ROLLINS, INC. REPORTS FOURTH QUARTER AND FULL YEAR 2025 FINANCIAL RESULTS
24th consecutive year of revenue growth; FY 2025 Delivered Double-Digit Revenue, Earnings, and Cash Flow Growth
ATLANTA, Feb. 11, 2026 /PRNewswire/ -- Rollins, Inc. (NYSE: ROL) ("Rollins" or the "Company"), a premier global consumer and commercial services company, reported financial results for the fourth quarter and full year of 2025.
2025 Fourth Quarter Highlights
(All comparisons against the fourth quarter of 2024 unless otherwise noted)
2025 Full Year Highlights
(All comparisons against the full year 2024 unless otherwise noted)
*Amounts are non-GAAP financial measures. See the schedules below for a discussion of non-GAAP financial metrics including a reconciliation to the most directly comparable GAAP measure.
2026 Financial Outlook
For 2026, the Company anticipates:
Management Commentary
"We delivered solid financial results in 2025 and made important progress on a number of key initiatives. Our underlying markets remain healthy, customer and teammate retention rates are strong, and we are confident that nothing has fundamentally changed with respect to our consumer. We continue to invest meaningfully in our business and are well-positioned as we begin 2026. I'd like to thank our teammates for their hard work and dedication to our customers, as well as each other," said Jerry Gahlhoff, President and CEO.
"We are pleased with the double-digit revenue, earnings, and cash flow growth we delivered for the year, despite the negative impact that erratic weather patterns had on our business in the fourth quarter, specifically on one-time business and seasonal work across all three service offerings in certain pockets of the country. Our recurring base of business and ancillary service line, which represents over 80 percent of total revenue, grew over 7 percent organically for both the quarter and the year. This growth was partially offset by declines in one-time business during the fourth quarter versus last year, which we view as transitory. We believe that the stability of growth in our recurring and ancillary businesses, coupled with ongoing modernization efforts, position us to deliver on our financial outlook for 2026 and beyond. We continue to execute a balanced capital allocation program enabled by compounding cash flow and a strong balance sheet," said Kenneth Krause, Executive Vice President and CFO.
Three and Twelve Months Ended Financial Highlights
Three Months Ended December 31,
Twelve Months Ended December 31,
Variance
Variance
(unaudited, in thousands, except per share data and margins)
2025
2024
$
%
2025
2024
$
%
GAAP Metrics
Revenues
$ 912,913
$ 832,169
$ 80,744
9.7 %
$ 3,761,050
$ 3,388,708
$ 372,342
11.0 %
Gross profit (1)
$ 465,352
$ 426,707
$ 38,645
9.1 %
$ 1,984,044
$ 1,785,511
$ 198,533
11.1 %
Gross profit margin (1)
51.0 %
51.3 %
-30 bps
52.8 %
52.7 %
10 bps
Operating income
$ 160,066
$ 150,627
$ 9,439
6.3 %
$ 726,068
$ 657,224
$ 68,844
10.5 %
Operating margin
17.5 %
18.1 %
-60 bps
19.3 %
19.4 %
-10 bps
Net income
$ 116,441
$ 105,675
$ 10,766
10.2 %
$ 526,705
$ 466,379
$ 60,326
12.9 %
EPS
$ 0.24
$ 0.22
$ 0.02
9.1 %
$ 1.09
$ 0.96
$ 0.13
13.5 %
Net cash provided by operating activities
$ 164,744
$ 188,158
$ (23,414)
(12.4) %
$ 678,107
$ 607,653
$ 70,454
11.6 %
Non-GAAP Metrics
Adjusted operating income (2)
$ 167,374
$ 154,839
$ 12,535
8.1 %
$ 752,200
$ 675,126
$ 77,074
11.4 %
Adjusted operating margin (2)
18.3 %
18.6 %
-30 bps
20.0 %
19.9 %
10 bps
Adjusted net income (2)
$ 121,136
$ 108,995
$ 12,141
11.1 %
$ 544,412
$ 479,190
$ 65,222
13.6 %
Adjusted EPS (2)
$ 0.25
$ 0.23
$ 0.02
8.7 %
$ 1.12
$ 0.99
$ 0.13
13.1 %
Adjusted EBITDA (2)
$ 193,801
$ 181,162
$ 12,639
7.0 %
$ 855,144
$ 771,493
$ 83,651
10.8 %
Adjusted EBITDA margin (2)
21.2 %
21.8 %
-60 bps
22.7 %
22.8 %
-10 bps
Free cash flow (2)
$ 159,018
$ 183,975
$ (24,957)
(13.6) %
$ 650,021
$ 580,081
$ 69,940
12.1 %
(1) Exclusive of depreciation and amortization
(2) Amounts are non-GAAP financial measures. See the appendix to this release for a discussion of non-GAAP financial metrics including a reconciliation to the most directly comparable GAAP measure.
