Biggest changeThe words “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “should,” “will,” “would,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. 21 Table of Contents Forward-looking statements in this Annual Report on Form 10-K include, but are not limited to, statements regarding: • expectations with respect to our financial and business performance and strategy; • expansion efforts and growth opportunities, including, but not limited to, organic growth and recent and future acquisitions in the United States and in foreign markets where we have a presence and integration efforts with respect to recent acquisitions; • our belief that we are starting 2025 with favorable demand and demand will continue to be solid; • our belief that we compete effectively and favorably with our competitors; • our alignment around the key strategic areas that will enable us to grow faster than our market, position our business for the future, and deliver value for all stakeholders and our ability to execute on our strategic plan; • the impact of inflation, changing interest rates, tariffs, trade disputes, foreign exchange rate risk, business interruptions due to natural disasters and changes in the weather patterns, seasonality, employee shortages, and supply chain issues; • our belief that we maintain a sufficient level of products, materials, and other supplies and have qualified comparable products and materials and our ability to foresee potential supply disruptions; • expectations with respect to new and innovative products and services; • our approach to human capital management, including training, development, retention, inclusion, and engaging with our local communities; • continuously improving our safety culture and monitoring safety goals, including, but not limited to, our proactive approach with respect to safety and risk management; • our policies and procedures that are designed to identify, assess, and manage material risks arising from cybersecurity incidents; • new information technology systems and technology will lead to new or improving business capabilities and streamline business processes, financial reporting, and acquisition integration; • expectations with respect to interest costs and effective tax rates; • our robust pipeline for acquisitions; • our focus on continuous improvement initiatives to enhance profitability across our business; • the underlying health of core pest control markets; • our focus on pricing, ongoing modernization efforts, and a culture of continuous improvement should support healthy incremental margins; • sufficiency of current cash and cash equivalents balances, future cash flows, and available borrowings under our Credit Facility to finance our current and future operations; • our belief that the Company has adequate liquid assets, funding sources and insurance accruals to accommodate potential future insurance claims; • our approach to capital allocation inclusive of our intent to pay cash dividends to common shareholders and to invest in acquisitions; • our belief that no pending or threatened claim, proceeding, litigation, regulatory action or investigation, either alone or in the aggregate, including, but not limited to, the investigation by certain California governmental authorities regarding compliance with environmental regulations and claims filed under California's Private Attorneys General Act, will have a material adverse effect on our financial position, results of operations or liquidity; • the suitability and adequacy of our facilities to meet our current and reasonably anticipated future needs; and 22 Table of Contents • estimates, assumptions, and projections related to our application of critical accounting policies, described in more detail under “Critical Accounting Estimates.” These forward-looking statements are based on information available as of the date of this report, and current expectations, forecasts, and assumptions, and involve a number of judgments, risks and uncertainties.
Biggest changeThe words “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “should,” “will,” “would,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. 23 Table of Contents Forward-looking statements in this Annual Report on Form 10-K include, but are not limited to, statements regarding: • expectations with respect to our financial and business performance and strategy; • expansion efforts and growth opportunities, including, but not limited, to anticipated organic and acquisition growth and recent and future acquisitions in the United States and in foreign markets where we have a presence and integration efforts with respect to recent acquisitions; • our anticipation of another year of strong organic revenue growth; • that maintaining and enhancing our brands increases our ability to enter new markets and launch new and innovative services that better serve the needs of our customers; • the Saela acquisition expanding the Rollins family of brands and driving long-term value; • the Company's credit risk, including that we do not believe that a one percent increase in interest rates would have a material effect on our results of operations or cash flows, and our belief that foreign exchange rate risk will not have a material impact upon the Company’s results of operations going forward; • the impact of inflation, changing interest rates, tariffs, trade disputes, foreign exchange rate risk, business interruptions due to natural disasters and changes in the weather patterns, seasonality, employee shortages, and supply chain issues; • our belief that we maintain a sufficient level of products, materials, and other supplies and have qualified comparable products and materials and our ability to foresee potential supply disruptions; • our belief that the contracted and recurring nature of our services provide us with visibility into a significant portion of our future revenue; • our belief that our key strategic objectives will help us to drive continued success for Rollins; • our belief that our alignment around key strategic areas will enable us to grow faster than our market, position our business for the future, and deliver value for all stakeholders, including our customers, our teammates, our communities and our shareholders; • our belief that our scale enables delivery of great service and provides us with a significant and reinforcing competitive advantage; • that we have strategically invested in proprietary routing and scheduling technologies to increase our competitive advantage; • our belief that geographic diversity allows us to increase brand recognition, meet demands of global customers, and draw on business and technical expertise from teams in several countries, and offers us an opportunity to access new markets; • that our acquisition strategy targets businesses that have the potential to achieve organic growth and margin expansion; • our belief that, through our wholly-owned subsidiaries, we compete effectively and favorably with our competitors as one of the world’s largest pest and termite control companies; • that we remain committed to developing exceptional talent and investing in our teams; • that we continue to execute