UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


(Mark One)

[ X ]            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2002.

                                       OR

[    ]           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

Commission file number 1-4422



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


                                  ROLLINS, INC.
             (Exact name of registrant as specified in its charter)


                    Delaware                                   51-0068479
(State or other jurisdiction of incorporation               (I.R.S. Employer
               or organization)                             Identification No.)

                   2170 Piedmont Road, N.E., Atlanta, Georgia
                    (Address of principal executive offices)

                                      30324
                                   (Zip Code)

                                 (404) 888-2000
              (Registrant's telephone number, including area code)


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


     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    [    ]


Rollins, Inc. had 30,161,935 shares of its $1 Par Value Common Stock outstanding
as of April 30, 2002.






                                   ROLLINS, INC. AND SUBSIDIARIES

                                               INDEX


                                                                                             
PART I         FINANCIAL INFORMATION                                                                 Page No.
                                                                                                   --------------

               Item 1.   Financial Statements.

                         Condensed Consolidated Statements of Financial Position as of
                         March 31, 2002 and December 31, 2001                                              2

                         Condensed Consolidated Statements of Income and Retained Earnings
                         for the Three Months Ended March 31, 2002 and 2001                                3

                         Condensed Consolidated Statements of Cash Flows for the Three
                         Months Ended March 31, 2002 and 2001                                              4

                         Notes to Condensed Consolidated Financial Statements                              5

               Item 2.   Management's Discussion and Analysis of Financial Condition and
                         Results of Operations.                                                            7

               Item 3.   Quantitative and Qualitative Disclosures About Market Risk.                       9

PART II        OTHER INFORMATION

               Item 1.   Legal Proceedings.                                                                9

               Item 6.   Exhibits and Reports on Form 8-K.                                                 9

SIGNATURES                                                                                                10










                                        1

PART I  FINANCIAL INFORMATION
Item 1. Financial Statements.


                                         ROLLINS, INC. AND SUBSIDIARIES
                         CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                        (In thousands except share data)

                                                                                      
                                                                            (Unaudited)
                                                                             March 31,          December 31,
                                                                                2002                2001
                                                                       ------------------   ------------------

       ASSETS
                   Cash and Short-Term Investments                     $          21,900    $           8,650
                   Trade Receivables, Net                                         46,879               48,479
                   Materials and Supplies                                         11,620               11,895
                   Deferred Income Taxes                                          20,584               21,044
                   Other Current Assets                                           10,287               10,415
                                                                       ------------------   ------------------

                       Current Assets                                            111,270              100,483

                   Equipment and Property, Net                                    43,192               44,273
                   Goodwill and Other Intangible Assets, Net                     111,224              112,450
                   Deferred Income Taxes                                          38,513               39,309
                   Other Assets                                                        0                   44
                                                                       ------------------   ------------------

                       Total Assets                                    $         304,199    $         296,559
                                                                       ==================   ==================

       LIABILITIES
                   Accounts Payable                                               12,794               12,920
                   Accrued Insurance                                               8,307                9,912
                   Accrued Payroll                                                25,186               30,921
                   Unearned Revenue                                               29,856               27,470
                   Accrual for Termite Contracts                                  15,000               15,000
                   Other Current Liabilities                                      15,532               12,313
                                                                       ------------------   ------------------

                       Current Liabilities                                       106,675              108,536

                   Accrued Insurance                                              34,510               32,713
                   Accrual for Termite Contracts                                  36,411               35,875
                   Long-Term Accrued Liabilities                                  35,916               33,937
                                                                       ------------------   ------------------

                       Total Liabilities                                         213,512              211,061
                                                                       ------------------   ------------------


       STOCKHOLDERS' EQUITY
                  Common Stock, par value $1 per share;
                        99,500,000 shares authorized; 30,160,602 and
                        30,069,990 shares issued at March 31, 2002 and
                        December 31, 2001, respectively                           30,161               30,070
                   Accumulated Other Comprehensive Income                         (4,826)              (4,822)
                   Retained Earnings                                              65,352               60,250
                                                                       ------------------   ------------------

