-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 J7i3x25SDvuuHRHwB5JiXIfT3Vreuddo/HjsKeUMxjLSKl4SpO2/VGGt0WkTmr9Q
 YG0DFAEaJN2bwSAofzaAhQ==

<SEC-DOCUMENT>0000084839-05-000067.txt : 20050727
<SEC-HEADER>0000084839-05-000067.hdr.sgml : 20050727
<ACCEPTANCE-DATETIME>20050727080519
ACCESSION NUMBER:		0000084839-05-000067
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	20050727
ITEM INFORMATION:		Results of Operations and Financial Condition
FILED AS OF DATE:		20050727
DATE AS OF CHANGE:		20050727

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			ROLLINS INC
		CENTRAL INDEX KEY:			0000084839
		STANDARD INDUSTRIAL CLASSIFICATION:	SERVICES-TO DWELLINGS & OTHER BUILDINGS [7340]
		IRS NUMBER:				510068479
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		8-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	001-04422
		FILM NUMBER:		05975534

	BUSINESS ADDRESS:	
		STREET 1:		2170 PIEDMONT RD NE
		CITY:			ATLANTA
		STATE:			GA
		ZIP:			30324
		BUSINESS PHONE:		4048882000

	MAIL ADDRESS:	
		STREET 1:		2170 PIEDMONT ROAD NE
		CITY:			ATLANTA
		STATE:			GA
		ZIP:			30324
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>earn2q8k.txt
<DESCRIPTION>EARNINGS PRESS RELEASE FORM 8-K
<TEXT>

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

                                    FORM 8-K

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

         Date of Report (Date of earliest event reported): July 27, 2005


                                  ROLLINS, INC.
             (Exact name of registrant as specified in its charter)


           Delaware                      1-4422                 51-0068479
 (State or other jurisdiction    (Commission File Number)    (I.R.S. Employer
       of incorporation)                                    Identification No.)


                2170 Piedmont Road, N.E., Atlanta, Georgia 30324
               (Address of principal executive offices) (Zip code)


       Registrant's telephone number, including area code: (404) 888-2000


     Check the  appropriate  box below if the Form 8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):



     [ ]  Written  communications  pursuant to Rule 425 under the Securities Act
          (17 CFR 230.425)


     [ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17
          CFR 240.14a-12)

     [ ]  Pre-commencement  communications  pursuant to Rule 14d-2(b)  under the
          Exchange Act (17 CFR 240.14d-2(b))

     [ ]  Pre-commencement  communications  pursuant to Rule 13e-4(c)  under the
          Exchange Act (17 CFR 240.13e-4(c))

<PAGE>
ITEM 2.02.  Results of Operations and Financial Condition

The information  provided pursuant to this Item 2.02 is to be considered "filed"
under the Securities  Exchange Act of 1934 ("Exchange  Act") and incorporated by
reference into those filings of Rollins,  Inc (the  "Company")  that provide for
the  incorporation  of all reports and documents  filed by the Company under the
Exchange Act.

On July 27, 2005, the Company issued a press release  announcing its results for
the quarter ended June 30, 2005.  The Company hereby  incorporates  by reference
herein the  information  set forth in its Press  Release  dated July 27, 2005, a
copy of which is attached hereto as Exhibit 99.1.  Except as otherwise  provided
in the press release, the press release speaks only as of the date of such press
release and such press release shall not create any implication that the affairs
of the Company have continued unchanged since such date.

Except for the historical  information  contained in this report, the statements
made by the  Company  are  forward-looking  statements  that  involve  risks and
uncertainties. All such statements are subject to the safe harbor created by the
Private Securities Litigation Reform Act of 1995. The Company's future financial
performance could differ  significantly  from the expectations of management and
from  results  expressed or implied in the Press  Release.  See the risk factors
contained  in  the  Press   Release  for  a  discussion  of  certain  risks  and
uncertainties  that may impact  such  forward-looking  statements.  For  further
information on other risk factors,  please refer to the "Risk Factors" contained
in the Company's Form 10-K filed March 11, 2005 with the Securities and Exchange
Commission.  The Company  disclaims  any  obligation or duty to update or modify
these forward-looking statements.