various strategies previously implemented to help mitigate the impact of economic disruptors; • our belief that interest expense will be approximately $30 million in 2026 associated with borrowings under our 2035 Senior Notes and commercial paper program; • our belief that we expect to realize an effective tax rate of 24.5% to 25% in 2026; • our belief that, as we look to 2026, demand for our services is solid and our pipeline for acquisitions is robust; • as we start 2026, we remain focused on continuous improvement initiatives to enhance profitability across our business; 24 Table of Contents • that compounding operating cash flow and a strong balance sheet should continue to enable us to follow a balanced capital allocation strategy; • our belief that we expect to report 7% to 8% organic revenue* growth in 2026; • our belief that while we may see a slower start to the year in the first quarter, the strength of our recurring revenue and ancillary services gives us confidence in our ability to meet our financial outlook for 2026; • that we intend to continue to grow the business in the international markets where we have a presence, and that foreign cash earnings in excess of working capital and cash needed for strategic investments and acquisitions are not intended to be indefinitely reinvested offshore; • the economic impact of changes to global trade policies, including the imposition of tariffs; • expectations with respect to new and innovative products and services; • our approach to human capital management, including training, development, retention, inclusion, and engaging with our local communities; • continuously improving our safety culture and monitoring safety goals, including, but not limited to, our proactive approach with respect to safety and risk management; • our increasing reliance on AI technologies in services and operations as well as the related risks that could materially adversely affect our business; • our policies and procedures that are designed to identify, assess, and manage material risks arising from cybersecurity incidents and AI technologies; • new information systems and technology will lead to new or improving business capabilities and streamline business processes, financial reporting, and acquisition integration; • expectations with respect to interest costs and effective tax rates; • our focus on pricing, ongoing modernization efforts, and a culture of continuous improvement should support healthy incremental margins; • our belief that our current cash and cash equivalents balances, future cash flows expected to be generated from operating activities, access to debt financing based on our creditworthiness, our $1 billion commercial paper program which is backstopped by our Revolving Credit Facility, as defined below, and available borrowings under our Revolving Credit Facility will be sufficient to finance our current operations and obligations and fund expansion of the business for the foreseeable future; • our expectations to fund our contractual commitments including lease obligations and debt payments primarily through cash generated from our operations; • that our focus on creating the best customer experience will enable a loyal customer base and in turn reduce the amount of churn across our customer base, and that, by focusing on this key objective, we expect it to enable growth that will outpace our market growth; • our belief that the Company has adequate liquid assets, funding sources and insurance accruals to accommodate potential future insurance claims; • our approach to capital allocation inclusive of our intent to pay cash dividends to common shareholders and to invest in acquisitions; • our belief that no pending or threatened claim, proceeding, litigation, regulatory action or investigation, either alone or in the aggregate, including, but not limited to, the inquiry by the FTC and claims filed under California's Private Attorneys General Act, will have a material adverse effect on our financial position, results of operations or liquidity; • the suitability and adequacy of our facilities to meet our current and reasonably anticipated future needs; and • estimates, assumptions, and projections related to our application of critical accounting policies, described in more detail under “Critical Accounting Estimates.” 25 Table of Contents These forward-looking statements are based on information available as of the date of this report, and current expectations, forecasts, and assumptions, and involve a number of judgments, risks and uncertainties.
Important factors could cause actual results to differ materially from those indicated or implied by forward-looking statements including, but not limited to, those described in Item 1A “Risk Factors” of Part I, Item 7 “Management’s Discussion and Analysis of Financial condition and Results of Operations” of Part II, and elsewhere in this Annual Report on Form 10-K for our fiscal year ended December 31, 2024 and may also be described from time to time in our future reports filed with the SEC.
Important factors could cause actual results to differ materially from those indicated or implied by forward-looking statements including, but not limited to, those set forth in Item 1A “Risk Factors” of Part I, Item 7 “Management’s Discussion and Analysis of Financial condition and Results of Operations” of Part II, and elsewhere in this Annual Report on Form 10-K for our fiscal year ended December 31, 2025 and may also be described from time to time in our future reports filed with the SEC.
Litigation For discussion on the Company’s legal contingencies, see Note 12, Commitments and Contingencies to the accompanying financial statements, and Part I, Item 3, Legal Proceedings. 35 Table of Contents Contractual Commitments We have material cash requirements for known contractual obligations and commitments in the form of operating leases and debt obligations.
Litigation For discussion on the Company’s legal contingencies, see Note 12, Commitments and Contingencies to the accompanying financial statements, and Part I, Item 3, Legal Proceedings. Contractual Commitments We have material cash requirements for known contractual obligations and commitments in the form of operating leases and debt obligations.
Non-GAAP Financial Measures Reconciliation of GAAP and non-GAAP Financial Measures A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows, or 2) includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.
Non-GAAP Financial Measures Reconciliation of GAAP and non-GAAP Financial Measures A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the consolidated statements of operations, financial position, or statements of cash flows, or 2) includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.
Residential pest control revenue increased approximately 9%, commercial pest control revenue increased approximately 10% and termite and ancillary services grew approximately 14% including both organic and acquisition-related growth in each area. Organic revenue* growth was strong across our service offerings, growing over 5% in residential, over 8% in commercial, and over 12% in termite and ancillary activity.
