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 September 30, 2002.

                                       OR

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

For the transition period from ____________ to ____________

Commission file number 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 29,845,550 shares of its $1 Par Value Common Stock outstanding
as of October 31, 2002.




                         ROLLINS, INC. AND SUBSIDIARIES

                                      INDEX


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

               Item 1.   Financial Statements.

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

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

                         Condensed Consolidated Statements of Cash Flows for the Nine
                         Months Ended September 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.                      11

               Item 4.   Controls and Procedures.                                                         11

PART II        OTHER INFORMATION

               Item 1.   Legal Proceedings.                                                               12

               Item 5.   Other Information.                                                               12

               Item 6.   Exhibits and Reports on Form 8-K.                                                12

SIGNATURES                                                                                                13

CERTIFICATIONS                                                                                       14 - 15



PART I  FINANCIAL INFORMATION
Item 1. Financial Statements.



                         ROLLINS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                        (In thousands except share data)
                                                                                     
                                                                            (Unaudited)
                                                                           September 30,          December 31,
                                                                                2002                  2001
                                                                       --------------------   ------------------

       ASSETS
                   Cash and Short-Term Investments                     $            44,494    $           8,650
                   Trade Receivables, Net                                           52,503               48,479
                   Materials and Supplies                                           11,075               11,895
                   Deferred Income Taxes                                            20,019               21,044
                   Other Current Assets                                             10,992               10,415
                                                                       --------------------   ------------------

                       Current Assets                                              139,083              100,483

                   Equipment and Property, Net                                      38,252               44,273
                   Goodwill and Other Intangible Assets, Net                       109,439              112,450
                   Deferred Income Taxes                                            38,248               39,309
                   Other Assets                                                          0                   44
                                                                       --------------------   ------------------

                       Total Assets                                    $           325,022    $         296,559
                                                                       ====================   ==================


       LIABILITIES
                   Accounts Payable                                    $            11,734    $          12,920
                   Accrued Insurance                                                13,230                9,912
                   Accrued Payroll                                                  27,906               30,921
                   Unearned Revenue                                                 43,072               27,470
                   Accrual for Termite Contracts                                    17,000               15,000
                   Other Current Liabilities                                        17,738               12,313
                                                                       --------------------   ------------------

                      Current Liabilities                                          130,680              108,536

                   Accrued Insurance                                                28,946               32,713
                   Accrual for Termite Contracts                                    34,696               35,875
                   Long-Term Accrued Liabilities                                    29,579               33,937
                                                                       --------------------   ------------------

                       Total Liabilities                                           223,901              211,061
                                                                       --------------------   ------------------



       STOCKHOLDERS' EQUITY
                   Common Stock, par value $1 per share; 99,500,000
                     shares authorized; 29,889,885 and 30,069,990
                     shares issued and outstanding at September 30,
                     2002 and December 31, 2001, respectively                       29,890               30,070
                   Accumulated Other Comprehensive Income                           (4,808)              (4,822)
                   Retained Earnings                                                76,039               60,250
                                                                       --------------------   ------------------

                       Total Stockholders' Equity                                  101,121               85,498
                                                                       --------------------   ------------------

                       Total Liabilities and Stockholders' Equity      $           325,022    $         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                    Nine Months Ended
                                                                     September 30,                         September 30,
                                                          ----------------------------------   ------------------------------------
                                                                                                   
                                                                 2002              2001               2002               2001
                                                          ----------------  ----------------   ----------------   -----------------

REVENUES
           Customer Services                              $       174,873   $       169,806    $       513,715    $        502,128
                                                          ----------------  ----------------   ----------------   -----------------

COSTS AND EXPENSES
           Cost of Services Provided                               95,174            95,118            277,750             280,111
           Depreciation and Amortization                            5,425             5,140             16,298              15,033
           Sales, General & Administrative                         63,516            62,780            182,075             182,528
           Interest (Income) / Expense                               (135)             (116)              (125)               (265)
                                                          ----------------  ----------------   ----------------   -----------------

                                                                  163,980           162,922            475,998             477,407
                                                          ----------------  ----------------   ----------------   -----------------

