Biggest changeThere was no impact on our consolidated statements of income, financial position, or cash flows. 28 Table of Contents Twelve Months Ended December 31, Variance 2023 2022 $ % Reconciliation of Operating Income to Adjusted Operating Income and Adjusted Operating Income Margin Operating income $ 583,226 $ 493,388 Fox acquisition-related expenses (1) 15,795 — Restructuring costs (2) 5,196 — Adjusted operating income $ 604,217 $ 493,388 110,829 22.5 Revenues $ 3,073,278 $ 2,695,823 Operating income margin 19.0 % 18.3 % Adjusted operating margin 19.7 % 18.3 % Reconciliation of Net Income to Adjusted Net Income and Adjusted EPS Net income $ 434,957 $ 368,599 Fox acquisition-related expenses (1) 15,795 — Restructuring costs (2) 5,196 — Gain on sale of businesses (3) (15,450) — Tax impact of adjustments (4) (1,418) — Adjusted net income $ 439,080 $ 368,599 70,481 19.1 EPS - basic and diluted $ 0.89 $ 0.75 Fox acquisition-related expenses (1) 0.03 — Restructuring costs (2) 0.01 — Gain on sale of businesses (3) (0.03) — Tax impact of adjustments (4) — — Adjusted EPS - basic and diluted (5) $ 0.90 $ 0.75 0.15 20.0 Weighted average shares outstanding - basic 489,949 492,300 Weighted average shares outstanding - diluted 490,130 492,413 Reconciliation of Net Income to EBITDA, Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin Net income $ 434,957 $ 368,599 Depreciation and amortization 99,752 91,326 Interest expense, net 19,055 2,638 Provision for income taxes 151,300 130,318 EBITDA 705,064 592,881 112,183 18.9 Fox acquisition-related expenses (1) $ 3,148 $ — Restructuring costs (2) 5,196 — Gain on sale of businesses (3) (15,450) — Adjusted EBITDA $ 697,958 $ 592,881 105,077 17.7 Revenues $ 3,073,278 $ 2,695,823 EBITDA margin 22.9 % 22.0 % Adjusted EBITDA margin 22.7 % 22.0 % Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow Net cash provided by operating activities $ 528,366 465,930 Capital expenditures $ (32,465) $ (30,628) Free cash flow 495,901 435,302 60,599 13.9 (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.
Biggest changeManagement 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.