The following table presents financial information, including our significant expense categories, for the three and twelve months ended December 31, 2025 and 2024:
Three Months Ended December 31,
Twelve Months Ended December 31,
(unaudited, in thousands)
2025
2024
2025
2024
$
% of Revenue
$
% of Revenue
$
% of Revenue
$
% of Revenue
Revenue
$ 912,913
100.0 %
$ 832,169
100.0 %
$ 3,761,050
100.0 %
$ 3,388,708
100.0 %
Less:
Cost of services provided (exclusive of depreciation and amortization below):
Employee expenses
293,718
32.2 %
264,063
31.7 %
1,166,044
31.0 %
1,048,992
31.0 %
Materials and supplies
54,538
6.0 %
53,794
6.5 %
225,462
6.0 %
212,296
6.3 %
Insurance and claims
18,511
2.0 %
18,998
2.3 %
66,897
1.8 %
68,326
2.0 %
Fleet expenses
39,773
4.4 %
32,898
4.0 %
157,461
4.2 %
131,898
3.9 %
Other cost of services provided (1)
41,021
4.5 %
35,709
4.3 %
161,142
4.3 %
141,685
4.2 %
Total cost of services provided (exclusive of depreciation and amortization below)
447,561
49.0 %
405,462
48.7 %
1,777,006
47.2 %
1,603,197
47.3 %
Sales, general and administrative:
Selling and marketing expenses
107,549
11.8 %
95,157
11.4 %
484,859
12.9 %
427,916
12.6 %
Administrative employee expenses
86,260
9.4 %
79,099
9.5 %
345,643
9.2 %
313,814
9.3 %
Insurance and claims
10,944
1.2 %
11,775
1.4 %
40,816
1.1 %
41,434
1.2 %
Fleet expenses
10,259
1.1 %
8,322
1.0 %
39,608
1.1 %
33,580
1.0 %
Other sales, general and administrative (2)
58,707
6.4 %
51,192
6.2 %
222,306
5.9 %
198,323
5.9 %
Total sales, general and administrative
273,719
30.0 %
245,545
29.5 %
1,133,232
30.1 %
1,015,067
30.0 %
Depreciation and amortization
31,567
3.5 %
30,535
3.7 %
124,744
3.3 %
113,220
3.3 %
Interest expense, net
7,440
0.8 %
5,027
0.6 %
28,558
0.8 %
27,677
0.8 %
Other expense (income), net
(2,082)
(0.2) %
250
— %
(3,416)
(0.1) %
(683)
— %
Income tax expense
38,267
4.2 %
39,675
4.8 %
174,221
4.6 %
163,851
4.8 %
Net income
$ 116,441
12.8 %
$ 105,675
12.7 %
$ 526,705
14.0 %
$ 466,379
13.8 %
1) Other cost of services provided includes facilities costs, professional services, maintenance & repairs, software license costs, and other expenses directly related to providing services.
2) Other sales, general and administrative includes facilities costs, professional services, maintenance & repairs, software license costs, bad debt expense, and other administrative expenses.
About Rollins, Inc.:
Rollins, Inc. (ROL) is a premier global consumer and commercial services company. Through its family of leading brands, the Company and its franchises provide essential pest control services and protection against termite damage, rodents, and insects to more than 2.8 million customers in North America, South America, Europe, Asia, Africa, and Australia, with approximately 22,000 employees from more than 850 locations. Rollins is parent to Aardwolf Pestkare, Clark Pest Control, Crane Pest Control, Critter Control, Fox Pest Control, HomeTeam Pest Defense, Industrial Fumigant Company, McCall Service, MissQuito, Northwest Exterminating, OPC Pest Services, Orkin, Orkin Australia, Orkin Canada, PermaTreat, Safeguard, Saela Pest Control, Trutech, Waltham Services, Western Pest Services, and more. You can learn more about Rollins and its subsidiaries by visiting www.rollins.com.