Included in Exhibit 99.1,  as attached,  are the  following  non-GAAP  financial
measures:

     o    Revenue,  excluding  revenue  attributable  to Western Pest  Services,
          Rollins Supply and Dettelbach*

     o    Adjusted income and earnings per share for the second quarter of 2004,
          which exclude gains on sale of assets **

     o    Adjusted income and earnings per share for the second quarter of 2005,
          which exclude  adjustments  arising from pension plan  curtailment and
          gains on sale of assets**

     * Revenue,  excluding that  attributable to Western Pest Services,  Rollins
     Supply and  Dettelbach,  is presented  and deemed  useful by  management in
     order to present the Company's  2005 results as more readily  comparable to
     its 2004  results.  The  Company's  2004  numbers  do not  include  revenue
     attributable to the Western operations prior to April 30, 2004, the date it
     was acquired, and include revenue attributable to Rollins Supply, which was
     partially divested during the third quarter 2004 and Dettelbach,  which was
     divested during the third quarter of 2004.

     ** Adjusted  income and earnings per share are  presented and deemed useful
     by  management  in order to  present  the  Company's  2005  results as more
     readily comparable to its 2004 results.

     The reconciliation is included at Exhibit 99.1.



Item 9.01.  Financial Statements and Exhibits

Exhibit No.            Description
   99.1                Press Release Dated July 27, 2005.



<PAGE>


                                   SIGNATURES

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

                                  ROLLINS, INC.


Date:  July 27, 2005              By:  /s/ Harry J. Cynkus
                                       -----------------------------------------
                                Name:  Harry J. Cynkus
                               Title:  Chief Financial Officer and Treasurer





</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99
<SEQUENCE>2
<FILENAME>earn2q991.txt
<DESCRIPTION>EARNINGS PRESS RELEASE
<TEXT>
Exhibit 99.1
                                                 For Further Information Contact
                                                                 Harry J. Cynkus
                                                                  (404) 888-2922


FOR IMMEDIATE RELEASE

        ROLLINS, INC. REPORTS CONTINUED IMPROVEMENT IN QUARTERLY EARNINGS

     o    Net Income for the quarter was $18.7 million compared to $20.9 million
          for the same period in 2004, a 10.6% decrease

     o    After  adjustment  for  gains on  sales of  assets  and  pension  plan
          curtailment,  adjusted  income for the  quarter  increased  24.2% from
          $12.8 to $15.9 million,  representing the 22nd consecutive  quarter of
          earnings improvement

     o    Earnings Per Share was $0.27 for 2005 compared to $.30 in 2004.  After
          the adjustment, EPS rose 21.1% to $0.23 from $0.19 in 2004

     o    Revenue rose 5.7%; excluding Western, revenues rose by 2.5%

     o    Balance Sheet remains strong; cash builds to $65.8 million


ATLANTA,  GEORGIA,  July 27, 2005:  Rollins,  Inc.  (NYSE:ROL),  a premier North
American consumer and commercial  services company,  today reported that revenue
for the second  quarter grew 5.7% to $214.3  million  compared to $202.7 million
for the second  quarter  ended June 30, 2004.  Western Pest  Services,  acquired
April 30, 2004,  had second  quarter 2005 revenues of $21.2 million versus $14.3
million in 2004. Excluding Western Pest Services, revenues increased by 2.5%.

