Free Trial

Rollins (ROL) Financials

Rollins logo
$57.95 -0.05 (-0.09%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$57.99 +0.04 (+0.07%)
As of 08/22/2025 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Rollins

Annual Income Statements for Rollins

This table shows Rollins' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
138 152 167 179 232 203 267 357 369 435 466
Consolidated Net Income / (Loss)
138 152 167 179 232 203 267 357 369 435 466
Net Income / (Loss) Continuing Operations
138 152 167 179 232 203 267 357 369 435 466
Total Pre-Tax Income
219 243 261 295 311 261 363 482 499 586 630
Total Operating Income
219 243 260 294 311 317 376 448 493 583 657
Total Gross Profit
704 749 801 854 927 2,015 2,161 1,262 1,387 1,603 1,786
Total Revenue
1,412 1,485 1,573 1,674 1,822 2,015 2,161 2,424 2,696 3,073 3,389
Operating Revenue
1,412 1,485 1,573 1,674 1,822 2,015 2,161 2,424 2,696 3,073 3,389
Total Cost of Revenue
708 736 772 820 894 0.00 0.00 1,163 1,308 1,470 1,603
Operating Cost of Revenue
708 736 772 820 894 - - 1,163 1,308 1,470 1,603
Total Operating Expenses
485 506 541 560 617 1,698 1,785 814 894 1,020 1,128
Selling, General & Admin Expense
442 464 491 503 551 623 657 727 803 915 1,015
Depreciation Expense
44 45 51 57 67 81 79 87 91 100 113
Restructuring Charge
- - - - - - - 0.00 0.00 5.20 0.00
Total Other Income / (Expense), net
0.25 0.16 0.16 0.26 0.22 -56 -13 35 5.53 3.03 -27
Interest Expense
-0.25 -0.16 -0.16 -0.26 -0.22 6.92 5.08 0.83 2.64 19 28
Other Income / (Expense), net
- - - - 0.00 -49 -8.29 36 8.17 22 0.68
Income Tax Expense
82 91 93 115 79 58 96 126 130 151 164
Basic Earnings per Share
$0.63 $0.70 $0.51 $0.55 $0.47 $0.41 $0.54 $0.72 $0.75 $0.89 $0.96
Weighted Average Basic Shares Outstanding
218.70M 218.58M 327.37M 326.98M 490.94M 491.22M 491.60M 492.05M 492.30M 489.95M 484.25M
Diluted Earnings per Share
$0.63 $0.70 $0.51 $0.55 $0.47 $0.41 $0.54 $0.72 $0.75 $0.89 $0.96
Weighted Average Diluted Shares Outstanding
218.70M 218.58M 327.37M 326.98M 490.94M 491.22M 491.60M 492.05M 492.41M 490.13M 484.30M
Weighted Average Basic & Diluted Shares Outstanding
218.50M 223.70M 215.83M 325.70M 326.30M 327.78M 492.14M 492.09M 492.28M 483.89M 484.22M
Cash Dividends to Common per Share
$0.35 $0.42 $0.33 $0.37 $0.31 $0.31 $0.33 $0.42 $0.43 $0.54 $0.62

Quarterly Income Statements for Rollins

This table shows Rollins' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
84 88 110 128 109 94 129 137 106 105 141
Consolidated Net Income / (Loss)
84 88 110 128 109 94 129 137 106 105 141
Net Income / (Loss) Continuing Operations
84 88 110 128 109 94 129 137 106 105 141
Total Pre-Tax Income
123 116 151 172 147 125 175 185 145 138 191
Total Operating Income
120 112 155 177 139 132 182 192 151 143 198
Total Gross Profit
38 658 437 452 57 748 892 494 61 823 1,000
Total Revenue
661 658 821 840 754 748 892 916 832 823 1,000
Operating Revenue
661 658 821 840 754 748 892 916 832 823 1,000
Total Cost of Revenue
623 0.00 384 389 697 0.00 0.00 422 771 0.00 0.00
Total Operating Expenses
-82 546 282 275 -82 616 710 303 -89 680 801
Selling, General & Admin Expense
190 196 255 245 219 223 272 275 246 251 308
Depreciation Expense
23 23 26 25 26 27 28 28 31 29 32
Other Operating Expenses / (Income)
- 327 - - - 366 410 - - 400 462
Total Other Income / (Expense), net
2.65 4.25 -3.77 -5.05 7.60 -7.79 -7.36 -6.57 -5.28 -5.10 -7.09
Interest Expense
0.34 0.47 4.79 5.55 8.26 7.73 7.78 7.15 5.03 5.80 7.38
Other Income / (Expense), net
3.00 4.71 1.02 0.49 16 -0.06 0.41 0.58 -0.25 0.69 0.29
Income Tax Expense
38 28 41 44 38 30 46 48 40 32 50
Basic Earnings per Share
$0.17 $0.18 $0.22 $0.26 $0.23 $0.19 $0.27 $0.28 $0.22 $0.22 $0.29
Weighted Average Basic Shares Outstanding
492.30M 492.52M 492.70M 490.78M 489.95M 484.13M 484.24M 484.32M 484.25M 484.41M 484.64M
Diluted Earnings per Share
$0.17 $0.18 $0.22 $0.26 $0.23 $0.19 $0.27 $0.28 $0.22 $0.22 $0.29
Weighted Average Diluted Shares Outstanding
492.41M 492.70M 492.89M 490.97M 490.13M 484.32M 484.42M 484.36M 484.30M 484.43M 484.67M
Weighted Average Basic & Diluted Shares Outstanding
492.28M 492.79M 492.82M 484.04M 483.89M 484.23M 484.31M 484.31M 484.22M 484.65M 484.64M
Cash Dividends to Common per Share
$0.13 $0.13 $0.13 $0.13 $0.15 $0.15 $0.15 $0.15 $0.16 $0.17 $0.17