INCOME BEFORE INCOME TAXES                                         10,893             6,884             37,717              24,721
                                                          ----------------  ----------------   ----------------   -----------------


PROVISION  FOR INCOME TAXES
           Current                                                  4,600             1,370             12,346               5,499
           Deferred                                                  (461)            1,246              1,986               3,895
                                                          ----------------  ----------------   ----------------   -----------------

                                                                    4,139             2,616             14,332               9,394
                                                          ----------------  ----------------   ----------------   -----------------

NET INCOME                                                $         6,754   $         4,268    $        23,385    $         15,327
                                                          ================  ================   ================   =================

RETAINED EARNINGS
           Balance at Beginning of Period                          74,466            57,538             60,250              48,563
           Cash Dividends                                          (1,495)           (1,509)            (4,511)             (4,527)
           Common Stock Purchased                                  (3,781)              (56)            (5,004)                (56)
           Other                                                       95              (218)             1,919                 716
                                                          ----------------  ----------------   ----------------   -----------------

BALANCE AT END OF PERIOD                                  $        76,039   $        60,023    $        76,039    $         60,023
                                                          ================  ================   ================   =================


EARNINGS PER SHARE - BASIC                                $          0.23   $          0.14    $          0.78    $           0.51
                                                          ================  ================   ================   =================

EARNINGS PER SHARE - DILUTED                              $          0.22   $          0.14    $          0.77    $           0.51
                                                          ================  ================   ================   =================

WEIGHTED SHARES OUTSTANDING - BASIC                            29,923,467        30,176,364         30,067,661          30,155,118

WEIGHTED SHARES OUTSTANDING - DILUTED                          30,078,571        30,313,600         30,254,715          30,300,810


<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)


                                                                                               Nine Months Ended
                                                                                                   September 30,
                                                                                   ----------------------------------------
                                                                                                 
                                                                                           2002                  2001
                                                                                   ------------------     -----------------

OPERATING ACTIVITIES
                   Net Income                                                      $          23,385      $         15,327
                   Adjustments to Reconcile Net Income to Net
                      Cash Provided by Operating Activities:
                         Depreciation and Amortization                                        16,298                15,033
                         Provision for Deferred Income Taxes                                   2,085                 4,628
                         Other, Net                                                              776                   135
                   (Increase) Decrease in Assets:
                         Trade Receivables                                                    (3,947)               (3,610)
                         Materials and Supplies                                                  831                 1,432
                         Other Current Assets                                                   (577)               (7,801)
                         Other Non-Current Assets                                                 96                  (871)
                   Increase (Decrease) in Liabilities:
                         Accounts Payable and Accrued Expenses                                 2,773                 4,102
                         Unearned Revenue                                                     15,602                 6,764
                         Accrued Insurance                                                      (449)               (4,195)
                         Accrual for Termite Contracts                                           822                (1,380)
                         Long-Term Accrued Liabilities                                        (4,359)               (3,547)
                                                                                   ------------------     -----------------

                   Net Cash Provided by Operating Activities                                  53,336                26,017
                                                                                   ------------------     -----------------

INVESTING ACTIVITIES
                   Purchases of Equipment and Property                                        (5,900)               (6,184)
                   Net Cash Used for Acquisition of Companies                                 (1,768)                 (704)
                   Marketable Securities, Net                                                      0                     0
                                                                                   ------------------     -----------------

                   Net Cash Used in Investing Activities                                      (7,668)               (6,888)
                                                                                   ------------------     -----------------

FINANCING ACTIVITIES
                   Dividends Paid                                                             (4,511)               (4,527)
                   Common Stock Purchased                                                     (5,288)                  (60)
                   Payments on Capital Leases                                                   (256)               (1,447)
                   Payments, Net of Borrowings,
                      Under Line of Credit Agreement                                               0                (1,400)
                   Other                                                                         231                (1,632)
                                                                                   ------------------     -----------------

                   Net Cash Used in Financing Activities                                      (9,824)               (9,066)
                                                                                   ------------------     -----------------

