Rollins, Inc. Reports Record Third Quarter Financial Results

10th Consecutive Quarter of Improved Earnings Results

ATLANTA, Oct. 22 /PRNewswire-FirstCall/ -- Rollins, Inc. (NYSE: ROL), a premier North American consumer and commercial services company, today reported unaudited financial results for the third quarter ended September 30, 2008. Revenues grew 16.7% to $277.9 million compared to $238.1 million for the third quarter ended September 30, 2007. Revenue growth excluding our recent acquisition of HomeTeam Pest Defense improved 2.6%(1).

(Logo: http://www.newscom.com/cgi-bin/prnh/20080723/CLW029LOGO )

The Company recorded net income of $19.8 million or $0.20 per diluted share for the third quarter ended September 30, 2008, compared to $18.8 million or $0.19 per diluted share for the third quarter ended September 30, 2007, a 5.5% increase. EBITDA increased 11.5% for the same period(2).

During the quarter, the Company repurchased 51,400 shares of common stock at a weighted average price of $16.85 per share, with a total of 550,175 shares repurchased year-to-date. In total, approximately 464,000 additional shares may be purchased under programs previously approved by the Board of Directors.

Commenting on the Company's results, Gary W. Rollins, President and Chief Executive Officer of Rollins, Inc. commented, "We were pleased to again report record results for the quarter. Commercial pest control revenue growth remains strong, though demand has weakened slightly in our residential pest control and termite control business.

"The strength of our business model and our ability to generate strong free cash flow mitigates some of the risks that many companies are experiencing from the turmoil of today's credit markets. These positive factors have allowed us to pay off $49 million of the $90 million we borrowed in April of this year to make the HomeTeam acquisition."

Mr. Rollins concluded, "It is difficult to know when the economy might rebound and the financial crisis will end; however we believe that we are well positioned to adjust our business to meet these uncertainties. We will continue our strategy to make prudent investments to grow our business both organically and through strategic acquisitions."

(1) Additional disclosure regarding this financial measure is included in the financial tables attached to this press release.

(2) EBITDA is a financial measure which does not conform to generally accepted accounting principles (GAAP). Additional disclosure regarding this non-GAAP financial measure is included in the attachment to this press release.

Rollins, Inc. is a premier North American consumer and commercial services company. Through its wholly owned subsidiaries, Orkin, Inc., PCO Services, HomeTeam Pest Defense, Western Pest Services, and The Industrial Fumigant Company, the Company provides essential pest control services and protection against termite damage, rodents and insects to over 2 million customers in the United States, Canada, Mexico, Central America, the Caribbean, the Middle East and Asia from over 500 locations. You can learn more about our subsidiaries by visiting our Web sites at www.orkin.com, www.pestdefense.com, www.westernpest.com, www.indfumco.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

This release contains statements that constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include the Company's belief that it is well positioned to adjust its business to meet the economy's uncertainties; and that the Company will continue to make prudent investments to grow its business both organically and through strategic acquisitions. 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; 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, 2007.



                         ROLLINS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                 (in thousands)
    At September 30, (unaudited)                      2008              2007
    ASSETS
      Cash and cash equivalents                    $16,334           $81,821
      Trade receivables, short-term                 68,032            59,584
      Accounts Receivable - Other                    1,717             1,846
      Materials and supplies                        11,117             8,244
      Deferred income taxes                         18,323            16,969
      Other current assets                           8,320             8,382
        Total Current Assets                       123,843           176,846

      Equipment and property, net                   77,963            77,633
      Goodwill                                     182,834           126,577
      Other Intangible Assets                       25,126             9,167
      Customer Contracts                           125,354            65,641
      Deferred income taxes                          8,309            12,588
      Trade receivables, long-term                   9,009             8,921
      Prepaid Pension                               18,259                 -
      Other assets                                   6,604             6,039
        Total Assets                              $577,301          $483,412

    LIABILITIES
      Loans outstanding                            $41,500          $      -
      Capital leases                                   661             1,240
      Accounts payable                              20,037            15,637
      Accrued insurance                             14,855            13,277
      Accrued compensation and related
       liabilities                                  53,842            49,352
      Other current liabilities                     29,294            26,938
      Unearned revenue                              99,297            90,191
        Total Current Liabilities                  259,486           196,635

      Capital leases, less current portion             360               881
      Accrued pension                                    -             6,946
      Long-term accrued liabilities                 54,394            54,288
        Total Liabilities                          314,240           258,750

    STOCKHOLDERS' EQUITY
      Common stock                                 100,864           101,184
      Retained earnings and other equity           162,197           123,478
        Total Stockholders' Equity                 263,061           224,662
      Total Liabilities and Stockholders'
       Equity                                     $577,301          $483,412



