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, 2005.

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                   (I.R.S. Employer
    of 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 68,329,349 shares of its $1 par value Common Stock outstanding
as of April 15, 2005.




                         ROLLINS, INC. AND SUBSIDIARIES

                                      INDEX


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

               Item 1.    Financial Statements.

                          Consolidated Statements of Financial Position as of March 31, 2005
                                                                                                     
                          and December 31, 2004                                                             2

                          Consolidated Statements of Income for the Three Months Ended March
                          31, 2005 and 2004                                                                 3

                          Consolidated Statements of Cash Flows for the Three Months Ended
                          March 31, 2005 and 2004                                                           4

                          Notes to Consolidated Financial Statements                                        5

               Item 2.    Management's Discussion and Analysis of Financial Condition and
                          Results of Operations.                                                           14

               Item 3.    Quantitative and Qualitative Disclosures About Market Risk.                      22

               Item 4.    Controls and Procedures.                                                         23

PART II        OTHER INFORMATION

               Item 1.    Legal Proceedings.                                                               23

               Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds.                     23

               Item 6.    Exhibits.                                                                        24

SIGNATURES                                                                                                 25




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,
                                                                                                2005                  2004
                                                                                       -------------------  ---------------------
                                                                                            (Unaudited)
      ASSETS
                                                                                                   
      Cash and Cash Equivalents                                                        $           55,894   $            56,737
      Trade Receivables, Short Term, Net of Allowance for Doubtful Accounts of $3,233
            and $4,032, respectively                                                               44,308                45,469
      Materials and Supplies                                                                        8,600                 8,876
      Deferred Income Taxes                                                                        28,089                28,355
      Other Current Assets                                                                         10,398                 7,368
                                                                                       -------------------  ---------------------
          Current Assets                                                                          147,289               146,805

      Equipment and Property, Net                                                                  52,930                49,163
      Goodwill                                                                                    119,542               119,568
      Customer Contracts and Other Intangible Assets, Net                                          73,667                75,902
      Deferred Income Taxes                                                                        11,274                13,328
      Trade Receivables, Long Term, Net of Allowance for Doubtful Accounts of $1,559
            and $1,076, respectively                                                                9,942                 9,755
      Other Assets                                                                                  4,156                 4,259
                                                                                       -------------------  ---------------------
          Total Assets                                                                 $          418,800   $           418,780
                                                                                       ===================  =====================


       LIABILITIES
      Accounts Payable                                                                 $           12,859   $            15,438
      Accrued Insurance                                                                            13,110                14,963
      Accrued Compensation and Related Liabilities                                                 31,943                38,453
      Unearned Revenue                                                                             84,967                81,195
      Accrual for Termite Contracts                                                                11,992                11,992
      Other Current Liabilities                                                                    33,361                25,939
                                                                                       -------------------  ---------------------
          Current Liabilities                                                                     188,232               187,980

      Accrued Insurance, Less Current Portion                                                      22,580                22,667
      Accrual for Termite Contracts, Less Current Portion                                          14,147                13,319
      Accrued Pension                                                                              10,579                10,579
      Long-Term Accrued Liabilities                                                                14,622                16,686
                                                                                       -------------------  ---------------------
          Total Liabilities                                                                       250,160               251,231
                                                                                       -------------------  ---------------------

       Commitments and Contingencies

       STOCKHOLDERS' EQUITY
      Common Stock, par value $1 per share; 99,500,000 shares authorized; 69,350,351
         and 69,060,112 shares issued, respectively                                                69,350                69,060
      Treasury Stock, par value $1 per share; 1,057,348 shares at March 31, 2005 and
         556,000 shares at December 31, 2004                                                       (1,057)                 (556)
      Additional Paid-In Capital                                                                    7,819                10,659
      Accumulated Other Comprehensive Loss                                                        (15,349)              (16,066)
      Unearned Compensation                                                                        (6,863)               (3,475)
      Retained Earnings                                                                           114,740               107,927
                                                                                       -------------------  ---------------------
          Total Stockholders' Equity                                                              168,640               167,549
                                                                                       -------------------  ---------------------
          Total Liabilities and Stockholders' Equity                                   $          418,800   $           418,780
                                                                                       ===================  =====================

<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,
                                                                     -----------------------------
                                                                          2005            2004
                                                                     -------------   -------------
REVENUES
                                                                               
   Customer Services                                                $     183,915    $    160,416
                                                                    --------------   -------------

COSTS AND EXPENSES
   Cost of Services Provided                                               98,637          86,542
   Depreciation and Amortization                                            5,963           4,657
   Sales, General & Administrative                                         60,283          52,768
   Loss on Sale of Assets                                                       3               1
   Interest Income                                                           (462)           (150)
                                                                    --------------   -------------
                                                                          164,424         143,818
                                                                    --------------   -------------
INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT OF CHANGE IN              19,491          16,598
   ACCOUNTING PRINCIPLE
                                                                    --------------   -------------

PROVISION FOR INCOME TAXES
      Current                                                               5,584           4,661
      Deferred                                                              2,312           2,071
                                                                    --------------   -------------
                                                                            7,896           6,732
INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE          11,595           9,866
CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET OF TAXES
   OF $4,017                                                                  ---          (6,204)
                                                                    --------------   -------------
NET INCOME                                                          $      11,595    $      3,662
                                                                    ==============   =============
INCOME PER SHARE - BASIC
   Income Before Cumulative Effect of Change in Accounting
     Principle                                                               0.17            0.15
   Cumulative Effect of Change in Accounting Principle                        ---           (0.09)
                                                                    --------------   -------------
   Net Income Per Share - Basic                                     $       0.17     $      0.06
                                                                    ==============   =============
INCOME PER SHARE - DILUTED
   Income Before Cumulative Effect of Change in Accounting
     Principle                                                               0.17            0.14
   Cumulative Effect of Change in Accounting Principle                        ---           (0.09)
                                                                    --------------   -------------
   Net Income Per Share - Diluted                                   $        0.17    $       0.05
                                                                    ==============   =============
   Weighted Average Shares Outstanding - Basic                             67,942          67,947
   Weighted Average Shares Outstanding - Diluted                           70,063          69,964
DIVIDENDS PAID PER SHARE                                            $        0.05    $       0.04
                                                                    ==============   =============

<FN>

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

</FN>






                                       3



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

                                                                                               Three Months Ended
                                                                                                    March 31,
                                                                                --------------------------------------------
                                                                                          2005                   2004
                                                                                ---------------------    -------------------
OPERATING ACTIVITIES
                                                                                                
               Net Income                                                       $             11,595     $            3,662
               Adjustments to Reconcile Net Income to Net
                  Cash Provided by Operating Activities:
                     Change in Accounting Principle, Net                                         ---                  6,204
                     Depreciation and Amortization                                             5,963                  4,657
                     Provision for Deferred Income Taxes                                       3,347                  1,273
                     Loss on Sale of Assets                                                        3                      1
                     Other, Net                                                                  198                     63
               (Increase) Decrease in Assets:
                     Trade Receivables                                                         1,072                  2,873
                     Materials and Supplies                                                      277                  (310)
                     Other Current Assets                                                    (3,030)                (2,678)
                     Other Non-Current Assets                                                    235                  (446)
               Increase (Decrease) in Liabilities:
                     Accounts Payable and Accrued Expenses                                       229                  3,761
                     Unearned Revenue                                                          3,773                  4,694
                     Accrued Insurance                                                       (1,940)                (1,261)
                     Accrual for Termite Contracts                                               829                  (238)
                     Long-Term Accrued Liabilities                                           (2,823)                  (917)
                                                                                ---------------------    -------------------
               Net Cash Provided by Operating Activities                                      19,728                 21,338
                                                                                ---------------------    -------------------

INVESTING ACTIVITIES
               Purchases of Equipment and Property                                           (6,417)                (1,739)
               Acquisitions/Dispositions of Companies, Net                                   (1,291)                  (158)
               Sale of Marketable Securities, Net                                                ---                 21,866
                                                                                ---------------------    -------------------
               Net Cash Provided by/(Used) in Investing Activities                           (7,708)                 19,969
                                                                                ---------------------    -------------------

FINANCING ACTIVITIES
               Dividends Paid                                                                (3,436)                (2,718)
               Common Stock Purchased                                                       (10,604)                    ---
               Other                                                                             554                  (188)
                                                                                ---------------------    -------------------
               Net Cash Used in Financing Activities                                        (13,486)                (2,906)
                                                                                ---------------------    -------------------
               Effect of Exchange Rate Changes on Cash                                           623                   (53)
                                                                                ---------------------    -------------------

               Net Increase/(Decrease) in Cash and Short-Term
               Investments                                                                     (843)                 38,348
               Cash and Short-Term Investments at Beginning of Period                         56,737                 59,540
                                                                                ---------------------    -------------------
               Cash and Short-Term Investments at End of Period                 $             55,894     $           97,888
                                                                                =====================    ===================


<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
          variable  interest  entities  that  require  consolidation  under FASB
          interpretation  No. 46,  Consolidation of Variable  Interest  Entities
          (FIN 46).