Residential pest control revenue increased approximately 10%, commercial pest control revenue increased approximately 11% and termite and ancillary services grew approximately 14% including both organic and acquisition-related growth in each area. Organic revenue* growth was strong across our service offerings, growing approximately 5% in residential, approximately 8% in commercial, and approximately 10% in termite and ancillary activity.
In addition, the Form S-3 shelf registration statement on file with the SEC registered $1.5 billion of the Company’s common stock, preferred stock, debt securities, depository shares, warrants, rights, purchase contracts and units for future issuance.
Active Shelf Registration The Form S-3 shelf registration statement on file with the SEC registered $1.5 billion of the Company’s common stock, preferred stock, debt securities, depositary shares, warrants, rights, purchase contracts and units for future issuance by the Company.
Adjusted net income and adjusted EPS Adjusted net income and adjusted EPS are calculated by adding back to the GAAP measures amortization of certain intangible assets, adjustments to the fair value of contingent consideration resulting from the acquisition of Fox Pest Control, and restructuring costs related to restructuring and workforce reduction plans, and excluding gains and losses on the sale of non-operational assets and gains on the sale of businesses, and by further subtracting the tax impact of those expenses, gains, or losses.
Adjusted net income and adjusted EPS Adjusted net income and adjusted EPS are calculated by adding back to the GAAP measures amortization of intangible assets and adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control, excluding gains and losses on the sale of non-operational assets and gains on the sale of businesses, and by further subtracting the tax impact of those expenses, gains, or losses.
The Company’s operating activities generated net cash of $607.7 million and $528.4 million for the twelve months ended December 31, 2024 and 2023, respectively. The $79.3 million increase was driven primarily by strong operating results and the timing of cash receipts and cash payments to vendors, employees, and tax and regulatory authorities.
The Company’s operating activities generated net cash of $678.1 million and $607.7 million for the twelve months ended December 31, 2025 and 2024, respectively. The $70.5 million, or 11.6%, increase was driven primarily by strong operating results and the timing of cash receipts and cash payments to and from customers, vendors, employees, and tax and regulatory authorities.
Gross Profit (exclusive of Depreciation and Amortization) Gross profit for the twelve months ended December 31, 2024 was $1.8 billion, an increase of $182.1 million, or 11.4%, compared to $1.6 billion for the year ended December 31, 2023. Gross margin improved 50 basis points to 52.7% in 2024 compared to 52.2% in 2023, as pricing more than offset inflationary pressures.
Gross Profit (exclusive of Depreciation and Amortization) Gross profit for the twelve months ended December 31, 2025 was $2.0 billion, an increase of $198.5 million, or 11.1%, compared to $1.8 billion for the year ended December 31, 2024. Gross margin improved 10 basis points to 52.8% in 2025 compared to 52.7% in 2024.
The Company’s investing activities were funded through existing cash balances, operating cash flows, and borrowings under the Credit Facility. Cash Used in Financing Activities Cash used in financing activities was $440.7 million and $149.4 million during the twelve months ended December 31, 2024 and 2023, respectively.
The Company’s investing activities were funded primarily through existing cash balances, operating cash flows, and proceeds from borrowings, including our commercial paper program. Cash Used in Financing Activities Cash used in financing activities was $343.6 million and $440.7 million during the twelve months ended December 31, 2025 and 2024, respectively.
Growth Mindset 2024 marked a record year in terms of revenues, totaling $3.4 billion, an increase of 10.3% over 2023, with acquisition revenues* growing by 3.1% compared to 2023. We completed 44 acquisitions in 2024, including 32 acquisitions and 12 franchise buybacks, driving inorganic growth at our brands both domestically and internationally.
Growth Mindset 2025 marked another record year in terms of revenues, totaling approximately $3.8 billion, an increase of 11.0% over 2024, with acquisition revenues* contributing 4.1% growth in the year. We completed 26 transactions in 2025, including 22 acquisitions and 4 franchise buybacks, driving inorganic growth at our brands both domestically and internationally.
