15% growth in revenue drives an 18%
improvement in GAAP EPS and 27% improvement in Adjusted EPS
ATLANTA, Oct. 25,
2023 /PRNewswire/ -- Rollins, Inc. (NYSE:ROL)
("Rollins" or the "Company"), a premier global consumer and
commercial services company, reported unaudited financial results
for the third quarter of 2023.
Key Highlights
- Third quarter revenues were $840
million, an increase of 15.2% over the third quarter 2022
with organic revenues* increasing 8.4%. The stronger dollar versus
foreign currencies in countries where we operate reduced revenues
by 10 basis points during the quarter.
- Quarterly operating income was $177
million, an increase of 21.8% over the third quarter of
2022. Quarterly operating margin was 21.1% of revenue, an increase
of 120 basis points over the third quarter of 2022. Adjusted
operating income* was $188 million,
an increase of 29.0% over the prior year. Adjusted operating income
margin* was 22.3%, an increase of 240 basis points over the prior
year.
- Quarterly net income was $128
million, an increase of 17.3% over the prior year net
income. Adjusted net income* was $136
million, an increase of 24.4% over the prior year.
- Quarterly EPS was $0.26 per
diluted share, an 18.2% increase over the prior year EPS of
$0.22. Adjusted EPS* was $0.28 per diluted share, an increase of 27.3%
over the prior year.
- Adjusted EBITDA* was $209 million
for the quarter, an increase of 22.7%. Adjusted EBITDA margin* was
24.8% of revenue, an increase of 150 basis points over the third
quarter of 2022.
- Operating cash flow was $127
million for the quarter and was $376
million for the first nine months of the year. The slower
growth in operating cash flow in Q3 was due to the timing of
payments related to certain payables. The Company invested
$21 million in acquisitions,
$7 million in capital expenditures,
paid dividends totaling $64 million,
and repurchased $300 million of its
stock during the quarter. Year to date, the Company has invested
$349 million in acquisitions,
$21 million in capital expenditures,
paid dividends totaling $192 million
and repurchased $315 million of its
stock.
*Amounts are non-GAAP financial measures. See the schedules
below for a discussion of non-GAAP financial metrics including a
reconciliation of the most closely correlated GAAP measure.
Management Commentary
"The team delivered a strong third quarter with record revenue
and an improving margin profile," said Jerry Gahlhoff, Jr., President and CEO. "Organic
growth remains healthy while we continue to be active on the
acquisition front. The demand for our services is solid and our
pipeline for acquisitions is robust. As we look to close out 2023,
we are well positioned for continued growth, both organically, as
well as through acquisitions, and remain focused on continuous
improvement initiatives to enhance profitability across our
business" Mr. Gahlhoff added.
"It was encouraging to see the strong growth in revenue and
profitability in the quarter, as the team delivered double-digit
revenue growth and 150 basis points of improvement in adjusted
EBITDA margins" said Kenneth Krause,
Executive Vice President, CFO and Treasurer. Additionally, we
continued to execute a very balanced capital allocation program
with a focus on investing for growth while returning cash to
shareholders through a growing dividend and a share repurchase
program," Mr. Krause concluded.