                          ROLLINS, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
            FOR THE THIRD QUARTER AND NINE MONTHS ENDED SEPTEMBER 30,
                       (in thousands except per share data)
                                   (unaudited)

                                      Third Quarter Ended  Nine Months Ended
                                         September 30,       September 30,
                                         2008      2007      2008      2007
    REVENUES
      Customer services                $277,911  $238,116  $772,488  $678,966
    COSTS AND EXPENSES
      Cost of services provided         145,415   123,029   401,444   351,466
      Depreciation and amortization       9,031     6,885    24,347    20,482
      Sales, general and administrative  91,440    78,154   254,958   221,982
      (Gain)/loss on sales of assets       (154)      (17)     (189)     (113)
      Interest (income)/expense, net        174      (466)     (152)   (1,540)
                                        245,906   207,585   680,408   592,277
    INCOME BEFORE TAXES                  32,005    30,531    92,080    86,689
    PROVISION FOR INCOME TAXES           12,201    11,766    35,699    33,892
    NET INCOME                          $19,804   $18,765   $56,381   $52,797

    NET INCOME PER SHARE - BASIC          $0.20     $0.19     $0.57     $0.53
    NET INCOME PER SHARE - DILUTED        $0.20     $0.19     $0.56     $0.52

    Weighted average shares
     outstanding - basic                 99,233    99,912    99,329   100,449
    Weighted average shares
     outstanding - diluted              100,096   100,977   100,223   101,530



                         ROLLINS, INC. AND SUBSIDIARIES
                                 RECONCILIATION
                    REVENUE EXCLUDING HOMETEAM PEST DEFENSE

                                   Three Months Ended
                                      September 30,
                                                           $Better/  %Better/
                                        2008       2007    (Worse)   (Worse)
    Net Revenues                    $277,911   $238,116    $39,795     16.7 %
    Less:  Revenues from
            HomeTeam Pest Defense     33,499          -     33,499
           Revenue Excluding
            HomeTeam Pest Defense   $244,412   $238,116     $6,296      2.6 %



                         ROLLINS, INC. AND SUBSIDIARIES
                                  RECONCILIATION
                     REVENUE EXCLUDING HOMETEAM PEST DEFENSE

                                     Nine Months Ended
                                       September 30,
                                                           $Better/  %Better/
                                        2008      2007     (Worse)   (Worse)


    Net Revenues                    $772,488  $678,966     $93,522     13.8 %
    Less:  Revenues from
            HomeTeam Pest Defense     67,237         -      67,237
           Revenue Excluding
            HomeTeam Pest Defense   $705,251  $678,966     $26,285      3.9 %




                         ROLLINS, INC. AND SUBSIDIARIES
                                 RECONCILIATION
    EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)

                                     Three Months Ended
                                        September 30,
                                                           $Better/  %Better/
                                       2008        2007    (Worse)   (Worse)
    Net Income                      $19,804     $18,765      $1,039    5.5 %
      Add:   Provision For Income
              Taxes                  12,201      11,766         435    3.7
             Interest (income)/
              Expense                   174        (466)        640  137.3
             Depreciation and
              Amortization            9,031       6,885       2,146   31.2
    EBITDA                          $41,210     $36,950      $4,260   11.5 %



                         ROLLINS, INC. AND SUBSIDIARIES
                                 RECONCILIATION
    EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)

                                      Nine Months Ended
                                        September 30,
                                                            $Better/ %Better/
                                       2008        2007     (Worse)  (Worse)

    Net Income                      $56,381     $52,797      $3,584    6.8 %
    Add:  Provision For Income
           Taxes                     35,699      33,892       1,807    5.3
          Interest (income)/
           Expense                     (152)     (1,540)      1,388   90.1
          Depreciation and
           Amortization              24,347      20,482       3,865   18.9
    EBITDA                         $116,275    $105,631     $10,644   10.1 %



                         CONFERENCE CALL ANNOUNCEMENT
                                Rollins, Inc.
                                 (NYSE: ROL)

              Management will hold a conference call to discuss
                          Third Quarter results on:

                         Friday, October 24, 2008 at:
                              10:00 a.m. Eastern
                              9:00 a.m. Central
                              8:00 a.m. Mountain
                              7:00 a.m. Pacific

                               TO PARTICIPATE:
                      Please dial 866-249-5225 domestic;
       303-262-2161 international at least 5 minutes before start time.

           REPLAY: available through November 1, 2008 (11:59PM) ET
          Please dial 800-405-2236/303-590-3000, Pass code: 11121303
            THIS CALL CAN ALSO BE ACCESSED THROUGH THE INTERNET AT
                                www.viavid.net

SOURCE Rollins, Inc.