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

                                    FORM 10-Q


(Mark One)

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

                 For the quarterly period ended March 31, 2003.

                                       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 [ ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in rule 12b-2 of the Exchange Act).

Yes  [X] No [ ]

Rollins, Inc. had 45,080,317 shares of its $1 Par Value Common Stock outstanding
as of April 30, 2003.

                         ROLLINS, INC. AND SUBSIDIARIES

                                      INDEX



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

               Item 1.   Financial Statements.

                         Consolidated Statements of Financial Position as of March 31, 2003
                         and December 31, 2002                                                             2

                         Consolidated Statements of Income for the Three Months Ended March
                         31, 2003 and 2002                                                                 3

                         Consolidated Statements of Cash Flows for the Three Months Ended
                         March 31, 2003 and 2002                                                           4

                         Notes to Consolidated Financial Statements                                        5

               Item 2.   Management's Discussion and Analysis of Financial Condition and
                         Results of Operations.                                                            8

               Item 3.   Quantitative and Qualitative Disclosures About Market Risk.                      12

               Item 4.   Controls and Procedures.                                                         12

PART II        OTHER INFORMATION

               Item 1.   Legal Proceedings.                                                               13

               Item 6.   Exhibits and Reports on Form 8-K.                                                13

SIGNATURES                                                                                                14

CERTIFICATIONS                                                                                       15 - 16


PART I  FINANCIAL INFORMATION
Item 1. Financial Statements.

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


                                                                            (Unaudited)
                                                                             March 31,            December 31,
                                                                                2003                  2002
                                                                       --------------------   ------------------
                                                                                     

       ASSETS
                   Cash and Short-Term Investments                     $            54,351    $          38,315
                   Trade Receivables, Net of Allowance for
                     Doubtful Accounts of $4,645 and $6,040,
                     respectively                                                   48,204               47,740
                   Materials and Supplies                                           11,188               10,662
                   Deferred Income Taxes                                            20,088               20,035
                   Other Current Assets                                             11,533                9,470
                                                                       --------------------   ------------------
                       Current Assets                                              145,364              126,222

                   Equipment and Property, Net                                      36,338               38,880
                   Goodwill                                                         72,392               72,392
                   Customer Contracts and Other Intangible Assets                   34,289               35,507
                   Deferred Income Taxes                                            43,345               44,406
                                                                       --------------------   ------------------
                       Total Assets                                    $           331,728    $         317,407
                                                                       ====================   ==================


       LIABILITIES
                   Accounts Payable                                    $            13,960    $          12,138
                   Accrued Insurance                                                11,075               11,740
                   Accrued Payroll                                                  23,956               28,623
                   Unearned Revenue                                                 46,038               43,049
                   Accrual for Termite Contracts                                    19,000               19,000
                   Other Current Liabilities                                        19,858               15,312
                                                                       --------------------   ------------------
                       Current Liabilities                                         133,887              129,862

                   Accrued Insurance, Less Current Portion                          30,896               30,222
                   Accrual for Termite Contracts, Less Current Portion              28,443               27,446
                   Accrued Pension                                                  10,769               10,769
                   Long-Term Accrued Liabilities                                    28,366               28,418
                                                                       --------------------   ------------------
                       Total Liabilities                                           232,361              226,717
                                                                       --------------------   ------------------

       Commitments and Contingencies

       STOCKHOLDERS' EQUITY
                   Common Stock, par value $1 per share; 99,500,000
                     shares authorized; 45,133,845 and 44,799,368
                     shares issued and outstanding, respectively                    45,134               44,799
                   Accumulated Other Comprehensive Income (Loss)                   (17,003)             (16,947)
                   Retained Earnings                                                71,236               62,838
                                                                       --------------------   ------------------
                       Total Stockholders' Equity                                   99,367               90,690
                                                                       --------------------   ------------------
                       Total Liabilities and Stockholders' Equity      $           331,728    $         317,407
                                                                       ====================   ==================

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

                                       2


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


                                                                  Three Months Ended
                                                                       March 31,
                                                          ----------------------------------
                                                                 2003              2002
                                                          ----------------  ----------------
                                                                   
REVENUES
           Customer Services                              $       155,122   $       153,302
                                                          ----------------  ----------------