Three and Nine Months Ended Financial Highlights
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
Variance
|
|
|
|
|
|
Variance
|
(in thousands, except
per share data)
|
2023
|
|
2022
|
|
$
|
%
|
|
2023
|
|
2022
|
|
$
|
%
|
GAAP
Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
840,427
|
|
$ 729,704
|
|
$ 110,723
|
15.2 %
|
|
$
2,319,192
|
|
$
2,034,433
|
|
$
284,759
|
14.0 %
|
Gross profit
(1)
|
$
451,894
|
|
$ 381,546
|
|
$
70,348
|
18.4 %
|
|
$
1,219,626
|
|
$
1,054,117
|
|
$
165,509
|
15.7 %
|
Gross profit
margin (1)
|
53.8 %
|
|
52.3 %
|
|
150 bps
|
|
|
52.6 %
|
|
51.8 %
|
|
80 bps
|
|
Operating
income
|
$
177,124
|
|
$ 145,404
|
|
$
31,720
|
21.8 %
|
|
$
444,153
|
|
$
373,471
|
|
$
70,682
|
18.9 %
|
Operating income
margin
|
21.1 %
|
|
19.9 %
|
|
120 bps
|
|
|
19.2 %
|
|
18.4 %
|
|
80 bps
|
|
Net income
|
$
127,777
|
|
$ 108,943
|
|
$
18,834
|
17.3 %
|
|
$
326,154
|
|
$
284,329
|
|
$
41,825
|
14.7 %
|
EPS
|
$
0.26
|
|
$ 0.22
|
|
$ 0.04
|
18.2 %
|
|
$
0.66
|
|
$
0.58
|
|
$
0.08
|
13.8 %
|
Operating cash
flow
|
$
127,355
|
|
$ 127,285
|
|
70
|
0.1 %
|
|
$
375,541
|
|
$
342,537
|
|
$
33,004
|
9.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income (2)
|
$
187,582
|
|
$ 145,404
|
|
$
42,178
|
29.0 %
|
|
$
459,872
|
|
$
373,471
|
|
$
86,401
|
23.1 %
|
Adjusted operating
margin (2)
|
22.3 %
|
|
19.9 %
|
|
240 bps
|
|
|
19.8 %
|
|
18.4 %
|
|
140 bps
|
|
Adjusted net
income (2)
|
$
135,558
|
|
$ 108,943
|
|
$
26,615
|
24.4 %
|
|
$
337,849
|
|
$
284,329
|
|
$
53,520
|
18.8 %
|
Adjusted EPS
(2)
|
$
0.28
|
|
$ 0.22
|
|
$ 0.06
|
27.3 %
|
|
$
0.69
|
|
$
0.58
|
|
$
0.11
|
19.0 %
|
Adjusted EBITDA
(2)
|
$
208,531
|
|
$ 169,945
|
|
$
38,586
|
22.7 %
|
|
$
531,281
|
|
$
446,934
|
|
$
84,347
|
18.9 %
|
Adjusted EBITDA
margin (2)
|
24.8 %
|
|
23.3 %
|
|
150 bps
|
|
|
22.9 %
|
|
22.0 %
|
|
90 bps
|
|
Free cash flow
(2)
|
$
120,487
|
|
$ 119,399
|
|
$
1,088
|
0.9 %
|
|
$
354,262
|
|
$
319,616
|
|
$
34,646
|
10.8 %
|
|
|
(1)
|
Exclusive of
depreciation and amortization
|
(2)
|
Amounts are non-GAAP
financial measures. See the appendix to this release for a
discussion of non-GAAP financial metrics including a reconciliation
of the most closely correlated GAAP measure.
|
About Rollins, Inc.:
Rollins, Inc. (ROL) is a
premier global consumer and commercial services company.
Through its family of leading brands, the Company and its
franchises provide essential pest control services and protection
against termite damage, rodents, and insects to more than 2.8
million customers in North
America, South America,
Europe, Asia, Africa,
and Australia, with more than
19,000 employees from more than 800 locations. Rollins is parent to
Orkin, HomeTeam Pest Defense, Clark Pest Control, Northwest
Exterminating, McCall Service,
Trutech, Critter Control, Western Pest Services, Waltham Services,
OPC Pest Services, The Industrial Fumigant Company, PermaTreat,
Crane Pest Control, Missquito, Fox Pest Control, Orkin Canada,
Orkin Australia, Safeguard (UK), Aardwolf Pestkare (Singapore), and more. You can learn more about
Rollins and its subsidiaries by visiting www.rollins.com.
CAUTION REGARDING FORWARD-LOOKING
STATEMENTS
Statements made in this press release and
on our earnings call, may contain forward-looking statements that
involve risks and uncertainties concerning the Company's business
and financial results. We have based these forward-looking
statements largely on our current opinions, expectations, beliefs,
plans, objectives, assumptions and projections about future events
and financial trends affecting the operating results and financial
condition of our business. Such forward-looking statements include,
but are not limited to, statements regarding the Company's belief
that the demand environment is healthy, the Company's pipeline for
acquisitions remains robust to start the fourth quarter, the
Company remains well positioned to continue to drive growth through
acquisition, the Company is focused on driving growth while
evaluating several initiatives aimed at improving productivity, the
Company is well positioned to continue to deliver strong results,
the Company is focused on executing additional programs that it
believes will improve the efficiency of its business model, and the
Company's improvement in gross margin and current demand
environment provides a sense of optimism.