See "Non-GAAP Financial Measures" below for a discussion of non-GAAP financial metrics including a reconciliation to the most directly comparable GAAP measure. 25 Table of Contents The following table presents financial information, including our significant expense categories, for the twelve months ended December 31, 2024 and 2023: Twelve Months Ended December 31, (in thousands) 2024 2023 $ % of Revenue $ % of Revenue Revenue $ 3,388,708 100.0 % $ 3,073,278 100.0 % Less: Cost of services provided (exclusive of depreciation and amortization below): Employee expenses 1,048,992 31.0 % 953,600 31.0 % Materials and supplies 212,296 6.3 % 197,825 6.4 % Insurance and claims 68,326 2.0 % 60,390 2.0 % Fleet expenses 131,898 3.9 % 127,390 4.1 % Other cost of services provided (1) 141,685 4.2 % 130,666 4.3 % Total cost of services provided (exclusive of depreciation and amortization below) 1,603,197 47.3 % 1,469,871 47.8 % Sales, general and administrative: Selling and marketing expenses 427,916 12.6 % 375,805 12.2 % Administrative employee expenses 313,814 9.3 % 291,772 9.5 % Insurance and claims 41,434 1.2 % 37,946 1.2 % Fleet expenses 33,580 1.0 % 31,415 1.0 % Other sales, general and administrative (2) 198,323 5.9 % 178,295 5.8 % Total sales, general and administrative 1,015,067 30.0 % 915,233 29.8 % Restructuring costs — — % 5,196 0.2 % Depreciation and amortization 113,220 3.3 % 99,752 3.2 % Interest expense, net 27,677 0.8 % 19,055 0.6 % Other income, net (683) — % (22,086) (0.7) % Income tax expense 163,851 4.8 % 151,300 4.9 % Net income $ 466,379 13.8 % $ 434,957 14.2 % 1) Other cost of services provided includes facilities costs, professional services, maintenance and repairs, software license costs, and other expenses directly related to providing services. 2) Other sales, general and administrative includes facilities costs, professional services, maintenance and repairs, software license costs, bad debt expense, and other administrative expenses. 26 Table of Contents Revenues The following presents a summary of revenues by service offering: Revenues for the year ended December 31, 2024 were $3.4 billion, an increase of $315.4 million, or 10.3%, from 2023 revenues of $3.1 billion.
The following table presents financial information, including our significant expense categories, for the twelve months ended December 31, 2025 and 2024 Twelve Months Ended December 31, (in thousands) 2025 2024 $ % of Revenue $ % of Revenue Revenue $ 3,761,050 100.0 % $ 3,388,708 100.0 % Less: Cost of services provided (exclusive of depreciation and amortization below): Employee expenses 1,166,044 31.0 % 1,048,992 31.0 % Materials and supplies 225,462 6.0 % 212,296 6.3 % Insurance and claims 66,897 1.8 % 68,326 2.0 % Fleet expenses 157,461 4.2 % 131,898 3.9 % Other cost of services provided (1) 161,142 4.3 % 141,685 4.2 % Total cost of services provided (exclusive of depreciation and amortization below) 1,777,006 47.2 % 1,603,197 47.3 % Sales, general and administrative: Selling and marketing expenses 484,859 12.9 % 427,916 12.6 % Administrative employee expenses 345,643 9.2 % 313,814 9.3 % Insurance and claims 40,816 1.1 % 41,434 1.2 % Fleet expenses 39,608 1.1 % 33,580 1.0 % Other sales, general and administrative (2) 222,306 5.9 % 198,323 5.9 % Total sales, general and administrative 1,133,232 30.1 % 1,015,067 30.0 % Depreciation and amortization 124,744 3.3 % 113,220 3.3 % Interest expense, net 28,558 0.8 % 27,677 0.8 % Other (income) expense, net (3,416) (0.1) % (683) — % Income tax expense 174,221 4.6 % 163,851 4.8 % Net income $ 526,705 14.0 % $ 466,379 13.8 % 1) Other cost of services provided includes facilities costs, professional services, maintenance and repairs, software license costs, and other expenses directly related to providing services. 2) Other sales, general and administrative includes facilities costs, professional services, maintenance and repairs, software license costs, bad debt expense, and other administrative expenses. 28 Table of Contents Revenues The following presents a summary of revenues by service offering: Revenues for the year ended December 31, 2025 were $3.8 billion, an increase of $372.3 million, or 11.0%, from 2024 revenues of $3.4 billion.
The following table sets forth a summary of our cash flows from operating, investing and financing activities for the year ended December 31, 2024 and 2023: Year Ended December 31, Variance (in thousands) 2024 2023 $ % Net cash provided by operating activities 607,653 528,366 79,287 15.0 Net cash used in investing activities (176,232) (372,895) (196,663) (52.7) Net cash used in financing activities (440,708) (149,420) 291,288 194.9 Effect of exchange rate on cash (4,908) 2,428 (7,336) N/M Net (decrease) increase in cash and cash equivalents $ (14,195) $ 8,479 (22,674) N/M N/M - calculation not meaningful 34 Table of Contents Cash Provided by Operating Activities Cash from operating activities is the principal source of cash generation for our businesses.
The following table sets forth a summary of our cash flows from operating, investing and financing activities for the years ended December 31, 2025 and 2024: Year Ended December 31, (in thousands) 2025 2024 Net cash provided by operating activities 678,107 607,653 Net cash used in investing activities (326,699) (176,232) Net cash used in financing activities (343,579) (440,708) Effect of exchange rate on cash 2,545 (4,908) Net increase (decrease) in cash and cash equivalents $ 10,374 $ (14,195) Cash Provided by Operating Activities Cash from operating activities is the principal source of cash generation for our businesses.
The increase was primarily due to higher amortization of intangible assets from acquisitions, most notably from a full year of acquisition costs of FPC Holdings, LLC ("Fox Pest Control", or "Fox"). Operating Income For the twelve months ended December 31, 2024, operating income increased $74.0 million or 12.7% compared to the prior year.
The increase was primarily due to higher amortization of intangible assets from acquisitions, most notably from the acquisition of Saela. Operating Income For the twelve months ended December 31, 2025, operating income increased $68.8 million or 10.5% compared to the prior year. As a percentage of revenue, operating income decreased to 19.3% from 19.4% in the prior year.
