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, 2004.

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                (I.R.S. Employer
    incorporation 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 45,439,640 shares of its $1 Par Value Common Stock outstanding
as of April 15, 2004.




                         ROLLINS, INC. AND SUBSIDIARIES

                                      INDEX


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

               Item 1.   Financial Statements.

                         Consolidated Statements of Financial Position as of March 31, 2004
                         and December 31, 2003                                                             2

                         Consolidated Statements of Income for the Three Months Ended March
                         31, 2004 and 2003                                                                 3

                         Consolidated Statements of Cash Flows for the Three Months Ended
                         March 31, 2004 and 2003                                                           4

                         Notes to Consolidated Financial Statements                                        5

               Item 2.   Management's Discussion and Analysis of Financial Condition and
                         Results of Operations.                                                           10

               Item 3.   Quantitative and Qualitative Disclosures About Market Risk.                      14

               Item 4.   Controls and Procedures.                                                         15

PART II        OTHER INFORMATION

               Item 1.   Legal Proceedings.                                                               16

               Item 6.   Exhibits and Reports on Form 8-K.                                                16

SIGNATURES                                                                                                18


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)


                                                                             March 31,            December 31,
                                                                                2004                  2003
                                                                       --------------------   ------------------
                                                                            (Unaudited)
                                                                                        
       ASSETS
                   Cash and Short-Term Investments                     $          97,888      $          59,540
                   Marketable Securities                                             ---                 21,866
                   Trade Receivables, Net of Allowance for Doubtful
                       Accounts of $3,805 and $4,616, respectively                45,549                 48,471
                   Materials and Supplies                                         10,147                  9,837
                   Deferred Income Taxes                                          20,580                 23,243
                   Other Current Assets                                           10,092                  7,414
                                                                       --------------------   ------------------
                       Current Assets                                            184,256                170,371

                   Equipment and Property, Net                                    34,618                 35,836
                   Goodwill                                                       72,521                 72,498
                   Customer Contracts and Other Intangible Assets                 28,924                 30,333
                   Deferred Income Taxes                                          17,287                 15,902
                   Other Assets                                                   25,350                 24,964
                                                                       --------------------   ------------------

                       Total Assets                                    $         362,956      $         349,904
                                                                       ====================   ==================


       LIABILITIES
                   Accounts Payable                                    $          15,325      $          12,290
                   Accrued Insurance                                              13,050                 13,050
                   Accrued Payroll                                                26,913                 31,019
                   Unearned Revenue                                               50,702                 46,007
                   Accrual for Termite Contracts                                  21,500                 21,500
                   Other Current Liabilities                                      23,983                 21,156
                                                                       --------------------   ------------------
                       Current Liabilities                                       151,473                145,022

                   Accrued Insurance, Less Current Portion                        24,764                 26,024
                   Accrual for Termite Contracts, Less Current Portion            22,135                 22,373
                   Long-Term Accrued Liabilities                                  16,741                 17,711
                                                                       --------------------   ------------------
                       Total Liabilities                                         215,113                211,130
                                                                       --------------------   ------------------

       Commitments and Contingencies

       STOCKHOLDERS' EQUITY
                   Common Stock, par value $1 per share; 99,500,000
                     shares authorized; 45,399,280 and 45,156,674
                     shares issued and outstanding, respectively                  45,399                 45,157
                   Additional Paid-In Capital                                      7,025                  4,408
                   Accumulated Other Comprehensive Loss                             (300)                  (314)
                   Retained Earnings                                              95,719                 89,523
                                                                       --------------------   ------------------
                       Total Stockholders' Equity                                147,843                138,774
                                                                       --------------------   ------------------

                       Total Liabilities and Stockholders' Equity      $         362,956      $         349,904
                                                                       ====================   ==================

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


                                       2

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

                                                      Three Months Ended
                                                           March 31,
                                              ----------------------------------
                                                    2004              2003
                                              ----------------  ----------------
REVENUES
     Customer Services                        $       158,692   $       155,122
                                              ----------------  ----------------

COSTS AND EXPENSES
     Cost of Services Provided                         85,357            83,926
     Depreciation and Amortization                      4,657             5,156
     Sales, General & Administrative                   54,175            54,376
     (Gain)/Loss on Sale of Assets                          1                (2)
     Interest Income                                     (150)              (66)
                                              ----------------  ----------------
                                                      144,040           143,390
                                              ----------------  ----------------
INCOME BEFORE INCOME TAXES                             14,652            11,732
                                              ----------------  ----------------

PROVISION FOR INCOME TAXES
     Current                                            4,661             3,463
     Deferred                                           1,273               995
                                              ----------------  ----------------
                                                        5,934             4,458
                                              ----------------  ----------------
NET INCOME                                    $         8,718   $         7,274
                                              ================  ================

EARNINGS PER SHARE - BASIC                    $          0.19   $          0.16
                                              ================  ================

EARNINGS PER SHARE - DILUTED                  $          0.19   $          0.16
                                              ================  ================

     Average Shares Outstanding---Basic                45,298            44,912

     Average Shares Outstanding---Diluted              46,643            46,110

DIVIDENDS PER SHARE                           $          0.06   $          0.05
                                              ================  ================


                     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,
                                                                                   ----------------------------------------
                                                                                           2004                  2003
                                                                                   ------------------     -----------------
                                                                                                    