                       Total Stockholders' Equity                                 90,687               85,498
                                                                       ------------------   ------------------

                       Total Liabilities and Stockholders' Equity      $         304,199    $         296,559
                                                                       ==================   ==================
<FN>
       The accompanying notes are an integral part of these condensed
consolidated financial statements.
</FN>


                                       2



                         ROLLINS, INC. AND SUBSIDIARIES
        CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS
                 (In thousands except share and per share data)
                                   (Unaudited)

                                                                    Three Months Ended
                                                                         March 31,
                                                          ----------------------------------
                                                                      
                                                                 2002              2001
                                                          ----------------  ----------------

REVENUES
           Customer Services                              $       153,815   $       150,973
                                                          ----------------  ----------------

COSTS AND EXPENSES
           Cost of Services Provided                               84,553            86,274
           Depreciation and Amortization                            5,427             5,149
           Sales, General & Administrative                         55,819            56,338
           Interest (Income) / Expense                                 49               (48)
                                                          ----------------  ----------------

                                                                  145,848           147,713
                                                          ----------------  ----------------

INCOME BEFORE INCOME TAXES                                          7,967             3,260
                                                          ----------------  ----------------


PROVISION  FOR INCOME TAXES
           Current                                                  1,804               278
           Deferred                                                 1,223               961
                                                          ----------------  ----------------

                                                                    3,027             1,239
                                                          ----------------  ----------------

NET INCOME                                                $         4,940   $         2,021
                                                          ----------------  ----------------

RETAINED EARNINGS
           Balance at Beginning of Period                          60,250            48,563
           Cash Dividends                                          (1,507)           (1,509)
           Other                                                    1,669             1,958
                                                          ----------------  ----------------

BALANCE AT END OF PERIOD                                  $        65,352   $        51,033
                                                          ----------------  ----------------


EARNINGS PER SHARE - BASIC AND
DILUTED                                                   $          0.16   $          0.07

WEIGHTED SHARES OUTSTANDING - BASIC                            30,130,182        30,109,104

WEIGHTED SHARES OUTSTANDING - DILUTED                          30,325,988        30,268,180

<FN>
                The accompanying notes are an integral part of these condensed
consolidated financial statements.
</FN>








                                       3




                                              ROLLINS, INC. AND SUBSIDIARIES
                                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                      (In thousands)
                                                       (Unaudited)

                                                                                               Three Months Ended
                                                                                                   March 31,
                                                                                   ----------------------------------------
                                                                                                 
                                                                                           2002                  2001
                                                                                   ------------------     -----------------

OPERATING ACTIVITIES
                   Net Income                                                      $           4,940      $          2,021
                   Adjustments to Reconcile Net Income to Net
                      Cash Provided by Operating Activities:
                         Depreciation and Amortization                                         5,427                 5,149
                         Provision for Deferred Income Taxes                                   1,256                 1,074
                         Other, Net                                                              167                  (222)
                   (Increase) Decrease in Assets:
                         Trade Receivables                                                     1,611                 3,350
                         Materials and Supplies                                                  284                   212
                         Other Current Assets                                                    127                   563
                         Other Non-Current Assets                                                 83                  (139)
                   Increase (Decrease) in Liabilities:
                         Accounts Payable and Accrued Expenses                                  (708)               (1,093)
                         Unearned Revenue                                                      2,386                 5,908
                         Accrued Insurance                                                       191                (1,468)
                         Accrual for Termite Contracts                                           537                  (450)
                         Long-Term Accrued Liabilities                                         1,978                (3,569)
                                                                                   ------------------     -----------------

                   Net Cash Provided by Operating Activities                                  18,279                11,336
                                                                                   ------------------     -----------------

INVESTING ACTIVITIES
                   Purchases of Equipment and Property                                        (2,725)               (1,467)
                   Net Cash Used for Acquisition of Companies                                   (545)                 (275)
                   Marketable Securities, Net                                                      0                     0
                                                                                   ------------------     -----------------

                   Net Cash Used in Investing Activities
                                                                                              (3,270)               (1,742)
                                                                                   ------------------     -----------------