The Company  recorded net income of $18.7 million or $0.27 per diluted share for
the second  quarter ended June 30, 2005,  compared to $20.9 million or $0.30 per
diluted  share for the same period in 2004. In the second  quarter of 2005,  the
Company  curtailed  Rollins,  Inc.'s  pension plan  effective  June 30, 2005 and
recognized an additional $2.5 million,  net of taxes, or $0.04 per diluted share
in the quarter.  In second quarter 2004, the Company recorded gains from sale of
assets, net of taxes, of $8.1 million or $0.11 per diluted share.  Excluding the
impacts of the pension  curtailment in 2005 and the gains on sale of assets, the
Company's  adjusted  income for second quarter 2005 was $15.9 million,  or $0.23
per diluted share,  an increase of 21.1%,  compared to adjusted  income of $12.8
million,  or $0.19 per diluted share for the same period last year. See attached
detailed reconciliation.


<PAGE>

Rollins'  balance  sheet remains  strong with total assets  increasing to $444.2
million and stockholders'  equity  increasing to $175.2 million.  Total cash and
cash equivalents rose to $65.8 million.

Commenting  on the  Company's  results,  Gary W.  Rollins,  President  and Chief
Executive  Officer of Rollins,  Inc. said, "We've continued to make headway this
year in growing our revenues and increasing our  profitability.  The strength of
the Orkin brand  nationwide,  the breadth of our  service  initiatives,  and our
dedication to providing  extraordinary  customer service are contributing to our
success."

"We are also proud of the  progress  of our  relationship  with the  Centers for
Disease Control and Prevention (CDC).  Approximately one year ago, we began this
initiative with the CDC on several public  education  programs  involving health
risks associated with household  pests.  This  collaboration  has gone extremely
well, and our most recent activity involved  assisting an Arizona community that
was experiencing an outbreak of tick-transmitted  Rocky Mountain  Spotted-Fever.
Together with the CDC and other  volunteer  organizations,  we spent three and a
half days providing the services needed to control the ticks in the area. We are
extremely  pleased to have been part of this effort to protect  human lives from
this dangerous disease and look forward to our ongoing work with the CDC."


"We are positive about our progress and we expect 2005 to be another  successful
year for the Company and our shareholders."

Rollins,  Inc. is a premier  North  American  consumer and  commercial  services
company.  Through its wholly owned  subsidiaries,  Orkin,  Inc. and Western Pest
Services,  the Company  provides  essential pest control services and protection
against  termite  damage,  rodents  and  insects to  approximately  1.7  million
customers in the United States,  Canada and Mexico from over 400 locations.  You
can  learn  more  about  Orkin  by  visiting  our Web  sites  at  www.orkin.com,
www.westernpest.com  and www.rollins.com.  You can also find this and other news
releases at www.rollins.com by accessing the news releases button.

CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
The  above  release   contains   statements  that  constitute   "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995.These include  statements  regarding the success of 2005 for the Company
and its  shareholders,  and the ongoing work with the CDC. The actual results of
the Company could differ materially from those indicated by the  forward-looking
statements  because  of  various  risks  and  uncertainties,  including  without
limitation,  general  economic  conditions;  market  risk;  changes in  industry
practices  or  technologies;  the degree of success  of the  Company's  pest and
termite  process  reforms and pest control  selling and treatment  methods;  the
Company's ability to identify and integrate potential acquisitions;  climate and
weather trends; competitive factors and pricing practices;  expected benefits of
the commercial  re-engineering project may not be realized,  potential increases
in labor costs;  uncertainties of litigation;  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.

<PAGE>
                         ROLLINS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                 (In thousands)

                                               2005                  2004
At June 30                                  (Unaudited)           (Unaudited)
- --------------------------------------------------------------------------------


ASSETS
    Cash and Cash Equivalents            $         65,179        $       21,865
    Marketable Securities                             629                     0
                                         -----------------       ---------------
      Total Cash and Marketable Securities         65,808                21,865
    Trade Receivables Short-Term, Net              48,556                51,941
    Materials and Supplies                          8,120                12,157
    Deferred Income Taxes                          29,496                30,123
    Other Current Assets                           10,979                10,441
                                         -----------------       ---------------