OPERATING ACTIVITIES
        Net Income                                                                 $           8,718      $          7,274
        Adjustments to Reconcile Net Income to Net
         Cash Provided by Operating Activities:
          Depreciation and Amortization                                                        4,657                 5,156
          Deferred Income Taxes                                                                1,273                 1,009
          Other, Net                                                                              64                    35
        (Increase) Decrease in Assets:
          Trade Receivables                                                                    2,873                   495
          Materials and Supplies                                                                (310)                 (526)
          Other Current Assets                                                                (2,678)               (2,063)
          Other Non-Current Assets                                                              (446)                   44
        Increase (Decrease) in Liabilities:
          Accounts Payable and Accrued Expenses                                                3,761                 2,787
          Unearned Revenue                                                                     4,694                 2,989
          Accrued Insurance                                                                   (1,261)                    9
          Accrual for Termite Contracts                                                         (238)                  997
          Long-Term Accrued Liabilities                                                         (917)                  (52)
                                                                                   ------------------     -----------------

        Net Cash Provided by Operating Activities                                             20,190                18,154
                                                                                   ------------------     -----------------

INVESTING ACTIVITIES
        Sale/(Purchase) of Marketable Securities, Net                                         21,866                   ---
        Purchases of Equipment and Property                                                   (1,739)                 (961)
        Acquisition of Companies                                                                (158)                 (385)
                                                                                   ------------------     -----------------

        Net Cash Provided by (Used in) Investing Activities                                   19,969                (1,346)
                                                                                   ------------------     -----------------

FINANCING ACTIVITIES
        Dividends Paid                                                                        (2,718)               (2,247)
        Other                                                                                    907                 1,475
                                                                                   ------------------     -----------------

        Net Cash Used in Financing Activities                                                 (1,811)                 (772)
                                                                                   ------------------     -----------------

        Net Increase in Cash and Short-Term Investments                                       38,348                16,036
        Cash and Short-Term Investments At Beginning of Period                                59,540                38,315
                                                                                   ------------------     -----------------
        Cash and Short-Term Investments At End of Period                           $          97,888      $         54,351
                                                                                   ==================     =================

<FN>

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


                                       4

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

NOTE 1.   BASIS OF PREPARATION AND OTHER

          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  applicable to quarterly  reporting on Form 10-Q.
          These  consolidated   financial   statements  have  been  prepared  in
          accordance  with  Statement of Financial  Accounting  Standard No. 94,
          Consolidation of All Majority-Owned  Subsidiaries ("SFAS 94") and Rule
          3A-02(a) of Regulation  S-X. In accordance  with SFAS 94 and with Rule
          3A-02(a) of Regulation S-X, the Company's policy is to consolidate all
          subsidiaries  and investees where it has voting  control.  The Company
          does not have any  subsidiaries  or investees where it has less than a
          100% equity  interest or less than 100%  voting  control,  nor does it
          have  any  interest  in  other  investees,  joint  ventures,  or other
          entities that require consolidation.

          Footnote   disclosures   normally  included  in  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, 2003.

          In the opinion of management,  the consolidated  financial  statements
          included  herein  contain  all  adjustments,  consisting  of a  normal
          recurring nature,  necessary to present fairly the financial  position
          of the Company as of March 31, 2004 and  December  31,  2003,  and the
          results of its  operations  and cash flows for the three  months ended
          March 31, 2004 and 2003.  Operating results for the three months ended
          March 31, 2004 are not necessarily  indicative of the results that may
          be expected for the year ending December 31, 2004.

          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.

          Estimates   Used  in  the   Preparation  of   Consolidated   Financial
          Statements--The  preparation of the consolidated  financial statements
          in conformity with  accounting  principles  generally  accepted in the
          United States  requires  Management to make estimates and  assumptions
          that  affect  the  amounts  reported  in the  accompanying  notes  and
          financial   statements.   Actual   results  could  differ  from  those
          estimates.

          Cash and Short-Term Investments--The Company considers all investments
          with a  maturity  of  three  months  or less  to be cash  equivalents.
          Short-term  investments are stated at cost,  which  approximates  fair
          market value.

          Marketable  Securities--From  time  to  time,  the  Company  maintains
          investments   held  by  several  large,   well-capitalized   financial
          institutions.   The  Company's   investment   policy  does  not  allow
          investment in any  securities  rated less than  "investment  grade" by
          national rating services.

          Management   determines  the   appropriate   classification   of  debt
          securities at the time of purchase and re-evaluates  such designations
          as of each balance  sheet date.  Debt  securities  are  classified  as
          available-for-sale  because  the  Company  does not have the intent to
          hold the  securities to maturity.  Available-for-sale  securities  are
          stated at their fair values, with the unrealized gains and losses, net
          of tax,  reported as a separate  component  of  stockholders'  equity.
          Realized  gains and losses and  declines  in value  judged to be other
          than  temporary  on  available-for-sale  securities  are  included  in
          interest  income.  In the first quarter of 2004,  the Company sold the
          balance of its  marketable  securities,  the proceeds of which will be
          used to pay for the Western Industries,  Inc. acquisition scheduled to
          be completed  in the second  quarter of 2004.  The cost of  securities
          sold is based on the  specific  identification  method.  Interest  and
          dividends on securities classified as available-for-sale  are included
          in interest  income.  The Company's  marketable  securities  generally
          consist of United States  government,  corporate  and  municipal  debt
          securities.

          Comprehensive Income (Loss)--Other Comprehensive Income (Loss) results
          from foreign  currency  translations and unrealized loss on marketable
          securities.