FINANCING ACTIVITIES
                   Dividends Paid                                                             (1,507                (1,509)
                   Common Stock Purchased                                                          0                     0
                   Payments on Capital Leases                                                   (256)                 (700)
                   Payments, Net of Borrowings,
                      under Line of Credit Agreement                                               0                (1,400)
                   Other                                                                           4                     4
                                                                                   ------------------     -----------------

                   Net Cash Used in Financing Activities                                      (1,759)               (3,605)
                                                                                   ------------------     -----------------

                   Net Increase in Cash and Short-Term
                      Investments                                                             13,250                 5,989
                   Cash and Short-Term Investments
                      at Beginning of Period                                                   8,650                   399
                                                                                   ------------------     -----------------
                   Cash and Short-Term Investments
                      at End of Period                                             $          21,900      $          6,388
                                                                                   ==================     =================
<FN>
            The accompanying notes are an integral part of these condensed
consolidated financial statements.
</FN>


                                       4

                         ROLLINS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1.        BASIS OF PREPARATION

               The condensed  consolidated  financial statements included herein
               have been prepared by the Company, without audit, pursuant to the
               rules and regulations of the Securities and Exchange  Commission.
               Footnote   disclosures   normally   included  in  the   financial
               statements  prepared in  accordance  with  accounting  principles
               generally  accepted in the United  States have been  condensed or
               omitted pursuant to such rules and regulations.

               These condensed  consolidated financial statements should be read
               in  conjunction  with the financial  statements and related notes
               contained  in the  Company's  annual  report on Form 10-K for the
               year ended December 31, 2001.

               The Company has only one reportable segment, its pest and termite
               control  business.  The Company's  results of operations  and its
               financial condition are not reliant upon any single customer or a
               few customers or the Company's foreign operations.

               In  the  opinion  of  management,   the  condensed   consolidated
               financial statements included herein contain all normal recurring
               adjustments necessary to present fairly the financial position of
               the Company as of March 31, 2002 and December  31, 2001,  and the
               results of  operations  for the three months ended March 31, 2002
               and 2001 and cash flows for the three months ended March 31, 2002
               and 2001.  Operating results for the three months ended March 31,
               2002 are not  necessarily  indicative  of the results that may be
               expected for the year ended December 31, 2002.

               Comprehensive income includes amounts subject to foreign currency
               translation.  For the three months ended March 31, 2002 and 2001,
               comprehensive income is not materially different from net income.

               In June 2001 the  Financial  Accounting  Standards  Board  (FASB)
               approved Statement of Financial  Accounting  Standards (SFAS) No.
               141,  "Business  Combinations,"  and SFAS No. 142,  "Goodwill and
               Other Intangible  Assets." SFAS No. 141  prospectively  prohibits
               the  pooling  of  interests  method of  accounting  for  business
               combinations  initiated after June 30, 2001. The  amortization of
               existing  goodwill  ceased  on  January  1,  2002.  Any  goodwill
               resulting from acquisitions  completed after June 30, 2001 is not
               being  amortized.  SFAS No. 142 also  establishes a new method of
               testing  goodwill  for  impairment  on an  annual  basis or on an
               interim  basis if an event  occurs or  circumstances  change that
               would  reduce  the  fair  value of a  reporting  unit  below  its
               carrying  value.  The adoption of SFAS No. 142 will result in the
               Company's   discontinuation  of  amortization  of  its  goodwill;
               however,  the Company  will be required to test its  goodwill for
               impairment under the new standard beginning in 2002. The expected
               impact from the application is a decrease in amortization expense
               of  approximately  $2.3 million in 2002.  Also, per SFAS No. 142,
               the  expected  life of customer  contracts  was reviewed and they
               will be amortized  over a life between 8 to 12.5 years  dependent
               upon  customer  type.  The  expected  impact of this review is an
               increase in  amortization  expense of $2.1  million in 2002.  The
               Company  does not believe  that the net result of the decrease in
               amortization of goodwill and increase in amortization of customer
               contracts  will have a material  impact on its  annual  financial
               statements.  The impact of SFAS No. 142 was not  material  to the
               Company's  financial  statements  for the quarter ended March 31,
               2002.