During 2024, we continued to make strategic improvements to both our support functions, as well as the customer-facing side of our business, by hiring and onboarding the right people 23 Table of Contents into the right roles. Additionally, we upgraded our training and onboarding programs to help improve our overall teammate retention.
We continued to make strategic improvements to both our support functions, as well as the customer-facing side of our business, by hiring and onboarding the right people into the right roles. We introduced The Co-Lab, where our people managers develop servant leadership skills to help them develop themselves, their people and ultimately our business.
The Company believes its current cash and cash equivalents balances, future cash flows expected to be generated from operating activities, available borrowings under its Credit Facility, access to debt financing based on our creditworthiness, and our newly announced $1 billion commercial paper program authorization, which is backstopped by our Credit Facility, will be sufficient to finance its current operations and obligations, and fund expansion of the business for the foreseeable future.
We believe our current cash and cash equivalents balances, future cash flows expected to be generated from operating activities, access to debt financing based on our creditworthiness, our $1 billion commercial paper program which is backstopped by our Revolving Credit Facility, as defined below, and available borrowings under our Revolving Credit Facility will be sufficient to finance our current operations and obligations and fund expansion of the business for the foreseeable future. 2035 Senior Notes In February 2025, we issued ten-year notes with an aggregate principal amount of $500 million due on February 24, 2035 (the “2035 Senior Notes”) in a private placement to qualified institutional buyers pursuant to Section 4(a)(2) and Rule 144A under the Securities Act.
Interest Expense, Net During the twelve months ended December 31, 2024, interest expense, net increased $8.6 million compared to the prior year, due to the increase in the average debt balance associated primarily with the share repurchase completed in the third quarter of 2023 and the acquisition of Fox in the second quarter of 2023.
Interest Expense, Net During the twelve months ended December 31, 2025, interest expense, net increased $0.9 million compared to the prior year, due to the increase in the average debt balance associated primarily with the issuance of our 2035 Senior Notes, as well as borrowings under our commercial paper program.
Management uses leverage ratio as an assessment of overall liquidity, financial flexibility, and leverage. 30 Table of Contents Twelve Months Ended December 31, Variance 2024 2023 $ % Reconciliation of Revenues to Organic Revenues Revenues $ 3,388,708 $ 3,073,278 315,430 10.3 Revenues from acquisitions (95,517) — (95,517) 3.1 Revenues of divestitures — (20,559) 20,559 (0.7) Organic revenues $ 3,293,191 $ 3,052,719 240,472 7.9 Reconciliation of Residential Revenues to Organic Residential Revenues Residential revenues $ 1,535,104 $ 1,409,872 125,232 8.9 Residential revenues from acquisitions (62,799) — (62,799) 4.5 Residential revenues of divestitures — (11,913) 11,913 (0.8) Residential organic revenues $ 1,472,305 $ 1,397,959 74,346 5.2 Reconciliation of Commercial Revenues to Organic Commercial Revenues Commercial revenues $ 1,125,964 $ 1,024,176 101,788 9.9 Commercial revenues from acquisitions (24,460) — (24,460) 2.4 Commercial revenues of divestitures — (8,646) 8,646 (0.8) Commercial organic revenues $ 1,101,504 $ 1,015,530 85,974 8.3 Reconciliation of Termite and Ancillary Revenues to Organic Termite and Ancillary Revenues Termite and ancillary revenues $ 688,186 $ 605,533 82,653 13.6 Termite and ancillary revenues from acquisitions (8,258) — (8,258) 1.4 Termite and ancillary organic revenues $ 679,928 $ 605,533 74,395 12.2 31 Table of Contents Twelve Months Ended December 31, Variance 2024 2023 $ % Reconciliation of Operating Income and Operating Income Margin to Adjusted Operating Income and Adjusted Operating Margin Operating income $ 657,224 $ 583,226 Fox acquisition-related expenses (1) 17,902 15,795 Restructuring costs (2) — 5,196 Adjusted operating income $ 675,126 $ 604,217 70,909 11.7 Revenues $ 3,388,708 $ 3,073,278 Operating income margin 19.4 % 19.0 % Adjusted operating margin 19.9 % 19.7 % Reconciliation of Net Income and EPS to Adjusted Net Income and Adjusted EPS (7) Net income $ 466,379 $ 434,957 Fox acquisition-related expenses (1) 17,902 15,795 Restructuring costs (2) — 5,196 Loss (gain) on sale of assets, net (3) (683) (6,636) Gain on sale of businesses (4) — (15,450) Tax impact of adjustments (5) (4,408) 280 Adjusted net income $ 479,190 $ 434,142 45,048 10.4 EPS - basic and diluted $ 0.96 $ 0.89 Fox acquisition-related expenses (1) 0.04 0.03 Restructuring costs (2) — 0.01 Loss (gain) on sale of assets, net (3) — (0.01) Gain on sale of businesses (4) — (0.03) Tax impact of adjustments (5) (0.01) — Adjusted EPS - basic and diluted (6) $ 0.99 $ 0.89 0.10 11.2 Weighted average shares outstanding - basic 484,249 489,949 Weighted average shares outstanding - diluted 484,295 490,130 Reconciliation of Net Income to EBITDA, Adjusted EBITDA, EBITDA Margin, Incremental EBITDA Margin, Adjusted EBITDA Margin, and Adjusted Incremental EBITDA Margin (7) Net income $ 466,379 $ 434,957 Depreciation and amortization 113,220 99,752 Interest expense, net 27,677 19,055 Provision for income taxes 163,851 151,300 EBITDA 771,127 705,064 66,063 9.4 Fox acquisition-related expenses (1) $ 1,049 $ 3,148 Restructuring costs (2) — 5,196 Loss (gain) on sale of assets, net (3) (683) (6,636) Gain on sale of businesses (4) — (15,450) Adjusted EBITDA $ 771,493 $ 691,322 80,171 11.6 Revenues $ 3,388,708 $ 3,073,278 EBITDA margin 22.8 % 22.9 % Incremental EBITDA margin 20.9 % Adjusted EBITDA margin 22.8 % 22.5 % Adjusted incremental EBITDA margin 25.4 % Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow and Free Cash Flow Conversion Net cash provided by operating activities $ 607,653 528,366 Capital expenditures $ (27,572) $ (32,465) Free cash flow $ 580,081 $ 495,901 84,180 17.0 Free cash flow conversion 124.4 % 114.0 % 32 Table of Contents Twelve Months Ended December 31, 2024 2023 Reconciliation of SG&A to Adjusted SG&A SG&A $ 1,015,067 $ 915,233 Fox acquisition-related expenses (1) 1,049 3,148 Adjusted SG&A $ 1,014,018 $ 912,085 Revenues $ 3,388,708 $ 3,073,278 Adjusted SG&A as a % of revenues 29.9 % 29.7 % Twelve Months Ended December 31, 2024 2023 Reconciliation of Long-term Debt and Net Income to Leverage Ratio Long-term debt (8) $ 397,000 $ 493,000 Operating lease liabilities (9) 417,218 325,572 Cash adjustment (10) (80,667) (93,443) Adjusted net debt $ 733,551 $ 725,129 Net income $ 466,379 $ 434,957 Depreciation and amortization 113,220 99,752 Interest expense, net 27,677 19,055 Provision for income taxes 163,851 151,300 Operating lease cost (11) 133,420 110,627 Stock-based compensation expense 29,984 24,605 Adjusted EBITDAR $ 934,531 $ 840,296 Leverage ratio 0.8x 0.9x (1) Consists of expenses resulting from the amortization of certain intangible assets and adjustments to the fair value of contingent consideration resulting from the acquisition of Fox Pest Control.
Twelve Months Ended December 31, Variance 2025 2024 $ % Reconciliation of Revenues to Organic Revenues Revenues $ 3,761,050 $ 3,388,708 372,342 11.0 Revenues from acquisitions (138,587) — (138,587) 4.1 Organic revenues $ 3,622,463 $ 3,388,708 233,755 6.9 Reconciliation of Residential Revenues to Organic Residential Revenues Residential revenues $ 1,693,244 $ 1,535,104 158,140 10.3 Residential revenues from acquisitions (80,778) — (80,778) 5.3 Residential organic revenues $ 1,612,466 $ 1,535,104 77,362 5.0 Reconciliation of Commercial Revenues to Organic Commercial Revenues Commercial revenues $ 1,244,733 $ 1,125,964 118,769 10.5 Commercial revenues from acquisitions (32,686) — (32,686) 2.9 Commercial organic revenues $ 1,212,047 $ 1,125,964 86,083 7.6 Reconciliation of Termite and Ancillary Revenues to Organic Termite and Ancillary Revenues Termite and ancillary revenues $ 781,542 $ 688,186 93,356 13.6 Termite and ancillary revenues from acquisitions (25,123) — (25,123) 3.7 Termite and ancillary organic revenues $ 756,419 $ 688,186 68,233 9.9 Reconciliation of Franchise and Other Revenues to Organic Franchise and Other Revenues Franchise and other revenues $ 41,531 $ 39,454 2,077 5.3 Franchise and other revenues from acquisitions — — — — Franchise and other organic revenues $ 41,531 $ 39,454 2,077 5.3 33 Table of Contents Twelve Months Ended December 31, Variance 2025 2024 $ % Reconciliation of Operating Income and Operating Margin to Adjusted Operating Income and Adjusted Operating Margin