          New   Accounting   Standards--In   December   2002,  the  FASB  issued
          Interpretation  No. 46,  Consolidation of Variable  Interest  Entities
          ("FIN  46").  The  Interpretation  requires  that a variable  interest
          entity be  consolidated  by a company if that  company is subject to a
          majority of the risk of loss from the variable interest entity's

                                       5

          activities or entitled to receive a majority of the entity's  residual
          returns  or  both.  The  consolidation  requirements  of  FIN  46  are
          effective for all variable interest entities created or acquired after
          January 31, 2003. In December 2003, the Financial Accounting Standards
          Board issued a revision to FIN 46 referred to as Interpretation No. 46
          (R). Among other  provisions,  the revision extended the adoption date
          of FIN 46 (R) to the  first  quarter  of 2004  for  variable  interest
          entities  created prior to February 1, 2003.  During 2003, the Company
          adopted FIN 46 with  respect to  variable  interest  entities  created
          after  January 31, 2003.  The Company  adopted FIN 46 (R) in the first
          quarter  of 2004  for  variable  interest  entities  created  prior to
          February 1, 2003.  The adoption did not have a  significant  effect on
          the Company's financial position or results of operations.

          Franchising  Program--Orkin has 45  franchises  as of March 31, 2004,
          including international franchises in Mexico, established in 2000, and
          Panama,  established in 2003.  Transactions  with  franchises  involve
          sales of customer  contracts  to  establish  new  franchises,  initial
          franchise  fees and  royalties.  The  customer  contracts  and initial
          franchise  fees are typically sold for a combination of cash and notes
          due over periods ranging up to 5 years. As of March 31, 2004 and 2003,
          notes  receivable  from  franchises  aggregated  $4.5 million and $4.0
          million,  respectively.  The Company recognizes gains from the sale of
          customer  contracts  at the  time  they  are  sold to  franchises  and
          collection  on the notes is  reasonably  assured,  which  amounted  to
          approximately  $0.9 million in the first  quarter of 2004  compared to
          $1.6 million in first quarter of 2003, and are included as revenues in
          the accompanying  Consolidated Statements of Income. Initial franchise
          fees are deferred for the duration of the initial  contract period and
          are included as unearned  revenue in the  Consolidated  Statements  of
          Financial  Position.  Deferred franchise fees amounted to $1.5 million
          and $1.3 million at March 31, 2004 and 2003,  respectively.  Royalties
          from  franchises are accrued and recognized as revenues as earned on a
          monthly basis.  Revenues from royalties were $0.4 million in the first
          quarter of 2004 compared to $0.2 million in the first quarter of 2003.
          The  Company's  maximum  exposure to loss  relating to the  franchises
          aggregate  $3.0  million and $2.7  million at March 31, 2004 and 2003,
          respectively.

          Fair  Value  of   Financial   Instruments--The   Company's   financial
          instruments  consist  of  cash,  short-term  investments,   marketable
          securities,  trade and notes  receivables,  accounts payable and other
          short-term  liabilities.  The  carrying  amounts  of  these  financial
          instruments approximate their fair values.

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

          Seasonality--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
                                      ------------------------------------------
                                           2004            2003          2002
- --------------------------------------------------------------------------------
First Quarter                             $158,692        $155,122      $153,302
Second Quarter                              N/A            185,105       184,189
Third Quarter                               N/A            178,262       174,063
Fourth Quarter                              N/A            158,524       153,871
- --------------------------------------------------------------------------------



                                      6


NOTE 2.   EARNINGS PER SHARE

          In  accordance  with SFAS No. 128,  Earnings  Per Share  ("EPS"),  the
          Company  presents  basic EPS and diluted EPS. Basic EPS is computed on
          the  basis of  weighted-average  shares  outstanding.  Diluted  EPS is
          computed  on the basis of  weighted-average  shares  outstanding  plus
          common stock options  outstanding during the year which, if exercised,
          would have a dilutive effect on EPS. 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)                   2004          2003
             ----------------------------------------------------------------------------------------------------
                                                                                                   
             Basic and diluted earnings available to stockholders (numerator):             $ 8,718       $ 7,274
                                                                                       ------------  ------------
             Shares (denominator):
                Weighted-average shares outstanding                                         45,298        44,912
                Effect of Dilutive securities:
                  Employee Stock Options                                                     1,345         1,198
                                                                                       ------------  ------------
                  Adjusted Weighted-Average Shares                                          46,643        46,110
                                                                                       ------------  ------------

             Per share amounts:
                Basic earnings per common share                                            $  0.19       $  0.16
                Diluted earnings per common share                                          $  0.19       $  0.16
             ----------------------------------------------------------------------------------------------------


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. The trial is currently set for June 2004. At this
          time,  the final  outcome  of the  litigation  cannot  be  determined.
          However, in the opinion of Management, 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 and injunctive  relief.
          The Court  ruled in early  April  2002,  certifying  the class  action
          lawsuit  against  Orkin.  Orkin  appealed  this  ruling to the Florida
          Second  District  Court of Appeals which remanded the case back to the
          trial  court for  further  findings.  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,  in the opinion of  Management,  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.  Some
          lawsuits  have been filed  (Ernest W.  Warren and Dolores G. Warren et
          al. v. Orkin Exterminating  Company, Inc., et al.; Elizabeth Allen and
          William Allen et al. v. Rollins, Inc. and Orkin Exterminating Company,
          Inc.; Francis D. Petsch, et al. v. Orkin Exterminating  Company,  Inc.
          et al.; and Bob J. Stevens v. Orkin  Exterminating  Company,  Inc. and
          Rollins,  Inc.) in which the Plaintiffs are seeking certification of a
          class. The cases originate in Georgia, Florida, and Texas. The Company
          believes them to be without  merit and intends to  vigorously  contest
          certification  and defend itself through trial,  if necessary.  In the
          opinion of  Management,  the outcome of these  actions will not have a
          material adverse effect on the Company's financial  position,  results
          of operations or liquidity.

