive income is not materially different from net

                                       15


notes to consolidated financial statements (continued)
Years Ended December 31, 1999, 1998 and 1997  ROLLINS, INC. AND SUBSIDIARIES

income  and,  as a  result,  the  impact  of SFAS  130 is not  reflected  in the
Company's consolidated financial statements.

Reclassifications - Certain amounts for previous years have been reclassified
to conform with the 1999 consolidated financial statement presentation.

2. CHANGES IN ACCOUNTING ESTIMATES

In the fourth  quarter of 1997,  the Company made certain  changes in accounting
estimates totaling $23.0 million due to 1997 events and new information becoming
available.   The  Company's   provision  for  its  self-insurance   program  for
automobile,  workers' compensation, and general liability was increased by $15.0
million.  This  provision has been reflected in the  Consolidated  Statements of
Income in the line item  entitled Cost of Services  Provided.  The provision for
bad debts was also  increased  by $8.0  million  and has been  reflected  in the
Consolidated  Statements of Income in the line item entitled Sales,  General and
Administrative.

   In the fourth  quarter of 1997, a provision  for termite  contracts of $117.0
million  was  recorded   related  to  the  estimated  costs  of   reinspections,
reapplications,  repair claims and associated labor, chemicals,  and other costs
incurred  relative to termite work performed  prior to December 31, 1997.  These
anticipated  costs  reflected  the Company's  response to current  trends in the
termite  treatment  area of its operations  and the pest control  industry.  The
provision  was  reflected in the 1997  Consolidated  Statements of Income in the
line item entitled Provision for Termite Contracts.  The related  liabilities at
December 31, 1999 and 1998,  reflecting the estimated  costs incurred but as yet
unpaid  related  to  termite  work  performed  prior to these  dates,  have been
reflected in the Consolidated Statements of Financial Position in the line items
entitled Accrual for Termite Contracts.

3. ACQUISITIONS AND JOINT VENTURE

On April 30, 1999, the Company and Johnson Wax Professional entered into a joint
venture,  Acurid Retail Services,  L.L.C.  (Acurid Retail),  created to sell and
provide pest elimination  services to customers in the retail market and jointly
contributed existing customers to the joint venture. The Company owns 50% of the
joint venture,  which is accounted for using the equity method. In addition,  on
April 30, 1999,  the  Company's  wholly-owned  subsidiary,  Orkin  Exterminating
Company,  Inc.  (Orkin),   acquired  the  remaining  pest  elimination  business
operations of PRISM, a subsidiary of Johnson Wax Professional, for approximately
twenty-four  million  dollars.  The  acquisition was accounted for as a purchase
with the  results of  operations  of the  business  acquired  included  from the
effective date of the acquisition. The acquisition resulted in excess costs over
net assets  acquired of  approximately  sixteen  million dollars which are being
amortized over a life of twenty years using the straight-line method.

  On October 29, 1999, Orkin acquired PCO Services,  Inc. (PCO), a subsidiary of
Johnson Wax Professional.  Orkin acquired all the shares of capital stock of PCO
for approximately twenty-five million dollars. The acquisition was accounted for
as a purchase with the results of operations of the business  acquired  included
from the effective date of the acquisition.  The acquisition  resulted in excess
costs over net assets acquired of  approximately  five hundred  thousand dollars
which are being  amortized  over a life of twenty years using the  straight-line
method.

  On December 3, 1999,  Orkin acquired the pest control  business  operations of
Redd Pest  Control  Company,  Inc.  (Redd) for  approximately  thirteen  million
dollars,  of which approximately seven million was paid in cash. Under the terms
of the  agreement,  Orkin  acquired  all the  pest  control  customers  of Redd,
together with certain  assets.  The  acquisition was accounted for as a purchase
with the  results of  operations  of the  business  acquired  included  from the
effective date of the acquisition. The acquisition resulted in excess costs over
net assets  acquired of  approximately  eight  million  dollars  which are being
amortized over a life of twenty years using the straight-line method.