                   Net Increase in Cash and Short-Term
                      Investments                                                             35,844                10,063
                   Cash and Short-Term Investments
                      At Beginning of Period                                                   8,650                   399
                                                                                   ------------------     -----------------
                   Cash and Short-Term Investments
                      At End of Period                                             $          44,494      $         10,462
                                                                                   ==================     =================

<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 September  30, 2002 and December 31, 2001,  and
               the results of  operations  for the three and nine  months  ended
               September  30,  2002 and 2001 and cash flows for the nine  months
               ended  September  30,  2002 and 2001.  Operating  results for the
               three  and  nine  months  ended   September   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 nine months ended  September  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 at least 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.  The
               adoption of SFAS 142  required  the Company to perform an initial
               impairment  assessment  on all goodwill  during fiscal year 2002.
               The  Company  chose  September  30th as the  measurement  date to
               assess the carrying value of goodwill on an annual basis. In this
               assessment,  the Company  compared its fair value to its carrying
               value.  The  fair  value  of  the  Company  was  determined  by a
               comparison  of its closing  stock price as of September  30, 2002
               and the reported book value of the Company. At the September 30th
               measurement  date and upon  adoption of SFAS 142, the Company had
               no  impairment  of its  goodwill,  which totaled $72.4 million at
               September  30,  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 position,  results of operations or liquidity
               for the three and nine months ended September 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

                                       5

               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  adopted  SFAS No. 144  effective  January  1, 2002.  The
               adoption  of SFAS No. 144 did not have a  material  impact on the
               Company's financial position,  results of operations or liquidity
               for the three and nine  months  ended  September  30,  2002.  The
               Company  does not believe the impact of adopting  SFAS No. 143 or
               SFAS  No.  145  will  have a  material  impact  on its  financial
               position, results of operations or liquidity.

               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
               financial position, results of operations or liquidity.

               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.


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                        Nine Months Ended
                                                               September 30,                            September 30,
                                                    ------------------------------------     ------------------------------------
                                                                                                     
                                                         2002                 2001                2002                2001
                                                    ----------------     ---------------     ----------------    ----------------
                  Basic EPS                                  29,923              30,176               30,068              30,155
                  Effect of Dilutive Stock Options              156                 138                  187                 146
                                                    ----------------     ---------------     ----------------    ----------------
                  Diluted EPS                                30,079              30,314               30,255              30,301
                                                    ================     ===============     ================    ================


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.

                                       6

               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
               has appealed 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  vigorously  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.

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

The Company reported net income of $6.8 million or $0.23 per share for the third
quarter of 2002,  compared to net income of $4.3  million or $0.14 per share for
the comparable quarter in 2001, a 58.2% increase.  Net income for the first nine
months of 2002  increased  52.6% to $23.4 million or $0.78 per share compared to
$15.3  million or $0.51 per share for the same period in 2001.  Revenues for the
third  quarter  of 2002  showed an  increase  of 3.0% as  compared  to the third
quarter  2001.  Revenues for the nine months ended  September 30, 2002 showed an
increase of 2.3% as compared to the nine months ended September 30, 2001.

The  improvement  in earnings  for the  quarter  and first nine months  resulted
primarily from an increase in revenue and pest and termite initiatives that have
decreased costs, increased productivity, and improved customer retention.

Results of Operations

Revenues  increased  to $174.9  million  for the third  quarter of 2002,  a 3.0%
increase or $5.1 million from $169.8  million for the same  quarterly  period of
2001. For the nine months the Company  generated  revenues of $513.7 million,  a
2.3% increase or $11.6 million from last year's  amount of $502.1  million.  The
revenue increase was mainly  attributable to pest control  services,  as termite
revenue  was flat.  The growth in pest  control  reflects a  successful  Eclipse
summer sales program that  contributed to a positive net gain in customers.  Our
commercial revenue grew, reflecting last quarter's price increase and a one-time
sale to a national  account  customer.  Every-other-month  service,  our primary
residential pest control service offering,  continues to grow in importance, now
approaching 50% of our residential  pest control  customer base. In addition,  a
selection of older  residential pest control customer  accounts received a price
increase in the third quarter.