Cautionary Statement Regarding Forward-Looking Statements
This press release as well as other written or oral statements by the Company may contain "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. We have based these forward-looking statements on our current opinions, expectations, intentions, beliefs, plans, objectives, assumptions and projections about future events and financial trends affecting the operating results and financial condition of our business. Although we believe that these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions, or expectations. Generally, statements that do not relate to historical facts, including statements concerning possible or assumed future actions, business strategies, events or results of operations, are forward-looking statements. The words "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "plan," "possible," "potential," "predict," "should," "will," "would," and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this press release include, but are not limited to, statements regarding: expectations with respect to our financial and business performance; the underlying health of core pest control markets; Rollins' ongoing commitment to operational execution; a strategic and disciplined approach to acquisitions; a focus on pricing; ongoing modernization efforts; a culture of continuous improvement supporting an improving margin profile; compounding cash flow and strong balance sheet continuing to enable a balanced capital allocation strategy; strong customer and teammate retention rates; investing meaningfully in our business; the stability of growth in our recurring and ancillary businesses; and remaining well-positioned for continued growth.
These forward-looking statements are based on information available as of the date of this press release, and current expectations, forecasts, and assumptions, and involve a number of judgments, risks and uncertainties. Important factors could cause actual results to differ materially from those indicated or implied by forward-looking statements including, but not limited to, those set forth in the sections entitled "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 and may also be described from time to time in our future reports filed with the SEC.
Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required by law.
Conference Call
Rollins will host a conference call on Thursday, February 12, 2026, at 8:30 a.m. Eastern Time to discuss the fourth quarter and full year 2025 results. The conference call will also broadcast live over the internet via a link provided on the Rollins, Inc. website at www.rollins.com. Interested parties can also dial into the call at 1-877-869-3839 (domestic) or +1-201-689-8265 (internationally) with conference ID of 13758137. For interested individuals unable to join the call, a replay will be available on the website for 180 days.
ROLLINS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in thousands)
(unaudited)
December 31,
2025
December 31,
2024
ASSETS
Cash and cash equivalents
$ 100,004
$ 89,630
Trade receivables, net
202,518
196,081
Financed receivables, short-term, net
44,723
40,301
Materials and supplies
42,982
39,531
Other current assets
82,455
77,080
Total current assets
472,682
442,623
Equipment and property, net
126,187
124,839
Goodwill
1,374,664
1,161,085
Intangibles, net
582,384
541,589
Operating lease right-of-use assets
424,528
414,474
Financed receivables, long-term, net
110,057
89,932
Other assets
50,021
45,153
Total assets
$ 3,140,523
$ 2,819,695
LIABILITIES
Short-term debt
$ 123,683
$ —
Accounts payable
44,361
49,625
Accrued insurance – current
44,123
54,840
Accrued compensation and related liabilities
128,259
122,869
Unearned revenues
187,670
180,851
Operating lease liabilities – current
137,410
121,319
Other current liabilities
120,019
115,658
Total current liabilities
785,525
645,162
Accrued insurance, less current portion
79,157
61,946
Operating lease liabilities, less current portion
290,765
295,899
Long-term debt
486,147
395,310
Other long-term accrued liabilities
124,608
90,785
Total liabilities
1,766,202
1,489,102
STOCKHOLDERS' EQUITY
Common stock
481,194
484,372
Retained earnings and other equity
893,127
846,221
Total stockholders' equity
1,374,321
1,330,593
Total liabilities and stockholders' equity
$ 3,140,523
$ 2,819,695
ROLLINS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands except per share data)
(unaudited)
Three Months Ended December 31,
Twelve Months Ended December 31,
2025
2024
2025
2024
REVENUES
Customer services
$ 912,913
$ 832,169
$ 3,761,050
$ 3,388,708
COSTS AND EXPENSES