4. DISCONTINUED OPERATIONS

In October 1997, the Company sold its Rollins Protective Services (RPS) business
segment for approximately $200.0 million in cash. In July 1997, the Company sold
its Lawn Care and  Plantscaping  divisions  for  approximately  $37.0 million in
cash. In 1997,  the Company  estimated  its  liabilities  associated  with these
divested  operations and recorded a gain from the sales of RPS and the Lawn Care
and  Plantscaping  divisions  of $106.1  million,  net of taxes.  In the  fourth
quarter of 1998, the Company  reevaluated its liabilities  associated with these
divested  operations  and recorded an additional  gain of $3.4  million,  net of
taxes.

   The Company's results of operations for the year ended December 31, 1997 have
been restated for the divestitures of the RPS business segment and the Lawn Care
and  Plantscaping  divisions.  The  results  of  operations  of  these  divested
operations  and  the  gains  on  their  disposal  have  been  reflected  in  the
Consolidated   Statements  of  Income  in  the  section  entitled   Discontinued
Operations.

   Summarized  financial  information  for  the  discontinued  operations  is as
follows:




(In thousands)                                                             1997
- --------------------------------------------------------------------------------
                                                                    
Revenues                                                               $ 64,721
Income Before Income Taxes                                                  311
Net Income                                                                  192
Assets                                                                        -
Liabilities                                                                   -
Net Assets of  Discontinued Operations                                 $      -
- --------------------------------------------------------------------------------

                                       16



notes to consolidated financial statements (continued)
Years Ended December 31, 1999, 1998 and 1997  ROLLINS, INC. AND SUBSIDIARIES

5. TRADE RECEIVABLES

Trade  receivables,  net, at December 31, 1999,  totaling  $44.9  million and at
December 31, 1998,  totaling  $42.4 million are net of  allowances  for doubtful
accounts  of $4.9  million and $5.3  million,  respectively.  Trade  receivables
include installment receivable amounts which are due subsequent to one year from
the balance sheet dates.  These amounts were approximately $6.7 million and $9.0
million  at the end of 1999 and  1998,  respectively.  The  carrying  amount  of
installment  receivables  approximates  fair value  because the  interest  rates
approximate market rates.

6. EQUIPMENT AND PROPERTY

Equipment and property are presented at cost less  accumulated  depreciation and
are detailed as follows:



(In thousands)                                        1999                 1998
- --------------------------------------------------------------------------------
                                                                 
Buildings                                         $ 10,158             $  9,759
Operating Equipment                                 56,445               44,805
Furniture and Fixtures                              10,186                8,542
Computer Equipment Under
   Capital Leases                                    7,787                8,736
                                                 -------------------------------
                                                    84,576               71,842
Less - Accumulated
   Depreciation                                     41,912               39,704
                                                 -------------------------------
                                                    42,664               32,138
Land                                                 3,581                3,328
                                                 -------------------------------
                                                  $ 46,245             $ 35,466
- --------------------------------------------------------------------------------


7. GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill  represents  the excess of cost over net assets of businesses  acquired
and is stated at cost less accumulated  amortization.  Goodwill which arose from
acquisitions  prior  to  November  1970 is not  being  amortized  for  financial
statement  purposes,  since,  in the  opinion of  Management,  there has been no
decrease  in the  value  of  the  acquired  businesses.  Goodwill  arising  from
acquisitions since November 1970 is being amortized from fifteen to forty years.

   Other  intangible   assets  include   trademarks,   customer   contracts  and
non-compete agreements and are being amortized from three to twenty years.

8. INCOME TAXES

A  reconciliation  between taxes  computed at the  statutory  rate on the Income
(Loss)  From  Continuing  Operations  Before  Income  Taxes  and  the  Provision
(Benefit) for Income Taxes is as follows:



(In thousands)                                1999           1998          1997
- --------------------------------------------------------------------------------
                                                             
Federal Income Taxes
   at Statutory Rate                     $   4,036      $   1,595     $ (64,680)
State Income Taxes
   (Net of Federal Benefit)                    697            367           268
Other                                         (351)           (15)          191
                                        ----------------------------------------
                                         $   4,382      $   1,947     $ (64,221)
- --------------------------------------------------------------------------------


     The  Provision  (Benefit)  for Income Taxes was based on a 38.0%  estimated
effective  income tax rate on Income (Loss) From  Continuing  Operations  Before
Income Taxes for the years ended December 31, 1999, 1998 and 1997. The effective
income tax rate differs from the annual  federal  statutory  tax rate  primarily
because of state income taxes.