                                       7

NOTE 4.   STOCKHOLDERS' EQUITY

          During the first quarter ended March 31, 2004,  approximately  249,000
          shares of common stock were issued upon  exercise of stock  options by
          employees.  As permitted by SFAS No. 123,  Accounting for  Stock-Based
          Compensation,  the Company  accounts for employee  stock  compensation
          plans  using the  intrinsic  value  method  prescribed  by  Accounting
          Principles  Board  Opinion  No.  25,  Accounting  for Stock  Issued to
          Employees.  No stock-based employee  compensation cost is reflected in
          net income,  as all options granted had an exercise price equal to the
          market value of the underlying  common stock on the date of grant. 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)         2004         2003
                                                       -------------------------

             Net income, as reported                      $ 8,718       $ 7,274
             Deduct:  Total stock-based employee
               compensation expense determined under
               fair value based method for all awards,
               net of related tax effects                    (202)         (483)
                                                       -------------------------
             Pro forma net income                         $ 8,516       $ 6,791
                                                       -------------------------

             Earnings per share:
               Basic-as reported                          $  0.19       $  0.16
               Basic-pro forma                            $  0.19       $  0.15

               Diluted-as reported                        $  0.19       $  0.16
               Diluted-pro forma                          $  0.18       $  0.15


NOTE 5.   ACCUMULATED OTHER COMPREHENSIVE LOSS

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



                                                                                    Unrealized
                                                   Minimum         Foreig n          Loss on
                                                   Pension         Currency         Marketable
                                                  Liability       Translation       Securities         Total
- ----------------------------------------------------------------------------------------------------------------
                                                                                         
Balance at December 31, 2002                       $  (16,182)        $    (765)      $     ---      $  (16,947)

Change during 2003:
Before-tax amount..                                    26,079               842            (108)         26,813
Tax benefit (expense)                                  (9,897)             (324)             41         (10,180)
                                                   -------------------------------------------------------------
                                                       16,182               518             (67)         16,633
                                                   -------------------------------------------------------------
Balance at December 31, 2003                       $      ---         $    (247)      $     (67)     $     (314)

                                                   -------------------------------------------------------------
Change during first three months of 2004:
Before-tax amount..                                       ---               (89)            108              19
Tax benefit (expense)                                     ---                36             (41)             (5)
                                                   -------------------------------------------------------------
                                                          ---               (53)             67              14
                                                   -------------------------------------------------------------
Balance at March 31, 2004                          $      ---         $    (300)      $     ---      $     (300)
- ----------------------------------------------------------------------------------------------------------------


                                       8

NOTE 6.   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. A  reconciliation  of the
          beginning and ending balances of the accrual for termite  contracts is
          as follows:

                                                           Three Months Ended
                                                                March 31,
                                                      --------------------------
          (in thousands)                                   2004          2003
          ----------------------------------------------------------------------
          Beginning Balance                               $43,873       $46,446
          Current Period Provision                          4,532         5,525
          Settlements, Claims and Expenditures Made
              During the Period                            (4,770)       (4,528)
                                                      --------------------------
          Ending Balance                                  $43,635       $47,443
          ----------------------------------------------------------------------

NOTE 7.   PENSION AND POST-RETIREMENT BENEFIT PLANS

          The following  represents the net periodic  pension  benefit costs and
          related components in accordance with SFAS 132 ( R ):

          Components of Net Pension Benefit Cost
                                                           Three Months Ended
                                                                March 31,
                                                      --------------------------
          (in thousands)                                   2004          2003
          ----------------------------------------------------------------------
          Service Cost                                    $ 1,297       $ 1,171
          Interest Cost                                     2,074         1,950
          Expected Return on Plan Assets                   (2,394)       (2,123)
          Amortization of:
            Prior Service Benefit                            (217)         (217)
            Unrecognized Net Loss                             845           506
                                                      --------------------------
          Net Periodic Benefit Cost                       $ 1,605       $ 1,287
          ----------------------------------------------------------------------

          A  contribution  of $3.0 million was made to the pension plan in April
          2004.  The Company  expects to contribute  an additional  $0.0 to $3.0
          million to the pension plan in 2004.

NOTE 8.   RELATED PARTY TRANSACTIONS

          On April 28, 2004, the Company sold real estate in Okeechobee  County,
          Florida to 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.  for $16.6  million in cash.  The sale is expected to result in a
          net gain after tax  ranging  from  $0.17 to $0.19 per share  since the
          real estate has appreciated  over  approximately  30 years it has been
          owned by the Company.  The real estate is under a lease agreement with
          annual  rentals of $131,939  that expires June 30, 2007.  The Board of
          Directors,  at its quarterly meeting on January 27, 2004, approved the
          formation of a committee (the "Committee") made up of Messrs.  Bill J.
          Dismuke  and James B.  Williams,  who are  independent  directors,  to
          evaluate  the  transaction.  The  Committee  was  furnished  with full
          disclosure of the transaction,  including independent appraisals,  and
          determined that the terms of the transaction  were reasonable and fair
          to the  Company.  The  Company is also  contemplating  the sale of two
          pieces of real estate in Sussex  County,  Delaware to LOR,  Inc. or an
          entity  wholly  owned  by  LOR,  Inc.  In  addition,  the  Company  is
          contemplating  the  purchase of real estate  located at 2158  Piedmont
          Road,  N.E.,  Atlanta,   Georgia  30324,  adjacent  to  the  Company's
          headquarters, from LOR, Inc.