Cost of services provided (exclusive of depreciation and amortization below)
447,561
405,462
1,777,006
1,603,197
Sales, general and administrative
273,719
245,545
1,133,232
1,015,067
Depreciation and amortization
31,567
30,535
124,744
113,220
Total operating expenses
752,847
681,542
3,034,982
2,731,484
OPERATING INCOME
160,066
150,627
726,068
657,224
Interest expense, net
7,440
5,027
28,558
27,677
Other (income) expense, net
(2,082)
250
(3,416)
(683)
CONSOLIDATED INCOME BEFORE INCOME TAXES
154,708
145,350
700,926
630,230
PROVISION FOR INCOME TAXES
38,267
39,675
174,221
163,851
NET INCOME
$ 116,441
$ 105,675
$ 526,705
$ 466,379
NET INCOME PER SHARE - BASIC AND DILUTED
$ 0.24
$ 0.22
$ 1.09
$ 0.96
Weighted average shares outstanding - basic
482,738
484,304
484,105
484,249
Weighted average shares outstanding - diluted
482,781
484,351
484,147
484,295
DIVIDENDS PAID PER SHARE
$ 0.1825
$ 0.1650
$ 0.6775
$ 0.6150
ROLLINS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED CASH FLOW INFORMATION
(in thousands)
(unaudited)
Three Months Ended December 31,
Twelve Months Ended December 31,
2025
2024
2025
2024
OPERATING ACTIVITIES
Net income
$ 116,441
$ 105,675
$ 526,705
$ 466,379
Depreciation and amortization
31,567
30,535
124,744
113,220
Change in working capital and other operating activities
16,736
51,948
26,658
28,054
Net cash provided by operating activities
164,744
188,158
678,107
607,653
INVESTING ACTIVITIES
Acquisitions, net of cash acquired
(21,210)
(51,942)
(309,518)
(157,471)
Capital expenditures
(5,726)
(4,183)
(28,086)
(27,572)
Other investing activities, net
3,052
3,453
10,905
8,811
Net cash used in investing activities
(23,884)
(52,672)
(326,699)
(176,232)
FINANCING ACTIVITIES
Net debt borrowings (repayments)
114,430
(50,000)
209,645
(96,000)
Payment of dividends
(88,451)
(80,025)
(327,901)
(297,989)
Cash paid for common stock purchased
(198,282)
(72)
(216,855)
(11,606)
Other financing activities, net
3,869
(5,105)
(8,468)
(35,113)
Net cash used in financing activities
(168,434)
(135,202)
(343,579)
(440,708)
Effect of exchange rate changes on cash and cash equivalents
221
(5,936)
2,545
(4,908)
Net (decrease) increase in cash and cash equivalents
$ (27,353)
$ (5,652)
$ 10,374
$ (14,195)
APPENDIX
Reconciliation of GAAP and non-GAAP Financial Measures
A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows, or 2) includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.
These measures should not be considered in isolation or as a substitute for revenues, net income, earnings per share or other performance measures prepared in accordance with GAAP. Management believes all of these non-GAAP financial measures are useful to provide investors with information about current trends in, and period-over-period comparisons of, the Company's results of operations. An analysis of any non-GAAP financial measure should be used in conjunction with results presented in accordance with GAAP.
The Company has used the following non-GAAP financial measures in this earnings release:
Organic revenues
Organic revenues are calculated as revenues less the revenues from acquisitions completed within the prior 12 months and excluding the revenues from divested businesses. Acquisition revenues are based on the trailing 12-month revenue of our acquired entities. Management uses organic revenues, and organic revenues by type to compare revenues over various periods excluding the impact of acquisitions and divestitures.
Adjusted operating income and adjusted operating margin
Adjusted operating income and adjusted operating margin are calculated by adding back to operating income those expenses associated with the amortization of intangible assets and adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control. Adjusted operating margin is calculated as adjusted operating income divided by revenues. Management uses adjusted operating income and adjusted operating margin as measures of operating performance because these measures allow the Company to compare performance consistently over various periods.
Adjusted net income and adjusted EPS
Adjusted net income and adjusted EPS are calculated by adding back to the GAAP measures amortization of intangible assets and adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control, excluding gains and losses on the sale of non-operational assets and gains on the sale of businesses, and by further subtracting the tax impact of those expenses, gains, or losses. Management uses adjusted net income and adjusted EPS as measures of operating performance because these measures allow the Company to compare performance consistently over various periods.
