Rollins, Inc. Reports First Quarter Financial Results

Sales Increased 3.6%, EPS Increased 18.8%

ATLANTA--(BUSINESS WIRE)--

Rollins, Inc. (NYSE:ROL), a premier North American consumer and commercial services company, today reported revenues for the first quarter ended March 31, 2007 grew 3.6% to $201.2 million compared to $194.2 million for the first quarter ended March 31, 2006.

The Company reported record net income of $12.8 million or $0.19 per diluted share for the first quarter 2007, compared to $10.9 million or $0.16 per diluted share for the same period in 2006, which represents an 18.8% increase.

On January 23, 2007, Rollins increased the Company's regular quarterly cash dividend to shareholders 20 percent to $0.075, returning $5.3 million to investors during the first quarter 2007. The Company also announced that it repurchased 592,000 shares of common stock at a weighted average price of $22.84 per share during the quarter. In total, approximately 1.7 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 were pleased to have reported solid year-over-year improvement in both revenue and net income for the first quarter. We are continuing to invest in our business and are looking forward to reporting our progress in the important second quarter."

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, Panama and Costa Rica 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 March 31,                                   (unaudited) (unaudited)
----------------------------------------------------------------------
ASSETS
  Cash and cash equivalents                      $ 54,994    $ 53,229
  Trade receivables, short-term                    50,711      45,315
  Materials and supplies                            8,691       8,899
  Deferred income taxes                            19,603      23,904
  Other current assets                              9,971       9,276
                                               ----------- -----------
    Total Current Assets                          143,970     140,623

  Equipment and property, net                      76,850      68,314
  Goodwill and other intangible assets            200,375     207,201
  Deferred income taxes                            12,956      18,149
  Trade receivables, long-term                      8,519       8,669
  Other assets                                      5,514       4,368
                                               ----------- -----------
    Total Assets                                 $448,184    $447,324
                                               =========== ===========

LIABILITIES
  Capital leases                                 $  1,183    $    797
  Accounts payable                                 16,965      18,146
  Accrued insurance                                13,978      16,359
  Accrued compensation and related liabilities     33,084      31,562
  Unearned revenue                                 83,674      84,020
  Other current liabilities                        34,751      42,225
                                               ----------- -----------
    Total Current Liabilities                     183,635     193,109

  Capital leases, less current portion                939         440
  Accrued pension                                   6,946      20,651
  Long-term accrued liabilities                    51,799      48,969
                                               ----------- -----------
    Total Liabilities                             243,319     263,169
                                               ----------- -----------

STOCKHOLDERS' EQUITY
  Common stock                                     67,946      68,450
  Retained earnings and other equity              136,919     115,705
                                               ----------- -----------
    Total Stockholders' Equity                    204,865     184,155
                                               ----------- -----------
  Total Liabilities and Stockholders' Equity     $448,184    $447,324
                                               =========== ===========
                    ROLLINS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME
                FOR THE FIRST QUARTER ENDED MARCH 31,
                 (in thousands except per share data)
                             (unaudited)

                                                  Three months ended
                                                       March 31,
                                                 ---------------------
                                                    2007       2006
                                                 ----------  ---------
REVENUES
  Customer services                               $201,232   $194,187
COSTS AND EXPENSES
  Cost of services provided                        106,836    107,014
  Depreciation and amortization                      6,686      6,793
  Sales, general and administrative                 67,041     62,500
  Gain on sales of assets                               (7)         -
  Interest income                                     (552)      (292)
                                                 ----------  ---------
                                                   180,004    176,015
                                                 ----------  ---------
INCOME BEFORE TAXES                                 21,228     18,172
                                                 ----------  ---------
PROVISION FOR INCOME TAXES                           8,435      7,269
                                                 ----------  ---------
NET INCOME                                        $ 12,793   $ 10,903
                                                 ==========  =========

NET INCOME PER SHARE - BASIC                      $   0.19   $   0.16
                                                 ==========  =========
NET INCOME PER SHARE - DILUTED                    $   0.19   $   0.16
                                                 ==========  =========

Weighted average shares outstanding - basic         67,321     67,675
Weighted average shares outstanding - Diluted       68,729     69,583
                    ROLLINS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE THREE MONTHS ENDED MARCH 31,
                            (in thousands)
                                                  2007        2006
                                               (unaudited) (unaudited)
                                               ----------- -----------
OPERATING ACTIVITIES
 Net Income                                       $12,793     $10,903
 Adjustments to reconcile net income to net
  cash
 Provided by operating activities:
   Depreciation and amortization                    6,686       6,793
   Provision for deferred income taxes              2,097       1,404
   Stock based compensation                           477         414
   Gain/(Loss) on sales of assets                      (7)          -
   Other, net                                           8          (8)
 (Increase)/decrease in assets
   Trade receivables                                2,251       3,164
   Materials and supplies                            (290)        183
   Other current assets                            (2,771)       (172)
   Other non-current assets                           527         777
 Increase/(decrease) in liabilities:
   Accounts payable and accrued expenses           (8,300)      3,571
   Unearned revenue                                 4,233       4,030
   Accrued insurance                                  298         969
   Accrual for termite contracts                     (401)       (600)
   Long-term accrued liabilities                    1,963      (3,116)
                                               ----------- -----------
 Net cash provided by operating activities         19,564      28,312
                                               ----------- -----------
INVESTING ACTIVITIES
 Purchase of equipment and property                (6,143)     (5,433)
 Acquisitions of companies                         (1,097)     (4,313)
 Cash from sales of franchises                          -         351
 Proceeds from sales of assets                          6           -
                                               ----------- -----------
 Net cash used in investing activities             (7,234)     (9,395)
                                               ----------- -----------
FINANCING ACTIVITIES
 Dividends paid                                    (5,320)     (4,276)
 Common stock purchased                           (12,362)     (4,092)
 Common stock options exercised                       681         281
 Principal payments on capital leases              (1,662)       (148)
 Other                                             (1,936)       (436)
                                               ----------- -----------
 Net cash used in financing activities            (20,599)     (8,671)
                                               ----------- -----------
 Effect of exchange rate changes on cash              (81)        (82)
                                               ----------- -----------
 Net increase in cash and cash equivalents         (8,350)     10,164
 Cash and cash equivalents at beginning of
  period                                           63,344      43,065
                                               ----------- -----------
 Cash and cash equivalents at end of period       $54,994     $53,229
                                               =========== ===========
              CONFERENCE CALL ANNOUNCEMENT
                      Rollins, Inc.
                       (NYSE: ROL)


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

              Wednesday, April 25, 2007 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 800-240-4186 domestic;
               303-205-0033 international
          at least 5 minutes before start time.
---------------------------------------------------------

          REPLAY: available through May 2, 2007
Please dial 800-405-2236/303-590-3000, Passcode: 11088292
 THIS CALL CAN ALSO BE ACCESSED THROUGH THE INTERNET AT
                     www.viavid.net
---------------------------------------------------------

                       Questions?
 Contact Janet Jazimin at Financial Relations Board at
                       212-827-3777
    Or email to jjazimin@financialrelationsboard.com

Source: Rollins, Inc.