Rollins, Inc. Reports Fourth Quarter and Full-Year 2006 Financial Results

-- Revenue increased 5.0% for the quarter and 7.0% for full year

-- Diluted Earnings per share rose from $0.76 to $0.84 for the 2006, a 10.5% increase.

-- Cash and marketable securities increased 47.1% to $63.3 million

ATLANTA--(BUSINESS WIRE)--

Rollins, Inc. (NYSE:ROL), a premier North American consumer and commercial services company, today reported unaudited financial results for its fourth quarter and year ended December 31, 2006.

The Company recorded revenues of $204.7 million, an increase of 5.0% over the prior year's fourth quarter revenue of $194.8 million. Net income increased 43.3% to $10.5 million or $0.15 per diluted share for the fourth quarter ended December 31, 2006, compared to $7.4 million or $0.11 per diluted share for the same period in 2005.

Revenues for full year 2006 increased to $858.9 million, compared to $802.4 million for the prior year. Rollins recorded net income of $57.8 million or $0.84 per diluted share compared to net income of $52.8 million or $0.76 per diluted share for the comparable period last year. Included in the results for the year ended December 31, 2005 was a $2.5 million gain, net of taxes, or $0.04 per diluted share, as the Company curtailed Rollins, Inc.'s pension plan effective June 30, 2005. Excluding the impact of the pension curtailment gain in 2005, the Company's diluted earnings per share increased 16.7% or $0.12 per diluted share compared to last year. See attached detailed reconciliation.

Rollins' balance sheet continued to grow with total assets increasing to $453.2 million and stockholder's equity growth to $211.5 million. The Company ended the year with cash and marketable securities of $63.3 million, up 47.1% over last year.

Gary W. Rollins, President and Chief Executive Officer of Rollins, Inc. stated, "We are very pleased with the progress the Company made during the fourth quarter of 2006 where our growth represented the highest percentage of internal growth in our company's recent history. Further, the overall improvement in revenue and net income for the quarter and full year are a confirmation that the effort we have put on sales growth and productivity improvement is bearing fruit."

Mr. Rollins continued, "We believe that we are on track to build on our growth initiatives in all segments of our business and plan to continue to make selective investments in our sales and service initiatives. At the same time, we will be working on expense margins and productivity improvements. Orkin has again been recognized as a top 100 Training Company in the U.S. in part as a result of our satellite training network launched in 2006. We have exciting plans to ramp up the use of this extraordinary asset in the New Year."

Mr. Rollins concluded, "We remain excited about our Company's future but we recognize that there is still much to be done to accomplish our objectives. Our team is dedicated to our plans of business growth and operational improvement for the New 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, 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. These include statements regarding effect of various operational initiatives and the dedication of the Company's employees to further increase the Company's business put the Company on track year-to-date to meet the Company's financial goals for 2006 and the Company's expectation that 2006 will be another notable year for the Company and its shareholders. 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, 2005.

                    ROLLINS, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                            (in thousands)
                                                  2006        2005
At December 31,                                (unaudited) (unaudited)
----------------------------------------------------------------------
ASSETS
Cash and cash equivalents                        $ 63,344    $ 43,065
Trade receivables, short-term                      52,693      47,705
Materials and supplies                              8,401       9,082
Deferred income taxes                              19,435      27,510
Prepaid taxes                                           -       3,036
Other current assets                                7,200       6,069
                                               ----------- -----------
Total Current Assets                              151,073     136,467

Equipment and property, net                        72,141      65,932
Goodwill and other intangible assets              202,216     205,584
Deferred income taxes                              14,069      15,946
Trade receivables, long-term                        8,796       9,368
Other assets                                        4,880       5,123
                                               ----------- -----------
Total Assets                                     $453,175    $438,420
                                               =========== ===========