     During 1999,  the Company  paid income  taxes of  $662,000,  net of refunds
received.  For 1998,  the  Company  received  a refund  of income  taxes of $2.4
million, net of payments. Income taxes remitted,  related to both continuing and
discontinued  operations,  were $85.2  million for the year ended  December  31,
1997.

  Components of the net deferred income tax assets (liabilities) at December 31,
1999 and 1998 include:



(In thousands)                                        1999                 1998
- --------------------------------------------------------------------------------
                                                                 
Termite Accrual                                   $ 34,322             $ 40,125
Insurance Reserves                                  35,035               31,909
Safe Harbor Lease                                   (9,847)             (11,449)
Other                                                5,149                3,867
                                                 -------------------------------
                                                  $ 64,659             $ 64,452
- --------------------------------------------------------------------------------


9. COMMITMENTS AND CONTINGENCIES

The Company has capitalized lease obligations and several operating leases.  The
minimum lease  payments under the capital  leases and  non-cancelable  operating
leases with terms in excess of one year,  in effect at December  31,  1999,  are
summarized as follows:



                                                  Capitalized         Operating
(In thousands)                                         Leases            Leases
- --------------------------------------------------------------------------------
                                                                 
2000                                                 $  3,918          $ 22,618
2001                                                    2,231            19,837
2002                                                      307            14,239
2003                                                        -             9,682
2004                                                        -             6,751
Thereafter                                                  -            34,390
                                                    ----------------------------
                                                     $  6,456          $107,517
                                                                      ==========
Amount Representing Interest                             (368)
                                                    ----------
Present Value of Obligations                            6,088
Portion Due Within One Year                            (3,638)
                                                    ----------
Long-Term Obligations                                $  2,450
- --------------------------------------------------------------------------------


     Total rental expense under operating leases charged to operations was $25.6
million,  $25.4 million and $23.5 million for the years ended December 31, 1999,
1998 and 1997, respectively.

   The Company is aggressively defending a lawsuit filed in Dothan,  Alabama, in
which the plaintiffs  seek  compensatory  damages for alleged breach of contract
arising out of alleged missed or inadequate reinspections. The attorneys for the
plaintiffs  contend  that the case is suitable  for a class action and the court
has ruled  that the  plaintiffs  would be  permitted  to  pursue a class  action
lawsuit  against Orkin.  The Company  believes this

                                       17




notes to consolidated financial statements (continued)
Years Ended December 31, 1999, 1998 and 1997  ROLLINS, INC. AND SUBSIDIARIES

case to be without  merit and intends to defend itself  vigorously at trial.  At
this time, the final outcome of the litigation cannot be determined. However, it
is the opinion of  Management  that the ultimate  resolution of this action will
not have a material adverse effect on the Company's financial position,  results
of operations or liquidity.

  The  Company  is  involved  in  other  litigation  matters  incidental  to its
business.  With  respect to such other  suits,  Management  does not believe the
litigation in which it is involved will have a material  effect upon its results
of operations or financial condition.

10. EMPLOYEE BENEFIT PLANS

The Company maintains a noncontributory tax-qualified defined benefit retirement
plan  (the  Plan)  covering  all  employees  meeting  certain  age  and  service
requirements.  The Plan provides benefits based on the average  compensation for
the  highest  five  years  during  the last ten years of  credited  service  (as
defined) in which compensation was received,  and the average anticipated Social
Security covered earnings.  The Company funds the Plan with at least the minimum
amount required by ERISA.

   The funded status of the Plan and the resulting accrued benefit liability are
summarized as follows at December 31:



(In thousands)                                        1999                 1998
- --------------------------------------------------------------------------------
                                                                 
CHANGE IN BENEFIT OBLIGATION
Benefit Obligation at Beginning of Year           $ 77,288             $ 66,908
Service Cost                                         4,379                3,611
Interest Cost                                        5,694                5,182
Actuarial (Gain) Loss                               (8,263)               4,258
Benefits Paid                                       (3,672)              (2,671)
                                                 -------------------------------
Benefit Obligation at End of Year                   75,426               77,288