      Current Assets                              162,959               126,527

    Equipment and Property, Net                    57,873                45,313
    Goodwill and Other Intangible Assets          190,085               196,019
    Trade Receivables Long-Term, Net               10,604                10,824
    Deferred Income Taxes                          18,544                 5,617
    Prepaid Pension                                     0                24,964
    Other Assets                                    4,142                 5,944
                                         -----------------       ---------------

      Total Assets                       $        444,207        $      415,208
                                         =================       ===============

- --------------------------------------------------------------------------------
LIABILITIES

    Accounts Payable                     $         12,405        $       14,698
    Accrued Insurance                              16,437                13,050
    Accrued Payroll                                36,618                33,370
    Unearned Revenue                               84,448                84,936
    Other Current Liabilities                      41,939                44,944
                                         -----------------       ---------------
      Current Liabilities                         191,847               190,998

    Accrued Pension                                27,291                     0
    Long-Term Accrued Liabilities                  49,867                62,608
                                         -----------------       ---------------

      Total Liabilities                           269,005               253,606
                                         -----------------       ---------------

- --------------------------------------------------------------------------------
STOCKHOLDERS' EQUITY

    Common Stock                                   68,603                68,457
    Retained Earnings and Other Equity            106,599                93,145
                                         -----------------       ---------------

      Total Stockholders' Equity                  175,202               161,602
                                         -----------------       ---------------

      Total Liabilities and
        Stockholders' Equity             $        444,207        $      415,208
                                         =================       ===============
<PAGE>
<TABLE>
<CAPTION>
                         ROLLINS, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
               FOR THE SECOND QUARTER AND SIX MONTHS ENDED JUNE 30
                      (In thousands except per share data)


                                                                        Second Quarter                  Six Months
                                                                 ---------------------------    ---------------------------
                                                                     2005          2004             2005          2004
                                                                 (Unaudited)   (Unaudited)      (Unaudited)    (Audited)
                                                                 ------------  -------------    ------------  -------------

<S>                                                              <C>           <C>              <C>           <C>
    REVENUES                                                     $   214,326   $    202,725     $   398,241   $    363,141
                                                                 ------------  -------------    ------------  -------------
    COSTS AND EXPENSES

       Cost of Services Provided                                     110,594        105,422         209,232        191,964
       Depreciation and Amortization                                   6,045          5,764          12,008         10,421
       Sales, General and Administrative                              71,294         69,150         131,577        121,918
       (Gain)/Loss on Sales of Assets                                   (546)       (14,143)           (544)       (14,142)
       Pension Curtailment                                            (4,176)             -          (4,176)             -
       Interest Income                                                  (354)           (48)           (816)          (198)
                                                                 ------------  -------------    ------------  -------------

    TOTAL COSTS AND EXPENSES                                         182,857        166,145         347,281        309,963
                                                                 ------------  -------------    ------------  -------------

    INCOME BEFORE INCOME TAXES                                        31,469         36,580          50,960         53,178

    PROVISION FOR INCOME TAXES                                        12,745         15,689          20,639         22,421
                                                                 ------------  -------------    ------------  -------------

    INCOME BEFORE CUMULATIVE EFFECT CHANGE IN
      ACCOUNTING PRINCIPLE                                            18,724         20,891          30,321         30,757

    CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET               -              -               -         (6,204)
                                                                 ------------  -------------    ------------  -------------

    NET INCOME                                                   $    18,724   $     20,891     $    30,321   $     24,553
                                                                 ============  =============    ============  =============


    NET INCOME PER COMMON SHARE-BASIC:
      INCOME BEFORE CUMULATIVE EFFECT CHANGE
      IN ACCOUNTING PRINCIPLE                                    $      0.28   $       0.31     $      0.45   $       0.45
    CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET               -              -               -          (0.09)
                                                                 ------------  -------------    ------------  -------------

    NET INCOME PER COMMON SHARE-BASIC                            $      0.28   $       0.31     $      0.45   $       0.36
                                                                 ============  =============    ============  =============


