Exhibit 99.1

RURAL/METRO CORPORATION

PROFORMA STATEMENT OF OPERATIONS (UNAUDITED)

FOR THE YEAR ENDED JUNE 30, 2003

	Rural/Metro Corporation			Discontinued Operations			Adjustments (1)		Pro forma Combined
NET REVENUE	$	520,477		$	(14,677	)	$	—	$	505,800
OPERATING EXPENSES
Payroll and employee benefits		284,021			(6,751	)				277,270
Provision for doubtful accounts		85,046			(2,806	)				82,240
Depreciation and amortization		13,289			(188	)				13,101
Other operating expenses		113,535			(2,716	)				110,819
Restructuring charge and other		(1,421	)		—					(1,421	)
Total operating expenses		494,470			(12,461	)		—		482,009
OPERATING INCOME		26,007			(2,216	)		—		23,791
Interest expense		(28,012	)		—					(28,012	)
Interest income		197			(1	)		—		196
Other income, net		146			—					146
LOSS BEFORE INCOME TAXES		(1,662	)		(2,217	)		—		(3,879	)
INCOME TAX EXPENSE		(197	)		—					(197	)
MINORITY INTEREST		(1,507	)		—			—		(1,507	)
LOSS FROM CONTINUING OPERATIONS	$	(3,366	)	$	(2,217	)	$	—	$	(5,583	)

(1) - The pro forma statement of operations gives effect to the disposition of the two domestic medical transportation service areas as if the dispositions occurred on July 1, 2000. The results of the two domestic medical transportation service areas have been removed from the pro forma statement of operations.

RURAL/METRO CORPORATION

PRO FORMA STATEMENT OF OPERATIONS (UNAUDITED)

FOR THE YEAR ENDED JUNE 30, 2002

	Rural/Metro Corporation			Discontinued Operations			Adjustments (1)		Pro forma Combined
NET REVENUE	$	488,980		$	(15,030	)	$	—	$	473,950
OPERATING EXPENSES
Payroll and employee benefits		269,123			(7,670	)				261,453
Provision for doubtful accounts		77,725			(2,362	)				75,363
Depreciation and amortization		16,267			(1,181	)				15,086
Other operating expenses		103,280			(3,174	)				100,106
Contract termination costs and related asset impairment charges		(107	)		—					(107	)
Restructuring charge and other		(718	)		171					(547	)
Total operating expenses		465,570			(14,216	)		—		451,354
OPERATING INCOME		23,410			(814	)		—		22,596
Interest expense		(25,462	)		—					(25,462	)
Interest income		644			—					644
Other income, net		8			(8	)				—
LOSS BEFORE INCOME TAXES		(1,400	)		(822	)		—		(2,222	)
INCOME TAX BENEFIT		2,520			—					2,520
MINORITY INTEREST		(750	)		—					(750	)
INCOME (LOSS) FROM CONTINUING OPERATIONS	$	370		$	(822	)	$	—	$	(452	)

(1) - The pro forma statement of operations gives effect to the disposition of the two domestic medical transportation service areas as if the dispositions occurred on July 1, 2000. The results of the two domestic medical transportation service areas have been removed from the pro forma statement of operations.

RURAL/METRO CORPORATION

PRO FORMA STATEMENT OF OPERATIONS (UNAUDITED)

FOR THE YEAR ENDED JUNE 30, 2001

	Rural/Metro Corporation			Discontinued Operations			Adjustments (1)		Pro forma Combined
NET REVENUE	$	479,414		$	(16,828	)	$	—	$	462,586
OPERATING EXPENSES
Payroll and employee benefits		271,976			(9,084	)				262,892
Provision for doubtful accounts		86,876			(5,232	)				81,644
Depreciation and amortization		25,741			(1,413	)				24,328
Other operating expenses		131,889			(4,363	)				127,526
Asset impairment charges		48,050			(15,711	)				32,339
Contract termination costs and related asset impairment charges		9,256			—					9,256
Restructuring charge and other		9,091			(29	)				9,062
Total operating expenses		582,879			(35,832	)		—		547,047
OPERATING LOSS		(103,465	)		19,004			—		(84,461	)
Interest expense		(30,624	)		—					(30,624	)
Interest income		642								642
Other expense, net		(4,053	)		4,053					—
LOSS BEFORE INCOME TAXES		(137,500	)		23,057			—		(114,443	)
INCOME TAX PROVISION		(1,137	)		—					(1,137	)
MINORITY INTEREST		705			1,585					2,290
LOSS FROM CONTINUING OPERATIONS	$	(137,932	)	$	24,642		$	—	$	(113,290	)

(1) - The pro forma statement of operations gives effect to the disposition of the two domestic medical transportation service areas as if the dispositions occurred on July 1, 2000. The results of the two domestic medical transportation service areas have been removed from the pro forma statement of operations.