Annual Cash Flow Statements for Rollins

This table details how cash moves in and out of Rollins' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-9.84 26 8.21 -36 8.44 -21 4.20 6.82 -9.96 8.48 -14
Net Cash From Operating Activities
194 196 227 235 299 320 436 402 466 528 608
Net Cash From Continuing Operating Activities
194 196 227 235 299 320 436 402 466 528 608
Net Income / (Loss) Continuing Operations
138 152 167 179 232 203 267 357 369 435 466
Consolidated Net Income / (Loss)
138 152 167 179 232 203 267 357 369 435 466
Depreciation Expense
42 42 50 56 65 81 79 87 91 100 113
Non-Cash Adjustments To Reconcile Net Income
17 20 20 23 27 79 40 -5.53 32 29 63
Changes in Operating Assets and Liabilities, net
-2.83 -18 -11 -22 -24 -44 50 -36 -26 -36 -34
Net Cash From Investing Activities
-89 -70 -77 -154 -101 -455 -162 -99 -134 -373 -176
Net Cash From Continuing Investing Activities
-89 -70 -77 -154 -102 -455 -162 -99 -134 -373 -176
Purchase of Property, Plant & Equipment
-29 -39 -33 -25 -27 -27 -23 -27 -31 -32 -28
Acquisitions
-63 -33 -46 -130 -77 -431 -148 -146 -119 -367 -157
Sale of Property, Plant & Equipment
2.04 2.75 1.66 0.37 1.84 1.76 7.70 74 15 12 4.07
Divestitures
0.57 0.77 0.70 0.52 0.34 - - 0.00 0.00 16 0.00
Other Investing Activities, net
- -0.50 0.19 0.07 0.09 0.84 0.75 -0.11 1.08 -1.97 4.74
Net Cash From Financing Activities
-107 -97 -136 -130 -175 112 -281 -290 -336 -149 -441
Net Cash From Continuing Financing Activities
-107 -97 -136 -130 -175 112 -281 -290 -336 -149 -441
Repayment of Debt
- - - 0.00 0.00 -149 -224 -255 -395 -628 -567
Repurchase of Common Equity
-36 -7.41 -31 -8.25 -9.54 -10 -8.28 -11 -7.07 -315 -12
Payment of Dividends
-76 -92 -109 -122 -153 -154 -160 -209 -212 -264 -298
Issuance of Debt
- - - 0.00 0.00 440 135 207 295 1,070 476
Other Financing Activities, net
4.74 1.95 3.70 - -13 -16 -24 -23 -17 -12 -40
Effect of Exchange Rate Changes
- -3.00 -5.10 13 -14 2.64 12 -5.86 - 2.43 -4.91
Cash Interest Paid
0.00 0.00 0.01 0.00 0.03 6.45 5.06 1.31 4.16 19 33
Cash Income Taxes Paid
74 83 89 91 77 76 81 120 120 159 146

Quarterly Cash Flow Statements for Rollins

This table details how cash moves in and out of Rollins' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-27 17 42 -13 -38 9.15 -6.27 -11 -5.65 112 -78
Net Cash From Operating Activities
123 101 147 127 153 127 145 147 188 147 175
Net Cash From Continuing Operating Activities
123 101 147 127 153 127 145 147 188 147 175
Net Income / (Loss) Continuing Operations
84 88 110 128 109 94 129 137 106 105 141
Consolidated Net Income / (Loss)
84 88 110 128 109 94 129 137 106 105 141
Depreciation Expense
23 23 26 25 26 27 28 28 31 29 32
Non-Cash Adjustments To Reconcile Net Income
8.15 5.13 11 13 -0.31 15 15 16 16 19 15
Changes in Operating Assets and Liabilities, net
7.94 -15 -0.58 -38 18 -8.78 -27 -34 36 -6.76 -13
Net Cash From Investing Activities
-11 -14 -318 -31 -11 -52 -41 -30 -53 -33 -231
Net Cash From Continuing Investing Activities
-11 -14 -318 -31 -11 -52 -41 -30 -53 -33 -231
Purchase of Property, Plant & Equipment
-7.71 -7.64 -6.78 -6.87 -11 -7.17 -8.70 -7.52 -4.18 -6.78 -7.08
Acquisitions
-8.77 -15 -312 -21 -18 -47 -35 -24 -52 -27 -226
Sale of Property, Plant & Equipment
4.78 8.89 1.30 0.03 2.28 0.71 1.60 0.66 1.10 1.41 2.07
Other Investing Activities, net
0.94 0.64 -0.15 -2.45 -0.01 1.13 0.46 0.80 2.36 0.00 0.87
Net Cash From Financing Activities
-140 -71 211 -106 -183 -64 -110 -132 -135 -4.61 -24
Net Cash From Continuing Financing Activities
-140 -71 211 -106 -183 -64 -110 -132 -135 -4.61 -24
Repayment of Debt
-102 -171 -129 -130 -197 -89 -169 -176 -134 -412 -1.98
Repurchase of Common Equity
-0.08 -11 -0.37 -303 -0.10 -11 -0.22 0.03 -0.07 -15 -0.25
Payment of Dividends
-64 -64 -64 -64 -73 -73 -73 -73 -80 -80 -79
Issuance of Debt
32 180 405 395 90 110 161 120 85 503 60
Other Financing Activities, net
-5.67 -4.10 -0.25 -4.94 -3.20 -1.47 -29 -3.13 -6.34 -1.19 -2.25
Effect of Exchange Rate Changes
- 1.06 1.59 -2.69 2.48 -1.57 -0.60 3.20 -5.94 1.83 1.22
Cash Interest Paid
0.93 0.43 3.77 5.55 9.49 8.71 8.85 8.13 6.87 4.11 1.10
Cash Income Taxes Paid
15 13 72 41 33 5.59 88 41 12 5.85 79

Annual Balance Sheets for Rollins

This table presents Rollins' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
808 849 917 1,034 1,094 1,744 1,846 2,022 2,122 2,595 2,820
Total Current Assets
284 269 290 263 286 310 315 352 349 407 443
Cash & Equivalents
108 135 143 107 115 94 98 105 95 104 90
Note & Lease Receivable
12 14 16 17 18 22 24 26 34 37 40
Accounts Receivable
78 80 88 98 104 123 126 140 156 178 196
Inventories, net
14 13 14 15 16 19 31 29 30 33 40
Other Current Assets
29 28 29 26 32 51 35 52 34 54 77
Plant, Property, & Equipment, net
102 121 133 134 137 196 178 133 128 127 125
Total Noncurrent Assets
423 458 493 637 671 1,239 1,353 1,536 1,645 2,062 2,252
Noncurrent Note & Lease Receivables
12 14 17 20 28 31 38 47 64 76 90
Goodwill
256 250 256 347 368 573 653 787 847 1,070 1,161
Intangible Assets
29 46 44 62 65 113 419 423 419 546 542
Other Noncurrent Operating Assets
118 108 134 190 202 499 243 280 316 370 460
Total Liabilities & Shareholders' Equity
808 849 917 1,034 1,094 1,744 1,846 2,022 2,122 2,595 2,820
Total Liabilities
345 325 348 380 382 929 905 910 855 1,440 1,489
Total Current Liabilities
253 253 277 295 299 410 473 491 494 577 645
Short-Term Debt
- - - - 0.00 79 17 19 15 - 0.00
Accounts Payable
23 25 30 26 27 35 65 45 43 49 50
Accrued Expenses
24 25 26 28 28 30 32 36 40 47 55
Current Deferred Revenue
94 96 100 109 116 123 131 145 158 172 181
Current Employee Benefit Liabilities
74 74 76 73 78 82 91 98 99 114 123
Other Current Liabilities
37 33 45 58 50 61 137 148 139 194 237
Total Noncurrent Liabilities
93 72 71 85 83 519 432 419 361 863 844
Long-Term Debt
- - - - 0.00 279 186 136 40 491 395
Other Noncurrent Operating Liabilities
63 62 68 85 83 94 236 283 321 372 449
Commitments & Contingencies
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
463 524 569 654 712 816 941 1,111 1,267 1,156 1,331
Total Preferred & Common Equity
463 524 569 654 712 816 941 1,111 1,267 1,156 1,331
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
463 524 569 654 712 816 941 1,111 1,267 1,156 1,331
Common Stock
281 289 295 408 413 581 593 598 612 616 640
Retained Earnings
247 307 343 291 370 256 359 530 687 566 735
Accumulated Other Comprehensive Income / (Loss)
-65 -71 -70 -46 -71 -21 -11 -16 -32 -27 -44