LIABILITIES
Capital leases                                   $    498    $    825
Accounts payable                                   16,309      17,204
Accrued insurance                                  14,310      17,605
Accrued compensation and related liabilities       47,305      41,822
Unearned revenue                                   79,441      79,990
Other current liabilities                          27,343      32,220
                                               ----------- -----------
Total Current Liabilities                         185,206     189,666

Capital leases, less current portion                  124         560
Accrued pension                                     6,946      20,651
Long-term accrued liabilities                      49,440      50,591
                                               ----------- -----------
Total Liabilities                                 241,716     261,468
                                               ----------- -----------

STOCKHOLDERS' EQUITY
Common stock                                       67,891      68,011
Retained earnings and other equity                143,568     108,941
                                               ----------- -----------
Total Stockholders' Equity                        211,459     176,952
                                               ----------- -----------
Total Liabilities and Stockholders' Equity       $453,175    $438,420
                                               =========== ===========
                    ROLLINS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME
  FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED DECEMBER 31, 2006,
                 (in thousands except per share data)
                             (unaudited)

                              Fourth Quarter Ended Twelve Months Ended
                                  December 31,        December 31,
                              -------------------- -------------------
                                2006       2005      2006      2005
                              ---------- --------- --------- ---------
REVENUES
Customer services              $204,653  $194,830  $858,878  $802,417
COSTS AND EXPENSES
Cost of services provided       112,601   112,534   457,869   437,160
Depreciation and amortization     6,460     6,472    26,860    24,280
Sales, general and
 administrative                  69,250    64,924   280,578   259,763
Pension curtailment gain              -         -         -    (4,176)
Gain on sales of assets             (65)     (438)      (81)     (982)
Interest income                    (539)     (278)   (1,507)   (1,583)
                              ---------- --------- --------- ---------
                                187,707   183,214   763,719   714,462
                              ---------- --------- --------- ---------
INCOME BEFORE TAXES              16,946    11,616    95,159    87,955
                              ---------- --------- --------- ---------
PROVISION FOR INCOME TAXES        6,407     4,264    37,350    35,182
                              ---------- --------- --------- ---------
NET INCOME                     $ 10,539  $  7,352  $ 57,809  $ 52,773
                              ========== ========= ========= =========

NET INCOME PER SHARE - BASIC   $   0.16  $   0.11  $   0.86  $   0.78
                              ========== ========= ========= =========
NET INCOME PER SHARE - DILUTED $   0.15  $   0.11  $   0.84  $   0.76
                              ========== ========= ========= =========