EBITDA, EBITDA margin, adjusted EBITDA, adjusted EBITDA margin, incremental EBITDA margin and adjusted incremental EBITDA margin
EBITDA is calculated by adding back to net income depreciation and amortization, interest expense, net, and provision for income taxes. EBITDA margin is calculated as EBITDA divided by revenues. Adjusted EBITDA and adjusted EBITDA margin are calculated by further adding back those expenses associated with the adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control, and excluding gains and losses on the sale of non-operational assets and gains on the sale of businesses. Management uses EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin as measures of operating performance because these measures allow the Company to compare performance consistently over various periods. Incremental EBITDA margin is calculated as the change in EBITDA divided by the change in revenue. Management uses incremental EBITDA margin as a measure of operating performance because this measure allows the Company to compare performance consistently over various periods. Adjusted incremental EBITDA margin is calculated as the change in adjusted EBITDA divided by the change in revenue. Management uses adjusted incremental EBITDA margin as a measure of operating performance because this measure allows the Company to compare performance consistently over various periods.
Free cash flow, free cash flow conversion, adjusted free cash flow, and adjusted free cash flow conversion
Free cash flow is calculated by subtracting capital expenditures from cash provided by operating activities. Management uses free cash flow to demonstrate the Company's ability to maintain its asset base and generate future cash flows from operations. Free cash flow conversion is calculated as free cash flow divided by net income. Adjusted free cash flow is calculated by adding back to cash provided by operating activities the impact of certain delayed income tax payments. Adjusted free cash flow conversion is calculated as adjusted free cash flow divided by net income.
Management uses free cash flow conversion and adjusted free cash flow conversion to demonstrate how much net income is converted into cash. Management believes that free cash flow and adjusted free cash flow are important financial measures for use in evaluating the Company's liquidity. Free cash flow and adjusted free cash flow should be considered in addition to, rather than as a substitute for, net cash provided by operating activities as a measure of our liquidity. Additionally, the Company's definition of free cash flow and adjusted free cash flow is limited, in that it does not represent residual cash flows available for discretionary expenditures, due to the fact that the measure does not deduct the payments required for debt service and other contractual obligations or payments made for business acquisitions. Therefore, management believes it is important to view free cash flow and adjusted free cash flow as measures that provide supplemental information to our consolidated statements of cash flows.
Adjusted sales, general and administrative ("SG&A")
Adjusted SG&A is calculated by removing the adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control. Management uses adjusted SG&A to compare SG&A expenses consistently over various periods.
Leverage ratio
Leverage ratio, a financial valuation measure, is calculated by dividing adjusted net debt by adjusted EBITDAR. Adjusted net debt is calculated by adding short-term debt and operating lease liabilities to total long-term debt less a cash adjustment of 90% of total consolidated cash. Adjusted EBITDAR is calculated by adding back to net income depreciation and amortization, interest expense, net, provision for income taxes, operating lease cost, and stock-based compensation expense. Management uses leverage ratio as an assessment of overall liquidity, financial flexibility, and leverage.
Set forth below is a reconciliation of the non-GAAP financial measures contained in this release with their most directly comparable GAAP measures.
(unaudited, in thousands, except per share data and margins)