Quarterly Balance Sheets for Rollins

This table presents Rollins' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
2,122 2,139 2,599 2,640 2,595 2,659 2,767 2,816 2,820 2,949 3,180
Total Current Assets
349 368 464 477 407 424 474 487 443 556 538
Cash & Equivalents
95 113 155 142 104 113 107 95 90 201 123
Note & Lease Receivable
34 39 37 38 37 36 40 39 40 39 44
Accounts Receivable
156 150 177 199 178 177 205 226 196 194 230
Inventories, net
30 31 33 33 33 36 38 39 40 41 43
Other Current Assets
34 35 62 65 54 63 85 86 77 81 98
Plant, Property, & Equipment, net
128 124 123 124 127 127 129 129 125 124 130
Total Noncurrent Assets
1,645 1,647 2,012 2,039 2,062 2,107 2,163 2,201 2,252 2,269 2,512
Noncurrent Note & Lease Receivables
64 63 73 74 76 79 85 88 90 92 103
Goodwill
847 853 1,046 1,054 1,070 1,095 1,116 1,135 1,161 1,179 1,338
Intangible Assets
419 415 564 560 546 549 546 541 542 535 601
Other Noncurrent Operating Assets
316 316 330 351 370 384 415 437 460 463 471
Total Liabilities & Shareholders' Equity
2,122 2,139 2,599 2,640 2,595 2,659 2,767 2,816 2,820 2,949 3,180
Total Liabilities
855 851 1,257 1,537 1,440 1,491 1,530 1,498 1,489 1,593 1,736
Total Current Liabilities
494 467 576 582 577 592 610 622 645 637 788
Short-Term Debt
15 0.00 0.00 0.00 - - - - - - 60
Accounts Payable
43 39 74 44 49 40 54 58 50 53 74
Accrued Expenses
40 41 41 47 47 52 49 50 55 45 64
Current Deferred Revenue
158 168 183 183 172 186 197 202 181 191 200
Current Employee Benefit Liabilities
99 68 95 99 114 79 108 108 123 89 121
Other Current Liabilities
139 152 182 208 194 235 202 204 237 259 269
Total Noncurrent Liabilities
361 384 681 955 863 899 920 876 844 956 948
Long-Term Debt
40 62 338 597 491 511 502 445 395 485 485
Other Noncurrent Operating Liabilities
321 321 344 359 372 388 418 431 449 471 463
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,267 1,288 1,342 1,103 1,156 1,167 1,236 1,318 1,331 1,356 1,444
Total Preferred & Common Equity
1,267 1,288 1,342 1,103 1,156 1,167 1,236 1,318 1,331 1,356 1,444
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,267 1,288 1,342 1,103 1,156 1,167 1,236 1,318 1,331 1,356 1,444
Common Stock
612 608 614 608 616 612 622 630 640 634 644
Retained Earnings
687 711 757 530 566 588 645 709 735 760 822
Accumulated Other Comprehensive Income / (Loss)
-32 -31 -29 -35 -27 -32 -31 -21 -44 -38 -23

