Rollins, Inc. Reports Second Quarter Financial Results

Revenues Increased 3.2%, EPS Rose 10.7%

ATLANTA--(BUSINESS WIRE)--

Rollins, Inc. (NYSE:ROL), a premier North American consumer and commercial services company, today reported revenues for the second quarter ended June 30, 2007 grew 3.2% to $239.6 million compared to $232.2 million for the second quarter ended June 30, 2006.

Net income rose 9.9% to a record $21.2 million or $0.31 per diluted share for the second quarter 2007, compared to $19.3 million or $0.28 per diluted share for the same period in 2006.

During the quarter, the Company repurchased 612,700 shares of common stock at a weighted average price of $22.84 per share, with a total of 1,204,700 shares repurchased year-to-date. In total, approximately 1.1 million additional shares may be purchased under previously approved programs by the Board of Directors.

Commenting on the Company's results, Gary W. Rollins, President and Chief Executive Officer of Rollins, Inc. said, "We had a positive quarter where we saw an increase in revenues and posted record earnings. Key drivers in our business: customer retention, commercial pest controls sales, and termite claims were very favorable. Residential revenue was hampered however by an unseasonably cold April. The most unusual spring weather, in general, impacted insect activity. We were nevertheless pleased that our profit margin continued to improve even with less than expected revenue growth. We remain committed to having a successful year."

Rollins, Inc. is a premier North American consumer and commercial services company. Through its wholly owned subsidiaries, Orkin, Inc., Western Pest Services, and The Industrial Fumigant Company, the Company provides essential pest control services and protection against termite damage, rodents and insects to approximately 1.7 million customers in the United States, Canada, Mexico, Central America, and the Middle East from over 400 locations. You can learn more about our subsidiaries by visiting our Web sites at www.orkin.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. 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; expected benefits of the commercial re-engineering project may not be realized; 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, 2006.

                    ROLLINS, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                            (in thousands)
                                                    2007        2006
At June 30,                                    (unaudited) (unaudited)
----------------------------------------------------------------------
ASSETS
Cash and cash equivalents                         $ 57,044    $ 37,221
Trade receivables, short-term                       62,118      56,617
Materials and supplies                               8,740       8,545
Deferred income taxes                               18,528      23,983
Other current assets                                 9,621      10,023
                                               ----------- -----------
Total Current Assets                               156,051     136,389

Equipment and property, net                         77,634      70,908
Goodwill and other intangible assets               202,022     205,063
Deferred income taxes                               12,886      16,263
Trade receivables, long-term                         8,908      10,170
Other assets                                         5,873       4,429
                                               ----------- -----------
Total Assets                                      $463,374    $443,222
                                               =========== ===========

LIABILITIES
Capital leases                                    $  1,270    $    705
Accounts payable                                    24,712      14,740
Accrued insurance                                   14,225      19,143
Accrued compensation and related liabilities        40,052      39,185
Other current liabilities                           27,975      35,059
Unearned revenue                                    85,754      84,378
                                               ----------- -----------
Total Current Liabilities                          193,988     193,210

Capital leases, less current portion                 1,013         287
Accrued pension                                      6,946      15,651
Long-term accrued liabilities                       53,117      46,033
                                               ----------- -----------
Total Liabilities                                  255,064     255,181
                                               ----------- -----------

STOCKHOLDERS' EQUITY
Common stock                                        67,361      67,874
Retained earnings and other equity                 140,949     120,167
                                               ----------- -----------
Total Stockholders' Equity                         208,310     188,041
                                               ----------- -----------
Total Liabilities and Stockholders' Equity        $463,374    $443,222
                                               =========== ===========
                    ROLLINS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME
         FOR THE SECOND QUARTER AND SIX MONTHS ENDED JUNE 30,
                 (in thousands except per share data)
                             (unaudited)

                                  Three Months ended Six Months ended
                                       June 30,          June 30,
                                  ------------------ -----------------
                                       2007     2006     2007     2006
                                  --------- -------- -------- --------
REVENUES
Customer services                  $239,618 $232,222 $440,850 $426,408
COSTS AND EXPENSES
Cost of services provided           121,601  119,035  228,437  226,049
Depreciation and amortization         6,911    6,945   13,597   13,738
Sales, general and administrative    76,787   74,368  143,828  136,868
(Gain)/loss on sales of assets         (89)        2     (96)        1
Interest income                       (522)    (344)  (1,074)    (636)
                                  --------- -------- -------- --------
                                    204,688  200,006  384,692  376,020
                                  --------- -------- -------- --------
INCOME BEFORE TAXES                  34,930   32,216   56,158   50,388
                                  --------- -------- -------- --------
PROVISION FOR INCOME TAXES           13,691   12,886   22,126   20,155
                                  --------- -------- -------- --------
NET INCOME                         $ 21,239 $ 19,330 $ 34,032 $ 30,233
                                  ========= ======== ======== ========