CHANGE IN PLAN ASSETS
Fair Value of Plan Assets at
   Beginning of Year                                63,258               59,741
Actual Return on Plan Assets                         2,928                6,188
Employer Contribution                                4,000                    -
Benefits Paid                                       (3,672)              (2,671)
                                                 -------------------------------
Fair Value of Plan Assets at End of Year            66,514               63,258
                                                 -------------------------------
Funded Status                                       (8,912)             (14,030)
Unrecognized Net Actuarial Loss                      2,546                8,621
Unrecognized Prior Service Cost                       (157)                (226)
                                                 -------------------------------
Accrued Benefit Liability                         $ (6,523)            $ (5,635)
- --------------------------------------------------------------------------------


Accrued  benefit  liabilities  at December 31, 1999 and 1998 of $6.5 million and
$5.6 million,  respectively,  have been reflected in the Consolidated Statements
of Financial Position in the line item entitled Accrued Pension.

   The weighted-average assumptions as of December 31 were as follows:



(In thousands)                                1999           1998          1997
- --------------------------------------------------------------------------------
                                                                   
Discount Rate                                  8.0%           7.0%          7.5%
Expected Return on Plan Assets                 9.5%           9.5%          9.5%
Rate of Compensation Increase                  5.0%           4.0%          4.5%
- --------------------------------------------------------------------------------


   The  components  of net  periodic  benefit  cost for the past three years are
summarized as follows:



(In thousands)                                1999           1998          1997
- --------------------------------------------------------------------------------
                                                               
Service Cost                               $ 4,379        $ 3,611       $ 3,221
Interest Cost                                5,694          5,182         4,437
Expected Return on
   Plan Assets                              (5,751)        (5,269)       (5,007)
Net Amortizations:
   Amortization of Net Asset                     -              -          (575)
   Amortization of Net Loss                    634            203             -
   Amortization of Net
    Prior Service Cost                         (69)           (36)          (31)
                                         ---------------------------------------
Net Periodic Benefit Cost                 $  4,887        $ 3,691       $ 2,045
- --------------------------------------------------------------------------------


  In 1998, the Company adopted SFAS 132, "Employers'  Disclosures About Pensions
and Other  Postretirement  Benefits." The 1997 amounts shown in the tables above
have been restated in accordance with the disclosures required by SFAS 132.

   At December  31, 1999,  the Plan's  assets were  comprised  of listed  common
stocks and U.S. government and corporate  securities.  Included in the assets of
the Plan were shares of Rollins,  Inc.  Common Stock with a market value of $4.5
million.

   The Company sponsors a deferred compensation 401(k) plan that is available to
substantially  all employees with six months of service.  The charges to expense
for the Company match were  approximately  $2.2 million in 1999, $1.5 million in
1998 and $1.7 million in 1997.

   The Company has two Employee  Incentive Stock Option Plans, the first adopted
in January 1994 (1994 Plan) and the second  adopted in April 1998 (1998 Plan) as
a supplement  to the 1994 Plan.  An  aggregate  of 3.0 million  shares of Common
Stock may be granted under various stock incentive  programs  sponsored by these
plans, at a price not less than the market value of the underlying  stock on the
date of  grant.  Options  may be  issued  under  the 1994 Plan and the 1998 Plan
through January 2004 and April 2008, respectively, and expire ten years from the
date of grant, if not exercised.

                                       18


notes to consolidated financial statements (continued)
Years Ended December 31, 1999, 1998 and 1997  ROLLINS, INC. AND SUBSIDIARIES

   Options are also  outstanding  under a prior Employee  Incentive Stock Option
Plan (1984 Plan).  Under this plan,  1.2  million  shares of Common  Stock were
subject to options  granted  during the ten-year  period ended October 1994. The
options were granted at the fair market value of the shares on the date of grant
and expire ten years from the date of grant,  if not  exercised.  No  additional
options will be granted under the 1984 Plan.
     Option transactions during the last three years for the 1998, 1994 and 1984
Plans are summarized as follows:



(In thousands)                                1999           1998          1997
- --------------------------------------------------------------------------------
                                                              
Number of Shares Under
   Stock Options:
Outstanding at
   Beginning of Year                     1,144,620        359,785       300,132
Granted                                    874,000        890,000       197,600
Exercised                                     (246)        (3,550)       (7,657)
Cancelled                                 (252,200)      (101,615)     (130,290)
                                        ----------------------------------------
Outstanding at End of Year               1,766,174      1,144,620       359,785
Exercisable at End of Year                 263,834        106,960        80,405