The business of the Company is affected by the seasonal  nature of the Company's
pest and termite control services as evidenced by the following chart.


                                        Total Net Revenues
                        ---------------------------------------------------
                                                    
                             2002               2001              2000
                        --------------    ---------------    --------------
First Quarter           $     153,815     $      150,973     $     149,550
Second Quarter                185,027            181,349           180,528
Third Quarter                 174,873            169,806           172,373
Fourth Quarter                    N/A            150,158           147,107


Cost of Services Provided in the third quarter of 2002 was approximately $56,000
more than in the prior year quarter while margins improved to represent 54.4% of
revenues compared with 56.0% of revenues for the same quarter of the prior year.
The  increase in third  quarter  expenses  was  primarily  due to  increases  in
insurance and claims  expense,  cash discounts,  and other expenses.  The margin
improvement was mainly attributed to the 3.0% increase in third quarter revenues
and the  beneficial  impact  of higher  every-other-month  revenues  on  service
payroll, fleet, and materials and supplies margins. For the first nine months of
2002, Cost of Services  Provided  decreased $2.4 million and margins improved to
represent  54.1% of revenues  compared  to 55.8% of revenues  for the prior year
period.  Improvement  for the nine months ended September 30, 2002 can be mainly
attributed  to  programs  that  have  increased   productivity   while  reducing
headcount,  and  reductions in service  salaries,  personnel  related  expenses,
materials and supplies,  and fleet expense which were partially offset by higher
insurance and claims expense.

                                       7

Sales,  General  and  Administrative  in the  third  quarter  of 2002  increased
$736,000 but margins  improved to represent 36.3% of revenues  compared to 37.0%
of  revenues  for the same  quarter of the prior  year.  The  increase  in third
quarter  expenses  was  primarily  due  to  higher  sales  commissions  for  the
successful Eclipse summer selling program, bad debt expense, sales salaries, and
administrative  salaries.  The margin  improvement was mainly  attributed to the
3.0% increase in third quarter  revenues  compared to a 1.5% decline in revenues
in the third quarter of 2001 as compared to third  quarter  2000.  For the first
nine  months of 2002,  Sales,  General  and  Administrative  expenses  decreased
$453,000,  and as a percentage  of revenues was 35.4%  compared to 36.4% for the
prior year period.  Improvement for the first nine months was mainly  attributed
to reduced personnel related expenses, fleet expense,  telephone expense, travel
expense, and sales promotions.

Depreciation  and  Amortization  expenses  for the  third  quarter  of 2002 were
approximately  $285,000  higher than the prior year quarter.  For the first nine
months of 2002,  Depreciation and Amortization  expenses were approximately $1.3
million higher than the prior year period. The increase was primarily due to 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.  As a result  of the  adoption  of SFAS No.  142,  the
amortization of goodwill has been discontinued as of January 1, 2002,  causing a
decrease in goodwill  amortization  expense of approximately $2.3 million offset
by an increase in  amortization  expense of $2.1  million due to a change in the
expected life of customer contracts.  For further discussion,  see Note 1 to the
accompanying financial statements.

Net income for the quarter  ended  September  30, 2002  includes  the effects of
adopting  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 September 30, 2001, it would not have had a material impact to
net income previously reported for the quarter ended September 30, 2001.

The  Company's  net tax  provision  of $4.1  million  for the  quarter and $14.3
million for the nine 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  at least 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.  The adoption of SFAS 142 required the Company to
perform an initial  impairment  assessment  on all goodwill  during  fiscal year
2002.  The Company chose  September 30th as the  measurement  date to assess the
carrying value of goodwill on an annual basis. In this  assessment,  the Company
compared its fair value to its carrying value. The fair value of the Company was
determined  by a comparison  of its closing stock price as of September 30, 2002
and the reported book value of the Company.  At the September  30th  measurement
date and upon  adoption  of SFAS  142,  the  Company  had no  impairment  of its
goodwill, which totaled $72.4 million at September 30, 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  position,  results of operations or liquidity for the
three and nine months ended September 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 adopted SFAS No. 144 effective January 1, 2002.
The  adoption  of SFAS No. 144 did not have a material  impact on the  Company's
financial  position,  results of  operations or liquidity for the three and nine
months  ended
                                       8

September 30, 2002. The Company does not believe the impact of adopting SFAS No.
143 or SFAS No.  145 will  have a  material  impact on its  financial  position,
results of operations or liquidity.