COSTS AND EXPENSES
           Cost of Services Provided                               84,078            84,022
           Depreciation and Amortization                            5,156             5,427
           Sales, General & Administrative                         54,222            55,837
           Interest (Income) Expense                                  (66)               49
                                                          ----------------  ----------------
                                                                  143,390           145,335
                                                          ----------------  ----------------
INCOME BEFORE INCOME TAXES                                         11,732             7,967
                                                          ----------------  ----------------

PROVISION  FOR INCOME TAXES
           Current                                                  3,463             1,804
           Deferred                                                   995             1,223
                                                          ----------------  ----------------
                                                                    4,458             3,027
                                                          ----------------  ----------------
NET INCOME                                                $         7,274   $         4,940
                                                          ================  ================

EARNINGS PER SHARE - BASIC AND DILUTED
           Net Income                                     $          0.16   $          0.11
                                                          ================  ================

           Average Shares Outstanding---Basic                  44,912,015        45,195,273

           Average Shares Outstanding---Diluted                46,110,466        45,488,982

DIVIDENDS PAID PER SHARE                                  $        0.0500   $        0.0333


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

                                       3

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


                                                                                               Three Months Ended
                                                                                                     March 31,
                                                                                      -------------------------------------
                                                                                           2003                  2002
                                                                                      ---------------        --------------
                                                                                                    
OPERATING ACTIVITIES
               Net Income                                                             $        7,274         $       4,940
               Adjustments to Reconcile Net Income to Net
                  Cash Provided by Operating Activities:
                     Depreciation and Amortization                                             5,156                 5,427
                     Provision for Deferred Income Taxes                                       1,009                 1,256
                     Other, Net                                                                   35                   167
               (Increase) Decrease in Assets:
                     Trade Receivables                                                          (436)                  693
                     Materials and Supplies                                                     (526)                  284
                     Other Current Assets                                                     (2,063)                  127
                     Other Non-Current Assets                                                     44                    83
               Increase (Decrease) in Liabilities:
                     Accounts Payable and Accrued Expenses                                     3,718                   210
                     Unearned Revenue                                                          2,989                 2,386
                     Accrued Insurance                                                             9                   191
                     Accrual for Termite Contracts                                               997                   537
                     Long-Term Accrued Liabilities                                               (52)                1,978
                                                                                   ------------------     -----------------
               Net Cash Provided by Operating Activities                                      18,154                18,279
                                                                                   ------------------     -----------------

INVESTING ACTIVITIES
               Purchases of Equipment and Property                                              (961)               (2,725)
               Net Cash Used for Acquisition of Companies                                       (385)                 (545)
                                                                                   ------------------     -----------------
               Net Cash Used in Investing Activities                                          (1,346)               (3,270)
                                                                                   ------------------     -----------------

FINANCING ACTIVITIES
               Dividends Paid                                                                 (2,247)               (1,507)
               Payments on Capital Leases                                                        ---                  (256)
               Other                                                                           1,475                     4
                                                                                   ------------------     -----------------

               Net Cash Used in Financing Activities                                            (772)               (1,759)
                                                                                   ------------------     -----------------

               Net Increase in Cash and Short-Term Investments                                16,036                13,250
               Cash and Short-Term Investments At Beginning of Period                         38,315                 8,650
                                                                                   ------------------     -----------------
               Cash and Short-Term Investments At End of Period                    $          54,351      $         21,900
                                                                                   ==================     =================

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

                                       4

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

NOTE 1.   BASIS OF PREPARATION

          The  consolidated  financial  statements  included  herein  have  been
          prepared by Rollins, Inc. (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 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,
          2002.

          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 consolidated  financial  statements
          included herein contain all normal recurring  adjustments necessary to
          present  fairly the financial  position of the Company as of March 31,
          2003 and  December  31, 2002,  and the results of  operations  for the
          three  months  ended  March 31,  2003 and 2002 and cash  flows for the
          three months ended March 31, 2003 and 2002.  Operating results for the
          three months ended March 31, 2003 are not  necessarily  indicative  of
          the results that may be expected for the year ended December 31, 2003.

          Comprehensive  income  includes  amounts  subject to foreign  currency
          translation  (See Note 5). For the three  months  ended March 31, 2003
          and 2002,  comprehensive  income is not materially  different from net
          income.

          The Board of Directors,  at its quarterly meeting on January 28, 2003,
          authorized  a  three-for-two  stock split by the issuance on March 10,
          2003 of one additional common share for each two common shares held of
          record on February 10, 2003. Accordingly, the par value for additional
          shares  issued was adjusted to common  stock,  and  fractional  shares
          resulting from the stock split were settled in cash. All share and per
          share data appearing throughout this Form 10-Q have been retroactively
          adjusted for this stock split.