          Footnote   disclosures   normally  included  in  financial  statements
          prepared in accordance with accounting  principles  generally accepted
          in the United  States have been  condensed  or omitted as permitted by
          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, 2004.

          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, 2005 and December 31, 2004, the results
          of its  operations  for the three months ended March 31, 2005 and 2004
          and cash flows for the three  months  ended  March 31,  2005 and 2004.
          Operating  results for the three  months  ended March 31, 2005 are not
          necessarily  indicative  of the results  that may be expected  for the
          year ending December 31, 2005.

          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.

          The Board of Directors,  at its quarterly meeting on January 25, 2005,
          authorized  a  three-for-two  stock split by the issuance on March 10,
          2005 of one additional common share for each two common shares held of
          record on February 10, 2005. 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.

          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 Cash Equivalents--The  Company considers all investments with
          a maturity of three months or less to be cash equivalents.  Short-term
          investments,  all of which are cash  equivalents,  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.


                                       5




          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 were used
          to pay the primary portion of the Western Industries, Inc. acquisition
          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,   unrealized   gain/losses  on
          marketable securities and changes in the minimum pension liability.

          New Accounting  Standards-- In December 2004, the FASB issued SFAS No.
          123  (revised  2004),   "Share-Based  Payment"  ("SFAS  123R"),  which
          replaces  SFAS No. 123,  "Accounting  for  Stock-Based  Compensation,"
          ("SFAS 123") and supersedes APB Opinion No. 25,  "Accounting for Stock
          Issued to Employees."  SFAS 123R requires all share-based  payments to
          employees,   including  grants  of  employee  stock  options,   to  be
          recognized  in the  financial  statements  based on their fair  values
          beginning  with the first interim or annual period after  December 15,
          2005,  with  early  adoption  encouraged.  The pro  forma  disclosures
          previously  permitted  under SFAS 123 no longer will be an alternative
          to financial statement recognition.  Rollins is required to adopt SFAS
          123R in the first quarter of fiscal 2006,  beginning  January 1, 2006.
          Under SFAS 123R,  Rollins must  determine the  appropriate  fair value
          model to be used for valuing  share-based  payments,  the amortization
          method for compensation  cost and the transition  method to be used at
          date of adoption.  The  transition  methods  include  prospective  and
          retrospective  adoption options. Under the retrospective option, prior
          periods  may be  restated  either as of the  beginning  of the year of
          adoption or for all periods presented. The prospective method requires
          that  compensation  expense be recorded for all unvested stock options
          and restricted stock at the beginning of the first quarter of adoption
          of  SFAS  123R,   while  the   retrospective   methods   would  record
          compensation  expense for all unvested  stock  options and  restricted
          stock beginning with the first period restated.  Rollins is evaluating
          the  requirements  of SFAS 123R and expects  that the adoption of SFAS
          123R will not have a material impact on Rollins'  consolidated results
          of operations  and earnings per share.  Rollins has not yet determined
          the method of adoption or the effect of adopting SFAS 123R, and it has
          not  determined  whether the adoption  will result in amounts that are
          similar to the current pro forma disclosures under SFAS 123.

          Cumulative  Effect of Change in Accounting  Principle - Prior to 2004,
          traditional  termite  treatments  were  recognized  as  revenue at the
          renewal date and an accrual was  established  for  estimated  costs of
          reapplications  and repairs to be incurred.  Beginning  fourth quarter
          2004,  the Company  adopted a new accounting  method under which,  the
          revenue  received is deferred and recognized on a straight-line  basis
          over the  remaining  contract  term;  and, the cost of  reinspections,
          reapplications  and repairs and  associated  labor and  chemicals  are
          expensed as incurred and no longer  accrued.  For noticed  claims,  an
          estimate is made of the costs to be incurred  (including  legal costs)
          based upon current factors and historical information. The performance
          of  reinspections  tends to be close to the contract renewal date and,
          while  reapplications  and repairs involve an insubstantial  number of
          the  contracts,  these costs are incurred over the contract  term. The
          newly  adopted  accounting  principle  eliminates  the need to  obtain
          actuarial estimates of the claim costs to be incurred and management's
          estimates of reapplication costs. Also,  management believes the newly
          adopted accounting method more closely conforms to the current pattern
          under  which  revenues  are  earned and  expenses  are  incurred,  and
          conforms the accounting methodology of Orkin and its recently acquired
          subsidiary,  Western Pest  Services.  The costs of  providing  termite
          services  upon  renewal  are  compared to the  expected  revenue to be
          received and a provision is made for any expected losses.

          Due  to  this  change,   the  Company  recorded  a  cumulative  effect
          adjustment  of $6.2  million (net of income  taxes)  during the fourth
          quarter of 2004.

          The amounts for the quarter ended March 31, 2004 reported  herein have
          been restated to reflect the effect of this accounting change as if it
          had occurred on January 1, 2004. A  reconciliation  of the restatement
          due to the change in accounting principle is as follows:


                                       6



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

                                                               Previously              Effect of            As Restated
                                                                Reported              Accounting
                                                             as of March 31,            Change            as of March 31,
                                                                  2004                                         2004
                                                          ----------------------  -------------------- ----------------------
Assets
                                                                                              
Cash and Short-Term Investments                           $              97,888   $                 -  $              97,888
Trade Receivables Short Term, Net                                        36,349                     -                 36,349
Materials and Supplies                                                   10,147                     -                 10,147
Deferred Income Taxes                                                    20,580                 6,752                 27,332
Other Current Assets                                                     10,092                     -                 10,092
                                                          ----------------------  -------------------- ----------------------
   Current Assets                                                       175,056                 6,752                181,808

Equipment and Property, Net                                              34,618                     -                 34,618
Goodwill                                                                 72,521                     -                 72,521
Customer Contracts                                                       28,924                     -                 28,924
Trade Receivables Long Term, Net                                          9,200                     -                  9,200
Deferred Income Taxes                                                    17,287                (3,533)                13,754
Other Assets                                                             25,350                     -                 25,350
                                                          ----------------------  -------------------- ----------------------
   Total Assets                                           $             362,956   $             3,219  $             366,175
                                                          ======================  ==================== ======================
Liabilities
Accounts Payable                                          $              15,325   $               (50) $              15,275
Accrued Insurance                                                        13,050                     -                 13,050
Accrued Payroll                                                          26,913                    50                 26,963
Unearned Revenue                                                         50,702                22,435                 73,137
Accrual For Termite Contracts                                            21,500                (7,317)                14,183
Other Current Liabilities                                                23,983                     -                 23,983
                                                          ----------------------  -------------------- ----------------------
   Current Liabilities                                                  151,473                15,118                166,591

Accrued Insurance                                                        24,764                     -                 24,764
Accrual For Termite Contracts                                            22,135                (8,214)                13,921
Long-Term Accrued Liabilities                                            16,741                 1,371                 18,112
                                                          ----------------------  -------------------- ----------------------
   Total Liabilities                                                    215,113                 8,275                223,388

Stockholder's Equity
Common Stock                                                             45,399                     -                 45,399
Retained Earnings and Other Equity                                      102,444                (5,056)                97,388
                                                          ----------------------  -------------------- ----------------------

   Total Stockholders' Equity                                           147,843                (5,056)               142,787
                                                          ----------------------  -------------------- ----------------------

   Total Liabilities and Stockholders' Equity             $             362,956   $             3,219  $             366,175
                                                          ======================  ==================== ======================


                                        7



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

                                                                                     Three Months Ended
                                                                      Previously          Effect of          As Restated
                                                                       Reported           Accounting
                                                                       March 31,            Change            March 31,
                                                                         2004                                   2004
                                                                  -------------------- ----------------- --------------------

                                                                                                
Revenues                                                          $           158,692  $          1,724  $           160,416
                                                                  -------------------- ----------------- --------------------

Costs & Expenses
   Cost of Services Provided                                                   86,764              (222)              86,542
   Depreciation & Amortization                                                  4,657                 -                4,657
   Sales General & Administrative                                              52,768                 -               52,768
   (Gain)/Loss on Sales of Assets                                                   1                 -                    1
   Interest (Income)/Expense                                                     (150)                -                 (150)
                                                                  -------------------- ----------------- --------------------
   Total Cost & Expenses                                          $           144,040             $(222)            $143,818
                                                                  -------------------- ----------------- --------------------