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  financial  position,  results  of
operations or liquidity.

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 $53.3 million for
the  first  nine  months  of 2002,  compared  with cash  provided  by  operating
activities of $26.0 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
significant 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 $5.9 million in capital  expenditures during
the first  nine  months of 2002,  and  expects to invest  between  $4.0 and $6.0
million for the remainder of 2002,  inclusive of  improvements to its management
information  systems.  Capital  expenditures  in the first  nine  months of 2002
consisted  primarily of equipment  replacements and upgrades and improvements to
the Company's  management  information systems. A total of $4.5 million was paid
in cash  dividends  ($0.05 a quarter)  during the first nine months of 2002. The
capital  expenditures,  acquisitions  and cash dividends  were primarily  funded
through  existing  cash  balances and  operating  activities.  In the first nine
months of 2002,  the  Company  made seven  acquisitions  totaling  $1.8  million
compared to three  acquisitions  and two  payments  from  previous  acquisitions
totaling $0.7 million in the first nine months of 2001. The Company  maintains a
$40  million  credit  facility  with a  commercial  bank,  of  which  we have no
borrowings outstanding as of September 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. In a continuing effort to improve the efficiency
and quality of the support the Home Office  provides  the field,  the Company is
currently  reengineering its Home Office processes.  In the first nine months of
2002, the Company incurred  $670,000 in costs related to the  restructuring  and
anticipates  additional  costs of  $200,000  in the  fourth  quarter.  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.

At the Company's  October 22, 2002 Board of Directors  meeting,  the independent
directors  of the Board of  Directors  and the Audit  Committee  approved  three
related party  transactions.  The Audit Committee and the independent  directors
were furnished with full disclosure of the transactions,  including  independent
appraisals,  and determined that the terms of each  transaction  were reasonable
and fair to the  Company.  The first  approval  was the  purchase of the Rollins
Training  Center on October 31, 2002 for $3.1 million  from RTC,  LLC, a company
controlled  by R. Randall  Rollins,  Chairman of the Board of Rollins,  Inc. The
second  approval  was the purchase of hand-held  computer  software  development
known as PowerTrak Version 1.0 from RRR Associates,  a company  controlled by R.
Randall  Rollins.  The  purchase  will be made  during the fourth  quarter at an
approved  purchase price of $250,000.  The third approval was a lease  agreement
effective  July 1, 2002 that  expires  June 30, 2007 for company  real estate in
Okeechobee  County,  Florida to be leased to Rollins  Ranch,  a division of LOR,
Inc., a company  controlled  by R. Randall  Rollins and Gary W.  Rollins,  Chief
Executive  Officer,  President and Chief Operating Officer of Rollins.  Inc. The
annual  lease  rate on this  real  estate  is  $131,939.  It is the  opinion  of
Management  that these related party  transactions  were fair and reasonable and
will not have a material effect on the Company's financial position,  results of
operations or liquidity.

The Company has made  contributions to the defined benefit  retirement plan (the
Plan)  during  2002 as a  result  of the  Plan  being  underfunded.  Total  2002
contributions  to date amount to approximately  $10.0 million.  The Company will
further analyze the funded status of the Plan prior to December 31, 2002 and may
choose to make  additional  contributions  to the  Plan.  It is the  opinion  of
Management that additional Plan contributions will not have a material effect on
the Company's financial position,  results of operations or liquidity.