Three Months Ended December 31,
Twelve Months Ended December 31,
Variance
Variance
2025
2024
$
%
2025
2024
$
%
Reconciliation of Revenues to Organic Revenues
Revenues
$ 912,913
$ 832,169
80,744
9.7
$ 3,761,050
$ 3,388,708
372,342
11.0
Revenues from acquisitions
(33,449)
—
(33,449)
4.0
(138,587)
—
(138,587)
4.1
Organic revenues
$ 879,464
$ 832,169
47,295
5.7
$ 3,622,463
$ 3,388,708
233,755
6.9
Reconciliation of Residential Revenues to Organic Residential Revenues
Residential revenues
$ 404,995
$ 369,062
35,933
9.7
$ 1,693,244
$ 1,535,104
158,140
10.3
Residential revenues from acquisitions
(19,584)
—
(19,584)
5.3
(80,778)
—
(80,778)
5.3
Residential organic revenues
$ 385,411
$ 369,062
16,349
4.4
$ 1,612,466
$ 1,535,104
77,362
5.0
Reconciliation of Commercial Revenues to Organic Commercial Revenues
Commercial revenues
$ 304,930
$ 280,446
24,484
8.7
$ 1,244,733
$ 1,125,964
118,769
10.5
Commercial revenues from acquisitions
(6,442)
—
(6,442)
2.3
(32,686)
—
(32,686)
2.9
Commercial organic revenues
$ 298,488
$ 280,446
18,042
6.4
$ 1,212,047
$ 1,125,964
86,083
7.6
Reconciliation of Termite and Ancillary Revenues to Organic Termite and Ancillary Revenues
Termite and ancillary revenues
$ 192,887
$ 172,428
20,459
11.9
$ 781,542
$ 688,186
93,356
13.6
Termite and ancillary revenues from acquisitions
(7,423)
—
(7,423)
4.3
(25,123)
—
(25,123)
3.7
Termite and ancillary organic revenues
$ 185,464
$ 172,428
13,036
7.6
$ 756,419
$ 688,186
68,233
9.9
Reconciliation of Franchise and Other Revenues to Organic Franchise and Other Revenues
Franchise and other revenues
$ 10,101
$ 10,233
(132)
(1.3)
$ 41,531
$ 39,454
2,077
5.3
Franchise and other revenues from acquisitions
—
—
—
—
—
—
—
—
Franchise and other organic revenues
$ 10,101
$ 10,233
(132)
(1.3)
$ 41,531
$ 39,454
2,077
5.3
Three Months Ended December 31,
Twelve Months Ended December 31,
Variance
Variance
2025
2024
$
%
2025
2024
$
%
Reconciliation of Operating Income and Operating Margin to Adjusted Operating Income and Adjusted Operating Margin
Operating income
$ 160,066
$ 150,627
$ 726,068
$ 657,224
Acquisition-related expenses (1)
7,308
4,212
26,132
17,902
Adjusted operating income
$ 167,374
$ 154,839
12,535
8.1
$ 752,200
$ 675,126
77,074
11.4
Revenues
$ 912,913
$ 832,169
$ 3,761,050
$ 3,388,708
Operating margin
17.5 %
18.1 %
19.3 %
19.4 %
Adjusted operating margin
18.3 %
18.6 %
20.0 %
19.9 %
Reconciliation of Net Income and EPS to Adjusted Net Income and Adjusted EPS
Net income
$ 116,441
$ 105,675
$ 526,705
$ 466,379
Acquisition-related expenses (1)
7,308
4,212
26,132
17,902
(Gain) loss on sale of assets, net (2)
(998)
250
(2,332)
(683)
Tax impact of adjustments (3)
(1,615)
(1,142)
(6,093)
(4,408)
Adjusted net income
$ 121,136
$ 108,995
12,141
11.1
$ 544,412
$ 479,190
65,222
13.6
EPS - basic and diluted
$ 0.24
$ 0.22
$ 1.09
$ 0.96
Acquisition-related expenses (1)
0.02
0.01
0.05
0.04
(Gain) loss on sale of assets, net (2)
—
—
—
—
Tax impact of adjustments (3)
—
—
(0.01)
(0.01)
Adjusted EPS - basic and diluted (4)
$ 0.25
$ 0.23
0.02
8.7
$ 1.12
$ 0.99
0.13
13.1
Weighted average shares outstanding - basic
482,738
484,304
484,105
484,249
Weighted average shares outstanding - diluted
482,781
484,351
484,147
484,295
Reconciliation of Net Income to EBITDA, Adjusted EBITDA, EBITDA Margin, Incremental EBITDA Margin, Adjusted EBITDA Margin, and Adjusted Incremental EBITDA Margin
Net income
$ 116,441
$ 105,675
$ 526,705
$ 466,379
Depreciation and amortization
31,567
30,535
124,744
113,220
Interest expense, net
7,440
5,027
28,558
27,677
Provision for income taxes
38,267
39,675
174,221
163,851
EBITDA
$ 193,715
$ 180,912
12,803
7.1
$ 854,228
$ 771,127
83,101
10.8
Acquisition-related expenses (1)
1,084
—
3,248
1,049
(Gain) loss on sale of assets, net (2)
(998)
250
(2,332)
(683)
Adjusted EBITDA
$ 193,801
$ 181,162
12,639
7.0
$ 855,144
$ 771,493
83,651
10.8
Revenues
$ 912,913
$ 832,169
80,744
$ 3,761,050
$ 3,388,708
372,342
EBITDA margin
21.2 %
21.7 %
22.7 %
22.8 %
Incremental EBITDA margin
15.9 %
22.3 %
Adjusted EBITDA margin
21.2 %
21.8 %
22.7 %
22.8 %
Adjusted incremental EBITDA margin
15.7 %
22.5 %
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow, Free Cash Flow Conversion, Adjusted Free Cash Flow, and Adjusted Free Cash Flow Conversion