               The FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
               Obligations,"  effective June 15, 2002 that addresses obligations
               associated with the retirement of tangible  long-lived assets and
               associated  retirement  costs.  The FASB  issued  SFAS  No.  144,
               "Accounting for the Impairment or Disposal of Long-Lived Assets,"
               effective for fiscal years beginning after December 15, 2001 that
               addresses  financial  accounting and reporting for the impairment
               or disposal of  long-lived  assets.  The Company does not believe
               the impact of  adopting  SFAS No. 143 or SFAS No. 144 will have a
               material impact on its financial statements.

               Certain  amounts  for prior  periods  have been  reclassified  to
               conform  with current  period  condensed  consolidated  financial
               statement  presentation.  Such reclassifications had no effect on
               previously reported net income.



                                       5

NOTE 2.        PROVISION FOR INCOME TAXES

               The book  provision  for income taxes  includes the liability for
               federal,  foreign and state income taxes. The deferred  provision
               for income taxes  arises from the changes  during the year in the
               Company's net deferred tax asset or liability.

NOTE 3.        EARNINGS PER SHARE

               Pursuant to the  provisions of Statement of Financial  Accounting
               Standards  No. 128,  "Earnings Per Share," the number of weighted
               average shares used in computing  basic and diluted  earnings per
               share (EPS) are as follows (in thousands):


                                                     Three Months Ended March 31,
                                                 ------------------------------------
                                                                
                                                      2002                 2001
                                                 ----------------     ---------------
               Basic EPS                                  30,130              30,109
               Effect of Dilutive Stock Options              196                 159
                                                 ----------------     ---------------
               Diluted EPS                                30,326              30,268
                                                 ================     ===============


NOTE 4.        LEGAL PROCEEDINGS

               Orkin, one of the Company's subsidiaries, is a named defendant in
               Helen Cutler and Mary Lewin v. Orkin Exterminating  Company, Inc.
               et al. pending in the District Court of Houston County,  Alabama.
               The plaintiffs in the above mentioned case filed suit in March of
               1996 and are seeking monetary  damages and injunctive  relief 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
               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.

               Orkin  is also a named  defendant  in  Butland  et al.  v.  Orkin
               Exterminating  Company,  Inc. et al. pending in the Circuit Court
               of Hillsborough County, Tampa, Florida. The plaintiffs filed suit
               in March of 1999 and are  seeking  monetary  damages in excess of
               $15,000  for each  named  plaintiff  and  injunctive  relief  for
               alleged  breach of  contract,  fraud and  various  violations  of
               Florida   state  law.  The  Court  ruled  in  early  April  2002,
               certifying  the class action lawsuit  against Orkin.  The Company
               intends to appeal  this  ruling to the  Florida  Second  District
               Court of Appeals.  Moreover, the Company believes this case to be
               without merit and intends to defend itself  aggressively  through
               trial,  if  necessary.  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.

               Additionally,  in the normal course of business, the Company is a
               defendant in a number of lawsuits,  which allege that  plaintiffs
               have been  damaged as a result of the  rendering  of  services by
               Company   personnel  and  equipment.   The  Company  is  actively
               contesting  these  actions.  It is  the  opinion  of  Management,
               however,  that  the  outcome  of  these  actions  will not have a
               material  adverse  effect on the  Company's  financial  position,
               results of operations or liquidity.


                                       6

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

The Company reported net income of $4.9 million or $0.16 per share for the first
quarter of 2002,  compared to net income of $2.0  million or $0.07 per share for
the  comparable  quarter in 2001,  a 144.4%  increase.  Revenues for the quarter
ended March 31,  2002  showed an  increase of 1.9% as compared to first  quarter
2001.

The improvement in earnings for the quarter resulted  primarily from an increase
in revenue and pest and termite initiatives that have decreased costs, increased
productivity, and improved customer retention. The Cost of Services Provided and
Sales,  General and  Administrative  both reflect margin  improvements that were
partially offset by an increase in the Provision for Income Taxes.