Income Before Taxes                                                            14,652             1,946               16,598

Provision for Income Taxes                                                      5,934               798                6,732
                                                                  -------------------- ----------------- --------------------

Cumulative effect of change in accounting principle, net                          ---            (6,204)              (6,204)


Net Income                                                        $             8,718  $         (5,056) $             3,662
                                                                  ==================== ================= ====================





                                       8



          Franchising  Program - Orkin had 53  franchises  as of March 31, 2005,
          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.  Notes  receivable  from
          franchises  aggregated $6.4 million, $5.2 million, and $4.5 million as
          of  March  31,  2005,   December   31,  2004,   and  March  31,  2004,
          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.  The gain amounted to  approximately
          $1.3 million in the first  quarter of 2005 compared to $0.9 million in
          first quarter of 2004, and is 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 $1.8 million,  $1.6 million,  and
          $1.5 million at March 31, 2005, December 31, 2004, and March 31, 2004,
          respectively.  Royalties from franchises are accrued and recognized as
          revenues as earned on a monthly  basis.  Revenues from  royalties were
          $427,000  in the first  quarter of 2005  compared  to  $353,000 in the
          first quarter of 2004. The Company's maximum exposure to loss relating
          to the  franchises  aggregated  $4.6 million,  $3.6 million,  and $3.0
          million  at March 31,  2005,  December  31,  2004 and March 31,  2004,
          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.

          Seasonality--  The business of the Company is affected by the seasonal
          nature  of the  Company's  pest  and  termite  control  services.  The
          increase in pest pressure and activity,  as well as the  metamorphosis
          of  termites  in the  spring and summer  (the  occurrence  of which is
          determined by the timing of the change in seasons),  has  historically
          resulted  in an  increase  in the  revenue of the  Company's  pest and
          termite  control  operations  during such  periods as evidenced by the
          following chart. In addition, revenues were favorably impacted in 2004
          after the acquisition of Western Pest Services on April 30, 2004.

                                    Total Net Revenues
                    ---------------------------------------------------
                         2005           2004                2003
- -----------------------------------------------------------------------
First Quarter          $   183,915    $   160,416*         $   155,122
Second Quarter               N/A          202,725*             185,105
Third Quarter                N/A          203,925*             178,262
Fourth Quarter               N/A          183,818              158,524
- -----------------------------------------------------------------------

                 * Restated for change in accounting principle.

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  period  which,  if
          exercised,  would have a dilutive effect on EPS. Basic and diluted EPS
          have been restated for the March 10, 2005,  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:





                                       9

                                                          Three Months Ended
                                                     ---------------------------
                                                               March 31,
                                                     ---------------------------
(In thousands except per share data amounts)              2005          2004
- ---------------------------------------------------- ------------- -------------
Net Income available to stockholders
 numerator for basic and diluted earnings per share):     $11,595        $3,662
                                                     ============= =============
Shares (denominator):
 Weighted-average shares outstanding
 (denominator for basic earnings per share)                67,942        67,947
 Effect of Dilutive securities:
 Employee Stock Options and Restricted Stock Awards         2,121         2,017
                                                     ------------- -------------
 Adjusted Weighted-Average Shares (adjusted to
  reflect assumed exercises)
  (denominator for diluted earnings per share)             70,063        69,964

Per share amounts:
  Basic earnings per common share                           $0.17         $0.06
  Diluted earnings per common share                         $0.17         $0.05


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

          The Company bought back 641,310  shares of the Company's  common stock
          in the first quarter of 2005 under its authorized  repurchase program.
          Rollins  has had a buyback  program in place for a number of years and
          has  routinely  purchased  shares  when it felt  the  opportunity  was
          desirable.  With only 276,000  shares left under the current  program,
          the Board  authorized the purchase of 4 million  additional  shares of
          the Company's common stock at its quarterly meeting on April 26, 2005.
          This  authorization  enables the Company to continue  the  purchase of
          Rollins,  Inc. shares when appropriate,  which is an important benefit
          resulting from the Company's strong cash flows.

NOTE 3.   CONTINGENCIES

          Orkin,  one of the  Company's  subsidiaries,  is 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. In December the
          Court  issued a new  ruling  certifying  the class  action.  Orkin has
          appealed  this new  ruling to the  Florida  Second  District  Court of
          Appeals.  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.

          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.  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.;  and  Francis  D.  Petsch,  et al.  v.  Orkin
          Exterminating  Company,  Inc.  et al.) in  which  the  Plaintiffs  are
          seeking  certification  of a class. The cases originate in Georgia and
          Florida.  An arbitration  filing has also been filed in  Jacksonville,
          Florida,  by Cynthia Garrett against Orkin (Cynthia  Garrett v. Orkin,
          Inc.) in which the plaintiff is seeking  certification of a class. The
          Company  believes  these  matters to be without  merit and  intends to
          vigorously  contest  certification  and defend itself through trial or
          arbitration,  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.

          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, results of operations or liquidity.







                                       10

          The Company and Orkin were also named  defendants in Bob J. Stevens v.
          Orkin Exterminating  Company,  Inc. and Rollins,  Inc., a lawsuit that
          was  filed  in  Texas  and  in  which  the   Plaintiff   was   seeking
          certification  of a class.  The  parties  settled  this  matter  on an
          individual basis, the class allegations were dismissed,  and it is now
          concluded.  In the opinion of Management,  the ultimate  resolution of
          this action did not have a material  adverse  effect on the  Company's
          financial position, results of operations or liquidity.

NOTE 4.   STOCKHOLDERS' EQUITY


          During the first quarter ended March 31, 2005, the Company repurchased
          641,310 shares for $10.2 million under it's stock repurchase  program.
          Also,  during the first  quarter  ended March 31, 2005,  approximately
          487,000  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)                      2005         2004
                                                      --------------------------

Net income, as reported                                   $11,595        $3,662
Deduct:  Total stock-based employee compensation
   expense determined under fair value based
   method for all awards, net of related tax effects         (146)         (202)
                                                      --------------------------
Pro forma net income                                      $11,449        $3,460
                                                      --------------------------

Earnings per share:
    Basic-as reported                                       $0.17         $0.06
    Basic-pro forma                                         $0.17         $0.05

    Diluted-as reported                                     $0.17         $0.05
    Diluted-pro forma                                       $0.16         $0.05


NOTE 5.   ACCUMULATED OTHER COMPREHENSIVE LOSS

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



                                                     Minimum          Foreign             Other
                                                     Pension         Currency           Unrealized
                                                    Liability       Translation         Gain/(Loss)            Total
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                
Balance at January 1, 2004                          $      ---        $    (247)          $     (67)        $     (314)

Change during 2004:
Before-tax amount..                                    (32,124)          (3,967)                109            (28,048)
Tax benefit (expense)                                   13,769            1,559                  86             12,296
                                                    -------------------------------------------------------------------
                                                       (18,355)           2,408                 195            (15,752)
Balance at December 31, 2004                        $  (18,355)       $   2,161           $     128         $  (16,066)
Change during first three months of 2005:
Before-tax amount..                                        ---              623                 ---                623
Tax benefit (expense)                                      ---              ---                  94                 94
                                                    -------------------------------------------------------------------
                                                           ---              623                  94                717
                                                    -------------------------------------------------------------------
Balance at March 31, 2005                           $  (18,355)       $   2,784           $     222         $ (15,349)
- -----------------------------------------------------------------------------------------------------------------------




                                       11



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.

          Prior to 2004,  traditional  termite  treatments  were  recognized  as
          revenue  at the  renewal  date  and an  accrual  was  established  for
          estimated  costs  of  reapplications   and  repairs  to  be  incurred.
          Beginning  fourth quarter 2004,  the Company  adopted a new accounting
          method under which, the revenue received is deferred and recognized on
          a straight-line  basis over the remaining contract term; and, the cost
          of reinspections,  reapplications and repairs and associated labor and
          chemicals  are  expensed  as  incurred.  For  outstanding  claims,  an
          estimate is made of the costs to be incurred  (including  legal costs)
          based upon current factors and historical information. The performance
          of  reinspections  tends to be close to the contract renewal date and,
          while  reapplications  and repairs involve an insubstantial  number of
          the  contracts,  these costs are incurred over the contract  term. The
          newly  adopted  accounting  principle  eliminates  the need to  obtain
          actuarial estimates of the claim costs to be incurred and management's
          estimates of reapplication costs. Also,  management believes the newly
          adopted accounting method more closely conforms to the current pattern
          under  which  revenues  are  earned and  expenses  are  incurred,  and
          conforms the accounting methodology of Orkin and its recently acquired
          subsidiary,  Western Pest  Services.  The costs of  providing  termite
          services  upon  renewal  are  compared to the  expected  revenue to be
          received and a provision is made for any expected losses.