Net cash provided by operating activities
$ 164,744
$ 188,158
$ 678,107
$ 607,653
Capital expenditures
(5,726)
(4,183)
(28,086)
(27,572)
Free cash flow
$ 159,018
$ 183,975
(24,957)
(13.6)
$ 650,021
$ 580,081
69,940
12.1
Delayed income tax payments (5)
—
(21,710)
21,710
(21,710)
Adjusted free cash flow
$ 159,018
$ 162,265
(3,247)
(2.0)
$ 671,731
$ 558,371
113,360
20.3
Free cash flow conversion
136.6 %
174.1 %
123.4 %
124.4 %
Adjusted free cash flow conversion
136.6 %
153.6 %
127.5 %
119.7 %
Three Months Ended December 31,
Twelve Months Ended December 31,
2025
2024
2025
2024
Reconciliation of SG&A to Adjusted SG&A
SG&A
$ 273,719
$ 245,545
$ 1,133,232
$ 1,015,067
Acquisition-related expenses (1)
1,084
—
3,248
1,049
Adjusted SG&A
$ 272,635
$ 245,545
$ 1,129,984
$ 1,014,018
Revenues
$ 912,913
$ 832,169
$ 3,761,050
$ 3,388,708
Adjusted SG&A as a % of revenues
29.9 %
29.5 %
30.0 %
29.9 %
Twelve Months Ended December 31,
2025
2024
Reconciliation of Long-term Debt and Net Income to Leverage Ratio
Short-term debt (6)
$ 123,683
$ —
Long-term debt (7)
500,000
397,000
Operating lease liabilities (8)
428,175
417,218
Cash adjustment (9)
(90,004)
(80,667)
Adjusted net debt
$ 961,854
$ 733,551
Net income
$ 526,705
$ 466,379
Depreciation and amortization
124,744
113,220
Interest expense, net
28,558
27,677
Provision for income taxes
174,221
163,851
Operating lease cost (10)
159,924
133,420
Stock-based compensation expense
39,707
29,984
Adjusted EBITDAR
$ 1,053,859
$ 934,531
Leverage ratio
0.9x
0.8x
(1) Consists of expenses associated with the amortization of intangible assets and adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control. While we exclude such expenses in this non-GAAP measure, the revenue from the acquired company is reflected in this non-GAAP measure and the acquired assets contribute to revenue generation.
(2) Consists of the gain or loss on the sale of non-operational assets.
(3) The tax effect of the adjustments is calculated using the applicable statutory tax rates for the respective periods.
(4) In some cases, the sum of the individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.
(5) The U.S. Internal Revenue Service provided disaster relief to all State of Georgia taxpayers due to the impact of Hurricane Helene. Therefore, we did not make an estimated payment for U.S. federal income tax purposes in the fourth quarter of 2024. That tax payment was made during the second quarter of 2025.
(6) As of December 31, 2025, the Company had outstanding borrowings of $114.4 million under our commercial paper program and $9.3 million in bank overdrafts. The Company's short-term borrowings are presented under the short-term debt caption of our consolidated statements of financial position, net of unamortized discounts.
(7) As of December 31, 2025, the Company had outstanding borrowings of $500.0 million from the issuance of our 2035 Senior Notes and no outstanding borrowings under the Revolving Credit Facility. These borrowings are presented under the long-term debt caption of our consolidated statements of financial position, net of a $7.1 million unamortized discount and $6.7 million in unamortized debt issuance costs as of December 31, 2025. As of December 31, 2024, the Company had outstanding borrowings of $397.0 million, under the Revolving Credit Facility. Borrowings under the Revolving Credit Facility are presented under the long-term debt caption of our consolidated statements of financial position, net of $1.7 million in unamortized debt issuance costs as of December 31, 2024.
(8) Operating lease liabilities are presented under the operating lease liabilities - current and operating lease liabilities, less current portion captions of our consolidated statements of financial position.
(9) Represents 90% of cash and cash equivalents per our consolidated statements of financial position as of both periods presented.
(10) Operating lease cost excludes short-term lease cost associated with leases that have a duration of 12 months or less.
For Further Information Contact
Lyndsey Burton (404) 888-2348
SOURCE Rollins, Inc.