Results of Operations

Revenues  increased to $153.8  million for the first quarter of 2002 from $151.0
million for the same quarterly  period of 2001. The revenue growth was primarily
due to  increased  recurring  revenues  in both pest and termite  control.  Pest
control benefited from improvement in customer retention while termite increased
mainly through our termite baiting program.

Cost of Services  Provided in the first quarter of 2002 was  approximately  $1.7
million  less than the prior year  quarter and  improved to  represent  55.0% of
revenues compared with 57.1% for the same quarter of the prior year. Improvement
can be mainly  attributed to programs  that have  increased  productivity  while
reducing  headcount,  service  salaries,  and fleet expense which were partially
offset by higher insurance and claims expense.

Sales,  General and  Administrative  decreased  $519,000 and as a percentage  of
revenues  was 36.3%  compared  to 37.3% for the same  quarter of the prior year.
This  improvement  can be mainly  attributed to reductions in sales  promotions,
fleet expense, and bad debt expense.

Depreciation  and  Amortization  expenses  for the  first  quarter  of 2002 were
$278,000  higher than the prior year quarter.  The increase was primarily due to
the  amortization of the  depreciation  associated with FOCUS, the Company's new
proprietary  branch  computer  system.  The rollout of FOCUS to the branches was
completed in the fourth quarter of 2001.

Net income for the quarter ended March 31, 2002 includes the effects of adopting
Statement of Financial Accounting Standards (SFAS) No. 142, which did not have a
material impact to the Company's overall results of operations. In addition, the
effects of  adopting  SFAS No.  142 would not have had a material  impact to net
income previously reported for the quarter ended March 31, 2001.

The  Company's  net tax  provision  of $3.0  million  for the  quarter  reflects
increased  taxable income over the prior year period.  The effective tax rate of
38% was consistent between periods presented.

Impact of Recent Accounting Pronouncements

In June 2001, the FASB approved SFAS No. 141, "Business  Combinations," and SFAS
No. 142,  "Goodwill and Other  Intangible  Assets."  SFAS No. 141  prospectively
prohibits  the  pooling  of  interests   method  of   accounting   for  business
combinations  initiated  after  June 30,  2001.  The  amortization  of  existing
goodwill  ceased on January 1, 2002. Any goodwill  resulting  from  acquisitions
completed  after  June  30,  2001 is not  being  amortized.  SFAS  No.  142 also
establishes a new method of testing  goodwill for  impairment on an annual basis
or on an interim  basis if an event  occurs or  circumstances  change that would
reduce the fair value of a reporting unit below its carrying value. The adoption
of SFAS No. 142 will result in the Company's  discontinuation of amortization of
its  goodwill;  however,  the Company  will be required to test its goodwill for
impairment  under the new standard  beginning in 2002. The expected  impact from
the  application is a decrease in  amortization  expense of  approximately  $2.3
million.  Also,  per SFAS No. 142, the expected  life of customer  contracts was
reviewed  and  they  will be  amortized  over a life  between  8 to  12.5  years
dependent upon customer type. The expected  impact of this review is an increase
in amortization  expense of $2.1 million.  The Company does not believe that the
net  result  of the  decrease  in  amortization  of  goodwill  and  increase  in
amortization  of customer  contracts  will have a material  impact on its annual
financial  statements.  The  impact  of SFAS  No.  142 was not  material  to the
Company's  financial  statements  for the quarter ended March 31, 2002. The FASB
issued SFAS No. 143,  "Accounting for Asset Retirement  Obligations,"  effective
June 15, 2002 that  addresses  obligations  associated  with the  retirement  of
tangible long-lived assets and associated retirement costs. The FASB issued SFAS
No. 144,  "Accounting  for the  Impairment  or Disposal of  Long-Lived  Assets,"
effective for fiscal years  beginning  after December 15, 2001 while  addressing
financial  accounting and reporting for the impairment or disposal of long-lived
assets. The Company does not believe the impact of adopting SFAS No. 143 or SFAS
No. 144 will have a material impact on its financial statements.