NOTE 9.   SUBSEQUENT EVENTS

          On March 8, 2004, the Company  entered into a definitive  agreement to
          acquire,  through a purchase of assets,  the pest control business and
          certain ancillary  operations of Western Industries,  Inc. ("Western")
          and  its  affiliates,   including  Residex  Corporation   ("Residex"),
          Western's distribution  business. The aggregate  consideration will be
          paid in a  combination  of  approximately  $95.0  million  in cash and
          short-term investments, on hand as well as $15.0 million in borrowings
          from the below mentioned  Wachovia Bank NA credit  facility,  totaling
          approximately  $110.0 million.  The Company is anticipating closing on
          the purchase in the second

                                       9


          quarter of 2004.  Shortly  following  the  purchase  of  Western,  the
          Company  anticipates  selling Residex,  the  distribution  business of
          Western. No gain is expected on the sale of Residex.

          On April 28,  2004 the Company  entered  into a $15.0  million  senior
          unsecured  revolving credit facility with Wachovia Bank NA. The entire
          amount of the  credit  facility  will be used to fund a portion of the
          Western  Industries,  Inc.  acquisition  that the Company  anticipates
          closing on in the second quarter of 2004.

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

Overview

The  Company's  investment  in our  new  marketing  and  sales  initiatives  and
continued  emphasis on customer  retention resulted in revenue growth of 2.3% in
the first quarter of 2004 compared to the first quarter of 2003,  year-over-year
sales growth and further increases in the Company's cash position.

For the first  quarter  of 2004,  the  Company  had net  income of $8.7  million
compared  to net  income of $7.3  million in the first  quarter  of 2003,  which
represents a 19.9%  increase.  In addition to the revenue  increase of 2.3%, the
Company's  Cost of Services  Provided  decreased  0.3  percentage  points,  as a
percentage  of  revenues,  and the  Company  achieved an  improvement  in Sales,
General and Administrative  expenses of 1.0 percentage point, as a percentage of
revenues.

The financial results for the first quarter of 2004 were positively  impacted by
the continued benefit of our recent service and sales and marketing initiatives,
which included  every-other-month  residential pest control service,  Gold Medal
premium commercial pest control services, the investment in Business Development
Managers for every Orkin division, the Commercial Pest Control Quality Assurance
Program,  termite directed liquid and baiting treatment,  and the creation of or
enhancement of regional call centers,  which have enabled better  accountability
over leads and better coordination of scheduling starts for new customers.

A key  component  of these  revenue-generating  initiatives  is our new Business
Development  Managers  ("BDM").  These  managers work closely with Division Vice
Presidents and Region Managers to identify specific market  opportunities and to
develop action plans that specifically meet these situations.  As a result,  the
Company is  experiencing  increased calls from  interested  consumers,  improved
sales productivity and sales gains.

In addition,  our Commercial Pest Control Quality Assurance Program is improving
the service being provided to our  commercial  customers and helping the Company
build  stronger  customer  relationships.   This  program  clearly  defines  the
Company's  service  expectations and branches and service  technicians are being
independently audited against these expectations.

The Company is also  gaining  brand  recognition  through its new media plan and
advertising plans, in part as a result of a new Creative  advertising  campaign,
and an  increase  in its  national  radio  advertising.  A large  portion of the
Company's potential customers are highly reachable with radio and it avoids much
of the clutter that exists in T.V. advertising today.

An example of building the Orkin brand is the recently forged  partnership  with
the National Science Teachers  Association (NSTA), a nationwide  organization of
educators  with over  50,000  members.  At the  national  conference  in Atlanta
earlier  this  month,  over  950  teachers  signed  up for an Orkin  Man  School
Presentation and 4,000 Orkin pest identification posters were distributed.

In the summer of 2003, the Company test marketed a mosquito control program in a
few U.S.  locations and two provinces in Canada,  in response to the health risk
caused by  mosquitoes  and the spread of West Nile Virus in North  America.  The
Company is now in the process of  expanding  this  program to  ninety-five  U.S.
branches.  Additionally,  the  Canadian  provinces  that  utilized  the mosquito
control program last year have renewed their  agreements.  This is a significant
endorsement  to the  effectiveness  of the  service.  The  Company  will also be
marketing the mosquito program to neighborhood associations in the U.S.

The Company continues to expand its growth through the Orkin franchise  program.
This  program is primarily  used in smaller  markets  where it is currently  not
economically  feasible  to  locate  a  conventional  Orkin  branch.  There  is a
contractual  buyback  provision at the  Company's  option with a  pre-determined
purchase price using a formula applied to revenues of the franchise.  There were
45 Company  franchises at the end of the first quarter of 2004 compared to 44 at
the end of 2003.

                                       10

Results of Operations



                                                            Three Months Ended                % Better/Worse as
                                                                 March 31,                   Compared to Prior Year
                                                    -------------------------------------------------------------------
(in thousands)                                             2004               2003                    2004
                                                    -------------------------------------------------------------------
                                                                                             
Revenues                                                       $158,692         $155,122                 2.3%
Cost of Services Provided                                        85,357           83,926                (1.7)
Depreciation and Amortization                                     4,657            5,156                 9.7
Sales, General and Administrative                                54,175           54,376                 0.4
(Gain)/Loss on Sale of Assets                                         1               (2)             (150.0)
Interest Income                                                    (150)             (66)              127.3
                                                    -------------------------------------------------------------------
Income Before Income Taxes                                       14,652           11,732                24.9
Provision for Income Taxes                                        5,934            4,458               (33.1)
                                                    -------------------------------------------------------------------
Net Income                                                     $  8,718         $  7,274                19.9%


