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 June 30, 2002.

                                       OR

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

For the transition period from ____________ to ____________

Commission file number 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 30,240,685 shares of its $1 Par Value Common Stock outstanding
as of July 15, 2002.






                         ROLLINS, INC. AND SUBSIDIARIES

                                      INDEX

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

               Item 1.   Financial Statements.

                         Condensed Consolidated Statements of Financial Position as of June
                         30, 2002 and December 31, 2001                                                    2

                         Condensed Consolidated Statements of Income and Retained Earnings
                         for the Three and Six Months Ended June 30, 2002 and 2001                         3

                         Condensed Consolidated Statements of Cash Flows for the Six Months
                         Ended June 30, 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.                                                               10

               Item 4.   Submission of Matters to a Vote of Security Holders.                             10

               Item 6.   Exhibits and Reports on Form 8-K.                                                10

SIGNATURES                                                                                                11






                                       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)
                                                                              June 30,            December 31,
                                                                                2002                  2001
                                                                       --------------------   ------------------

       ASSETS
                   Cash and Short-Term Investments                     $            46,010    $           8,650
                   Trade Receivables, Net                                           53,862               48,479
                   Materials and Supplies                                           11,596               11,895
                   Deferred Income Taxes                                            20,138               21,044
                   Other Current Assets                                              8,131               10,415
                                                                       --------------------   ------------------

                       Current Assets                                              139,737              100,483

                   Equipment and Property, Net                                      41,318               44,273
                   Goodwill and Other Intangible Assets, Net                       110,515              112,450
                   Deferred Income Taxes                                            37,751               39,309
                   Other Assets                                                          0                   44
                                                                       --------------------   ------------------

                       Total Assets                                    $           329,321    $         296,559
                                                                       ====================   ==================


       LIABILITIES
                   Accounts Payable                                                 15,416               12,920
                   Accrued Insurance                                                12,739                9,912
                   Accrued Payroll                                                  30,765               30,921
                   Unearned Revenue                                                 39,705               27,470
                   Accrual for Termite Contracts                                    15,000               15,000
                   Other Current Liabilities                                        14,515               12,313
                                                                       --------------------   ------------------

                       Current Liabilities                                         128,140              108,536

                   Accrued Insurance                                                30,412               32,713
                   Accrual for Termite Contracts                                    36,715               35,875
                   Long-Term Accrued Liabilities                                    34,161               33,937
                                                                       --------------------   ------------------

                       Total Liabilities                                           229,428              211,061
                                                                       --------------------   ------------------



       STOCKHOLDERS' EQUITY
                   Common Stock, par value $1 per share; 99,500,000 shares
                       authorized; 30,099,885 and 30,069,990 shares issued at
                       June 30, 2002 and December
                       31, 2001, respectively                                       30,100               30,070
                   Accumulated Other Comprehensive Income                           (4,673)              (4,822)
                   Retained Earnings                                                74,466               60,250
                                                                       --------------------   ------------------

                       Total Stockholders' Equity                                   99,893               85,498
                                                                       --------------------   ------------------

                       Total Liabilities and Stockholders'             $           329,321    $         296,559
                   Equity
                                                                       ====================   ==================

<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                     Six Months Ended
                                                                        June 30,                              June 30,
                                                          ----------------------------------   ------------------------------------
                                                                                                   
                                                                 2002              2001               2002               2001
                                                          ----------------  ----------------   ----------------   -----------------

REVENUES
           Customer Services                              $       185,027   $       181,349    $       338,842    $        332,322
                                                          ----------------  ----------------   ----------------   -----------------

COSTS AND EXPENSES
           Cost of Services Provided                               98,023            98,719            182,576             184,993
           Depreciation and Amortization                            5,446             4,744             10,873               9,893
           Sales, General & Administrative                         62,740            63,410            118,559             119,748
           Interest (Income) / Expense                                (39)             (101)                10                (149)
                                                          ----------------  ----------------   ----------------   -----------------

                                                                  166,170           166,772            312,018             314,485
                                                          ----------------  ----------------   ----------------   -----------------

INCOME BEFORE INCOME TAXES                                         18,857            14,577            26,8240              17,837
                                                          ----------------  ----------------   ----------------   -----------------


PROVISION  FOR INCOME TAXES
           Current                                                  5,942             3,851              7,746               4,129
           Deferred                                                 1,224             1,688              2,447               2,649
                                                          ----------------  ----------------   ----------------   -----------------