    NET INCOME PER COMMON SHARE-DILUTED:
      INCOME BEFORE CUMULATIVE EFFECT CHANGE
      IN ACCOUNTING PRINCIPLE                                    $      0.27   $       0.30     $      0.43   $       0.44
    CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET               -              -               -          (0.09)
                                                                 ------------  -------------    ------------  -------------

    NET INCOME PER COMMON SHARE-DILUTED                          $      0.27   $       0.30     $      0.43   $       0.35
                                                                 ============  =============    ============  =============



    AVERAGE SHARES OUTSTANDING - BASIC                                67,937         68,133          67,940         68,040

    AVERAGE SHARES OUTSTANDING - DILUTED                              70,029         70,180          70,046         70,072
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                  ROLLINS, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                        FOR THE SIX MONTHS ENDED JUNE 30
                                 (In thousands)

                                                                                                2005              2004
                                                                                             Unaudited          Unaudited
                                                                                           ---------------    --------------
Operating Activities
<S>                                                                                        <C>                <C>
   Net Income                                                                              $       30,321     $      24,553
   Adjustments to Reconcile Net Income to Net Cash
   Provided by Operating Activities:
     Change in Accounting Priciple, Net                                                                 -             6,204
     Depreciation and Amortization                                                                 12,008            10,421
     Pension Curtailment                                                                           (4,176)                -
     Provision for Deferred Income Taxes                                                              914             7,510
     Other, Net                                                                                       205               202
     Gain on Sale of Assets                                                                          (544)          (14,142)
   (Increase) Decrease in Assets:
     Trade Receivables                                                                             (3,826)           (7,390)
     Materials and Supplies                                                                           761              (655)
     Other Current Assets                                                                          (3,594)           (2,666)
     Other Non-Current Assets                                                                         297            (2,235)
   Increase (Decrease) in Liabilities:
     Accounts Payable and Accrued Expenses                                                          4,555            10,172
     Unearned Revenue                                                                               3,254             7,655
     Accrued Insurance                                                                             (1,967)           (1,642)
      Accrual for Termite Contracts                                                                   599               828
      Long-Term Accrued Liabilities                                                                  (315)           (3,043)
                                                                                           ---------------    --------------
   Net Cash Provided by Operating Activities                                                       38,492            35,772
                                                                                           ---------------    --------------

Investing Activities
   Purchases of Equipment and Property                                                            (14,203)           (3,751)
   Net Cash Used for Acquisition of Companies                                                      (1,606)         (103,155)
   Sales/(Purchases) of Marketable Securities, Net                                                   (629)           21,866
   Proceeds From Sale of Assets                                                                       749            15,468
                                                                                           ---------------    --------------
   Net Cash Provided by (Used In) Investing Activities                                            (15,689)          (69,572)
                                                                                           ---------------    --------------

Financing Activities
   Dividends Paid                                                                                  (6,858)           (5,451)
   Common Stock Purchased                                                                         (11,105)                -
   Other                                                                                            4,446             1,563
                                                                                           ---------------    --------------
   Net Cash Used in Financing Activities                                                          (13,517)           (3,888)
                                                                                           ---------------    --------------

   Effect of Exchange Rate Changes on Cash                                                           (844)               13
                                                                                           ---------------    --------------

   Net Increase/(Decrease) in Cash and Cash Equivalents                                             8,442           (37,675)
   Cash and Cash Equivalents at Beginning of Year                                                  56,737            59,540
                                                                                           ---------------    --------------
   Cash and Cash Equivalents at End of Period                                              $       65,179     $      21,865
                                                                                           ===============    ==============

   Net Increase/(Decrease)  in Cash and Marketable Securities                                       9,071           (59,541)
   Cash and Marketable Securities at Beginning of Year                                             56,737            81,406
                                                                                           ---------------    --------------
   Cash and Marketable Securities at End of Period                                         $       65,808     $      21,865
                                                                                           ===============    ==============
</TABLE>
<PAGE>
FRB WEBER SHANDWICK
    FINANCIAL COMMUNICATIONS
                                 CONFERENCE CALL
                                  Rollins, Inc.
                                   (NYSE: ROL)

                Management will hold a conference call to discuss
                           second quarter results on:

- --------------------------------------------------------------------------------
                          Wednesday, July 27, 2005 at:
- --------------------------------------------------------------------------------
                               11:00 a.m. Eastern
                               10:00 a.m. Central
                               9:00 a.m. Mountain
                                8:00 a.m. Pacific

                                 TO PARTICIPATE:
                       Please dial 800-218-0204 domestic;
                           303-262-2130 international
                      at least 5 minutes before start time.