Revenues for the quarter ended March 31, 2004  increased to $158.7  million,  an
increase of $3.6  million or 2.3% from last  year's  first  quarter  revenues of
$155.1  million.  The Company  deferred  $1.8 million  more in termite  renewals
received in March this year than in previous  year's first quarter.  Refinements
in systems and  reporting  have  allowed the  Company to more  accurately  match
specific  cash  receipts  against  the  renewal  period  to  which  they  apply.
Consequently,  termite revenues declined slightly. April is traditionally one of
the  largest  completions  months for  termite  sales and many  people pay their
annual  renewals in the following  March.  As a result,  certain termite renewal
revenue that was received in the first quarter of 2004 has been  deferred  until
the second  quarter of 2004 at which time the  renewal  anniversary  will occur.
This  refinement  will have no impact  over the  course of the year,  but delays
recognition of some revenue to a later quarter.  Every-other-month  service, our
primary  residential  pest  control  service  offering,  continues  to  grow  in
importance,  comprising  55.3% of our residential  pest control customer base at
March 31, 2004.  The Company's  largest growth for the first quarter of 2004 was
in the Company's  commercial  pest control  business which exceeded 7.0%,  while
modest growth was achieved in residential  pest control.  The Company's  foreign
operations  accounted for  approximately  6% of total first quarter  revenues of
2004 compared to approximately 5% in the first quarter of 2003.

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
                                         ---------------------------------------
                                              2004         2003          2002
- --------------------------------------------------------------------------------
First Quarter                               $158,692     $155,122      $153,302
Second Quarter                                N/A         185,105       184,189
Third Quarter                                 N/A         178,262       174,063
Fourth Quarter                                N/A         158,524       153,871
- --------------------------------------------------------------------------------

Cost of Services  Provided for the first quarter ended March 31, 2004  increased
$1.4 million or 1.7%, although the expense expressed as a percentage of revenues
decreased by 0.3 percentage points, representing 53.8% of revenues for the first
quarter 2004 compared to 54.1% of revenues in the prior year first quarter.  The
dollar  increase was mainly due to higher  expenses for personnel  related costs
and materials and supplies partially offset by lower insurance and claims.

Sales,  General and  Administrative  for the first  quarter ended March 31, 2004
decreased  $201,000 or 0.4% and, as a percentage  of  revenues,  improved by 1.0
percentage  point or 2.8%,  averaging 34.1% of total revenues  compared to 35.1%
for the prior year quarter.  The improvement for the quarter was mainly a result
of a change in the  period  over  which the summer  sales  program is  expensed.
Outside sales commissions for the summer sales program are now expensed over the
selling period, whereas they were formerly amortized over a twelve month period.
This policy change started in the fourth quarter of 2003.

Depreciation and Amortization expenses for the quarter ended March 31, 2004 were
$499,000  or 9.7% lower than the prior year  quarter.  The  decrease  was due to
lower capital spending and certain  technology assets becoming fully depreciated
in the last twelve months.

The  Company's  tax  provision of $5.9 million for the first quarter ended March
31, 2004  reflects  increased  pre-tax  income over the prior year period and an
increase in the  effective  tax rate.  The  effective tax rate was 40.5% for the
first  quarter  ended March 31, 2004,  up from 38.0% for the first quarter ended
March 31, 2003. The increase reflects increases in the Company's effective state
income tax rate, as well as the impact of permanent differences  associated with
the Company's Canadian operations.

                                       11

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,
associated labor and chemicals,  settlements, awards 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 an estimate of the liability  based upon historical  claims  information
for the largest portion of the accrual.  In addition,  Management  estimates and
accrues  for  costs  outside  the scope of the  actuarial  study  including  the
estimated  costs of  retreatments,  representing  costs to be incurred  that are
estimatable at the balance sheet date, as well as liability and costs associated
with claims in litigation.  The actuarial  study and  historical  experience are
major considerations in determining the accrual balance, along with Management's
knowledge of changes in business  practices,  contract changes,  ongoing claims,
and termite  remediation  trends.  The accrual is established based on all these
factors.  Management  makes  judgments  utilizing  these  operational  and other
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 government  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 an estimated  liability  based
upon   historical   claims   information.   The  actuarial   study  is  a  major
consideration,   along  with  Management's  knowledge  of  changes  in  business
practices  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 on a monthly or  bi-monthly  basis,  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  based  on the  delivery  of the  individual  units of
accounting.  At the  inception of a new baiting  services  contract upon quality
control  review of the  installation,  the  Company  recognizes  revenue for the
delivery  of  the  monitoring  stations,  initial  directed  liquid  termiticide
treatment and  installation of the monitoring  services.  The amount deferred is
the fair value of monitoring  services to be rendered after the initial service.
The amount deferred for the undelivered monitoring element 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 renewal revenue is 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.  Interest income on installment  receivables is
accrued  monthly  based on actual  loan  balances  and  stated  interest  rates.
Franchise  fees are treated as unearned  revenue in the  Statement  of Financial
Position for the duration of the initial contract  period.  Royalties from Orkin
franchises  are accrued and recognized as revenues as earned on a monthly basis.
Gains on sales of pest control customer accounts to franchises are recognized at
the  time of  sale  and  when  collection  is  reasonably  assured.

                                       12

Contingency  Accruals--The  Company is a party to legal proceedings with respect
to matters in the ordinary  course of business.  In accordance with Statement of
Financial Accounting Standards No. 5, Accounting for Contingencies,  the Company
estimates  and  accrues  for  its  liability  and  costs   associated  with  the
litigation.  Estimates and accruals are determined in consultation  with outside
counsel.  It is not possible to  accurately  predict the ultimate  result of the
litigation. However, in the opinion of Management, the outcome of the litigation
will not have a material adverse impact on the Company's  financial condition or
results of operations.