Weighted average shares
 outstanding - basic             67,108    67,596    67,165    67,898
Weighted average shares
 outstanding - Diluted           68,727    69,333    68,876    69,772
                    ROLLINS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE TWELVE MONTHS ENDED DECEMBER 31,
                            (in thousands)
                                                  2006        2005
                                               (unaudited) (unaudited)
                                               ----------- -----------
OPERATING ACTIVITIES
Net Income                                       $ 57,809    $ 52,773
Adjustments to reconcile net income to net
 cash
Provided by operating activities:
Depreciation and amortization                      26,860      24,280
Pension curtailment gain                                -      (4,176)
Provision for deferred income taxes                 6,007       3,653
Stock based compensation                            1,830         739
Gain/(Loss) on sales of assets                        (81)       (982)
Other, net                                           (544)     (2,834)
(Increase)/decrease in assets
Trade receivables                                  (3,784)      4,291
Materials and supplies                                681       2,385
Other current assets                                1,914         715
Other non-current assets                              301         353
Increase/(decrease) in liabilities:
Accounts payable and accrued expenses               6,633       4,893
Unearned revenue                                     (550)        (31)
Accrued insurance                                   1,344      (1,029)
Accrual for termite contracts                      (3,000)     (2,111)
Accrued pension                                    (5,000)     (5,000)
Long-term accrued liabilities                      (5,219)     (1,169)
                                               ----------- -----------
Net cash provided by operating activities          85,201      76,750
                                               ----------- -----------
INVESTING ACTIVITIES
Purchase of equipment and property                (18,729)    (25,541)
Acquisitions of companies                         (10,087)    (27,239)
Cash from sales of franchises                         707         639
Proceeds from sales of assets                         128         754
                                               ----------- -----------
Net cash used in investing activities             (27,981)    (51,387)
                                               ----------- -----------
FINANCING ACTIVITIES
Dividends paid                                    (17,025)    (13,714)
Common stock purchased                            (19,452)    (30,308)
Common stock options exercised                      1,086       3,315
Principal payments on capital leases                 (763)          -
Other                                                (235)        558
                                               ----------- -----------
Net cash used in financing activities             (36,389)    (40,149)
                                               ----------- -----------
Effect of exchange rate changes on cash              (552)      1,114
                                               ----------- -----------
Net increase in cash and cash equivalents          20,279     (13,672)
Cash and cash equivalents at beginning of
 period                                            43,065      56,737
                                               ----------- -----------
Cash and cash equivalents at end of period       $ 63,344    $ 43,065
                                               =========== ===========
                    ROLLINS, INC. AND SUBSIDIARIES
                        REVENUE RECONCILIATION
          REVENUES EXCLUDING THE INDUSTRIAL FUMIGANT COMPANY
                              Twelve Months Ended,
                                   December 31
                             -----------------------
                                                        $        %
                                 2006        2005     Better/  Better/
                             (unaudited) (unaudited) (worse)  (worse)
                             ----------- ----------- -------- --------
Reported net revenues          $858,878    $802,417  $56,461      7.0%
Less: The Industrial
 Fumigant Company (IFC)          25,920       6,275   19,645    313.1%
                             ----------- ----------- -------- --------
Net revenues excluding IFC     $832,958    $796,142  $36,816      4.6%
                             =========== =========== ======== ========
                    ROLLINS, INC. AND SUBSIDIARIES
           NET INCOME AND EARNINGS PER SHARE RECONCILIATION
  EARNINGS AND EARNINGS PER SHARE EXCLUDING PENSION CURTAILMENT GAIN
                              Twelve Months Ended,
                                   December 31
                             -----------------------
                                                        $        %
                                2006        2005      Better/  Better/
                             (unaudited) (unaudited) (worse)  (worse)
                             ----------- ----------- -------- --------
Reported net income             $57,809     $52,773   $5,036      9.5%
Less: Pension curtailment
 gain (net of tax)                    -       2,485    2,485    100.0
                             ----------- ----------- -------- --------
Income excluding pension
 curtailment gain               $57,809     $50,288   $7,521     15.0%
                             =========== =========== ======== ========

Reported earnings per share
 - Basic                        $  0.86     $  0.78   $ 0.08     10.3%
Less: Pension curtailment
 gain (net of tax)                    -        0.04     0.04    100.0
                             ----------- ----------- -------- --------
Earnings per share - Basic
 excluding pension
 curtailment gain               $  0.86     $  0.74   $ 0.12     16.2%
                             =========== =========== ======== ========

Reported earnings per share
 - Diluted                      $  0.84     $  0.76   $ 0.08     10.5%
Less: pension curtailment
 gain (net of tax)                    -        0.04     0.04    100.0
                             ----------- ----------- -------- --------
Earnings per share - diluted
 excluding pension
 curtailment gain               $  0.84     $  0.72   $ 0.12     16.7%
                             =========== =========== ======== ========
                   CONFERENCE CALL ANNOUNCEMENT
                          Rollins, Inc.
                           (NYSE: ROL)
        Management will hold a conference call to discuss
                    Fourth quarter results on:
                 Wednesday, February 7, 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 800-218-0530 domestic;
                    303-262-2137 international
              at least 5 minutes before start time.
           REPLAY: available through February 14, 2007
    Please dial 800-405-2236/303-590-3000, Passcode: 11081805
      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.