          Due  to  this  change,   the  Company  recorded  a  cumulative  effect
          adjustment  of $6.2  million (net of income  taxes)  during the fourth
          quarter of 2004.

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

                                                            Three Months Ended
                                                                  March 31,
                                                       -------------------------
(In thousands)                                            2005           2004
- --------------------------------------------------------------------------------
Beginning Balance                                      $    25,311   $   43,873
   Effect of Change in Accounting Principle                    ---      (15,309)
   Current Period Provision                                  4,250        4,309
   Settlements, Claims and Expenditures Made
     During the Period                                      (3,422)      (4,769)
                                                       -------------------------
   Ending Balance                                      $    26,139   $   28,104
   -----------------------------------------------------------------------------

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 thousan                                2005          2004
                ----------------------------------------------------------------
                Service Cost                               $1,397        $1,297
                Interest Cost                               2,208         2,074
                Expected Return on Plan Assets             (2,464)       (2,394)
                Amortization of:
                   Prior Service Benefit                     (217)         (217)
                   Unrecognized Net Loss                    1,164           845
                                                         -----------------------
                Net Periodic Benefit Cost                  $2,088        $1,605
                ----------------------------------------------------------------


                                       12



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 resulted in a net gain after
          tax of $8.1  million  or $0.11 per share  since  the real  estate  had
          appreciated  over  approximately  30 years  it had  been  owned by the
          Company.  The real  estate  was under a lease  agreement  with  annual
          rentals of $131,939  that would have expired June 30, 2007. On May 28,
          2004, the Company sold real estate in Sussex County,  Delaware to LOR,
          Inc. for $111,000 in cash. The sale resulted in an immaterial net gain
          after tax. 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 transactions.  In addition, the
          Company on October 22,  2004  purchased  real  estate  located at 2158
          Piedmont Road, N.E., Atlanta, Georgia 30324, adjacent to the Company's
          headquarters,  from LOR,  Inc. for $4.6  million.  The  Committee  was
          furnished  with  full  disclosure  of  the   transactions,   including
          independent   appraisals,   and  determined  that  the  terms  of  the
          transactions were reasonable and fair to the Company. The Company sold
          an additional piece of real estate in Sussex County,  Delaware to LOR,
          Inc. or an entity wholly owned by LOR, Inc. for $10.6 million in cash.
          The transaction took place on December 29, 2004 and resulted in a $6.3
          million gain, net of costs and after taxes.

NOTE 9.   ACQUISITIONS

          On April 30,  2004,  the  Company  acquired  substantially  all of the
          assets  and  assumed  certain  liabilities  of Western  Pest  Services
          ("Western"),  and  the  Company's  consolidated  financial  statements
          include  the  operating  results  of  Western  from  the  date  of the
          acquisition.   Neither  Western  nor  its  principals  had  any  prior
          relationship  with the Company or its affiliates.  Western was engaged
          in the business of providing pest control services and the Company has
          continued this business. The acquisition was made pursuant to an Asset
          Purchase  Agreement  (the  "Western  Agreement")  dated March 8, 2004,
          between Rollins, Inc. and Western Industries, Inc. and affiliates. The
          consideration  for the assets and  certain  noncompetition  agreements
          (the "Purchase  Price") was  approximately  $106.6 million,  including
          approximately $7.0 million of assumed liabilities.  The Purchase Price
          was  funded  with  cash on  hand,  the  sale of  property  located  in
          Okeechobee  County,  Florida  and a  $15.0  million  senior  unsecured
          revolving credit facility.

          Pursuant to the Western Agreement,  the Company acquired substantially
          all of Western's property and assets,  including accounts  receivable,
          real property leases, seller contracts,  governmental  authorizations,
          data  and  records,  intangible  rights  and  property  and  insurance
          benefits.  As described in the Western Agreement,  the Company assumed
          only specified  liabilities of Western and obligations under disclosed
          assigned contracts.

          The Company  engaged an  independent  valuation  firm to determine the
          allocation  of  the  purchase  price  to  Goodwill  and   identifiable
          Intangible assets.  Such valuation resulted in the allocation of $41.3
          million to  Goodwill  and $55.2  million to other  intangible  assets,
          principally  customer contracts.  The finite-lived  intangible assets,
          principally  customer  contracts,  are being  amortized  over  periods
          principally ranging from 8 to 12.5 years on a straight-lined basis.

          On  April  30,  2004,  in  a  transaction  ancillary  to  the  Western
          acquisition,  the Company acquired Residex Corporation ("Residex"),  a
          company  that  distributes   chemicals  and  other  products  to  pest
          management professionals, pursuant to an Asset Purchase Agreement (the
          "Residex  Agreement") dated March 8, 2004,  between Rollins,  Inc. and
          Western  Industries,  Inc., JBD Incorporated and Residex  Corporation.
          Subsequently  on April  30,  2004,  the  Company  sold  Residex  to an
          industry  distribution  group.  The amounts involved were not material
          and no gain or loss was recognized on the transaction.


          Prior to the  acquisition,  Western Pest Services was  recognized as a
          premier pest control business and ranked as the 8th largest company in
          the  industry.  Based in  Parsippany,  NJ, the Company  provides  pest
          elimination  and  prevention  to homes and  businesses to over 130,000
          customers  from New York to Virginia  with  additional  operations  in
          Georgia and Florida.  Western is  primarily a commercial  pest control
          service  company and its existing  businesses  complement  most of the
          services that Orkin  offers,  in an area of the country in which Orkin
          has  not  been  particularly  strong,  the  Northeast.  The  Company's
          consolidated statements of income include the results of operations of
          Western for all periods after May 1, 2004.



                                       13



NOTE 10.  PRO FORMA FINANCIAL INFORMATION

          The pro forma  financial  information  presented below gives effect to
          the Western  acquisition  as if it had occurred as of the beginning of
          our  fiscal  year  2004.  The  information   presented  below  is  for
          illustrative  purposes  only  and is  not  necessarily  indicative  of
          results that would have been achieved if the acquisition  actually had
          occurred  as of the  beginning  of such years or results  which may be
          achieved in the future.


                                                           Three Months Ended
                                                                 March 31,
                                                    ----------------------------
                                                        2005           2004
                                                    -------------  -------------
REVENUES
Customer Services                                   $    183,915   $    179,408
                                                    =============  =============

INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT
OF CHANGE IN ACCOUNTING PRINCIPLE                   $     19,491   $     17,664
                                                    =============  =============

INCOME BEFORE CUMULATIVE EFFECT OF
CHANGE IN ACCOUNTING PRINCIPLE                      $     11,595   $     10,527
                                                    -------------  -------------

NET INCOME                                          $     11,595   $      4,323
                                                    =============  =============

EARNINGS PER SHARE - BASIC                          $       0.17   $       0.06
                                                    =============  =============

 EARNINGS PER SHARE - DILUTED                       $       0.17   $       0.06
                                                    =============  =============

         Average Shares Outstanding---Basic               67,942         67,947

         Average Shares Outstanding---Diluted             70,063         69,964

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

Overview

The Company had improvement in both its top and bottom line results  compared to
the first quarter of 2004.  This was the Company's 21st  consecutive  quarter of
improved  earnings  results  and  reflects  its  progress  in  implementing  the
Company's growth strategies,  productivity initiatives and customer and employee
retention objectives.

An integral  part of taking the Company to the next level  involves  making sure
that it invests wisely in its business's technological  opportunities,  and that
the Company acquires the most up to date and appropriate  business tools to help
Rollins  succeed.  Rollins,  Inc.  is  fortunate  to have  strong  cash flow and
financial strength, which allows the Company to invest in its self whether it is
through acquisitions or internal infrastructure expenditures.

The  Company's  newest  investment  relates to a project to enhance our training
capabilities  through the acquisition of a  satellite-training  delivery system.
Rollins'  satellite  system will enable new  employees to receive  training at a
faster rate,  reduce  training cost over the next several years and provide more
consistency in the Company's training products.

Up until now, the majority of Rollins'  training has taken place in its branches
or remote classroom settings. By nature this means the Company's material is not
always  delivered  consistently and reliant on the individual  trainer.  Special
training,  for example carpenter ants, mosquito,  and bird control training, has
significant cost involving travel expenses, meals and lodging. Additionally, new
hires in the branches  seeking  initial  training often have to wait for some of
their  training  based  on  locale  and  instructor  availability.  All of these
variable  training  circumstances  also make it difficult to track an employee's
progress.

