ATLANTA, GA – October 22, 2008: 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.

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 period².

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.

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
RECONCILATION
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)
	Three Months Ended September 30,
	2008	2007	$Better/ (Worse)	%Better/ (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
RECONCILATION
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)
	Nine Months Ended September 30,
	2008	2007	$Better/ (Worse)	%Better/ (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%

ROLLINS, INC. AND SUBSIDIARIES
RECONCILATION
REVENUE EXCLUDING HOMETEAM PEST DEFENSE
	Nine Months Ended September 30,
	2008	2007	$Better/ (Worse)	%Better/ (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%