                                       9

Critical Accounting Policies

We view  critical  accounting  policies  to be  those  policies  that  are  very
important to the portrayal of our financial condition and results of operations,
and that 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 to
          the  Company's  proactive  risk  management  to develop  and  maintain
          ongoing  programs.  However,  it is not  possible  to  predict  future
          catastrophic claims.  Initiatives that 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 serious accident assessment twenty
          four hours a day and seven days a week and has  instituted  a modified
          duty  program  that  enables  employees  to  go  back  to  work  on  a
          limited-duty basis.

          Revenue Recognition - The Company's revenue  recognition  policies are
          designed to recognize revenues at the time services are performed. For
          certain  revenue  types,  because  of the  timing of  billing  and the
          receipt  of cash  versus the timing of  performing  services,  certain
          accounting  estimates are utilized.  Residential  and commercial  pest
          control  services are  primarily  recurring in nature,  while  certain
          types of commercial customers may receive multiple treatments within a
          given month.  Commercial  business also offers  greater  prospects for
          revenues from additional special services and product sales, which are
          recognized  as  income  when  performed.   In  general,  pest  control
          customers  sign an initial one year  contract.  A small portion of new
          customer   prepayments  is  recorded  as  revenue,   using  accounting
          estimates,  in  recognition  of the  fact  that  first  time  services
          generally  involve  greater costs for service  payroll and  materials.
          Termite  revenues are  recognized  when the  services  are  performed,
          although a portion  of every  termite  baiting  sale is  deferred  and
          recognized as income during the term of the contract using  accounting
          estimates  to  match  the  timing  of  performing  monitoring  visits.
          Traditional  termite contract renewals are recognized as revenues when
          collected in order to match the revenue with the corresponding service
          provided on or about the renewal date.  Baiting  renewals are deferred
          and  recognized  over the annual  guarantee  period in relation to the
          cost of the required monitoring visits.

                                       10

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 potential future
pension  plan  contributions,   related  party  transactions,   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 September 30, 2002, the Company no longer maintains a material  investment
portfolio  subject to  interest  rate risk  exposure.  The Company is subject to
interest  rate  risk  exposure  through  borrowings  on its $40  million  credit
facility. Due to the absence of such borrowings as of October 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. The Company has been affected;  however, by
the  impact of lower  interest  rates on  interest  income  from its  short-term
investments.

Item 4.        Controls and Procedures.

Based on the evaluation of the Company's  disclosure  controls and procedures as
of a date within 90 days of the filing date of this  quarterly  report,  each of
Gary W. Rollins,  the Chief  Executive  Officer,  President and Chief  Operating
Officer of the Company,  and Harry J. Cynkus,  the Chief  Financial  Officer and
Treasurer of the Company,  have concluded that the Company's disclosure controls
and  procedures  are  effective  in  ensuring  that  information  required to be
disclosed  by the  Company in the  reports  that it files or  submits  under the
Securities  and  Exchange  Act of 1934,  as  amended,  is  recorded,  processed,
summarized and reported,  within the time period specified by the Securities and
Exchange Commission's rules and forms.

There were no significant changes in the Company's internal controls or in other
factors that could significantly affect these controls subsequent to the date of
their  evaluation,  including any corrective  actions with regard to significant
deficiencies and material weaknesses.

                                       11

PART II  OTHER INFORMATION

Item 1.        Legal Proceedings.

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

Item 5.        Other Information.

               At the Company's October 22, 2002 Board of Directors meeting,
               the Audit Committee approved Ernst & Young LLP, the Company's
               independent auditors, to review the federal tax return for the
               upcoming year.

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.

                    (10)  (i)  Lease  Agreement dated July 1, 2002 between
                               Rollins  Continental,  Inc. and Rollins Ranch,
                               a division of LOR, Inc.
                    (99.1)     Certification of Periodic Financial Reports.


               (b)  Reports on Form 8-K.

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

                                       12

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










                                       13



                                 Certifications

I, Gary W. Rollins,  President  and Chief  Executive  Officer of Rollins,  Inc.,
certify that:

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

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

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

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

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

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

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

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

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

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

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


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


                                       14

I, Harry J. Cynkus, Chief Financial Officer of Rollins, Inc., certify that:

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

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

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

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

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

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

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

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

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

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

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


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




                                       15