          In November  2002,  the Emerging  Issues Task Force issued EITF 00-21,
          Revenue  Arrangements with Multiple  Deliverables,  which is effective
          for revenue  arrangements  entered  into in fiscal  periods  beginning
          after  June  15,  2003.   This  EITF  addresses  how  to  account  for
          arrangements  that may involve the delivery or performance of multiple
          products, services, and/or rights to use assets. The Company's termite
          baiting  business  involves  multiple  deliverables,  consisting of an
          initial installation and subsequent monitoring inspections.  Since the
          inception  of its  termite  baiting  program in 1999,  the Company has
          consistently  deferred a portion of the selling price to be recognized
          over the first year of the contracts based on a fair value  assessment
          of the service provided.  Management is currently analyzing the impact
          of adopting this EITF.

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

          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
                                  ------------------------------------------
                                      2003           2002           2001
                                  ------------   ------------   ------------

              First Quarter       $   155,122    $   153,302    $   150,280

              Second Quarter            N/A          184,189        180,731

              Third Quarter             N/A          174,063        169,223

              Fourth Quarter            N/A          153,871        149,691


NOTE 2.   EARNINGS PER SHARE

                                       5

          In  accordance  with SFAS No. 128,  Earnings  Per Share  ("EPS"),  the
          Company  computes  basic  Earnings  Per Share  ("EPS") on the basis of
          weighted-average  shares  outstanding.  Diluted EPS is computed on the
          basis of weighted-average shares outstanding plus common stock options
          outstanding  during  the  year,  which,  if  exercised,  would  have a
          dilutive  effect on EPS.  Basic and  diluted  EPS are the same for all
          periods  reported.  Basic and diluted EPS have been  restated  for the
          three-for-two  stock split for all periods  presented  (See Note 1). A
          reconciliation  of the  number  of  weighted-average  shares  used  in
          computing basic and diluted EPS is as follows:


                                                                             Three Months Ended
                                                                                  March 31,
                                                                           -----------------------
(In thousands except per share data and per share amounts)                      2003         2002
- --------------------------------------------------------------------------------------------------
                                                                                     
Basic and diluted earnings available to stockholders (numerator):             $7,274       $4,940
Shares (denominator):
         Weighted-average shares outstanding                                  44,912       45,195
         Effect of Dilutive securities:
                  Employee Stock Options                                       1,198          294
                                                                           ---------- ------------
                  Adjusted Weighted-Average Shares and Assumed
                    Exercises                                                 46,110       45,489


Per share amounts:
         Basic earnings per common share                                       $0.16        $0.11
         Diluted earnings per common share                                     $0.16        $0.11
- --------------------------------------------------------------------------------------------------

NOTE 3.   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.  Orkin
          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.  Orkin has appealed this ruling to the Florida Second  District
          Court of Appeals.  Moreover,  Orkin  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.


          Orkin is involved in certain  environmental  matters primarily arising
          in the normal course of business.  In the opinion of  Management,  the
          Company's  liability  under any of these matters would not  materially
          affect its financial condition or results of operations.

          Additionally,  in the normal course of business,  Orkin is a defendant
          in a number  of  lawsuits,  which  allege  that  plaintiffs  have been
          damaged as a result of the  rendering  of services by Orkin  personnel
          and equipment.  Orkin 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.

NOTE 4.   STOCKHOLDERS' EQUITY

                                      6

          For the first  quarter  ended March 31,  2003,  approximately  132,500
          shares of common stock were issued upon  exercise of stock  options by
          employees.  The Company  accounts for its employee stock options under
          the  recognition  and  measurement  principles  of APB Opinion No. 25,
          Accounting for Stock Issued to Employees, and related Interpretations.
          The following table  illustrates the effect on net income and earnings
          per  share if the  Company  had  applied  the fair  value  recognition
          provisions  of FASB  Statement  No. 123,  Accounting  for  Stock-Based
          Compensation, to stock-based employee compensation.