Annual Metrics And Ratios for Rollins

This table displays calculated financial ratios and metrics derived from Rollins' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.55% 5.22% 5.94% 6.39% 8.82% 10.65% 7.23% 12.17% 11.20% 14.00% 10.26%
EBITDA Growth
13.44% 9.04% 8.84% 12.70% 7.27% -6.93% 28.05% 27.45% 4.04% 18.92% 9.37%
EBIT Growth
14.65% 10.85% 7.18% 12.96% 5.53% -13.67% 37.20% 31.41% 3.77% 20.69% 8.69%
NOPAT Growth
11.72% 10.58% 10.01% 7.00% 29.35% 6.75% 11.92% 19.60% 10.19% 18.71% 12.40%
Net Income Growth
11.62% 10.52% 10.00% 7.02% 29.33% -12.22% 31.18% 33.67% 3.38% 18.00% 7.22%
EPS Growth
11.62% 11.11% 10.00% 7.02% 29.33% -12.22% 31.71% 33.33% 4.17% 18.67% 7.87%
Operating Cash Flow Growth
19.35% 1.14% 15.36% 3.90% 27.20% 6.74% 36.36% -7.80% 15.96% 13.40% 15.01%
Free Cash Flow Firm Growth
11.11% 13.23% 12.03% -55.82% 214.51% -304.00% 220.01% -51.56% 38.42% -60.85% 235.73%
Invested Capital Growth
10.71% 9.92% 9.32% 28.45% 9.06% 103.67% -13.90% 11.00% 5.67% 25.74% 6.08%
Revenue Q/Q Growth
1.38% 1.26% 1.49% 1.77% 1.67% 3.14% 1.42% 2.71% 2.32% 3.11% 2.36%
EBITDA Q/Q Growth
2.27% 1.53% 1.51% 5.17% 0.85% -9.94% 1.29% 7.60% 5.10% 5.24% -0.02%
EBIT Q/Q Growth
2.50% 2.25% 0.29% 5.79% 0.83% -14.81% 4.22% 8.44% 4.54% 5.59% -0.69%
NOPAT Q/Q Growth
1.45% 1.26% 3.89% -2.29% 7.91% 0.55% 6.98% -0.22% 3.71% 5.07% 1.32%
Net Income Q/Q Growth
1.44% 1.22% 3.88% -2.33% 8.04% -0.10% 7.14% 0.75% 3.67% 5.98% -0.67%
EPS Q/Q Growth
1.44% 1.45% 3.88% -2.33% 8.04% -0.10% 5.88% 0.00% 4.17% 5.95% -1.03%
Operating Cash Flow Q/Q Growth
2.70% 8.76% 7.52% -8.68% 15.48% -3.16% 4.68% 1.96% 4.60% 5.90% 6.17%
Free Cash Flow Firm Q/Q Growth
109.38% -17.58% 17.82% -28.66% 34.31% -1.89% 32.31% -49.54% 46.48% 116.00% 6.23%
Invested Capital Q/Q Growth
-5.97% 1.13% -2.12% 1.83% -3.19% -0.93% -8.90% 10.36% 2.27% -0.95% -1.88%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
49.86% 50.45% 50.91% 51.02% 50.90% 100.00% 100.00% 52.04% 51.47% 52.17% 52.69%
EBITDA Margin
18.53% 19.20% 19.73% 20.90% 20.60% 17.33% 20.69% 23.51% 21.99% 22.94% 22.76%
Operating Margin
15.53% 16.36% 16.55% 17.58% 17.05% 15.75% 17.40% 18.46% 18.30% 18.98% 19.39%
EBIT Margin
15.53% 16.36% 16.55% 17.58% 17.05% 13.30% 17.02% 19.94% 18.60% 19.70% 19.41%
Profit (Net Income) Margin
9.75% 10.24% 10.64% 10.70% 12.72% 10.09% 12.34% 14.71% 13.67% 14.15% 13.76%
Tax Burden Percent
62.72% 62.57% 64.22% 60.82% 74.55% 77.86% 73.54% 73.90% 73.88% 74.19% 74.00%
Interest Burden Percent
100.12% 100.07% 100.06% 100.09% 100.07% 97.42% 98.62% 99.83% 99.47% 96.85% 95.79%
Effective Tax Rate
37.28% 37.43% 35.78% 39.18% 25.45% 22.14% 26.46% 26.10% 26.12% 25.81% 26.00%
Return on Invested Capital (ROIC)
40.78% 40.89% 41.04% 36.80% 40.50% 27.29% 24.47% 29.98% 30.53% 31.25% 30.60%
ROIC Less NNEP Spread (ROIC-NNEP)
40.64% 40.80% 40.96% 36.67% 40.35% -3.60% 20.56% 63.38% 118.84% 32.55% 24.83%
Return on Net Nonoperating Assets (RNNOA)
-10.22% -10.05% -10.40% -7.50% -6.57% -0.67% 5.89% 4.76% 0.46% 4.66% 6.92%
Return on Equity (ROE)
30.56% 30.84% 30.64% 29.31% 33.92% 26.62% 30.36% 34.74% 31.00% 35.91% 37.52%
Cash Return on Invested Capital (CROIC)
30.62% 31.43% 32.13% 11.90% 31.83% -40.99% 39.41% 19.56% 25.02% 8.45% 24.70%
Operating Return on Assets (OROA)
28.34% 29.34% 29.51% 30.18% 29.19% 18.89% 20.49% 24.99% 24.21% 25.66% 24.30%
Return on Assets (ROA)
17.79% 18.37% 18.96% 18.37% 21.78% 14.33% 14.86% 18.44% 17.79% 18.44% 17.23%
Return on Common Equity (ROCE)
30.56% 30.84% 30.64% 29.31% 33.92% 26.62% 30.36% 34.74% 31.00% 35.91% 37.52%
Return on Equity Simple (ROE_SIMPLE)
29.75% 29.03% 29.44% 27.39% 32.54% 24.93% 28.34% 32.09% 29.09% 37.64% 35.05%
Net Operating Profit after Tax (NOPAT)
138 152 167 179 231 247 277 331 365 433 486
NOPAT Margin
9.74% 10.24% 10.63% 10.69% 12.71% 12.26% 12.80% 13.65% 13.52% 14.08% 14.35%
Net Nonoperating Expense Percent (NNEP)
0.14% 0.08% 0.07% 0.13% 0.15% 30.89% 3.91% -33.40% -88.31% -1.30% 5.77%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 27.57% 26.28% 28.18%
Cost of Revenue to Revenue
50.14% 49.55% 49.09% 48.98% 49.10% 0.00% 0.00% 47.96% 48.53% 47.83% 47.31%
SG&A Expenses to Revenue
31.29% 31.22% 31.17% 30.07% 30.23% 30.93% 30.41% 30.01% 29.78% 29.78% 29.95%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
34.33% 34.09% 34.36% 33.44% 33.85% 84.25% 82.60% 33.58% 33.16% 33.20% 33.30%
Earnings before Interest and Taxes (EBIT)
219 243 260 294 311 268 368 483 502 605 658
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
262 285 310 350 375 349 447 570 593 705 771
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.09 6.43 7.84 9.52 10.32 8.38 19.46 14.61 13.82 18.05 16.87
Price to Tangible Book Value (P/TBV)
15.81 14.77 16.59 25.31 26.39 52.65 0.00 0.00 10,035.29 0.00 0.00
Price to Revenue (P/Rev)
2.00 2.27 2.83 3.72 4.03 3.39 8.48 6.70 6.50 6.79 6.62
Price to Earnings (P/E)
20.48 22.13 26.62 34.74 31.70 33.62 68.67 45.54 47.51 47.96 48.13
Dividend Yield
2.14% 2.21% 1.95% 1.56% 0.00% 1.75% 0.00% 1.03% 1.21% 1.25% 1.33%
Earnings Yield
4.88% 4.52% 3.76% 2.88% 3.15% 2.97% 1.46% 2.20% 2.10% 2.09% 2.08%
Enterprise Value to Invested Capital (EV/IC)
7.65 8.30 10.13 11.18 12.12 5.96 17.61 14.03 14.24 13.77 13.91
Enterprise Value to Revenue (EV/Rev)
1.92 2.18 2.74 3.65 3.97 3.59 8.52 6.72 6.48 6.91 6.71
Enterprise Value to EBITDA (EV/EBITDA)
10.36 11.34 13.89 17.49 19.27 20.72 41.20 28.58 29.47 30.13 29.51
Enterprise Value to EBIT (EV/EBIT)
12.36 13.30 16.55 20.79 23.28 26.99 50.09 33.70 34.83 35.10 34.58
Enterprise Value to NOPAT (EV/NOPAT)
19.71 21.26 25.78 34.18 31.22 29.28 66.61 49.24 47.93 49.10 46.78
Enterprise Value to Operating Cash Flow (EV/OCF)
13.96 16.46 19.04 25.99 24.14 22.64 42.27 40.54 37.50 40.21 37.44
Enterprise Value to Free Cash Flow (EV/FCFF)
26.25 27.66 32.93 105.72 39.73 0.00 41.36 75.49 58.49 181.69 57.96
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.60 0.22 0.14 0.04 0.42 0.30
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.51 0.20 0.12 0.03 0.42 0.30
Financial Leverage
-0.25 -0.25 -0.25 -0.20 -0.16 0.19 0.29 0.08 0.00 0.14 0.28