Weighted-Average
   Exercise Price:
Granted                                    $ 16.31        $ 19.69       $ 19.25
Exercised                                    13.25          13.18         12.47
Cancelled                                    18.53          20.77         22.57
Outstanding at End of Year                   18.66          20.42         22.29
Exercisable at End of Year                   21.29          23.40         23.31
- --------------------------------------------------------------------------------


   Information  with respect to options  outstanding and options  exercisable at
December 31, 1999 is as follows:


Exercise                  Number        Average Remaining                Number
Price                Outstanding         Contractual Life           Exercisable

 $12.25                    3,180              0.08 years                  3,180
  13.25                   11,494              1.08                       11,494
  19.08                    4,200              2.08                        4,200
  25.50                    2,900              3.08                        2,900
  28.38                   78,900              4.08                       57,900
  24.25                    4,000              5.08                        1,920
  20.88                   40,000              6.08                        9,360
  19.25                  117,000              7.08                       36,880
  19.69                  715,000              8.33                      136,000
  16.31                  789,500              9.08                            -
- --------------------------------------------------------------------------------
                       1,766,174                                        263,834
- --------------------------------------------------------------------------------

   The Company applied  Accounting  Principles Board Opinion No. 25, "Accounting
for Stock  Issued to  Employees",  in  accounting  for its  stock  options  and,
accordingly,  no compensation  cost has been recognized for stock options in the
consolidated financial statements.  Had the Company determined compensation cost
based on the fair value at the grant date of its stock options  granted in 1999,
1998  and  1997  under  SFAS  123  (See  Note  1 to the  consolidated  financial
statements),  the  Company's  net  income,  as  disclosed  on  the  Consolidated
Statements of Income,  would have been reduced by approximately  $1.2 million in
1999,  $578,000 in 1998 and $103,000 in 1997. Earnings per share would have been
reduced by $.04 in 1999 and $.02 in 1998,  with no earnings  per share effect in
1997.
   The per share  weighted-average  fair value of stock options  granted  during
1999,  1998 and 1997 was $4.30,  $6.07 and $5.34,  respectively,  on the date of
grant,  using  the  Black-Scholes   option-pricing   model  with  the  following
weighted-average assumptions:




                                              1999           1998          1997
- --------------------------------------------------------------------------------
                                                                 
Risk-Free Interest Rate                       5.12%          6.04%         5.69%
Expected Life, in Years                          8              8             8
Expected Volatility                          21.30%         23.22%        18.55%
Expected Dividend Yield                       2.49%          2.37%         2.17%
- --------------------------------------------------------------------------------


                                       19


REPORT OF MANAGEMENT
To the Stockholders of Rollins, Inc.:

We have prepared the accompanying  financial  statements and related information
included  herein for the years  ended  December  31,  1999,  1998 and 1997.  The
opinion of Arthur Andersen LLP, the Company's independent public accountants, on
those financial  statements is included herein.  The primary  responsibility for
the integrity of the financial  information included in this annual report rests
with  management.  Such  information  was prepared in accordance  with generally
accepted accounting principles,  appropriate in the circumstances,  based on our
best estimates and judgments and giving due consideration to materiality.

Rollins,  Inc. maintains internal  accounting control systems which are adequate
to  provide  reasonable  assurance  that  assets  are  safeguarded  from loss or
unauthorized use and which produce records adequate for preparation of financial
information. The system and controls and compliance therewith are reviewed by an
extensive program of internal audits and by our independent public  accountants.
There are limits inherent in all systems of internal accounting control based on
the recognition  that the cost of such a system should not exceed the benefit to
be derived. We believe the Company's system provides this appropriate balance.

The Board of Directors pursues its review and oversight role for these financial
statements through an Audit Committee  composed of three outside directors.  The
Audit  Committee's  duties  include  recommending  to the Board of Directors the
appointment of an independent  accounting firm to audit the financial statements
of Rollins,  Inc. The Audit Committee meets periodically with management and the
Board of Directors.  It also meets with representatives of the internal auditors
and independent  public  accountants and reviews the work of each to insure that
their respective  responsibilities  are being carried out and to discuss related
matters.  Both the internal  auditors and independent  public  accountants  have
direct access to the Audit Committee.