Operating income $ 726,068 $ 657,224 Acquisition-related expenses (1) 26,132 17,902 Adjusted operating income $ 752,200 $ 675,126 77,074 11.4 Revenues $ 3,761,050 $ 3,388,708 Operating margin 19.3 % 19.4 % Adjusted operating margin 20.0 % 19.9 % Reconciliation of Net Income and EPS to Adjusted Net Income and Adjusted EPS Net income $ 526,705 $ 466,379 Acquisition-related expenses (1) 26,132 17,902 (Gain) loss on sale of assets, net (2) (2,332) (683) Tax impact of adjustments (3) (6,093) (4,408) Adjusted net income $ 544,412 $ 479,190 65,222 13.6 EPS - basic and diluted $ 1.09 $ 0.96 Acquisition-related expenses (1) 0.05 0.04 (Gain) loss on sale of assets, net (2) — — Tax impact of adjustments (3) (0.01) (0.01) Adjusted EPS - basic and diluted (4) $ 1.12 $ 0.99 0.13 13.1 Weighted average shares outstanding - basic 484,105 484,249 Weighted average shares outstanding - diluted 484,147 484,295 Reconciliation of Net Income to EBITDA, Adjusted EBITDA, EBITDA Margin, Incremental EBITDA Margin, Adjusted EBITDA Margin, and Adjusted Incremental EBITDA Margin Net income $ 526,705 $ 466,379 Depreciation and amortization 124,744 113,220 Interest expense, net 28,558 27,677 Provision for income taxes 174,221 163,851 EBITDA 854,228 771,127 83,101 10.8 Acquisition-related expenses (1) $ 3,248 $ 1,049 (Gain) loss on sale of assets, net (2) (2,332) (683) Adjusted EBITDA $ 855,144 $ 771,493 83,651 10.8 Revenues $ 3,761,050 $ 3,388,708 EBITDA margin 22.7 % 22.8 % Incremental EBITDA margin 22.3 % Adjusted EBITDA margin 22.7 % 22.8 % Adjusted incremental EBITDA margin 22.5 % Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow, Free Cash Flow Conversion, Adjusted Free Cash Flow, and Adjusted Free Cash Flow Conversion Net cash provided by operating activities $ 678,107 607,653 Capital expenditures $ (28,086) $ (27,572) Free cash flow $ 650,021 $ 580,081 69,940 12.1 Delayed income tax payments (5) 21,710 (21,710) Adjusted free cash flow $ 671,731 $ 558,371 113,360 20.3 Free cash flow conversion 123.4 % 124.4 % Adjusted free cash flow conversion 127.5 % 119.7 % 34 Table of Contents Twelve Months Ended December 31, 2025 2024 Reconciliation of SG&A to Adjusted SG&A SG&A $ 1,133,232 $ 1,015,067 Acquisition-related expenses (1) 3,248 1,049 Adjusted SG&A $ 1,129,984 $ 1,014,018 Revenues $ 3,761,050 $ 3,388,708 Adjusted SG&A as a % of revenues 30.0 % 29.9 % Twelve Months Ended December 31, 2025 2024 Reconciliation of Debt and Net Income to Leverage Ratio Short-term debt (6) $ 123,683 $ — Long-term debt (7) 500,000 397,000 Operating lease liabilities (8) 428,175 417,218 Cash adjustment (9) (90,004) (80,667) Adjusted net debt $ 961,854 $ 733,551 Net income $ 526,705 $ 466,379 Depreciation and amortization 124,744 113,220 Interest expense, net 28,558 27,677 Provision for income taxes 174,221 163,851 Operating lease cost (10) 159,924 133,420 Stock-based compensation expense 39,707 29,984 Adjusted EBITDAR $ 1,053,859 $ 934,531 Leverage ratio 0.9x 0.8x (1) Consists of expenses associated with the amortization of intangible assets and adjustments to the fair value of contingent consideration resulting from the acquisitions of Fox Pest Control and Saela Pest Control.
The Company will continue to monitor the potential impact of Pillar Two proposals and developments on our consolidated financial statements and related disclosures as various tax jurisdictions begin enacting such legislation. 24 Table of Contents Results of Operations—2024 Compared to 2023 Twelve Months Ended December 31, Variance (in thousands, except per share data and margins) 2024 2023 $ % GAAP Metrics Revenues $ 3,388,708 $ 3,073,278 315,430 10.3 Gross profit (1) $ 1,785,511 $ 1,603,407 182,104 11.4 Gross profit margin (1) 52.7 % 52.2 % 50 bps Operating income $ 657,224 $ 583,226 73,998 12.7 Operating income margin 19.4 % 19.0 % 40 bps Net income $ 466,379 $ 434,957 31,422 7.2 EPS $ 0.96 $ 0.89 0.07 7.9 Net cash provided by operating activities $ 607,653 $ 528,366 79,287 15.0 Non-GAAP Metrics Adjusted operating income (2) $ 675,126 $ 604,217 70,909 11.7 Adjusted operating margin (2) 19.9 % 19.7 % 20 bps Adjusted net income (2) $ 479,190 $ 434,142 45,048 10.4 Adjusted EPS (2) $ 0.99 $ 0.89 0.10 11.2 Adjusted EBITDA (2) $ 771,493 $ 691,322 80,171 11.6 Adjusted EBITDA margin (2) 22.8 % 22.5 % 30 bps Free cash flow (2) $ 580,081 $ 495,901 84,180 17.0 (1) Exclusive of depreciation and amortization (2) Amounts are non-GAAP financial measures.