Leverage Ratio
1.72 1.68 1.62 1.60 1.56 1.86 2.04 1.88 1.74 1.95 2.18
Compound Leverage Factor
1.72 1.68 1.62 1.60 1.56 1.81 2.02 1.88 1.73 1.89 2.09
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 37.68% 17.74% 12.24% 4.15% 29.81% 22.90%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 6.01% 1.50% 1.48% 1.13% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 31.68% 16.24% 10.76% 3.02% 29.81% 22.90%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 62.32% 82.26% 87.76% 95.85% 70.19% 77.10%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 1.41 0.45 0.27 0.09 0.70 0.51
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 1.14 0.23 0.09 -0.07 0.55 0.40
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 1.19 0.42 0.24 0.07 0.70 0.51
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 2.00 0.73 0.47 0.15 1.13 0.81
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 1.61 0.38 0.15 -0.11 0.89 0.63
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 1.68 0.67 0.41 0.11 1.13 0.81
Altman Z-Score
8.01 9.45 10.88 12.75 14.59 6.22 14.15 12.98 14.71 10.87 11.30
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.12 1.07 1.05 0.89 0.96 0.76 0.67 0.72 0.71 0.71 0.69
Quick Ratio
0.79 0.90 0.89 0.75 0.80 0.58 0.53 0.55 0.58 0.55 0.51
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
103 117 131 58 182 -371 445 216 299 117 393
Operating Cash Flow to CapEx
727.11% 534.40% 721.00% 968.20% 1,181.58% 1,258.76% 2,806.27% 0.00% 2,906.43% 2,645.00% 2,585.54%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 -53.66 87.65 259.97 113.22 6.14 14.19
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 46.20 85.75 484.10 176.62 27.73 21.96
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 42.53 82.70 541.02 170.55 26.68 21.11
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.82 1.79 1.78 1.72 1.71 1.42 1.20 1.25 1.30 1.30 1.25
Accounts Receivable Turnover
18.73 18.83 18.69 17.97 18.05 17.77 17.35 18.23 18.26 18.40 18.11
Inventory Turnover
53.76 54.76 58.24 57.13 58.14 0.00 0.00 38.90 44.60 46.57 43.98
Fixed Asset Turnover
14.95 13.32 12.35 12.51 13.44 12.13 11.57 15.57 20.63 24.13 26.95
Accounts Payable Turnover
30.72 30.80 27.98 29.05 33.54 0.00 0.00 21.30 29.95 31.96 32.45
Days Sales Outstanding (DSO)
19.48 19.38 19.53 20.31 20.22 20.53 21.04 20.02 19.99 19.83 20.16
Days Inventory Outstanding (DIO)
6.79 6.67 6.27 6.39 6.28 0.00 0.00 9.38 8.18 7.84 8.30
Days Payable Outstanding (DPO)
11.88 11.85 13.04 12.56 10.88 0.00 0.00 17.14 12.19 11.42 11.25
Cash Conversion Cycle (CCC)
14.39 14.19 12.75 14.14 15.62 20.53 21.04 12.26 15.99 16.25 17.21
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
354 389 426 547 596 1,215 1,046 1,161 1,227 1,543 1,636
Invested Capital Turnover
4.19 3.99 3.86 3.44 3.19 2.23 1.91 2.20 2.26 2.22 2.13
Increase / (Decrease) in Invested Capital
34 35 36 121 50 618 -169 115 66 316 94
Enterprise Value (EV)
2,710 3,233 4,312 6,116 7,228 7,235 18,423 16,288 17,471 21,246 22,753
Market Capitalization
2,819 3,367 4,455 6,223 7,344 6,836 18,318 16,238 17,512 20,859 22,448
Book Value per Share
$3.18 $2.40 $2.61 $3.00 $3.26 $2.49 $2.87 $2.26 $2.57 $2.39 $2.75
Tangible Book Value per Share
$1.23 $1.04 $1.23 $1.13 $1.28 $0.40 ($0.40) ($0.20) $0.00 ($0.95) ($0.77)
Total Capital
463 524 569 654 712 1,309 1,144 1,266 1,322 1,646 1,726
Total Debt
0.00 0.00 0.00 0.00 0.00 493 203 155 55 491 395
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 415 186 136 40 491 395
Net Debt
-108 -135 -143 -107 -115 399 105 50 -40 387 306
Capital Expenditures (CapEx)
27 37 31 24 25 25 16 -47 16 20 24
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-77 -118 -130 -139 -128 -116 -239 -225 -226 -274 -292
Debt-free Net Working Capital (DFNWC)
31 16 13 -32 -13 -22 -141 -120 -130 -170 -203
Net Working Capital (NWC)
31 16 13 -32 -13 -100 -158 -139 -145 -170 -203
Net Nonoperating Expense (NNE)
-0.16 -0.10 -0.10 -0.16 -0.16 44 9.83 -26 -4.08 -2.25 20
Net Nonoperating Obligations (NNO)
-108 -135 -143 -107 -115 399 105 50 -40 387 306
Total Depreciation and Amortization (D&A)
42 42 50 56 65 81 79 87 91 100 113
Debt-free, Cash-free Net Working Capital to Revenue
-5.46% -7.95% -8.24% -8.29% -7.05% -5.75% -11.06% -9.29% -8.37% -8.91% -8.62%
Debt-free Net Working Capital to Revenue
2.22% 1.11% 0.84% -1.90% -0.71% -1.07% -6.50% -4.95% -4.83% -5.53% -5.98%
Net Working Capital to Revenue
2.22% 1.11% 0.84% -1.90% -0.71% -4.97% -7.30% -5.72% -5.38% -5.53% -5.98%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.28 $0.31 $0.34 $0.36 $0.47 $0.41 $0.53 $0.71 $0.75 $0.89 $0.96
Adjusted Weighted Average Basic Shares Outstanding
492.06M 491.81M 491.05M 490.47M 490.94M 491.22M 491.60M 492.05M 492.30M 489.95M 484.25M
Adjusted Diluted Earnings per Share
$0.28 $0.31 $0.34 $0.36 $0.47 $0.41 $0.53 $0.71 $0.75 $0.89 $0.96
Adjusted Weighted Average Diluted Shares Outstanding
492.06M 491.81M 491.05M 490.47M 490.94M 491.22M 491.60M 492.05M 492.41M 490.13M 484.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
492.02M 492.31M 490.57M 490.97M 491.30M 491.67M 492.14M 492.09M 492.28M 483.89M 484.22M
Normalized Net Operating Profit after Tax (NOPAT)
137 151 167 179 231 247 277 331 365 437 486
Normalized NOPAT Margin
9.71% 10.15% 10.60% 10.68% 12.67% 12.26% 12.80% 13.65% 13.52% 14.21% 14.35%
Pre Tax Income Margin
15.55% 16.37% 16.56% 17.59% 17.06% 12.96% 16.78% 19.90% 18.51% 19.08% 18.60%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 38.76 72.37 582.31 190.13 31.77 23.77
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 35.73 54.43 398.57 138.18 22.71 17.57
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 35.09 69.32 639.23 184.05 30.72 22.92
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 32.06 51.37 455.49 132.10 21.66 16.72
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
55.03% 60.31% 65.13% 68.12% 65.93% 75.65% 60.16% 58.52% 57.41% 60.78% 63.89%
Augmented Payout Ratio
80.82% 65.17% 83.69% 72.72% 70.05% 80.57% 63.26% 61.52% 59.33% 133.20% 66.38%