                                                       Three Months Ended
                                                            March 31,
                                                   --------------------------
  (In thousands, except per share data)                2003           2002
                                                   --------------------------

   Net income, as reported                            $7,274          $4,940
   Deduct:  Total stock-based employee
              compensation expense determined
              under fair value based method for
              all awards, net of related tax effects    (483)           (463)
                                                   --------------------------
   Pro forma net income                               $6,791          $4,477
                                                   --------------------------
   Earnings per share:
              Basic-as reported                        $0.16           $0.11
              Basic-pro forma                          $0.15           $0.10

              Diluted-as reported                      $0.16           $0.11
              Diluted-pro forma                        $0.15           $0.10

NOTE 5.   ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Accumulated  other  comprehensive  income  (loss)  consists of the following (in
thousands):



                                                       Minimum           Foreign
                                                       Pension           Currency
                                                      Liability        Translation           Total
                                                   ---------------    ---------------    --------------
                                                                                
Balance at December 31, 2001                       $   (4,047)        $    (775)         $   (4,822)
Change during first three months of 2002:
     Before-tax amount                                    ---                (6)                 (6)
     Tax benefit                                          ---                 2                   2
                                                   ---------------    ---------------    --------------
                                                          ---                (4)                 (4)
                                                   ---------------    ---------------    --------------
Balance at March 31, 2002                          $   (4,047)        $    (779)         $   (4,826)
                                                   ---------------    ---------------    --------------

Balance at December 31, 2002                       $  (16,182)        $    (765)         $  (16,947)
Change during 2003:
     Before-tax amount                                    ---               (86)                (86)
     Tax benefit                                          ---                30                  30
                                                   ---------------    ---------------    --------------
                                                          ---               (56)                (56)
                                                   ---------------    ---------------    --------------
Balance at March 31, 2003                          $  (16,182)        $    (821)         $  (17,003)
                                                   ---------------    ---------------    --------------

NOTE 6.   RELATED PARTY TRANSACTIONS

          The  following  related  party  transactions  have been  described  in
          greater  detail in the Company's Form 10-K for the year ended December
          31, 2002.

          At the  Company's  January 28, 2003 Board of Directors'  meeting,  the
          independent  directors  of  the  Board  of  Directors  and  the  Audit
          Committee  approved  four  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 and will not have a material  effect on the  Company's
          financial  position,  results of operations  or  liquidity.  The first
          approval  was the  ratification  of the  current  arrangement  between
          Rollins,  Inc.  and LOR,  Inc.,  a company  controlled  by R.  Randall
          Rollins,  Chairman of the Board of Rollins, Inc., and Gary W. Rollins,
          Chief  Executive  Officer,  President and Chief  Operating  Officer of
          Rollins,  Inc.,  related to sharing the aviation hangar located at the
          Dekalb-Peachtree  Airport,  as well as the  usage of the  Jetstar  II,
          owned by Rollins,  Inc.,  and  Gulfstream  III, owned by LOR, Inc. The
          second approval was the ratification of the arrangement concerning the
          rental

                                       7

          of office  space to LOR,  Inc.  located  at 2170  Piedmont  Road N.E.,
          Atlanta, Georgia 30324. The third approval was the ratification of the
          arrangement concerning the rental of office space to LOR, Inc. located
          at 710 Lakeshore Circle,  Atlanta,  Georgia 30324. The fourth approval
          was the ratification of the current arrangement related to the payment
          of fees for the services of a programmer/analyst  that was employed by
          LOR,  Inc.  but has become  employed  by  Rollins,  Inc.  in the first
          quarter of 2003.  It is the opinion of  Management  that these related
          party  transactions  were  reasonable and fair to the Company and will
          not  have a  material  effect  on the  Company's  financial  position,
          results of operations or liquidity.

          Employees of Rollins,  Inc. confer with employees of LOR, Inc. and RRR
          Associates,  a company  controlled  by R.  Randall  Rollins,  and vice
          versa. No fees are charged for these services because,  in the opinion
          of Management, the activity is mutually beneficial and offsetting.

NOTE 7.   ACCRUAL FOR TERMITE CONTRACTS

          During the first quarter of 2003,  the Company  adopted the accounting
          provisions  of FASB  Interpretation  No.  45 ("FIN  45"),  Guarantor's
          Accounting  and  Disclosure  Requirements  for  Guarantees,  Including
          Direct  Guarantees of Indebtedness of Others,  which requires that the
          fair value of guarantees issued after December 31, 2002 be recorded as
          a liability,  with the  offsetting  entry being  recorded based on the
          circumstances in which the guarantee was issued. FIN 45 further states
          that  the  liability  is  typically  reduced  over  the  term  of  the
          guarantee.  The  adoption  had no  impact on the  Company's  financial
          position, results of operations or liquidity.