Rollins believes  satellite  training  delivery will  effectively  address these
challenges.  It will allow the Company to conduct  training more  frequently and
ensure that all employees are being trained with consistent  materials and aids.
The Company  will be able to  immediately  capture each  student's  progress and
completion of each course,  which also has a regulatory benefit.  New hires will
become  productive at a much faster rate,  and benefit from a superior  product.
Rollins will also reduce employee down time and expense  associated with offsite
classroom training.


                                       14

The Company training courses will be conducted via an Internet direct link (IDL)
from the Rollins,  Inc. Orkin University media studio in Atlanta  transmitted to
various branches across North America. After the original transmission, students
will  be  able  to  "make  up"  courses   missed,   which  will  offer  multiple
opportunities to provide training on key seasonal  subjects (i.e.,  mice, fleas,
etc.) The students will have a one touch keypad to answer questions and interact
with the instructor when in a real time mode.

Rollins  estimates the total  investment to have a payback of less than 3 years.
The Company  anticipates a $5 million investment and a $6.5 million savings over
the  first 3  years.  Beyond  the  financial  return,  the  Company  is  excited
concerning  the other soft  benefits  this will be provided to its employees and
customers.

Orkin was recognized in March for the third  straight year by Training  magazine
as one of the top 100 U.S.  companies  that excel at human capital  development.
Orkin placed 57th on the list, garnering its highest ranking ever received.  All
of the  companies  selected  are  chosen  based  on  criteria  such as  training
practices, evaluation methods and outstanding training initiatives.

Rollins is  implementing a system to improve  employee and customer  routing and
scheduling,  which will be integrated into the company's FOCUS operating system.
The  Company  expects  it to greatly  improve  its  ability  to provide  premier
"on-time"  service to  customers.  Rollins has engaged an outside  vendor  whose
routing and scheduling  software is used by a number of large service  companies
including,  Sears, FedEx, QWEST, Miller Brewing and Allstate Insurance.  Some of
the capabilities  that can be achieved by integrating  this customized  software
into the Company's  operating system include multiple choice appointment options
for  customers   and   customer-bundling   efficiencies   that  will  result  in
productivity  and  on-time  performance  improvements,  along with  mileage  and
overtime reductions.

The system  will be  designed  for both  commercial  and  residential  business;
however the Company will be rolling out commercial  first.  The Company plans to
begin a pilot program before the end of this fiscal year.

Another   investment  that  is  rolling  out  now  involves  automatic  customer
messaging.  Orkin has just completed its pilot program,  and is pleased with the
results.  This new phone  communication  process and system will greatly improve
how the  Company  contacts  customers.  Rollins  knows with all the dual  income
households today that effective  customer  communication is critical to customer
retention.

Ned,  the  Orkin  man,  that is  featured  in Orkin  T.V.  commercials,  will be
delivering  customized customer messages that include a reminder such as, "it is
time for your  yearly  termite  inspection,"  "it is time for your pest  control
service,"  as well as  follow  up  calls  to  confirm  service  satisfaction  or
reminding a customer that they need to pay their bill.

Auto  messaging is important to the Company for a number of reasons.  First,  it
reinforces the Orkin brand and it will provide consistent customer communication
across all of the Orkin  branches.  Additionally,  it will result in more timely
and efficient  inspections and visits, and it will offer customers an additional
means to confirm their satisfaction.

The Company is also making an investment in improving  internal  accounting  and
employee relations related to payroll and incentive compensation processing.  To
date,  the  Company has been  gathering  and  inputting  this  information  in a
semi-manual  mode. This is a labor intensive  process that can result in errors,
some of which can be costly to the company.  The Company further  recognizes how
important  it is to  employees  to have their  paychecks  accurate  and on time.
Rollins will have a real time, totally automated, payroll processing system that
will be integrated into the Company's FOCUS system.

Rollins,  Inc is committed to delivering  environmentally  safe pest control and
educating  the public in this  regard.  The  Company  has  announced  that it is
partnering with the American  Society for Healthcare  Environmental  Services or
(ASHES),  to  initially  address  pest  services  protocols  in  the  healthcare
industry.

This  partnership  kicks off the  development  and  release of  Integrated  Pest
Management (IPM) applications to this industry, (i.e., hospitals, nursing homes,
clinics,  etc.) This will be its first collaboration in a series of future ASHES
publications.  This initial  edition was co-authored by  entomologists  from the
Orkin  and  Western  Pest  Services  teams.  It will  be a `how  to"  guide  for
implementing  and  maintaining  effective  IPM  practices  in  these  healthcare
facilities.

Rollins is also working with ASHES on developing releases concerning IPM for its
members in other industries.  The Company will conclude this educational  effort
in  September  at  ASHES  annual  conference  and  technological  exhibit  where
panelists from Orkin and the IPM Institute of America will participate.

This will enable  Rollins to take its  commitment to IPM to a new level with the
ASHES  partnership,  while  aiding  the Orkin  brand  positioning  and  customer
communication  initiatives.

                                       15

The Company  bought back  641,310  shares of the  Company's  common stock in the
first quarter of 2005 under its authorized repurchase program. Rollins has had a
buyback  program  in place  for a number of years  and has  routinely  purchased
shares when it felt the opportunity was desirable. With only 276,000 shares left
under the  current  program,  the Board  authorized  the  purchase  of 4 million
additional  shares of the  Company's  common stock at its  quarterly  meeting on
April 26, 2005. This authorization  enables the Company to continue the purchase
of Rollins, Inc. shares when appropriate.

The buyback program in no way precludes the Company's acquisition efforts, which
remains a top priority.  Rollins'  strong cash flow and  available  credit lines
position  the  Company to pursue both  strategies,  depending  on the  available
opportunities.

In the first quarter of 2005, Rollins,  Inc. net income increased 17.5% to $11.6
million,  or $0.17 per diluted  share,  compared to income of $9.9  million,  or
$0.14 per  diluted  share for the first  quarter of 2004  before the effect of a
change in accounting principle.  The cumulative effect of the accounting change,
recorded in the first  quarter of 2004,  was a charge  against  earnings of $6.2
million or $0.09 per diluted share.  As a result it is now  recognizing  termite
revenue  on a  straight-line  basis  over 12  months.  Costs of  re-inspections,
re-applications  and repairs and associated  labor and chemicals are expensed as
incurred. All numbers presented are on a comparable basis.

The  Company's  revenue  for the first  quarter  grew  14.6% to $183.9  million,
compared to revenue of $160.4 million in the first quarter of 2004.  Included in
first quarter  revenue for this year was Western Pest Services'  contribution of
$19.6 million. For comparison  purposes,  Western Pest, which was acquired April
30, 2004,  and taking into account the  distribution  business sold in the third
quarter of 2004,  revenue increased 2.8%. The table below illustrates the impact
of the acquisition and disposition for comparability purposes:

                                 Reconciliation
             Revenue Excluding Western Pest Services and Dettelbach

                                     First Quarter
                                     ------------------------
                                         2005       2004      $B/(W)     %B/(W)
                                     -------------------------------------------

Total Net Revenues                     $183,915   $160,416    $23,499     14.6%

   Less:
   Western Acquisition                   19,594          -     19,594
                                     -------------------------------------------

Revenue Excluding
   Western Pest Services               $164,321   $160,416    $ 3,905      2.4%

   Less:
   Dettelbach                                 -        553       (553)
                                     -------------------------------------------

Revenue Excluding Western Pest
   Services and Dettelbach             $164,321   $159,863    $ 4,458      2.8%
                                     ===========================================

Gross margin,  which  Rollins  define as total  Revenues  minus Cost of Services
Provided, was 46.4% of revenues in the first quarter of 2005 compared to a gross
margin  of  46.1%  for  first  quarter  2004.  As  a  result  of  the  Company's
distribution  agreement it has seen  reductions  in its material and supply cost
and  enjoyed  continuing  improvements  in  insurance  and  claims.  These  were
partially offset by Western's  higher Cost of Services  Provided as a percentage
of revenues, particularly in fleet and their material and supply cost.

While Fleet costs continued to increase primarily due to an increase in gasoline
prices,  the company  continues  to work to minimize  its impact by reducing the
number of  vehicles on the road and  reducing  total  miles  driven.  The future
routing and  scheduling  project will help to reduce these costs  further in the
future.