                                                                    7,166             5,539             10,193               6,778
                                                          ----------------  ----------------   ----------------   -----------------

NET INCOME                                                $        11,691   $         9,038    $        16,631    $         11,059
                                                          ================  ================   ================   =================

RETAINED EARNINGS
           Balance at Beginning of Period                          65,352            51,033             60,250              48,563
           Cash Dividends                                          (1,509)           (1,509)            (3,016)             (3,018)
           Common Stock Purchased                                  (1,223)                0             (1,223)                  0
           Other                                                      155            (1,024)             1,824                 934
                                                          ----------------  ----------------   ----------------   -----------------

BALANCE AT END OF PERIOD                                  $        74,466   $        57,538    $        74,466    $         57,538
                                                          ================  ================   ================   =================


EARNINGS PER SHARE - BASIC AND
DILUTED                                                   $          0.39   $          0.30    $          0.55    $           0.37
                                                          ================  ================   ================   =================

WEIGHTED SHARES OUTSTANDING - BASIC                            30,151,607        30,179,147         30,140,954          30,144,319

WEIGHTED SHARES OUTSTANDING - DILUTED                          30,361,858        30,319,912         30,343,983          30,294,240


<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)

                                                                                                Six Months Ended
                                                                                                    June 30,
                                                                                   ----------------------------------------
                                                                                                 
                                                                                           2002                  2001
                                                                                   ------------------     -----------------

OPERATING ACTIVITIES
                   Net Income                                                      $          16,631      $         11,059
                   Adjustments to Reconcile Net Income to Net
                      Cash Provided by Operating Activities:
                         Depreciation and Amortization                                        10,873                 9,893
                         Provision for Deferred Income Taxes                                   2,463                 3,273
                         Other, Net                                                              173                    70
                   (Increase) Decrease in Assets:
                         Trade Receivables                                                    (5,328)               (4,651)
                         Materials and Supplies                                                  309                  (153)
                         Other Current Assets                                                  2,284                   374
                         Other Non-Current Assets                                                 94                (1,282)
                   Increase (Decrease) in Liabilities:
                         Accounts Payable and Accrued Expenses                                 6,276                 6,703
                         Unearned Revenue                                                     12,235                 8,825
                         Accrued Insurance                                                       526                (3,103)
                         Accrual for Termite Contracts                                           841                    81
                         Long-Term Accrued Liabilities                                           224                (5,417)
                                                                                   ------------------     -----------------

                   Net Cash Provided by Operating Activities                                  47,601                25,672
                                                                                   ------------------     -----------------

INVESTING ACTIVITIES
                   Purchases of Equipment and Property                                        (4,611)               (3,872)
                   Net Cash Used for Acquisition of Companies                                 (1,358)                 (345)
                   Marketable Securities, Net                                                      0                     0
                                                                                   ------------------     -----------------

                   Net Cash Used in Investing Activities
                                                                                              (5,969)               (4,217)
                                                                                   ------------------     -----------------

FINANCING ACTIVITIES
                   Dividends Paid                                                             (3,016)               (3,018)
                   Common Stock Purchased                                                     (1,292)                    0
                   Payments on Capital Leases                                                   (256)               (1,070)
                   Payments, Net of Borrowings,
                      under Line of Credit Agreement                                               0                (1,400)
                   Other                                                                         292                  (967)
                                                                                   ------------------     -----------------

                   Net Cash Used in Financing Activities                                      (4,272)               (6,455)
                                                                                   ------------------     -----------------
                   Net Increase in Cash and Short-Term
                      Investments                                                             37,360                15,000
                   Cash and Short-Term Investments
                      at Beginning of Period                                                   8,650                   399
                                                                                   ------------------     -----------------
                   Cash and Short-Term Investments
                      at End of Period                                             $          46,010      $         15,399
                                                                                   ==================     =================