Liquidity and Capital Resources

Cash and Cash Flow

                                                    Three Months Ended March 31,
                                             -----------------------------------
(in thousands)                                        2004             2003
- --------------------------------------------------------------------------------
Net Cash Provided by Operating Activities            $ 20,190          $ 18,154
Net Cash Provided by (Used in) Investing Activities    19,969            (1,346)
Net Cash Used in Financing Activities                  (1,811)             (772)
                                                  ------------  ----------------
Net Increase in Cash and Short-Term Investments      $ 38,348          $ 16,036
- --------------------------------------------------------------------------------

The Company  believes  its current  cash and  short-term  investments  balances,
future cash flows from operating  activities and available  borrowings under its
$55.0 million credit  facility and $15.0 million credit  facility,  as discussed
below, will be sufficient to finance its current operations and obligations, and
fund expansion of the business for the  foreseeable  future,  and acquisition of
other  select  pest  control  businesses   including  the  previously  announced
acquisition of Western Industries,  Inc. The Company's operations generated cash
of $20.2 million for the first quarter ended March 31, 2004,  compared with cash
provided by operating  activities  of $18.2 million for the same period in 2003.
The 2004  increase  was  achieved  primarily  from  higher Net Income and strong
collections in accounts receivable and advance payments received from customers.

The Company invested  approximately $1.7 million in capital  expenditures during
the three months ended March 31, 2004,  compared to $1.0 million during the same
period in 2003, and expects to invest between $8.0 million and $10.0 million for
the full  year.  Capital  expenditures  for the  first  three  months  consisted
primarily  of  the  purchase  of   equipment   replacements   and  upgrades  and
improvements to the Company's management  information systems.  During the first
three  months,  the Company made  acquisitions  totaling  $158,000,  compared to
$385,000  during the same  period in 2003.  A total of $2.7  million was paid in
cash dividends ($0.06 per share) during the first three months of 2004, compared
to $2.2  million  or $0.05  per share  during  the same  period in 2003.  At the
January 27, 2004 Board of Directors' Meeting,  the Board approved a 20% increase
in the quarterly dividend, from $0.05 to $0.06 per share to holders of record on
February 10, 2004,  payable March 10, 2004.  The Company did not  repurchase any
shares of Common  Stock in the first  quarter of 2004 and there  remain  649,684
shares authorized to be repurchased. The capital expenditures,  acquisitions and
cash dividends were funded entirely through existing cash balances and operating
activities.  The  Company  maintains  a $55.0  million  credit  facility  with a
commercial bank, of which no borrowings were outstanding as of March 31, 2004 or
April 15, 2004. However,  the Company does maintain  approximately $32.0 million
in Letters of Credit.

On March 8, 2004,  the Company  entered into a definitive  agreement to acquire,
through a purchase of assets,  the pest control  business and certain  ancillary
operations of Western Industries, Inc. ("Western") and its affiliates, including
Residex Corporation ("Residex"),  Western's distribution business. The aggregate
consideration  will be  funded  through a  combination  of  approximately  $95.0
million in cash and short-term  investments on hand, as well as $15.0 million in
borrowings from the below mentioned  Wachovia Bank NA credit facility,  totaling
approximately  $110.0  million.  The  Company  is  anticipating  closing  on the
purchase in April 2004.  Shortly following the purchase of Western,  the Company
anticipates  selling Residex,  the distribution  business of Western. No gain is
expected on the sale of Residex.

On April 28, 2004,  the Company  entered into a $15.0 million  senior  unsecured
revolving credit facility with Wachovia Bank NA. The entire amount of the credit
facility  will be  used  to  fund a  portion  of the  Western  Industries,  Inc.
acquisition that the Company anticipates closing on in April 2004.

On April 28, 2004, the Company sold real estate in Okeechobee County, Florida to
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.  for $16.6  million  in cash.  The sale is
expected to result in a net gain after tax ranging from $0.17 to $0.19 per share
since the real estate has appreciated  over  approximately  30 years it has been
owned by the  Company.  The real estate is under a lease  agreement  with annual
rentals of $131,939 that expires June 30, 2007.  The Board of Directors,  at its
quarterly  meeting on January 27, 2004,  approved  the  formation of a committee
(the "Committee") made up of Messrs. Bill J. Dismuke and James B. Williams,  who
are  independent  directors,  to evaluate the  transaction.  The  Committee  was
furnished  with  full  disclosure  of  the  transaction,  including  independent
appraisals, and determined that the terms of the

                                       13

transaction  were  reasonable  and  fair to the  Company.  The  Company  is also
contemplating  the sale of two pieces of real estate in Sussex County,  Delaware
to LOR, Inc. or an entity wholly owned by LOR, Inc. In addition,  the Company is
contemplating  the purchase of real estate located at 2158 Piedmont Road,  N.E.,
Atlanta, Georgia 30324, adjacent to the Company's headquarters, from LOR, Inc.

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.  Other  lawsuits
against  Orkin,  and in some  instances the Company,  are also being  vigorously
defended,  including the Warren,  Allen,  Petsch, and Stevens cases. For further
discussion, see Note 3 to the accompanying financial statements.

A  contribution  of $3.0 million was made to the pension plan in April 2004. The
Company  expects to contribute an additional $0.0 to $3.0 million to the pension
plan in 2004. In the opinion of Management,  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  December  2002,  the FASB issued  Interpretation  No. 46,  Consolidation  of
Variable  Interest  Entities  ("FIN 46").  The  Interpretation  requires  that a
variable interest entity be consolidated by a company if that company is subject
to a majority of the risk of loss from the variable interest entity's activities
or entitled to receive a majority of the entity's  residual returns or both. The
consolidation  requirements  of FIN 46 are effective  for all variable  interest
entities  created or acquired  after  January 31, 2003.  In December  2003,  the
Financial  Accounting Standards Board issued a revision to FIN 46 referred to as
Interpretation  No. 46 (R). Among other  provisions,  the revision  extended the
adoption date of FIN 46 (R) to the first  quarter of 2004 for variable  interest
entities created prior to February 1, 2003. During 2003, the Company adopted FIN
46 with respect to variable  interest  entities  created after January 31, 2003.
The  Company  adopted  FIN 46 (R) in the  first  quarter  of 2004  for  variable
interest entities created prior to February 1, 2003. The adoption did not have a
significant effect on the Company's  financial position or results of operations
(see Note 1 to the accompanying financial statements).