                                       16

Depreciation and amortization  increased,  reflecting $1.5 million in additional
amortization of intangibles related to the Western  acquisition.  As a result of
last year's  acquisition,  customer contracts and other intangible assets net of
amortization  increased  $44.7 million,  to $73.7 million,  the  amortization of
which represents a significant  non-cash charge against earnings.  In 2005 total
amortization  expense will be approximately $12.3 million,  versus $10.9 million
in 2004. Based upon the recent stock split and fully diluted shares  outstanding
as of March 10, 2005, it will represent a charge of almost 18 cents pre-tax, and
11 cents after tax to GAAP EPS this year.

The tax provision for the quarter was 40.5%.

The Company's  balance sheet remains  strong with cash and cash  equivalents  of
$55.9 million as of March 31, 2005, which positions Rollins to take advantage of
any future  acquisitions  that meet the company's  requirements and remain a top
priority.

Capital  expenditures  were up in the  quarter  and will be for the  year.  As a
result of the $10.3 million gain from the sale of land in the fourth  quarter of
2004,  the Company has chosen to do some 1031 tax free  exchanges that will save
Rollins  considerable  taxes.  The  Company  will  be  reinvesting  the  gain by
purchasing  some existing  leased  properties as well as a building to house the
West Coast division office, which will also be used for training.

Results of Operations

                                                                    % Better/
                                        Three Months Ended         (Worse) as
                                            March 31,           Compared to Same
                                                                Quarter in Prior
                                                                       Year
                                      ------------------------------------------
(in thousands)                            2005           2004
                                      ------------------------------------------
Revenues                                 $183,915      $160,416            14.6%
Costs:
    Cost of Services Provided              98,637        86,542           (14.0)
    Depreciation and Amortization           5,963         4,657           (28.0)
    Sales, General and Administrative      60,283        52,768           (14.2)
Loss on Sale of Assets                          3             1          (200.0)
Interest Income                              (462)         (150)          208.0
                                      ------------------------------------------
Income Before Income Taxes                 19,491        16,598            17.4
Provision for Income Taxes                  7,896         6,732           (17.3)
                                      ------------------------------------------
Income Before Cumulative Effect of Change
in Accounting Principle                    11,595         9,866            17.5
Cumulative Effect of Change in Accounting
  Principle                                   ---        (6,204)          100.0
                                      ------------------------------------------
Net Income                               $ 11,595      $  3,662           216.6%
                                      ==========================================

Revenues for the quarter ended March 31, 2005  increased to $183.9  million,  an
increase  of  $23.5  million  or  14.6%  inclusive  of the  Western  acquisition
completed on April 30, 2004,  from last year's first quarter  revenues of $160.4
million. For the first quarter of 2005 the primary revenue drivers were Western,
which  contributed  $19.6 million,  as well as Orkin's  residential pest control
business,  which  increased  $2.9 million while growing 4.7%.  Every-other-month
service,  the  Company's  primary  residential  pest control  service  offering,
continues  to grow in  importance,  comprising  85.6%  of new  residential  pest
control  sales  for the first  quarter  of 2005  compared  to 69.9% in the first
quarter 2004.  The Company's  foreign  operations  accounted for less than 7% of
total  revenues  during the first  quarter 2005  compared to more than 6% of the
total during the first quarter 2004.


                                       17

The revenues of the Company are affected by the seasonal nature of the Company's
pest and termite  control  services  as,  described  in Note 1 to the  Company's
financial  statements above. The Company's  revenues as a historical matter tend
to peak during the second and third  quarters,  as  evidenced  by the  following
chart.

                                           Total Net Revenues
                             -----------------------------------------------
                                  2005           2004            2003
- ----------------------------------------------------------------------------
First Quarter                   $   183,915     $  160,416*   $     155,122
Second Quarter                       N/A           202,725*         185,105
Third Quarter                        N/A           203,925*         178,262
Fourth Quarter                       N/A           183,818          158,524
- ----------------------------------------------------------------------------

                 * Restated for change in accounting principle.

Cost of Services  Provided for the first quarter ended March 31, 2005  increased
$12.1 million or 14.0%,  compared to the quarter ended March 31, 2004,  although
the expense  expressed as a percentage of revenues  decreased by 0.3  percentage
points,  representing  53.6% of revenues for the first  quarter 2005 compared to
53.9% of revenues in the prior year's first quarter.  Cost of Services  Provided
as a percentage of revenues decreased primarily due to improvements in insurance
and claims,  lower materials and supplies costs, and from employee  productivity
improvements at Orkin.  These were partially  offset by Western's higher Cost of
Services  Provided as a percentage  of  revenues.  One area in which the Company
experienced some minor expense  increases was in its fleet of service  vehicles,
which was the result of higher  lease and fuel costs in general,  as well as the
acquisition of Western's fleet during the second quarter of 2004.

Sales, General and Administrative for the quarter ended March 31, 2005 increased
$7.5 million or 14.2% as compared to the first  quarter 2004, As a percentage of
revenues,  Sales General and  Administrative  decreased 0.1 percentage  point or
0.3%,  representing 32.8% of total revenues compared to 32.9% for the prior year
quarter.  The decrease in Sales,  General and  Administrative as a percentage of
revenue  was  mainly   attributable   to  lower  sales   payroll  costs  due  to
organizational  changes  including the expansion of the Company's  call centers.
The  savings  were   partially   offset  by  the  higher   Sales,   General  and
Administrative costs of Western.

Depreciation  and  Amortization  expenses for the first  quarter ended March 31,
2005  increased by $1.3  million or 28.0% to $6.0 million  versus the prior year
quarter.  The increase was due to the addition of depreciation  and amortization
from the  acquisition  of Western  ($1.5  million)  partially  offset by certain
technology  assets becoming fully depreciated in the last twelve months. As part
of the Western  acquisition,  $55.2 million of finite-lived  intangible  assets,
principally  customer  contracts,  were  acquired.  They will be amortized  over
periods  principally  ranging from 8 to 12.5 years.  This  represents a non-cash
charge and will  increase  the  Company's  amortization  by  approximately  $2.0
million in 2005.  For the  quarter  ended March 31,  2005  amortization  of $3.9
million was 50.0% higher than in the prior period quarter.

Income Taxes.  The Company's tax provision of $7.9 million for the first quarter
ended  March 31,  2005  reflects  increased  pre-tax  income over the prior year
period and a slight  decrease in the effective tax rate.  The effective tax rate
was 40.5% for the first  quarter  ended March 31, 2005,  down from 40.6% for the
first quarter ended March 31, 2004.

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
claims   representing  the  estimated  costs  of  reapplications,   repairs  and
associated labor and chemicals,  settlements, awards and other costs relative to
termite control  services.  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 precisely  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 and baiting program, more effective termiticides,  and expanding
training.




                                       18

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.  Due to the uncertainty  associated with
the estimation of future loss and expense  payments and inherent  limitations of
the data, actual developments may vary from the Company's  projections.  This is
particularly  true since critical  assumptions  regarding the parameters used to
develop reserve estimates are largely based upon judgment. Therefore, changes in
estimates  may be  sufficiently  material.  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.  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.

Prior to 2004,  traditional termite treatments were recognized as revenue at the
renewal  date  and  an  accrual  was   established   for   estimated   costs  of
reapplications  and repairs to be incurred.  Beginning  fourth quarter 2004, the
Company  adopted a new accounting  method under which,  the revenue  received is
deferred and  recognized on a  straight-line  basis over the remaining  contract
term; and, the cost of reinspections,  reapplications and repairs and associated
labor and  chemicals  are  expensed as incurred and are no longer  accrued.  For
noticed claims, an estimate is made of the costs to be incurred (including legal
costs) based upon current factors and historical information. The performance of
reinspections  tends  to be  close  to the  contract  renewal  date  and,  while
reapplications  and repairs  involve an  insubstantial  number of the contracts,
these costs are incurred over the contract  term.  The newly adopted  accounting
principle  eliminates the need to obtain actuarial  estimates of the claim costs
to  be  incurred  and  management's  estimates  of  reapplication  costs.  Also,
management believes the newly adopted accounting method more closely conforms to
the current  pattern under which  revenues are earned and expenses are incurred,
and  conforms the  accounting  methodology  of Orkin and its  recently  acquired
subsidiary,  Western Pest Services. The costs of providing termite services upon
renewal are compared to the  expected  revenue to be received and a provision is
made for any expected losses.

Due to this change, the Company recorded a cumulative adjustment of $6.2 million
(net of income taxes) as of January 1, 2004.

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.