          The Company  maintains an accrual for termite  contracts  representing
          the estimated  costs of  reapplications,  repair claims and associated
          labor, chemicals, and other costs relative to termite control services
          performed  prior to the  balance  sheet date as  discussed  in further
          detail in Item 2. under Critical Accounting Policies. A reconciliation
          of the  beginning  and ending  balances  of the  accrual  for  termite
          contracts is as follows:

              (In thousands)
              --------------------------------------------------------------
               Beginning Balance as of December 31, 2002            $46,446
               Current Year Provision                                 5,525
               Settlements, Claims and Expenditures Made
                 During the Period                                   (4,528)
                                                                    --------
               Ending Balance as of March 31, 2003                  $47,443
               -------------------------------------------------------------

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

The  Company's  continued  emphasis on customer  retention,  along with building
recurring  revenues,  resulted in revenue growth of 1.2% in the first quarter of
2003  despite  a  sluggish  economy  and harsh  winter in parts of the U.S.  The
financial  results for the first  quarter 2003 were  positively  impacted by the
continued   benefit  of  our  recent   service   initiatives,   which   included
every-other-month  residential pest control service, AcuridSM premium commercial
pest control services, and termite directed liquid and baiting treatment.

For the first  quarter  of 2003,  the  Company  had net  income of $7.3  million
compared  to net  income of $4.9  million in the first  quarter  of 2002,  which
represents  a 47.2%  increase.  The overall  improvement  for the year in profit
margins is largely a result of  improved  Cost of Services  Provided  and Sales,
General & Administrative as a percentage of revenues.

For the first quarter of 2003,  the Company  generated a net increase in cash of
$16.0  million  compared  to $13.3  million in the first  quarter  of 2002.  The
Company had Cash and Short-Term  Investments of $54.4 million at March 31, 2003,
compared to $38.3  million at December  31, 2002 and $21.9  million at March 31,
2002.

Results of Operations

Revenues for the quarter ended March 31, 2003  increased to $155.1  million,  an
increase of $1.8  million or 1.2% from last  year's  first  quarter  revenues of
$153.3  million.  The  revenue  increase  was  mainly  attributable  to a modest
increase in revenues from residential  pest control service.  The growth in pest
control  revenues  reflects  a net gain in the pest  control  customer  base,  a
successful  2002 price  increase  campaign,  as well as higher  average  selling
prices for new customers.  Every-other-month  service,  our primary  residential
pest control service offering, continues to grow in importance,  comprising over
50% of our  residential  pest  control  customer  base at March  31,  2003.  Our
commercial  revenues  were  flat,  mainly  as a result of a slight  decrease  in
customer  base and sales,  offset by a successful  price  increase  campaign for
existing  customers in 2002.  Termite revenues decreased in the first quarter of
2003  reflecting a harsher winter and spring than previous years in parts of the
U.S. The Company experienced an improvement in recurring termite revenues mainly
from enhanced renewal retention and higher bait monitoring services. Despite the
decrease  in termite  sales  dollars,  the  Company  managed to achieve a slight
improvement

                                       8

in average selling prices.  The Company's  foreign  operations made up less than
6.0% of the Company's total revenues in the first quarter 2003 and 2002.

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
                                  ------------------------------------------
                                      2003           2002           2001
                                  ------------   ------------   ------------

              First Quarter       $   155,122    $   153,302    $   150,280

              Second Quarter            N/A          184,189        180,731

              Third Quarter             N/A          174,063        169,223

              Fourth Quarter            N/A          153,871        149,691

Cost of Services Provided for the quarter ended March 31, 2003 increased $56,000
or 0.1%, while margins improved by 0.6 percentage points,  representing 54.2% of
revenues for the first  quarter 2003  compared to 54.8% of revenues in the prior
year first quarter. The slight increase for the quarter ended March 31, 2003 can
be mainly  attributed to higher fleet charges  partially offset by reductions in
materials  and supplies and  administrative  salaries.  Pest control and termite
technician  productivity  and employee  retention  continued  to improve.  It is
management's  opinion  that  better  employee  retention  helps to drive  better
customer retention.

Sales, General and Administrative for the quarter ended March 31, 2003 decreased
$1.6  million or 2.9% and, as a percentage  of revenues,  improved by 1.4 margin
points for the first  quarter,  averaging  35.0% of total  revenues  compared to
36.4% for the prior year quarter. Improvement for the year was mainly attributed
to reduced sales salaries due to reduction of the sales costs.