<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 June 30, 2002 and December  31,  2001,  and the
               results of operations for the three and six months ended June 30,
               2002 and 2001 and cash  flows for the six  months  ended June 30,
               2002 and 2001.  Operating  results  for the three and six  months
               ended June 30, 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 and six months ended June 30, 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 has resulted in the
               Company's   discontinuation  of  amortization  of  its  goodwill;
               however,  the  Company  is  required  to test  its  goodwill  for
               impairment under the new standard beginning in 2002. The expected
               impact in 2002 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 in 2002 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 three and six months ended
               June 30, 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 FASB issued SFAS No. 145,
               "Rescission of FASB  Statements  No. 4, 44, and 64,  Amendment of
               FASB Statement No. 13, and Technical  Corrections," effective for
               fiscal years  beginning  May 15, 2002 or later that rescinds FASB
               Statement No. 4, Reporting  Gains and Losses from  Extinguishment
               of Debt, FASB Statement No. 64,  Extinguishments  of Debt Made to
               Satisfy  Sinking-Fund  Requirements,  and FASB  Statement No. 44,
               Accounting  for  Intangible   Assets  of  Motor  Carriers.   This
               Statement  Amends FASB Statement No. 4 and FASB Statement No. 13,
               Accounting for Leases, to eliminate an inconsistency  between the
               required   accounting  for  sale-leaseback   transactions.   This
               Statement also amends other existing authoritative pronouncements
               to make  various  technical  corrections,  clarify  meanings,  or
               describe  their  applicability  under  changed  conditions.   The
               Company  does not believe  the impact of  adopting  SFAS No. 143,
               SFAS No. 144, or SFAS No. 145 will have a material  impact on its
               financial statements.

                                       5

               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.

               In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs
               Associated with Exit or Disposal Activities," which requires that
               a  liability  for a cost  associated  with an  exit  or  disposal
               activity  be  recognized  when  the  liability  is  incurred  and
               nullifies  EITF 94-3.  The Company plans to adopt SFAS No. 146 in
               January  2003.  Management  believes  that the  adoption  of this
               statement will not have a material effect on the Company's future
               results of operations.

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 June 30,               Six Months Ended June 30,
                                                 ------------------------------------     ------------------------------------
                                                                                                  
                                                      2002                 2001                2002                2001
                                                 ----------------     ---------------     ----------------    ----------------
               Basic EPS                                  30,152               30,179              30,141              30,144
               Effect of Dilutive Stock Options              210                  141                 203                 150
                                                 ----------------     ---------------     ----------------    ----------------
               Diluted EPS                                30,362               30,320              30,344              30,294
                                                 ================     ===============     ================    ================


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 $11.7  million or $0.39 per share for the
second  quarter of 2002,  compared  to net  income of $9.0  million or $0.30 per
share for the comparable  quarter in 2001, a 29.4% increase.  Net income for the
first six  months of 2002  increased  50.4% to $16.6  million or $0.55 per share
compared  to $11.1  million  or $0.37  per  share  for the same  period in 2001.
Revenues  for the second  quarter  and six months  ended June 30, 2002 showed an
increase of 2.0% as compared to the second quarter and six months ended June 30,
2001.

The  improvement  in  earnings  for the  quarter  and first six months  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  decreases both
resulted in margin improvements that were partially offset by an increase in the
Provision for Income Taxes.

Results of Operations

Revenues  increased to $185.0 million for the second quarter of 2002 from $181.3
million for the same quarterly period of 2001. For the first six months of 2002,
the  Company  generated  revenues  of $338.8  million,  up 2.0% from last year's
amount of $332.3  million.  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  second  quarter  of 2002 was  approximately
$700,000 less than in the prior year quarter and improved to represent  53.0% of
revenues  compared  with 54.4% for the same  quarter of the prior year.  For the
first six months of 2002, Cost of Services  Provided  decreased $2.4 million and
improved to  represent  53.9% of  revenues  compared to 55.7% for the prior year
period.  Improvement  for the second  quarter and six months ended June 30, 2002
can be mainly  attributed to programs  that have  increased  productivity  while
reducing headcount,  service salaries, materials and supplies, and fleet expense
which were partially offset by higher insurance and claims expense.

Sales,  General  and  Administrative  in the second  quarter  of 2002  decreased
$670,000  and as a percentage  of revenues  was 33.9%  compared to 35.0% for the
same quarter of the prior year.  This  improvement  can be mainly  attributed to
reductions in sales promotions,  fleet expense, and administrative salaries. For
the first six months of 2002, Sales,  General and Administrative  decreased $1.2
million  and as a  percentage  of revenues  was 35.0%  compared to 36.0% for the
prior year period.  In addition to the factors  discussed above, the improvement
can also be attributed to reductions in bad debt expense.