                                       19

Stock-Based  Compensation--  In  December  2004,  the FASB  issued  SFAS No. 123
(revised 2004),  "Share-Based  Payment"  ("SFAS 123R"),  which replaces SFAS No.
123, "Accounting for Stock-Based  Compensation," ("SFAS 123") and supercedes APB
Opinion No. 25,  "Accounting for Stock Issued to Employees."  SFAS 123R requires
all  share-based  payments to  employees,  including  grants of  employee  stock
options, to be recognized in the financial statements based on their fair values
beginning with the first interim or annual period after December 15, 2005,  with
early adoption encouraged.  The pro forma disclosures previously permitted under
SFAS 123 no longer will be an  alternative to financial  statement  recognition.
Rollins  is  required  to adopt SFAS 123R in the first  quarter of fiscal  2006,
beginning  January  1,  2006.  Under  SFAS  123R,  Rollins  must  determine  the
appropriate fair value model to be used for valuing  share-based  payments,  the
amortization  method for compensation  cost and the transition method to be used
at  date  of  adoption.   The  transition   methods   include   prospective  and
retrospective  adoption options.  Under the retrospective  option, prior periods
may be restated  either as of the  beginning  of the year of adoption or for all
periods presented.  The prospective method requires that compensation expense be
recorded for all unvested stock options and restricted stock at the beginning of
the first  quarter of adoption  of SFAS 123R,  while the  retrospective  methods
would record compensation  expense for all unvested stock options and restricted
stock  beginning  with the first  period  restated.  Rollins is  evaluating  the
requirements  of SFAS 123R and expects  that the  adoption of SFAS 123R will not
have a  material  impact on  Rollins'  consolidated  results of  operations  and
earnings per share. Rollins has not yet determined the method of adoption or the
effect of adopting  SFAS 123R,  and it has not  determined  whether the adoption
will result in amounts  that are  similar to the  current pro forma  disclosures
under SFAS 123.

Liquidity and Capital Resources


Cash and Cash Flow



                                                               Three Months Ended March 31,
                                                         ----------------------------------------
(in thousands)                                                      2005                  2004
- -------------------------------------------------------------------------------------------------
                                                                                  
Net Cash Provided by Operating Activities                         $ 19,728              $ 21,338
Net Cash Provided By/(Used) in Investing Activities                (7,642)                19,969
Net Cash Used in Financing Activities                             (13,552)               (2,906)
Effect of Exchange Rate on Cash                                        623                  (53)
                                                              ------------- ---------------------
Net Increase/(Decrease) in Cash and Cash Equivalents               $ (843)              $ 38,348
- -------------------------------------------------------------------------------------------------


The Company believes its current cash and cash equivalents balances, future cash
flows from operating activities and available borrowings under its $70.0 million
credit  facilities  will be  sufficient  to finance its current  operations  and
obligations,  and fund expansion of the business for the foreseeable  future and
the acquisition of other select pest control businesses. The Company's operating
activities  generated net cash of $19.7 million for the three months ended March
31, 2005,  compared with cash provided by operating  activities of $21.3 million
for the same period in 2004.

At the  April  26,  2005  meeting  of the  Board  of  Directors,  as part of the
Company's active management of equity capital, the Board of Directors authorized
the purchase of up to 4 million additional shares of the Company's common stock.
The  Company  plans  to  repurchase   shares  at  times  and  prices  considered
appropriate by the Company. There is no expiration date for the share repurchase
program.  The share repurchase  program is in addition to the Company's existing
plan to repurchase 4.5 million shares,  of which 276,216 shares remain available
for repurchase.

The Company invested  approximately $6.4 million in capital  expenditures during
the first three months ended March 31, 2005, compared to $1.7 million during the
same  period in 2004,  and  expects to invest  between  $18.0  million and $20.0
million for the  remainder  of 2005.  Capital  expenditures  for the first three
months  consisted  primarily  of two  building  purchases  and 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  $1.2 million,  compared to $0.2 million  during the same
period  in 2004.  Acquisitions  were  funded  by cash on  hand.  A total of $3.4
million  was paid in cash  dividends  ($0.05 per share)  during the first  three
months of 2005,  compared  to $2.7  million  or $0.04 per share  during the same
period in 2004.  The Company  repurchased  641,310 shares of Common Stock in the
first three  months of 2005 and there remain  276,216  shares  authorized  to be
repurchased,  in addition to the 4 million shares. The capital  expenditures and
cash dividends were funded entirely through existing cash balances and operating
activities.  The  Company  maintains  $70.0  million of credit  facilities  with
commercial  banks, of which no borrowings were  outstanding as of March 31, 2005
or April 15, 2005. The Company maintains  approximately $34.5 million in Letters
of Credit which  reduced its  borrowing  capacity  under the credit  facilities.
These  Letters  of Credit  are  required  by the  Company's  fronting  insurance
companies and/or certain states,  due to the Company's  self-funded  status,  to
secure various workers'  compensation and casualty  insurance  contracts.  These
letters  of  credit  are  established  by the  bank for the  Company's  fronting
insurance  companies as  collateral,  although the Company  believes that it has
adequate liquid assets,  funding  sources and insurance  accruals to accommodate
such claims.



                                       20

On April 28, 2004,  the Company  entered into a $15.0 million  senior  unsecured
revolving credit facility.  The entire amount of the credit facility was used to
fund a portion of the  Western  Industries,  Inc.  acquisition  that the Company
closed on April 30,  2004.  The  Company  repaid  the full  amount of the credit
facility in May 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 resulted
in a net gain after tax of $8.1 million or $0.11 per share since the real estate
had appreciated  over  approximately  30 years it had been owned by the Company.
The real estate was under a lease agreement with annual rentals of $131,939 that
would have expired June 30, 2007. On May 28, 2004,  the Company sold real estate
in Sussex County,  Delaware to LOR, Inc. for $111,000 in cash. The sale resulted
in an immaterial  net gain after tax. 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 transactions. In addition, the Company on
October 22, 2004  purchased  real estate  located at 2158 Piedmont  Road,  N.E.,
Atlanta,  Georgia 30324, adjacent to the Company's headquarters,  from LOR, Inc.
for $4.6  million.  The  Committee  was  furnished  with full  disclosure of the
transactions, including independent appraisals, and determined that the terms of
the  transactions  were reasonable and fair to the Company.  The Company sold an
additional  piece of real estate in Sussex  County,  Delaware to LOR, Inc. or an
entity wholly owned by LOR, Inc. for $10.6 million in cash. The transaction took
place on December 29, 2004 and resulted in a $6.3 million gain, net of costs and
after taxes.

On April 30,  2004,  the Company  acquired  substantially  all of the assets and
assumed  certain  liabilities  of Western  Pest  Services  ("Western"),  and the
Company's  consolidated  financial  statements  include the operating results of
Western from the date of the acquisition. Neither Western nor its principals had
any prior  relationship with the Company or its affiliates.  Western was engaged
in the business of providing pest control services and the Company has continued
this business.  The acquisition was made pursuant to an Asset Purchase Agreement
(the "Western Agreement") dated March 8, 2004, between Rollins, Inc. and Western
Industries,  Inc. and affiliates.  The  consideration for the assets and certain
noncompetition  agreements (the "Purchase Price") was for  approximately  $106.6
million,  including  approximately  $7.0  million  of assumed  liabilities.  The
Purchase  Price was funded with cash on hand,  the sale of  property  located in
Okeechobee County, Florida and a $15.0 million senior unsecured revolving credit
facility.

Pursuant to the Western  Agreement,  the Company acquired  substantially  all of
Western's  property and assets,  including  accounts  receivable,  real property
leases,  seller  contracts,  governmental  authorizations,   data  and  records,
intangible  rights and  property  and  insurance  benefits.  As described in the
Western Agreement, the Company assumed only specified liabilities of Western and
obligations under disclosed assigned contracts.

The Company engaged an independent valuation firm to determine the allocation of
the  purchase  price  to  Goodwill  and  identifiable  Intangible  assets.  Such
valuation  resulted in the  allocation  of $41.3  million to Goodwill  and $55.2
million  to  other  intangible  assets,   principally  customer  contracts.  The
finite-lived  intangible  assets,  principally  customer  contracts,  are  being
amortized  over  periods   principally  ranging  from  8  to  12.5  years  on  a
straight-lined basis.

On April 30, 2004, in a transaction  ancillary to the Western  acquisition,  the
Company acquired  Residex  Corporation  ("Residex"),  a company that distributes
chemicals and other products to pest  management  professionals,  pursuant to an
Asset Purchase Agreement (the "Residex  Agreement") dated March 8, 2004, between
Rollins,  Inc.  and  Western  Industries,  Inc.,  JBD  Incorporated  and Residex
Corporation.  Subsequently  on April 30,  2004,  the Company  sold Residex to an
industry  distribution group. The amounts involved were not material and no gain
or loss was recognized on the transaction.