Depreciation and Amortization expenses for the quarter ended March 31, 2003 were
approximately  $271,000 or 5.0% lower than the prior year quarter.  The decrease
was mainly due to lower capital spending and certain  technology assets becoming
fully depreciated in the last twelve months.

The  Company's  tax  provision of $4.5 million for the first quarter ended March
31, 2003  reflects  increased  pre-tax  income over the prior year  period.  The
effective tax rate of 38% was consistent between periods presented.

Related Party Transactions

The following  related party  transactions have been described in greater detail
in the Company's Form 10-K for the year ended December 31, 2002.

At the Company's January 28, 2003 Board of Directors'  meeting,  the independent
directors  of the Board of  Directors  and the  Audit  Committee  approved  four
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  and will not have a material  effect on the  Company's
financial position,  results of operations or liquidity.  The first approval was
the ratification of the current arrangement between Rollins, Inc. and LOR, Inc.,
a company  controlled by R. Randall  Rollins,  Chairman of the Board of Rollins,
Inc.,  and  Gary W.  Rollins,  Chief  Executive  Officer,  President  and  Chief
Operating  Officer of  Rollins,  Inc.,  related to sharing the  aviation  hangar
located at the Dekalb-Peachtree Airport, as well as the usage of the Jetstar II,
owned by Rollins,  Inc.,  and  Gulfstream  III,  owned by LOR,  Inc.  The second
approval was the ratification of the arrangement concerning the rental of office
space to LOR, Inc. located at 2170 Piedmont Road N.E.,  Atlanta,  Georgia 30324.
The third approval was the ratification of the arrangement concerning the rental
of office space to LOR, Inc. located at 710 Lakeshore Circle,  Atlanta,  Georgia
30324.  The fourth  approval  was the  ratification  of the current  arrangement
related to the payment of fees for the services of a programmer/analyst that was
employed by LOR,  Inc.  but has become  employed  by Rollins,  Inc. in the first
quarter of 2003.  It is the  opinion of  Management  that  these  related  party
transactions  were  reasonable  and  fair to the  Company  and  will  not have a
material effect on the Company's  financial  position,  results of operations or
liquidity.

Employees  of  Rollins,  Inc.  confer  with  employees  of  LOR,  Inc.  and  RRR
Associates,  a company controlled by R. Randall Rollins, and vice versa. No fees
are charged  for these  services  because,  in the  opinion of  Management,  the
activity is mutually beneficial and offsetting.

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

                                       9

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 relative to
     termite  control  services  performed  prior to the balance sheet date. The
     Company  contracts an independent third party actuary on an annual basis to
     provide the Company a range of estimated  liability  based upon  historical
     claims  information.  The  actuarial  study  is a  major  consideration  in
     determining  the accrual  balance,  along with  Management's  knowledge  of
     changes in business practices, contract changes, ongoing claims and termite
     remediation  trends. The reserve is established based on all these factors.
     Management  makes  judgments   utilizing  these  operational   factors  but
     recognizes  that they are  inherently  subjective  due to the difficulty in
     predicting  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 accurately predict future significant claims.  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 on an annual basis 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 accurately predict future
     significant   claims.   Initiatives  that  have  been  implemented  include
     pre-employment screening and an annual Motor Vehicle report required on all
     its drivers, utilization of a Global Positioning System that has been fully
     deployed to our Company vehicles,  post-offer  physicals for new employees,
     and  pre-hire,  random 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.  In general,  pest
     control  customers  sign an initial one year  contract,  and  revenues  are
     recognized at the time services are performed.  For pest control customers,
     the Company  offers a discount  for those  customers  who prepay for a full
     year of services.  The Company defers recognition of these advance payments
     and  recognizes  the  revenue as the  services  are  rendered.  The Company
     classifies the discounts  related to the advance payments as a reduction in
     revenues. Termite baiting revenues are recognized when the initial services
     are  performed at the  inception of a new  contract,  although a portion of
     every termite baiting sale is deferred.  The amount deferred is an estimate
     of the value of  monitoring  services  to be  rendered  after  the  initial
     service.   The  amount   deferred  is  then   recognized  as  income  on  a
     straight-line  basis over the  remaining  contract  term,  which results in
     recognition  of  revenue  in a  pattern  that  approximates  the  timing of
     performing monitoring visits.  Baiting renewals are deferred and recognized
     over the annual contract period on a straight-line  basis that approximates
     the  timing of  performing  the  required  monitoring  visits.  Traditional
     termite  treatments  are  recognized  as revenue at the time  services  are
     performed. Traditional termite contract renewals are recognized as revenues
     at the  renewal  date in order to match the  revenue  with the  approximate
     timing of the corresponding service provided.