Depreciation  and  Amortization  expenses  for the  second  quarter of 2002 were
approximately  $702,000  higher than the prior year  quarter.  For the first six
months  of 2002,  Depreciation  and  Amortization  expenses  were  approximately
$980,000  higher than the prior year period.  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. For further  discussion,  see Note 1 to
the accompanying financial statements.

Net income for the quarter  ended June 30, 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, if
SFAS No. 142 had been adopted in the quarter  ended June 30, 2001,  it would not
have had a material  impact to net income  previously  reported  for the quarter
ended June 30, 2001.

The  Company's  net tax  provision  of $7.2  million  for the  quarter and $10.2
million for the six month  period  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 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 has resulted in the Company's discontinuation of amortization of
its  goodwill;  however,  the  Company  is  required  to test its  goodwill  for
impairment under the new standard beginning in 2002. The expected impact in 2002
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 in 2002 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

                                       7


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 three and six months ended June 30, 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 FASB  issued  SFAS  No.  145,  "Rescission  of FASB
Statements No. 4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections,"  effective  for fiscal years  beginning May 15, 2002 or later that
rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of
Debt,  FASB  Statement  No.  64,   Extinguishments   of  Debt  Made  to  Satisfy
Sinking-Fund Requirements,  and FASB Statement No. 44, Accounting for Intangible
Assets of Motor  Carriers.  This Statement  Amends FASB Statement No. 4 and FASB
Statement No. 13, Accounting for Leases,  to eliminate an inconsistency  between
the required  accounting for  sale-leaseback  transactions.  This Statement also
amends other existing  authoritative  pronouncements  to make various  technical
corrections,  clarify meanings,  or describe their  applicability  under changed
conditions.  The Company  does not believe the impact of adopting  SFAS No. 143,
SFAS No.  144,  or SFAS No.  145 will have a  material  impact on its  financial
statements.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities,"  which  requires that a liability for a cost
associated with an exit or disposal activity be recognized when the liability is
incurred and  nullifies  EITF 94-3.  The Company  plans to adopt SFAS No. 146 in
January 2003.  Management  believes that the adoption of this statement will not
have a material effect on the Company's future results of operations.

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 $47.6 million for
the first six months of 2002 compared with cash provided by operating activities
of $25.7 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 unearned revenue 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 $4.6 million in capital  expenditures during
the first six  months  of 2002,  and  expects  to invest  between  $5.0 and $6.0
million for the remainder of 2002,  inclusive of  improvements to its management
information  systems.  Capital  expenditures  in the  first  six  months of 2002
consisted  primarily of equipment  replacements and upgrades and improvements to
the Company's  management  information systems. A total of $3.0 million was paid
in cash  dividends  ($0.05 a quarter)  during the first six 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 July 31, 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. In a continuing effort to improve the efficiency
and quality of the support the Home Office  provides  the field,  the Company is
currently evaluating its Home Office processes.  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:

                                       8

          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 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.

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 July 31,  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 July 31, 2002 and
since no borrowings are currently  anticipated  through  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.

                                        9


PART II  OTHER INFORMATION

Item 1.           Legal Proceedings.

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


Item 4.           Submission of Matters to a Vote of Security Holders.

                  The Company's Annual Meeting of Stockholders was held on April
                  23, 2002. At the meeting, stockholders elected two Class I
                  Directors for the three-year term expiring in 2005 and one
                  Class II Director for the one-year term expiring in 2003.

                  Results of the voting were as follows:

                  Election of Class I and II Directors:               For                           Withheld
                  ---------------------------------------    ----------------------         -------------------------

                                                                                             
                  R. Randall Rollins                              27,435,459                       1,254,573
                  James B. Williams                               28,063,111                         626,921
                  Henry B. Tippie                                 28,062,314                         627,718


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 second
                                   quarter of 2002.

                                       10




                                   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:  July 31, 2002          By:   /s/ Gary W. Rollins
                              --------------------------------------------------
                                    Gary W. Rollins
                                    Chief Executive Officer, President
                                    and Chief Operating Officer
                                    (Member of the Board of Directors)




Date:  July 31, 2002          By:   /s/ Harry J. Cynkus
                              --------------------------------------------------
                                    Harry J. Cynkus
                                    Chief Financial Officer and Treasurer
                                    (Principal Financial and Accounting Officer)












                                       11