                  REPLAY: through August 3, 2005 at 11:00 p.m.
            Please dial 800-405-2236/303-590-3000, Passcode: 11033883
             THIS CALL CAN ALSO BE ACCESSED THROUGH THE INTERNET AT
                                 www.viavid.net

                                   Questions?:
             Janet Jazmin at FRB/Weber Shandwick at 212-827-3777 or
                  email to jjazmin@financialrelationsboard.com

640 Fifth Avenue        T 212 445 8000
New York, NY 10019      F 212 445 8001
www.webershandwick.com

<PAGE>
<TABLE>
<CAPTION>
                                 Reconciliation
       Income Before Income Taxes, Adjusted Income and Earnings Per Share,
     Excluding One-Time Gain on Sale of Assets and Pension Plan Curtailment

                                                                    Second Quarter
                                                              ---------------------------
                                                                    2005           2004           $B/(W)      %B/(W)
                                                              ----------------------------------------------------------
<S>                                                           <C>            <C>             <C>                 <C>
Income Before Income Taxes                                    $      31,469  $      36,580   $      (5,111)      (14.0)%

Less:
Pension Curtailment                                                   4,176              0           4,176
Gain on Sale of Assets                                                  546         14,144         (13,598)
                                                              ----------------------------------------------------------

Income Before Income Taxes, Excluding Gain on Sale of
Assets amd Pension Plan Curtailment                           $      26,747  $      22,436   $       4,311        19.2 %
                                                              ==========================================================


Net Income                                                    $      18,724  $      20,891   $      (2,167)      (10.4)%

Less:
Gain on Sale of Assets                                                  546         14,144         (13,598)
Pension Curtailment                                                   4,176              0           4,176
Provision for Income Taxes on Gains                                  (1,912)        (6,063)          4,151
                                                              ----------------------------------------------------------

Adjusted Income, Excluding Gain on Sale of Assets
and Pension Plan Curtailment                                  $      15,914  $      12,810   $       3,104        24.2 %
                                                              ==========================================================


Earnings Per Share - Diluted                                  $        0.27  $        0.30   $       (0.03)      (10.0)%

Less:
Gain on Sale of Assets                                                 0.00           0.20           (0.20)
Pension Curtailment                                                    0.06           0.00            0.06
Provision for Income Taxes on Gains                                   (0.02)         (0.09)           0.07
                                                              ----------------------------------------------------------

Earnings Per Share - Diluted, Excluding Gain on Sale of
Assets and Pension Plan Curtailment                           $        0.23  $        0.19   $        0.04        21.1
                                                              ==========================================================

Average Shares Outstanding - Diluted                                 70,029         70,180            (151)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                 Reconciliation
    Revenue Excluding Western Pest Services and Rollins Supply and Dettelbach

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

<S>                                                     <C>              <C>              <C>                      <C>
Total Net Revenues                                      $       214,326  $       202,725  $        11,601          5.7 %

Less:
Western Acquisition                                              21,170           14,286            6,884
                                                      ------------------------------------------------------------------

Revenue Excluding Western Pest Services                 $       193,156  $       188,439  $         4,717          2.5 %

Less:
Rollins Supply and Dettelbach                                        32              840             (808)
                                                      ------------------------------------------------------------------

Revenue Excluding Western Pest Services
and Rollins Supply and Dettelbach                       $       193,124  $       187,599  $         5,525          2.9 %
                                                      ==================================================================
</TABLE>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