/s/ R. Randall Rollins                      /s/ Harry J. Cynkus
- ----------------------                      -------------------
R. Randall Rollins                          Harry J. Cynkus
Chairman of the Board and                   Chief Financial Officer
Chief Executive Officer                     and Treasurer

Atlanta, Georgia
February 16, 2000


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To the Directors and Stockholders of Rollins, Inc.:

We have audited the  accompanying  statements of financial  position of Rollins,
Inc. (a Delaware  Corporation) and subsidiaries as of December 31, 1999 and 1998
and the related statements of income,  earnings retained and cash flows for each
of the three  years in the period  ended  December  31,  1999.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility is to express an opinion on the financial statements based on our
audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
from  material  misstatement.  An audit  includes  examining,  on a test  basis,
evidence supporting the amounts and disclosures in the financial statements.  An
audit also includes  assessing the accounting  principles  used and  significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Rollins, Inc. and subsidiaries
as of December 31, 1999 and 1998 and the results of their  operations  and their
cash flows for each of the three years in the period ended  December 31, 1999 in
conformity with accounting principles generally accepted in the United States.

/s/ Arthur Andersen LLP
- -----------------------
Arthur Andersen LLP

Atlanta, Georgia
February 16, 2000

                                       20


directors, officers and stockholders' information

DIRECTORS
John W. Rollins
Chairman  of the Board and Chief Executive Officer of
Rollins Truck Leasing Corp. (vehicle leasing and trans-
portation), Chairman of the Board of Dover Downs
Entertainment, Inc. (entertainment complex)

Henry B. Tippie +
Chairman of the Board and Chief Executive Officer of
Tippie Services, Inc. (management services)

R. Randall Rollins *
Chairman of the Board and Chief Executive Officer of
Rollins, Inc., Chairman of the Board and Chief Executive
Officer of RPC, Inc. (oil and gas field services, and boat
manufacturing)

Wilton  Looney +
Honorary Chairman of the Board of Genuine Parts Company
(automotive parts distributor)

James B. Williams +
Chairman of the Executive Committee of SunTrust Banks,
Inc. (bank holding company)

Gary W. Rollins *
President and Chief Operating Officer of Rollins, Inc.

Bill J. Dismuke
Retired President of Edwards Baking Company

*   Member of the Executive Committee
+   Member of the Audit and Compensation Committees

OFFICERS
R. Randall Rollins
Chairman of the Board and Chief Executive Officer

Gary W. Rollins
President and Chief Operating Officer

Harry J. Cynkus
Chief Financial Officer and Treasurer

Michael W. Knottek
Vice President and Secretary

STOCKHOLDERS' INFORMATION
Annual Meeting
The Annual Meeting of the Stockhoolders will be held
at 9:30 a.m. Tuesday, April 25, 2000, at the Company's
corporate offices in Atlanta, Georgia.

Transfer Agent and Registar
For inquiries related to stock certificates, including
changes in address, lost certificates, dividends and tax
forms, please contact:
     SunTrust Bank
     Stock Transfer Department
     P.O. Box 4625
     Atlanta, GA  30302
     Telephone:1-800-568-3476

Stock Exchange Information
The Common Stock of the Company is listed on the
New York and Pacific Stock Exchanges and traded on
the Philadelphia, Chicago and Boston Exchanges under
the symbol ROL.

Dividend Reinvestment Plan
This Plan provides a simple, convenient and inexpensive
way for stockholders to invest cash dividends in additional
Rollins, Inc. shares.  For further information, contact
SunTrust Bank, at the above address.

Form 10-K
The Company's annual report on form 10-K to the
Securities and Exchange Commission provides certain
additional information.  Stockholders may obtain a copy by
contacting the Chief Financial Officer at the Company's
mailing address.

Corporate Offices
Rollins, Inc.
2170 Piedmont Road, N.E.
Atlanta, Georgia  30324

Mailing Address
Rollins, Inc.
P.O. Box 647
Atlanta, Georgia  30301

Telephone
(404) 888-2000

Design: Critt Graham + Associates, Atlanta/Boston
Printing: Corporate Printers, Cumming, GA