Liquidity and Capital Resources

The Company believes its current cash balances, future cash flows from operating
activities and available borrowings under its $40.0 million credit facility will
be  sufficient  to finance  its current  operations  and  obligations,  and fund
expansion of the business for the foreseeable  future. The Company's  operations
generated  cash of $18.2 million for the quarter ended March 31, 2003,  compared
with cash provided by operating  activities of $18.3 million for the same period
in 2002.  The 2003 results were achieved  primarily  from  favorable  changes in
working capital related  primarily to higher income from operations,  the timing
of  advanced  payments  from  customers  which  produced an increase in unearned
revenue,  and the  Company's  ability  to  reduce  its  investment  in  accounts
receivable and inventories despite higher revenues.

                                       10

The Company invested  approximately  $961,000 in capital expenditures during the
quarter  ended March 31,  2003,  and expects to invest  between $7.0 million and
$9.0 million for the  remainder of 2003.  Capital  expenditures  for the quarter
consisted  primarily of the purchase of equipment  replacements and upgrades and
improvements  to  the  Company's  management  information  systems.  During  the
quarter,  the Company made  acquisitions  totaling $385,000 compared to $545,000
during 2002. The Company  currently does not have plans to aggressively seek new
acquisitions but will give consideration to any unusually attractive acquisition
opportunities  presented.  A total of $2.2  million  was paid in cash  dividends
($0.05  per  share)  during  the  quarter.  At the  January  28,  2003  Board of
Directors'  Meeting,  the Board  approved a 50% increase in the  dividend,  from
$0.033  to  $0.05  per  share  on the  split  number  of  shares,  as  well as a
three-for-two  stock  split to holders of record on February  10,  2003  payable
March 10, 2003. The capital  expenditures,  acquisitions and cash dividends were
funded entirely  through  existing cash balances and operating  activities.  The
Company  maintains a $40.0 million  credit  facility with a commercial  bank, of
which no  borrowings  were  outstanding  as of March  31,  2003 or May 2,  2003.
However,  the Company does  maintain  approximately  $25.0 million in Letters of
Credit.

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 3 to the accompanying financial statements.

In late April of 2002, the Company initiated a restructuring and  re-engineering
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  processes  and support to the field.  In 2002,  the
Company  incurred  $824,000 in costs related to the  restructuring  and does not
anticipate  additional  costs in 2003. 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 flows of the Company.

The  Company  made  contributions  of  $20.0  million  to  the  defined  benefit
retirement  plan  (the  "Plan")  during  2002  as a  result  of the  Plan  being
underfunded.  The Company believes that it will make contributions in the amount
of approximately  $5.0 to $10.0 million in 2003. 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.

Impact of Recent Accounting Pronouncements

In November  2002,  the Emerging  Issues Task Force  issued EITF 00-21,  Revenue
Arrangements  with  Multiple  Deliverables,   which  is  effective  for  revenue
arrangements  entered into in fiscal periods beginning after June 15, 2003. This
EITF addresses how to account for arrangements  that may involve the delivery or
performance of multiple  products,  services,  and/or rights to use assets.  The
Company's termite baiting business involves multiple deliverables, consisting of
an  initial  installation  and  subsequent  monitoring  inspections.  Since  the
inception of its termite baiting  program in 1999, the Company has  consistently
deferred a portion of the selling price to be recognized  over the first year of
the  contracts  based  on a  fair  value  assessment  of the  service  provided.
Management is currently analyzing the impact of adopting this EITF.

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 2003 capital
expenditures.  The actual  results of the Company could differ  materially  from
those  indicated by the  forward-looking  statements  because of various  risks,
timing 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;   that  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
and additional  risks  discussed in the Company's Form 10-K for 2002. All of the
foregoing  risks and  uncertainties  are  beyond the  ability of the  Company to
control,   and  in  many  cases  the  Company   cannot  predict  the  risks  and
uncertainties  that could  cause its actual  results to differ  materially  from
those  indicated by the  forward-looking  statements.