                                       7

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's operations generated cash of $18.3 million for
the  first  three  months  of 2002  compared  with cash  provided  by  operating
activities of $11.3 million in the same period of 2001.  This increase  resulted
primarily from favorable  changes in working capital related primarily to higher
net income from  operations that has been adjusted for non-cash items as well as
differences  in the timing of accounts  payable and other  accrued  expenses.  A
customer of the Company,  Kmart, recently declared bankruptcy which did not have
a significant impact on the Company or its liquidity.

The Company invested  approximately $2.7 million in capital  expenditures during
the first  three  months of 2002,  and expects to invest  between  $7.0 and $8.0
million for the remainder of 2002,  inclusive of  improvements to its management
information  systems.  Capital  expenditures  in the first three  months of 2002
consisted  primarily of equipment  replacements and upgrades and improvements to
the Company's  management  information systems. A total of $1.5 million was paid
in  cash  dividends   during  the  first  three  months  of  2002.  The  capital
expenditures,  acquisitions  and cash dividends  were  primarily  funded through
existing  cash balances and operating  activities.  The Company  maintains a $40
million credit  facility with a commercial  bank, of which we have no borrowings
outstanding as of April 30, 2002.

Orkin,  one of the Company's  subsidiaries,  is  aggressively  defending a class
action lawsuit filed in Hillsborough  County,  Tampa,  Florida.  In early April,
2002, the Circuit Court of Hillsborough County certified the class action status
of Butland et al.  v.Orkin  Exterminating  Company,  Inc. et al. Orkin is also a
defendant in Helen Cutler and Mary Lewin v. Orkin Exterminating Company, Inc. et
al.  pending in the  District  Court of Houston  County,  Alabama.  For  further
discussion, see Note 4 to the accompanying financial statements.

In late April of 2002, the Company  initiated a restructuring of the Home Office
at its  corporate  headquarters  in  Atlanta.  As part  of this  reorganization,
positions were eliminated and a new organization was implemented to provide more
effective  support  to the  field.  It is the  opinion  of  Management  that the
reorganization  will not  have a  material  effect  on the  Company's  financial
position, results of operations or liquidity in the near term, though ultimately
improving the profitability and cash flow of the Company.

Critical Accounting Policies

We view  critical  accounting  policies  to be  those  policies  which  are very
important to the portrayal of our financial condition and results of operations,
and require management's most difficult,  complex or subjective  judgments.  The
circumstances that make these judgments  difficult or complex relate to the need
for management to make estimates about the effect of matters that are inherently
uncertain. We believe our critical accounting policies to be as follows:

          Accrual for Termite  Contracts - The Company  maintains an accrual for
          termite contracts  representing the estimated costs of reapplications,
          repair  claims  and  associated  labor,  chemicals,  and  other  costs
          incurred  relative to termite services  performed prior to the balance
          sheet date. The Company  contracts an independent  third party actuary
          to  provide  the  Company a range of  estimated  liability  based upon
          historical  claims  information.   The  actuarial  study  is  a  major
          consideration,  however,  along with Management's knowledge of changes
          in business  practices,  contract changes,  ongoing claims and termite
          remediation  trends  are  used in the  determination  of the  accrual.
          Management  makes judgments  utilizing these  operational  factors but
          recognizes  that they are  inherently  subjective due to the litigious
          nature of settlements and awards. Other factors that may impact future
          cost include chemical life expectancy and governmental regulation.  It
          is  significant  that the  actual  number of claims has  decreased  in
          recent  years due to  changes  in the  Company's  business  practices.
          However,  it is not possible to predict  future  catastrophic  claims.
          These positive  changes to our business  practices  include  revisions
          made to our contracts, more effective treatment methods that include a
          directed-liquid  baiting  program,  more effective  termiticides,  and
          expanded training methods and techniques.