Quarterly Metrics And Ratios for Rollins

This table displays calculated financial ratios and metrics derived from Rollins' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.17% 11.40% 14.94% 15.17% 14.02% 13.73% 8.67% 9.02% 10.35% 9.91% 12.06%
EBITDA Growth
24.57% 18.39% 14.48% 19.03% 24.07% 14.50% 15.50% 8.78% -0.09% 8.06% 9.44%
EBIT Growth
21.56% 23.54% 14.07% 20.51% 26.05% 13.18% 17.32% 8.31% -2.94% 8.29% 8.66%
NOPAT Growth
18.79% 16.13% 11.94% 21.67% 25.13% 17.97% 19.44% 7.78% 6.15% 8.84% 8.82%
Net Income Growth
18.33% 19.61% 8.39% 17.29% 29.11% 6.98% 17.48% 7.15% -2.87% 11.50% 9.34%
EPS Growth
21.43% 20.00% 4.76% 18.18% 35.29% 5.56% 22.73% 7.69% -4.35% 15.79% 7.41%
Operating Cash Flow Growth
19.92% 15.13% 15.81% -0.29% 23.85% 26.46% -1.56% 15.38% 23.12% 15.27% 20.68%
Free Cash Flow Firm Growth
136.41% -104.55% -219.20% -472.85% -1,379.75% -2,857.37% 111.25% 113.86% 107.41% 115.19% -409.48%
Invested Capital Growth
5.67% 8.10% 31.53% 29.82% 25.74% 26.48% 6.98% 7.09% 6.08% 4.76% 14.39%
Revenue Q/Q Growth
-9.36% -0.51% 24.73% 2.40% -10.27% -0.76% 19.19% 2.73% -9.18% -1.16% 21.52%
EBITDA Q/Q Growth
-14.12% -4.45% 30.68% 11.00% -10.48% -11.82% 31.83% 4.53% -17.78% -4.62% 33.51%
EBIT Q/Q Growth
-16.60% -4.85% 33.22% 14.00% -12.77% -14.57% 38.10% 5.25% -21.83% -4.68% 38.57%
NOPAT Q/Q Growth
-23.73% 3.12% 32.79% 16.51% -21.57% -2.79% 34.45% 5.14% -22.75% -0.33% 34.43%
Net Income Q/Q Growth
-22.65% 4.70% 24.83% 16.01% -14.85% -13.24% 37.08% 5.81% -22.82% -0.40% 34.43%
EPS Q/Q Growth
-22.73% 5.88% 22.22% 18.18% -11.54% -17.39% 42.11% 3.70% -21.43% 0.00% 31.82%
Operating Cash Flow Q/Q Growth
-3.39% -18.33% 46.28% -13.61% 20.00% -16.62% 13.88% 1.26% 28.04% -21.93% 19.22%
Free Cash Flow Firm Q/Q Growth
142.08% -146.30% -3,184.67% 10.48% 5.99% -6.99% 112.50% 10.24% -49.72% 119.35% -354.52%
Invested Capital Q/Q Growth
2.27% 0.89% 23.21% 2.11% -0.95% 1.49% 4.21% 2.22% -1.88% 0.23% 13.79%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
5.73% 100.00% 53.19% 53.77% 7.55% 100.00% 54.00% 53.96% 7.35% 100.00% 100.00%
EBITDA Margin
22.07% 21.19% 22.20% 24.07% 24.01% 21.34% 23.60% 24.02% 21.74% 20.98% 23.05%
Operating Margin
18.13% 17.06% 18.86% 21.08% 18.44% 17.70% 20.45% 20.93% 18.10% 17.34% 19.84%
EBIT Margin
18.58% 17.77% 18.98% 21.13% 20.55% 17.69% 20.49% 21.00% 18.07% 17.43% 19.87%
Profit (Net Income) Margin
12.74% 13.41% 13.42% 15.20% 14.43% 12.61% 14.51% 14.94% 12.70% 12.80% 14.16%
Tax Burden Percent
68.75% 75.74% 72.93% 74.26% 74.18% 75.73% 73.94% 73.92% 72.70% 76.52% 73.98%
Interest Burden Percent
99.72% 99.60% 96.93% 96.88% 94.67% 94.16% 95.75% 96.28% 96.66% 95.96% 96.28%
Effective Tax Rate
31.25% 24.26% 27.07% 25.74% 25.82% 24.27% 26.06% 26.08% 27.30% 23.48% 26.02%
Return on Invested Capital (ROIC)
28.15% 29.97% 29.41% 33.84% 30.37% 30.25% 30.99% 31.77% 28.06% 28.67% 29.97%
ROIC Less NNEP Spread (ROIC-NNEP)
67.58% -21.01% 26.62% 32.20% 33.62% 26.86% 29.10% 30.56% 26.95% 27.53% 28.69%
Return on Net Nonoperating Assets (RNNOA)
0.26% 0.11% 2.10% 6.41% 4.81% 3.81% 6.53% 10.15% 7.51% 7.44% 8.75%
Return on Equity (ROE)
28.41% 30.08% 31.51% 40.25% 35.17% 34.06% 37.51% 41.92% 35.57% 36.12% 38.73%
Cash Return on Invested Capital (CROIC)
25.02% 23.81% 1.71% 3.93% 8.45% 8.57% 23.02% 22.92% 24.70% 26.25% 15.58%
Operating Return on Assets (OROA)
24.18% 23.00% 22.86% 26.51% 26.77% 23.33% 24.71% 25.48% 22.62% 21.53% 23.86%
Return on Assets (ROA)
16.58% 17.35% 16.16% 19.07% 18.80% 16.64% 17.49% 18.13% 15.89% 15.81% 17.00%
Return on Common Equity (ROCE)
28.41% 30.08% 31.51% 40.25% 35.17% 34.06% 37.51% 41.92% 35.57% 36.12% 38.73%
Return on Equity Simple (ROE_SIMPLE)
0.00% 29.75% 29.17% 37.22% 0.00% 37.78% 37.25% 35.63% 0.00% 35.20% 33.89%
Net Operating Profit after Tax (NOPAT)
82 85 113 132 103 100 135 142 110 109 147
NOPAT Margin
12.47% 12.92% 13.75% 15.65% 13.68% 13.40% 15.12% 15.47% 13.16% 13.27% 14.68%
Net Nonoperating Expense Percent (NNEP)
-39.43% 50.98% 2.79% 1.64% -3.25% 3.39% 1.88% 1.21% 1.11% 1.15% 1.28%
Return On Investment Capital (ROIC_SIMPLE)
6.24% - - - 6.27% - - - 6.35% 5.93% 7.38%
Cost of Revenue to Revenue
94.27% 0.00% 46.81% 46.23% 92.45% 0.00% 46.00% 46.04% 92.65% 0.00% 0.00%
SG&A Expenses to Revenue
28.78% 29.85% 31.11% 29.14% 28.98% 29.81% 30.45% 30.00% 29.51% 30.46% 30.77%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
-12.40% 82.94% 34.33% 32.69% -10.89% 82.30% 33.55% 33.02% -10.75% 82.66% 80.16%
Earnings before Interest and Taxes (EBIT)
123 117 156 178 155 132 183 192 150 143 199
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
146 139 182 202 181 160 211 220 181 173 230
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
13.82 14.06 15.46 16.45 18.05 19.06 19.05 18.59 16.87 19.30 18.94
Price to Tangible Book Value (P/TBV)
10,035.29 918.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
6.50 6.55 7.23 6.09 6.79 7.03 7.28 7.40 6.62 7.56 7.66
Price to Earnings (P/E)
47.51 47.26 52.98 44.20 47.96 50.45 51.16 52.18 48.13 54.82 55.88
Dividend Yield
1.21% 1.25% 1.16% 1.41% 1.25% 1.22% 1.19% 1.19% 1.33% 1.17% 1.14%
Earnings Yield
2.10% 2.12% 1.89% 2.26% 2.09% 1.98% 1.95% 1.92% 2.08% 1.82% 1.79%
Enterprise Value to Invested Capital (EV/IC)
14.24 14.59 13.72 11.94 13.77 14.47 14.68 14.90 13.91 16.13 14.88
Enterprise Value to Revenue (EV/Rev)
6.48 6.53 7.29 6.24 6.91 7.16 7.40 7.51 6.71 7.64 7.78
Enterprise Value to EBITDA (EV/EBITDA)
29.47 29.38 32.83 27.76 30.13 31.23 31.78 32.21 29.51 33.73 34.54
Enterprise Value to EBIT (EV/EBIT)
34.83 34.46 38.54 32.44 35.10 36.49 36.97 37.51 34.58 39.54 40.55
Enterprise Value to NOPAT (EV/NOPAT)
47.93 47.96 53.88 45.16 49.10 50.59 50.98 51.76 46.78 53.40 54.75
Enterprise Value to Operating Cash Flow (EV/OCF)
37.50 37.68 41.92 37.27 40.21 40.81 43.32 43.41 37.44 42.17 42.25
Enterprise Value to Free Cash Flow (EV/FCFF)
58.49 63.64 912.02 343.49 181.69 188.70 65.91 67.23 57.96 62.87 101.91
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.04 0.05 0.25 0.54 0.42 0.44 0.41 0.34 0.30 0.36 0.38
Long-Term Debt to Equity
0.03 0.05 0.25 0.54 0.42 0.44 0.41 0.34 0.30 0.36 0.34
Financial Leverage
0.00 -0.01 0.08 0.20 0.14 0.14 0.22 0.33 0.28 0.27 0.31
Leverage Ratio
1.74 1.78 1.92 2.07 1.95 1.95 2.08 2.25 2.18 2.22 2.22