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  amount  and impact of
potential  future  pension plan  contributions,  the expected  impact of 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  position,  results of operations and  liquidity;  the adequacy of the
Company's resources to fund operations and obligations;  the Company's projected
2004 capital expenditures; the amount and impact of the sale of Residex; and the
impact of recent  accounting  pronouncements.  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;  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 2003. 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 March 31, 2004, 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 $55.0  million  credit  facility.  Due to the absence of such
borrowings as of March 31, 2004,  this risk was not  significant  in 2003 and is
not expected to have a material effect upon the Company's  results of operations
or  financial  position  going  forward.  However,  the  Company  does  maintain
approximately $32.0 million in Letters of Credit. 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.

                                       14

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-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934, as of March 31, 2004. Based on this evaluation,
our principal  executive officer and principal  financial officer concluded that
our  disclosure  controls  and  procedures  were  effective  at  the  reasonable
assurance  level 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  control over
financial  reporting  during the quarter that could  significantly  affect these
controls.  As of March 31, 2004, we did not identify any significant  deficiency
or material  weaknesses  in our internal  controls,  and therefore no corrective
actions were taken.

                                       15

PART II OTHER INFORMATION

Item 1.   Legal Proceedings.

          See Note 3 to Part I, Item 1 for discussion of certain litigation.

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

          (a)  Exhibits

               (2) (i)  Asset Purchase Agreement by and among Orkin, Inc. and
                        Western Industries, Inc., Western Exterminating Company,
                        Inc. et al. dated March 8, 2004*.

               (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) Amended and Restated By-laws of Rollins, Inc.

               (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.

               (31.1)   Certification of Chief Executive Officer Pursuant to
                        Item 601(b)(31) of Regulation S-K, as adopted pursuant
                        to Section 302 of the Sarbanes-Oxley Act of 2002.

               (31.2)   Certification of Chief Financial Officer Pursuant to
                        Item 601(b)(31) of Regulation S-K, as adopted pursuant
                        to Section 302 of the Sarbanes-Oxley Act of 2002.

               (32.1)   Certification of Chief Executive Officer and Chief
                        Financial Officer Pursuant to 18 U.S.C. Section 1350,
                        As Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                        Act of 2002.

* To be filed with amendment.

                                       16


          (b) Reports on Form 8-K.

                    On January 30, 2004, the Company  furnished a report on Form
                    8-K,  which reported under Items 7 and 9 that on January 27,
                    2004,  the  Company  reported  that the  Board of  Directors
                    approved a 20% increase in the Company's  quarterly dividend
                    on  January  27,  2004.  The  increased   regular  quarterly
                    dividend  of $0.06 per share will be payable  March 10, 2004
                    to stockholders of record at the close of business  February
                    10, 2004.

                    On February 6, 2004, the Company  furnished a report on Form
                    8-K,  which reported under Items 7 and 9 that on February 4,
                    2004, the Company reported that in the company's January 27,
                    2004 board of  directors  meeting,  Glen  Rollins  was named
                    President  and Chief  Operating  Officer of Orkin,  Inc. and
                    former  President,  Gary  W.  Rollins,  became  Orkin,  Inc.
                    chairman.

                    On February 17, 2004, the Company furnished a report that on
                    Form  8-K,  which  reported  under  Items  7 and 9  reported
                    unaudited  financial results for its fourth quarter and year
                    ended December 31, 2003.

                    On February 24, 2004, the Company furnished a report that on
                    Form 8-K,  which reported under Item 12 that on February 17,
                    2004, Rollins, Inc. had a conference call in which financial
                    results for the fourth  quarter and the year ended  December
                    31, 2003 were discussed. A transcript of the conference call
                    is  attached   to  this  report  as  Exhibit   99.1  and  is
                    incorporated herein by reference.

                    On March 10,  2004,  the Company  furnished a report that on
                    Form 8-K,  which  reported under Items 5 and 7 that on March
                    8, 2004, Rollins,  Inc. sent out a press release announcing,
                    that it had entered into a definitive  purchase agreement to
                    acquire,  through a  purchase  of assets,  the pest  control
                    business  and  certain   ancillary   operations  of  Western
                    Industries, Inc. and its affiliates.

                    On March 19,  2004,  the Company  furnished a report that on
                    Form 8-K,  which reported under Items 7 and 12 that on March
                    16,  2004,  Rollins,  Inc. a  nationwide  consumer  services
                    company  (NYSE:ROL),  announced  that it filed Form 10-K for
                    the year ended  December  31, 2003 with the  Securities  and
                    Exchange Commission on March 15, 2004.

                                       17

                                   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:  April 29, 2004         By:   /s/ Gary W. Rollins
                                  ----------------------------------------------
                                    Gary W. Rollins
                                    Chief Executive Officer, President
                                    and Chief Operating Officer
                                    (Member of the Board of Directors)




Date:  April 29, 2004         By:   /s/ Harry J. Cynkus
                                  ----------------------------------------------
                                    Harry J. Cynkus
                                    Chief Financial Officer and Treasurer
                                    (Principal Financial and Accounting Officer)

                                       18