                                       11

Item 3.   Quantitative  and Qualitative Disclosures About Market Risk.

As of March 31, 2003, the Company maintained an investment  portfolio subject to
short-term  interest  rate risk  exposure.  The Company has been affected by the
impact  of  lower  interest  rates  on  interest   income  from  its  short-term
investments.  The Company is also subject to interest rate risk exposure through
borrowings  on its $40.0  million  credit  facility.  Due to the absence of such
borrowings as of March 31, 2003 and as currently anticipated for 2003, this risk
is not  expected  to have a  material  effect  upon  the  Company's  results  of
operations or financial  position going forward.  The Company is also exposed to
market  risks  arising  from  changes in foreign  exchange  rates.  The  Company
believes that this foreign  exchange  rate risk will not have a material  effect
upon the Company's results of operations or financial position going forward.

Item 4.   Controls and Procedures.

Under the supervision and with the  participation  of our Management,  including
our principal executive officer and principal financial officer, we conducted an
evaluation of the  effectiveness  of the design and operations of our disclosure
controls and procedures,  as defined in rules 13a-14(c) and 15d -14(c) under the
Securities  Exchange  Act of 1934,  within  90 days of the  filing  date of this
report  (the  "Evaluation  Date").  Based  on  this  evaluation,  our  principal
executive officer and principal financial officer concluded as of the Evaluation
Date that our disclosure  controls and  procedures  were effective such that the
material  information  required to be included in our  Securities  and  Exchange
Commission  ("SEC")  reports is  recorded,  processed,  summarized  and reported
within the time periods  specified  in SEC rules and forms  relating to Rollins,
Inc.,  including our  consolidated  subsidiaries,  and was made known to them by
others within those  entities,  particularly  during the period when this report
was being prepared.

In addition,  there were no significant  changes in our internal  controls or in
other factors that could  significantly  affect these controls subsequent to the
Evaluation  Date. We have not identified any significant  deficiency or material
weaknesses  in our internal  controls,  and  therefore  there were no corrective
actions taken.

                                       12

PART II   OTHER INFORMATION

Item 1.   Legal Proceedings.

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

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

          (a)  Exhibits

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

               (ii) By-laws of Rollins, Inc. is incorporated herein by reference
               to  Exhibit  (3) (ii) as filed  (ii)  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.

               (iv)  Amendment to the By-laws of Rollins,  Inc. is  incorporated
               herein by  reference  to Exhibit  (3) (iv) as filed with its Form
               10-K for the year ended December 31, 2002.

               (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.

               (99.1) Certification of Periodic Financial Reports.


          (b) Reports on Form 8-K.

               On January 31, 2003, the Company  furnished a report on Form 8-K,
               which reported under Item 9 that on January 28, 2003, the Company
               reported  earnings for the fourth quarter and year ended December
               31, 2002.

               On January 31, 2003, the Company  furnished a report on Form 8-K,
               which reported under Item 9 that on January 28, 2003, the Company
               announced   that  the  Board  of   Directors   has   approved   a
               three-for-two  stock split of the  Company's  common shares and a
               50% increase in the cash dividend.

               On February 28, 2003, the Company furnished a report on Form 8-K,
               which reported under Item 9 that Atlanta-based Orkin Pest Control
               was  recognized by Training  magazine as part of its  prestigious
               Top 100 list.

                                       13

                                   SIGNATURES



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


                                       ROLLINS, INC.
                                       (Registrant)




Date:  May 2, 2003                     By:   /s/ Gary W. Rollins
                                             ------------------------
                                             Gary W. Rollins
                                             Chief Executive Officer, President
                                              and Chief Operating Officer
                                             (Member of the Board of Directors)


Date:  May 2, 2003                     By:   /s/ Harry J. Cynkus
                                             ------------------------
                                             Harry J. Cynkus
                                             Chief Financial Officer and
                                              Treasurer
                                             (Principal Financial and Accounting
                                              Officer)

                                       14

                                 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:  May 2, 2003                    By:   /s/ Gary W. Rollins
                                            ----------------------
                                            Gary W. Rollins
                                            Chief Executive Officer, President
                                             and Chief Operating Officer
                                            (Member of the Board of Directors)

                                       15

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:  May 2, 2003                  By:   /s/ Harry J. Cynkus
                                          -----------------------
                                          Harry J. Cynkus
                                          Chief Financial Officer and Treasurer
                                          (Principal Financial and Accounting
                                           Officer)