Compound Leverage Factor
1.74 1.78 1.86 2.00 1.84 1.84 1.99 2.17 2.11 2.13 2.14
Debt to Total Capital
4.15% 4.62% 20.09% 35.11% 29.81% 30.44% 28.88% 25.25% 22.90% 26.37% 27.41%
Short-Term Debt to Total Capital
1.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.02%
Long-Term Debt to Total Capital
3.02% 4.62% 20.09% 35.11% 29.81% 30.44% 28.88% 25.25% 22.90% 26.37% 24.40%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
95.85% 95.38% 79.91% 64.89% 70.19% 69.56% 71.12% 74.75% 77.10% 73.63% 72.59%
Debt to EBITDA
0.09 0.10 0.53 0.89 0.70 0.70 0.67 0.58 0.51 0.62 0.68
Net Debt to EBITDA
-0.07 -0.08 0.29 0.68 0.55 0.55 0.52 0.45 0.40 0.36 0.53
Long-Term Debt to EBITDA
0.07 0.10 0.53 0.89 0.70 0.70 0.67 0.58 0.51 0.62 0.60
Debt to NOPAT
0.15 0.17 0.87 1.45 1.13 1.14 1.07 0.93 0.81 0.98 1.08
Net Debt to NOPAT
-0.11 -0.13 0.47 1.10 0.89 0.89 0.84 0.73 0.63 0.57 0.83
Long-Term Debt to NOPAT
0.11 0.17 0.87 1.45 1.13 1.14 1.07 0.93 0.81 0.98 0.96
Altman Z-Score
14.12 14.64 11.56 8.67 10.30 10.54 10.89 11.50 10.70 11.52 11.05
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.71 0.79 0.81 0.82 0.71 0.72 0.78 0.78 0.69 0.87 0.68
Quick Ratio
0.58 0.65 0.64 0.65 0.55 0.55 0.58 0.58 0.51 0.68 0.50
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
17 -7.69 -253 -226 -213 -227 28 31 16 35 -88
Operating Cash Flow to CapEx
4,208.49% 0.00% 2,692.47% 1,861.92% 1,715.02% 1,972.95% 2,045.31% 2,141.46% 6,097.15% 2,732.37% 3,494.75%
Free Cash Flow to Firm to Interest Expense
48.29 -16.54 -52.80 -40.77 -25.75 -29.45 3.66 4.38 3.13 5.96 -11.92
Operating Cash Flow to Interest Expense
358.70 216.72 30.81 22.96 18.51 16.50 18.66 20.55 37.43 25.34 23.73
Operating Cash Flow Less CapEx to Interest Expense
350.18 219.40 29.66 21.73 17.43 15.66 17.75 19.59 36.82 24.42 23.05
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.30 1.29 1.20 1.25 1.30 1.32 1.21 1.21 1.25 1.24 1.20
Accounts Receivable Turnover
18.26 19.19 16.92 16.16 18.40 19.31 16.95 15.58 18.11 18.65 16.42
Inventory Turnover
44.60 0.00 1.52 2.84 46.57 44.17 42.37 42.18 43.98 41.67 39.51
Fixed Asset Turnover
20.63 21.52 22.61 23.40 24.13 25.18 25.61 26.11 26.95 27.61 27.59
Accounts Payable Turnover
29.95 0.00 0.76 2.01 31.96 37.16 23.29 29.80 32.45 34.44 25.07
Days Sales Outstanding (DSO)
19.99 19.02 21.58 22.58 19.83 18.90 21.54 23.43 20.16 19.57 22.23
Days Inventory Outstanding (DIO)
8.18 0.00 239.43 128.47 7.84 8.26 8.61 8.65 8.30 8.76 9.24
Days Payable Outstanding (DPO)
12.19 0.00 481.55 181.48 11.42 9.82 15.67 12.25 11.25 10.60 14.56
Cash Conversion Cycle (CCC)
15.99 19.02 -220.54 -30.43 16.25 17.34 14.48 19.83 17.21 17.73 16.91
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,227 1,238 1,525 1,557 1,543 1,565 1,631 1,668 1,636 1,640 1,866
Invested Capital Turnover
2.26 2.32 2.14 2.16 2.22 2.26 2.05 2.05 2.13 2.16 2.04
Increase / (Decrease) in Invested Capital
66 93 366 358 316 328 106 110 94 75 235
Enterprise Value (EV)
17,471 18,054 20,929 18,596 21,246 22,652 23,947 24,846 22,753 26,447 27,766
Market Capitalization
17,512 18,104 20,746 18,142 20,859 22,254 23,551 24,497 22,448 26,163 27,344
Book Value per Share
$2.57 $2.62 $2.72 $2.24 $2.39 $2.41 $2.55 $2.72 $2.75 $2.80 $2.98
Tangible Book Value per Share
$0.00 $0.04 ($0.54) ($1.04) ($0.95) ($0.99) ($0.88) ($0.74) ($0.77) ($0.74) ($1.02)
Total Capital
1,322 1,350 1,680 1,699 1,646 1,678 1,738 1,763 1,726 1,841 1,989
Total Debt
55 62 338 597 491 511 502 445 395 485 545
Total Long-Term Debt
40 62 338 597 491 511 502 445 395 485 485
Net Debt
-40 -50 183 454 387 398 395 350 306 284 422
Capital Expenditures (CapEx)
2.93 -1.25 5.48 6.84 8.91 6.46 7.10 6.86 3.09 5.38 5.01
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-226 -212 -266 -247 -274 -281 -242 -231 -292 -282 -313
Debt-free Net Working Capital (DFNWC)
-130 -99 -112 -105 -170 -168 -136 -136 -203 -81 -190
Net Working Capital (NWC)
-145 -99 -112 -105 -170 -168 -136 -136 -203 -81 -250
Net Nonoperating Expense (NNE)
-1.82 -3.22 2.75 3.75 -5.64 5.90 5.44 4.85 3.84 3.91 5.24
Net Nonoperating Obligations (NNO)
-40 -50 183 454 387 398 395 350 306 284 422
Total Depreciation and Amortization (D&A)
23 23 26 25 26 27 28 28 31 29 32
Debt-free, Cash-free Net Working Capital to Revenue
-8.37% -7.67% -9.29% -8.29% -8.91% -8.87% -7.49% -6.97% -8.62% -8.14% -8.77%
Debt-free Net Working Capital to Revenue
-4.83% -3.60% -3.89% -3.52% -5.53% -5.30% -4.19% -4.09% -5.98% -2.33% -5.33%
Net Working Capital to Revenue
-5.38% -3.60% -3.89% -3.52% -5.53% -5.30% -4.19% -4.09% -5.98% -2.33% -7.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.17 $0.18 $0.22 $0.26 $0.23 $0.19 $0.27 $0.28 $0.22 $0.22 $0.29
Adjusted Weighted Average Basic Shares Outstanding
492.30M 492.52M 492.70M 490.78M 489.95M 484.13M 484.24M 484.32M 484.25M 484.41M 484.64M
Adjusted Diluted Earnings per Share
$0.17 $0.18 $0.22 $0.26 $0.23 $0.19 $0.27 $0.28 $0.22 $0.22 $0.29
Adjusted Weighted Average Diluted Shares Outstanding
492.41M 492.70M 492.89M 490.97M 490.13M 484.32M 484.42M 484.36M 484.30M 484.43M 484.67M
Adjusted Basic & Diluted Earnings per Share
$0.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
492.28M 492.79M 492.82M 484.04M 483.89M 484.23M 484.31M 484.31M 484.22M 484.65M 484.64M
Normalized Net Operating Profit after Tax (NOPAT)
82 85 113 135 103 100 135 142 110 109 147
Normalized NOPAT Margin
12.47% 12.92% 13.75% 16.11% 13.68% 13.40% 15.12% 15.47% 13.16% 13.27% 14.68%
Pre Tax Income Margin
18.53% 17.70% 18.40% 20.47% 19.45% 16.66% 19.62% 20.22% 17.47% 16.72% 19.13%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
357.31 251.51 32.56 32.02 18.76 17.13 23.51 26.91 29.91 24.73 26.91
NOPAT to Interest Expense
239.67 182.83 23.59 23.71 12.49 12.98 17.34 19.83 21.78 18.83 19.88
EBIT Less CapEx to Interest Expense
348.78 254.20 31.42 30.79 17.68 16.30 22.60 25.95 29.30 23.80 26.24
NOPAT Less CapEx to Interest Expense
231.15 185.52 22.45 22.48 11.41 12.15 16.43 18.87 21.17 17.91 19.20
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
57.41% 59.12% 61.59% 62.32% 60.78% 61.86% 61.15% 61.87% 63.89% 63.98% 63.80%
Augmented Payout Ratio
59.33% 62.27% 64.62% 139.07% 133.20% 133.25% 129.52% 64.35% 66.38% 67.11% 66.86%