Prior to the acquisition, Western Pest Services was recognized as a premier pest
control business and ranked as the 8th largest company in the industry. Based in
Parsippany,  NJ, the Company  provides pest  elimination and prevention to homes
and  businesses  to over  130,000  customers  from  New  York to  Virginia  with
additional operations in Georgia and Florida.  Western is primarily a commercial
pest control service company and its existing businesses  complement most of the
services  that Orkin  offers,  in an area of the  country in which Orkin has not
been particularly strong, the Northeast.  The Company's consolidated  statements
of income include the results of operations of Western for the period  beginning
after May 1, 2004 through March 31, 2005.

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. Other  lawsuits
against  Orkin,  and in some  instances the Company,  are also being  vigorously
defended, including the Warren and Petsch cases and the Garrett arbitration. For
further discussion, see Note 7 to the accompanying financial statements.


                                       21

Impact of Recent Accounting Pronouncements

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment" ("SFAS 123R"), which replaces SFAS No. 123, "Accounting for Stock-Based
Compensation,"  ("SFAS 123") and supercedes APB Opinion No. 25,  "Accounting for
Stock  Issued to  Employees."  SFAS 123R  requires all  share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
financial statements based on their fair values beginning with the first interim
or annual period after December 15, 2005,  with early adoption  encouraged.  The
pro forma disclosures  previously  permitted under SFAS 123 no longer will be an
alternative  to financial  statement  recognition.  Rollins is required to adopt
SFAS 123R in the first quarter of fiscal 2006,  beginning January 1, 2006. Under
SFAS 123R,  Rollins must determine the  appropriate  fair value model to be used
for valuing share-based payments,  the amortization method for compensation cost
and the transition method to be used at date of adoption. The transition methods
include prospective and retrospective  adoption options. Under the retrospective
option,  prior periods may be restated either as of the beginning of the year of
adoption or for all periods  presented.  The  prospective  method  requires that
compensation  expense be recorded for all unvested  stock options and restricted
stock at the beginning of the first quarter of adoption of SFAS 123R,  while the
retrospective  methods would record compensation  expense for all unvested stock
options and restricted stock beginning with the first period  restated.  Rollins
is  evaluating  the  requirements  of SFAS 123R and expects that the adoption of
SFAS 123R will not have a material  impact on Rollins'  consolidated  results of
operations and earnings per share.  Rollins has not yet determined the method of
adoption or the effect of adopting SFAS 123R, and it has not determined  whether
the  adoption  will result in amounts  that are similar to the current pro forma
disclosures under SFAS 123.

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,   future   contributions  of  Western,   expected
contributions of the commercial business segment,  and the outcome of litigation
arising in the ordinary course of business and the outcome of 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   2005  capital   expenditures;   the  impact  of  recent   accounting
pronouncements;  the expected outcome of the growth of national account revenue.
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 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. 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. A more detailed discussion of potential risks facing
the  Company  can be found in the  Company's  Report on Form 10-K filed with the
Securities and Exchange Commission for the year ended December 31, 2004.

 Item 3.        Quantitative and Qualitative Disclosures About Market Risk.

As of March 31, 2005, the Company maintained an investment  portfolio  (included
in Cash and Cash Equivalents) 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 $70.0 million credit  facilities.
Due to the absence of such  borrowings  as of March 31, 2005,  this risk was not
significant  in the first  three  months of 2005 and 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
going forward.


                                       22

 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 operation 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, 2005. 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  relating to Rollins,  Inc.,
including  our  consolidated  subsidiaries,  and  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
and was made known to them by others within those entities,  particularly during
the period when this report was being prepared.

In addition,  Management's  quarterly  evaluation  identified  no changes in our
internal  control  over  financial  reporting  during  the  first  quarter  that
materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.  As of March 31, 2005, we did not identify any
material  weaknesses  in our internal  controls,  and  therefore  no  corrective
actions were taken.

We have  identified  several  internal  control  deficiencies  at  Western  Pest
Control,  which was acquired on April 30, 2004,  and the Company has initiated a
project to identify internal control deficiencies and implement changes. Most of
these  identified  deficiencies  center  around IT controls  and  organizational
issues that affect smaller companies,  such as separation of duties,  management
reviews, and documentation of policies and procedures.

PART II OTHER INFORMATION

Item 1.   Legal Proceedings.

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

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds.



          Issuer Purchases Of Equity Securities

                                                                                    Total Number of          Maximum Number of
                                                                                 Shares Purchased as       Shares that May Yet
                                         Total Number                              Part of Publicly        Be Purchased Under
                                          of Shares          Average Price             Announced              the Repurchase
                  Month                  Purchased (1)       Paid per Share        Repurchase Plan(2)             Plan(2)
                  ------------------    ---------------     ----------------     ---------------------    ----------------------
                                                                                                            
                  January 1 to 31, 2005        215,292               $16.82                   196,050                   721,476
                  February 1 to 28, 2005       515,146               $16.49                   445,260                   276,216
                  March 1 to 31, 2005           73,362               $17.61                       ---                   276,216
                                        ===============     ================     =====================    ======================
                  Total                        803,800               $17.12                   641,310                   276,216

                    (1) Includes  repurchases  in  connection  with  exercise of
                    employee  stock  options in the following  amounts:  January
                    2005: 19,242; February 2005: 69,886; March 2005: 73,362.

                    (2.)  These  shares  were  repurchased  under  the  plan  to
                    repurchase up to 4.5 million  shares (post all stock splits)
                    announced  October 28, 1997.  At the April 26, 2005 Board of
                    Directors meeting,  the Board of Directors of Rollins,  Inc.
                    authorized  the  purchase  of up to 4 million  shares of the
                    Company's  common  stock.  These  plans  have no  expiration
                    dates.
                    --------------------------------------------------------------------------------------------------------------


                                       23

Item 6.   Exhibits.

          (a) Exhibits

               (3)(i) (A) Restated Certificate of Incorporation of Rollins, Inc.
                    dated July 28, 1981,  and  Certificate of change of Location
                    of Registered Office and of Registered Agent dated March 22,
                    1994, both of which are incorporated  herein by reference to
                    Exhibit (3) (i) as filed with the registrant's Form 10-K for
                    the year ended December 31, 1997.

                    (B) Certificate of Amendment of Certificate of Incorporation
                    of Rollins, Inc. dated August 20, 1987,  incorporated herein
                    by reference to Exhibit  (3)(i)(B) to the registrant's  Form
                    10-K for the year ended December 31, 2004.

               (ii) Amended and Restated By-laws of Rollins, Inc.,  incorporated
                    herein by  reference  to Exhibit (3) (iii) as filed with the
                    registrant's  Form 10-Q for the quarterly period ended March
                    31, 2004.

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

               (10)(c)  Rollins,   Inc.  Form  of  Restricted   Stock  Agreement
                    incorporated  herein by reference to Exhibit 10 (c) as filed
                    with its Form 10-K for the year ended December 31, 2004.

               (10)(d)  Rollins,  Inc.  Form of  Option  Agreement  incorporated
                    herein by reference to Exhibit 10 (d) as filed with its Form
                    10-K for the year ended December 31, 2004.

               (10)(e) Rollins, Inc. Executive Compensation Summary

               (10)(f) Written  Description of Rollins,  Inc.  Performance-Based
                    Incentive  Cash  Compensation  Plan  for  Fiscal  Year  2005
                    incorporated  herein by reference to Exhibit 10 (f) as filed
                    with its Form 10-K for the year ended December 31, 2004..

               (10)(g) Form A of  Executive  Bonus Plan  incorporated  herein by
                    reference  to Exhibit 10 (g) as filed with its Form 10-K for
                    the year ended December 31, 2004.

               (10)(h) Form B of  Executive  Bonus Plan

               (10)(i)  Rollins,   Inc.  Non-Employee   Directors   Compensation
                    incorporated  herein by reference to Exhibit 10 (i) as filed
                    with its Form 10-K for the year ended December 31, 2004.

               (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.



                                       24




                                   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, 2005          By:   /s/ Gary W. Rollins
                                   ---------------------------------------------
                                    Gary W. Rollins
                                    Chief Executive Officer, President
                                    and Chief Operating Officer
                                    (Member of the Board of Directors)
                                    (Principal Executive Officer)




Date:  April 29, 2005          By:   /s/ Harry J. Cynkus
                                    --------------------------------------------
                                    Harry J. Cynkus
                                    Chief Financial Officer and Treasurer
                                    (Principal Financial and Accounting Officer)








                                       25