NET INCOME PER SHARE - BASIC       $   0.32 $   0.29 $   0.51 $   0.45
                                  ========= ======== ======== ========
NET INCOME PER SHARE - DILUTED     $   0.31 $   0.28 $   0.50 $   0.44
                                  ========= ======== ======== ========

Weighted average shares
 outstanding - basic                 66,977   67,556   67,148   67,243
Weighted average shares
 outstanding - Diluted               67,675   69,243   67,874   69,040
                    ROLLINS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                  FOR THE SIX MONTHS ENDED JUNE 30,
                            (in thousands)
                                                   2007        2006
                                               (unaudited) (unaudited)
                                               ----------- -----------
OPERATING ACTIVITIES
Net Income                                       $ 34,032    $ 30,233
Adjustments to reconcile net income to net
 cash
provided by operating activities:
Depreciation and amortization                      13,597      13,738
Provision for deferred income taxes                 2,333       3,210
Stock based compensation                              959         905
(Gain)/loss on sales of assets                        (96)          1
Excess tax benefits from share-based payments      (2,924)        (50)
Other, net                                            (85)       (496)
(Increase)/decrease in assets
Trade receivables                                  (9,492)     (9,605)
Materials and supplies                               (339)        537
Other current assets                               (2,389)       (912)
Other non-current assets                           (1,231)        (21)
Increase/(decrease) in liabilities:
Accounts payable and accrued expenses               1,975         402
Unearned revenue                                    6,314       4,388
Accrued insurance                                     943       1,768
Accrual for termite contracts                      (1,900)      1,000
Accrued pension                                         -      (5,000)
Long-term accrued liabilities                       3,763      (5,146)
                                               ----------- -----------
Net cash provided by operating activities          45,460      34,952
                                               ----------- -----------
INVESTING ACTIVITIES
Purchase of equipment and property                (10,099)    (11,351)
Acquisitions of companies                          (4,343)     (5,020)
Cash from sales of franchises                           -         401
Proceeds from sales of assets                          58           -
                                               ----------- -----------
Net cash used in investing activities             (14,384)    (15,970)
                                               ----------- -----------
FINANCING ACTIVITIES
Dividends paid                                    (10,240)     (8,556)
Common stock purchased                            (30,868)    (17,290)
Common stock options exercised                        879         381
Principal payments on capital leases               (1,451)       (393)
Excess tax benefits from share-based payments       2,924          50
Other                                                   -          73
                                               ----------- -----------
Net cash used in financing activities             (38,756)    (25,735)
                                               ----------- -----------
Effect of exchange rate changes on cash             1,380         909
                                               ----------- -----------
Net decrease in cash and cash equivalents          (6,300)     (5,844)
Cash and cash equivalents at beginning of
 period                                            63,344      43,065
                                               ----------- -----------
Cash and cash equivalents at end of period       $ 57,044    $ 37,221
                                               =========== ===========
                  CONFERENCE CALL ANNOUNCEMENT
                          Rollins, Inc.
                           (NYSE: ROL)


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

                  Wednesday, July 25, 2007 at:
-----------------------------------------------------------------
                       11:30 a.m. Eastern
                       10:30 a.m. Central
                       9:30 a.m. Mountain
                        8:30 a.m. Pacific

                         TO PARTICIPATE:
               Please dial 800-257-7087 domestic;
                   303-262-2050 international
              at least 5 minutes before start time.
-----------------------------------------------------------------

            REPLAY: available through August 1, 2007
   Please dial 800-405-2236/303-590-3000, Pass code: 11093061
     THIS CALL CAN ALSO BE ACCESSED THROUGH THE INTERNET AT
                         www.viavid.net
-----------------------------------------------------------------

                           Questions?
Contact Janet Jazmin at Financial Relations Board at 212-827-3777
                  Or email to jjazmin@frbir.com

Source: Rollins, Inc.