Key Financial Trends

Rollins Inc. (NYSE: ROL) has demonstrated consistent financial growth and operational strength over the past four years through Q2 2025, with notable trends in revenue, net income, cash flows, and balance sheet metrics.

Key Positive Factors:

  • Operating revenue increased steadily from $661 million in Q4 2022 to nearly $1 billion in Q2 2025, signaling solid top-line growth.
  • Net income rose consistently, with quarterly net income growing from $84 million in Q4 2022 to $141 million in Q2 2025, indicating improved profitability.
  • Operating cash flow improved over time, reaching $175 million in Q2 2025 from $123 million in Q4 2022, supporting strong cash generation from core operations.
  • Rollins invested in acquisitions ranging from about $8 million in Q4 2022 to over $226 million in Q2 2025, suggesting growth by expansion.
  • The company consistently paid dividends with small increases in payout per share, from $0.13 per share in early 2023 to $0.165 in Q2 2025, providing steady shareholder returns.
  • Total assets increased from approximately $2.12 billion in Q4 2022 to $3.18 billion by Q2 2025, reflecting successful asset growth and business scaling.
  • Goodwill and intangible assets rose substantially, reflecting acquisition strategy enhancing the company's intangible value base.
  • Total equity increased from around $1.2 billion in mid-2023 to $1.44 billion in Q2 2025, suggesting improving net worth and shareholder value.
  • Depreciation expense remained stable, highlighting consistent investment in fixed assets without extreme fluctuations.
  • Cash balances generally trended with operating cash flow, showing maintenance of liquidity despite increased investing activities.

Neutral Factors:

  • Interest expense fluctuated between $0.3 million and $8 million quarterly, reflecting varying debt levels and cost of borrowing.
  • Shares outstanding remained steady near 485 million, minimizing dilution impact on earnings per share.
  • Accounts receivable and inventories increased proportionally with revenue, typical for growing companies but warranting monitoring for collection and inventory risk.
  • Cash interest and income taxes paid increased in line with income and borrowing, reflecting normal operational scaling.
  • Issuance and repayment of debt showed a dynamic financing approach, with occasional large swings in debt levels.

Key Negative Factors:

  • Significant acquisition outflows in investing cash activities (e.g., $318 million in Q2 2023 and $226 million in Q2 2025) represent substantial capital deployment which may pressure liquidity and leverage.
  • Repayment of debt and large issuance amounts cause volatility in net financing cash flows, which can introduce refinancing risks.
  • Other operating expenses and SG&A costs are sizable (e.g., $461 million other operating expenses in Q2 2025), requiring efficient management to sustain margins.
  • Negative changes in operating assets and liabilities (e.g., -$12.9 million in Q2 2025) reduce cash flow and increase working capital needs.
  • Accumulated other comprehensive income remains negative, reflecting accumulated losses in certain comprehensive income areas, which may affect equity.

Summary:

Rollins Inc. shows a robust financial position with strong revenue and earnings growth, effective cash flow generation, and a focus on strategic acquisitions to expand its business. The company maintains steady dividend payouts and shareholders' equity growth. However, significant capital outlays for acquisitions and debt refinancing activity require ongoing monitoring to ensure sustainable financial health. Operational expense management remains critical to preserve profit margins as Rollins scales.

08/24/25 06:39 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Rollins' Financials

When does Rollins' fiscal year end?

According to the most recent income statement we have on file, Rollins' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Rollins' net income changed over the last 10 years?

Rollins' net income appears to be on an upward trend, with a most recent value of $466.38 million in 2024, rising from $137.66 million in 2014. The previous period was $434.96 million in 2023. See Rollins' forecast for analyst expectations on what’s next for the company.

What is Rollins' operating income?
Rollins' total operating income in 2024 was $657.22 million, based on the following breakdown:
  • Total Gross Profit: $1.79 billion
  • Total Operating Expenses: $1.13 billion
How has Rollins' revenue changed over the last 10 years?

Over the last 10 years, Rollins' total revenue changed from $1.41 billion in 2014 to $3.39 billion in 2024, a change of 140.1%.

How much debt does Rollins have?

Rollins' total liabilities were at $1.49 billion at the end of 2024, a 3.4% increase from 2023, and a 331.0% increase since 2014.

How much cash does Rollins have?

In the past 10 years, Rollins' cash and equivalents has ranged from $89.63 million in 2024 to $142.79 million in 2016, and is currently $89.63 million as of their latest financial filing in 2024.

How has Rollins' book value per share changed over the last 10 years?

Over the last 10 years, Rollins' book value per share changed from 3.18 in 2014 to 2.75 in 2024, a change of -13.6%.



This page (NYSE:ROL) was last updated on 8/24/2025 by MarketBeat.com Staff
From Our Partners