Results of Operations—2025 Compared to 2024 Twelve Months Ended December 31, Variance (in thousands, except per share data and margins) 2025 2024 $ % GAAP Metrics Revenues $ 3,761,050 $ 3,388,708 372,342 11.0 Gross profit (1) $ 1,984,044 $ 1,785,511 198,533 11.1 Gross profit margin (1) 52.8 % 52.7 % 10 bps Operating income $ 726,068 $ 657,224 68,844 10.5 Operating margin 19.3 % 19.4 % -10 bps Net income $ 526,705 $ 466,379 60,326 12.9 EPS $ 1.09 $ 0.96 0.13 13.5 Net cash provided by operating activities $ 678,107 $ 607,653 70,454 11.6 Non-GAAP Metrics Adjusted operating income (2) $ 752,200 $ 675,126 77,074 11.4 Adjusted operating margin (2) 20.0 % 19.9 % 10 bps Adjusted net income (2) $ 544,412 $ 479,190 65,222 13.6 Adjusted EPS (2) $ 1.12 $ 0.99 0.13 13.1 Adjusted EBITDA (2) $ 855,144 $ 771,493 83,651 10.8 Adjusted EBITDA margin (2) 22.7 % 22.8 % -10 bps Free cash flow (2) $ 650,021 $ 580,081 69,940 12.1 27 Table of Contents (1) Exclusive of depreciation and amortization (2) Amounts are non-GAAP financial measures.
See the schedules below for definitions and a discussion of non-GAAP financial metrics, including a reconciliation to the most directly comparable GAAP measure. 28 Table of Contents 2025 Outlook For 2025, the Company anticipates: • The underlying health of core pest control markets, as well as Rollins’ ongoing commitment to operational execution, should support another year of strong organic revenue growth*, further complemented by a strategic and disciplined approach to acquisitions.
We continue to execute a balanced capital allocation program enabled by compounding operating cash flow and a strong balance sheet. 2026 Outlook For 2026, the Company anticipates: • The underlying health of core pest control markets, as well as Rollins’ ongoing commitment to operational execution, should support another year of strong organic revenue growth*, further complemented by a strategic and disciplined approach to acquisitions. • A focus on ongoing modernization efforts, a culture of continuous improvement and pricing should support an improving margin profile. • Compounding operating cash flow and a strong balance sheet should continue to enable a balanced capital allocation strategy. 30 Table of Contents The Company expects to report 7% to 8% organic revenue* growth in 2026.
(“JPMorgan Chase”), as administrative agent (in such capacity, the “Administrative Agent”), which refinanced its previous credit facility. The Credit Agreement provides for a $1.0 billion revolving Credit Facility, which may be denominated in U.S. Dollars and other currencies, including Euros, Australian Dollars, Canadian Dollars, New Zealand Dollars, Pounds Sterling and Japanese Yen, subject to a $400 million foreign currency sublimit.
Revolving Credit Facility In February 2023, the Company entered into a credit agreement (the "Credit Agreement") with, among others, JPMorgan Chase Bank, N.A. (“JPMorgan Chase”), as administrative agent (in such capacity, the “Administrative Agent”). The Credit Agreement provides for a $1.0 billion revolving credit facility ("Revolving Credit Facility"), which may be denominated in U.S.
In addition, during the twelve months ended December 31, 2023, the Company completed the repurchase of 8,724,100 of the shares of common stock from LOR, Inc ("LOR") for $300.0 million in conjunction with the Offering, as defined in our 2023 Annual Report on Form 10-K.
In addition, during the twelve months ended December 31, 2025, the Company completed the repurchase of 3,478,260 of the shares of common stock for approximately $200.0 million in conjunction with the transaction described below. On November 10, 2025, the Company entered into an underwriting agreement (the “2025 Underwriting Agreement”) with LOR, Inc. and Rollins Holding Company, Inc.
Sales, General and Administrative For the twelve months ended December 31, 2024, sales, general and administrative (SG&A) expenses increased $99.8 million, or 10.9%, compared to the twelve months ended December 31, 2023. The increase is driven by expenses associated with growth initiatives aimed at capitalizing on the health of our underlying markets.
Sales, General and Administrative For the twelve months ended December 31, 2025, sales, general and administrative ("SG&A") expenses increased $118.2 million, or 11.6%, compared to the twelve months ended December 31, 2024. As a percentage of revenue, SG&A increased 10 basis points to 30.1% in 2025 compared to 30.0% in 2024.
No such costs were incurred during the twelve months ended December 31, 2024. Depreciation and Amortization For the twelve months ended December 31, 2024, depreciation and amortization increased $13.5 million, or 13.5%, compared to the twelve months ended December 31, 2023.
Lower volumes negatively impacted leverage across several categories, partially offset by lower insurance and claims costs. 29 Table of Contents Depreciation and Amortization For the twelve months ended December 31, 2025, depreciation and amortization increased $11.5 million, or 10.2%, compared to the twelve months ended December 31, 2024.
Other Income, Net During the twelve months ended December 31, 2024, other income, net decreased $21.4 million primarily due to the Company recognizing a $15.5 million gain on the sale of certain businesses during 2023, with no such gain on sale during 2024, and lower gains on sales of non-operational assets.
Other (Income) Expense, Net During the twelve months ended December 31, 2025, other (income) expense, net increased $2.7 million primarily due to higher gains on sales of non-operational assets. Income Taxes The Company’s effective tax rate was 24.9% in 2025 compared to 26.0% in 2024.