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 28, 2004

                                     1-4422
                            (Commission File Number.)


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


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


             Delaware                                 51-0068479
    (State or other jurisdiction          (I.R.S. Employer Identification No.)
   of incorporation or organization)


                   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)


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


ITEM 7.  Financial Statements and Exhibits.

             ( c )  Exhibits.

                    (99.1) The Registrant's Press Release dated April 28, 2004.

ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

The information  provided  pursuant to this Item 12 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 28, 2004, the Company issued a press release  announcing its results for
the quarter ended June 30, 2004.  The Company hereby  incorporates  by reference
herein the  information  set forth in its Press  Release dated April 28, 2004, 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 15, 2004 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 Net Income, Excluding Gain on Sale of Assets*
     o Income Before Income Taxes, Excluding Gain on Sale of Assets*
     o Earnings Per Share, Excluding Gain on Sale of Assets*
     o Revenue, Excluding the Acquisition of Western**

A  reconciliation  of these  measures to the most  comparable  GAAP  measures is
contained in the attached press release.

* These  adjustments  are presented and deemed useful by management  because the
gain on sale of  assets,  which  occurred  in the second  quarter of 2004,  is a
non-recurring,  non-operating adjustment. In order to present net income, income
before taxes and earnings per share on a comparable basis to the prior year, the
gain is excluded from the calculation. Failure to exclude the gain could mislead
investors as to the magnitude of the increases in the Company's 2004 net income,
income before income taxes and earnings per share relative to prior periods.

** Revenue,  excluding the acquisition of Western is presented and deemed useful
by  management  because  failure to exclude the Western  revenue  could  mislead
investors as to the magnitude of the increase in 2004 revenues relative to prior
year periods.  Prior year numbers do not include the Western acquisition,  as it
was completed on April 30, 2004.



                                   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 hereunto duly authorized.

                                  ROLLINS, INC.


Date:  July 28, 2004                By:  /s/ Gary W. Rollins
                                        ----------------------------------------
                                          Gary W. Rollins
                                          Chief Executive Officer, President
                                          and Chief Operating Officer





Date:  July 28, 2004                By:  /s/ Harry J. Cynkus
                                        ----------------------------------------
                                          Harry J. Cynkus
                                          Chief Financial Officer and Treasurer