          Accrued 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.  The Company  contracts an independent  third party actuary to
          provide  the  Company  a  range  of  estimated  liability  based  upon
          historical  claims  information.   The  actuarial  study  is  a  major
          consideration,   along  with  Management's  knowledge  of  changes  in
          business  practice and existing claims  compared to current  balances,
          the reserve is established  based on all these  factors.  Management's
          judgment is inherently  subjective and a number of factors are outside
          Management's   knowledge   and   control.   Additionally,   historical
          information is not always an accurate  indication of future events. It
          should be noted that the number of claims has been  decreasing  due
                                       8

          to the  Company's  proactive  risk  management to develop and maintain
          ongoing  programs.  However,  it is not  possible  to  predict  future
          catastrophic claims. Initiatives, which have been implemented, include
          an annual Motor Vehicle Registration program,  utilization of a Global
          Positioning System in the majority of our company vehicles, post-offer
          physicals for new  employees,  and  post-accident  drug  testing.  The
          Company has improved the time  required to report a claim by utilizing
          a  "Red  Alert"  program  that  provides  for  24/7  serious  accident
          assessment  and has  instituted  a modified  duty program that enables
          employees to go back to work on a limited-duty basis. 8

Forward-Looking Statements

This Quarterly 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") and the Butland et al. v. Orkin  Exterminating  Company,  Inc. et al.
("Butland")  litigation  on  the  Company's  financial  condition,   results  of
operations  and  liquidity;  the  adequacy of the  company's  resources  to fund
operations  and  obligations;  the  impact  of the  corporate  restructuring  on
liquidity and results of  operations;  and the Company's  projected 2002 capital
expenditures.  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 an adverse
ruling against the Company in the Cutler,  Butland or other 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 cost reduction benefits of the corporate restructuring may not be
as great as expected or  eliminated  positions  may have to be reinstated in the
future;  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.

Item 3.           Quantitative and Qualitative Disclosures About Market Risk.

As of April 30,  2002,  the Company no longer  maintains  a material  investment
portfolio  subject to interest  rate risk  exposure.  The  Company is,  however,
subject to interest  rate risk  exposure  through  borrowings on its $40 million
credit facility.  Due to the absence of such borrowings as of April 30, 2002 and
as currently anticipated at December 31, 2002, this risk is not expected to have
a material effect upon the Company's results of operations or financial position
going forward.

PART II  OTHER INFORMATION

Item 1.           Legal Proceedings.

                  See Note 4 to Part I, Item 1 for discussion of certain
                  litigation.

Item 6.           Exhibits and Reports on Form 8-K.

                  (a)   Exhibits

                        (3)   (i)  Restated  Certificate of Incorporation of
                                   Rollins,  Inc. is incorporated herein by
                                   reference to Exhibit (3) (i) as filed with
                                   its Form 10-K for the year ended December
                                   31, 1997.

                             (ii)  By-laws of Rollins,  Inc. is  incorporated
                                   herein by  reference to Exhibit (3) (ii) as
                                   filed with its Form 10-Q for the quarterly
                                   period ended March 31, 1999.

                            (iii)  Amendment to the By-laws of Rollins, Inc. is
                                   incorporated herein by reference to Exhibit
                                   (3) (iii) as filed with its Form 10-Q for the
                                   quarterly period ended March 31, 2001.

                        (4)        Form of Common Stock Certificate of
                                   Rollins, Inc. is incorporated herein by
                                   reference to Exhibit (4) as filed with its
                                   Form 10-K for the year ended
                                   December 31, 1998.

                  (b)   Reports on Form 8-K.

                                   No reports on Form 8-K were filed or were
                                   required to be filed during the first quarter
                                   of 2002.

                                       9

                                   SIGNATURES



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


                              ROLLINS, INC.
                              (Registrant)




Date:  May 14, 2002           By:   /s/ Gary W. Rollins
                              --------------------------------------------------
                                    Gary W. Rollins
                                    Chief Executive Officer, President
                                    and Chief Operating Officer
                                    (Member of the Board of Directors)




Date:  May 14, 2002           By:   /s/ Harry J. Cynkus
                              --------------------------------------------------
                                    Harry J. Cynkus
                                    Chief Financial Officer and Treasurer
                                    (Principal Financial and Accounting Officer)







                                       10