Our actual results could differ materially from those
indicated by the forward-looking statements because of various
risks, timing and uncertainties including, without limitation, the
failure to maintain and enhance our brands and develop a positive
client reputation; our ability to protect our intellectual property
and other proprietary rights that are material to our business and
our brand recognition; actions taken by our franchisees,
subcontractors or vendors that may harm our business; general
economic conditions; the effects of a pandemic, such as the
COVID-19 pandemic, or other major public health concern on the
Company's business, results of operations, accounting assumptions
and estimates and financial condition; adverse economic conditions,
including, without limitation, market downturns, inflation and
restrictions in customer discretionary expenditures, increases in
interest rates or other disruptions in credit or financial markets,
increases in fuel prices, raw material costs or other operating
costs; potential increases in labor costs; labor shortages and/or
our inability to attract and retain skilled workers; competitive
factors and pricing practices; changes in industry practices or
technologies; the degree of success of our termite process reforms
and pest control selling and treatment methods; our ability to
identify, complete and successfully integrate potential
acquisitions; unsuccessful expansion into international markets;
climate change and unfavorable weather conditions; a breach of data
security resulting in the unauthorized access of personal,
financial, proprietary, confidential or other personal data or
information about our customers, employees, third parties, or of
our proprietary confidential information; damage to our brands or
reputation; new or proposed regulations regarding climate change;
any noncompliance with, changes to, or increased enforcement of
various government laws and regulations, including environmental
regulations; possibility of an adverse ruling against us in pending
litigation, regulatory action or investigation; the adequacy of our
insurance coverage to cover all significant risk exposures; the
effectiveness of our risk management and safety program; general
market risk; management's substantial ownership interest and its
impact on public stockholders and the availability of the Company's
common stock to the investing public; and the existence of certain
anti-takeover provisions in our governance documents, which could
make a tender offer, change in control or takeover attempt that is
opposed by the Company's Board of Directors more difficult or
expensive. All of the foregoing risks and uncertainties are beyond
our ability to control, and in many cases, we cannot predict the
risks and uncertainties that could cause our actual results to
differ materially from those indicated by the forward-looking
statements. The Company does not undertake to update its
forward-looking statements.
Conference Call
Rollins will host a conference call on Thursday, October 26, 2023 at 8:30 a.m. Eastern Time to discuss the third
quarter 2023 results. The conference call will also broadcast live
over the internet via a link provided on the Rollins, Inc. website
at www.rollins.com. Interested parties can also dial into the call
at 1-877-869-3839 (domestic) or +1-201-689-8265 (internationally)
with conference ID of 13741391. For interested individuals unable
to join the call, a replay will be available on the website for 180
days.
ROLLINS, INC. AND
SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in
thousands)
(unaudited)
|
|
|
September
30,
2023
|
|
December 31,
2022
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$
142,247
|
|
$
95,346
|
Trade receivables,
net
|
198,540
|
|
155,759
|
Financed receivables,
short-term, net
|
38,104
|
|
33,618
|
Materials and
supplies
|
33,223
|
|
29,745
|
Other current
assets
|
64,676
|
|
34,151
|
Total current
assets
|
476,790
|
|
348,619
|
Operating lease
right-of-use assets
|
301,774
|
|
277,355
|
Financed receivables,
long-term, net
|
73,925
|
|
63,523
|
Other assets
|
1,787,468
|
|
1,432,531
|
Total
assets
|
$
2,639,957
|
|
$
2,122,028
|
LIABILITIES
|
|
|
|
Accounts
payable
|
44,421
|
|
42,796
|
Accrued insurance –
current
|
46,631
|
|
39,534
|
Accrued compensation
and related liabilities
|
99,228
|
|
99,251
|
Unearned
revenues
|
183,389
|
|
158,092
|
Operating lease
liabilities – current
|
88,668
|
|
84,543
|
Current portion of
long-term debt
|
—
|
|
15,000
|
Other current
liabilities
|
119,359
|
|
54,568
|
Total current
liabilities
|
581,696
|
|
493,784
|
Accrued insurance, less
current portion
|
43,912
|
|
38,350
|
Operating lease
liabilities, less current portion
|
217,861
|
|
196,888
|
Long-term
debt
|
596,642
|
|
39,898
|
Other long-term accrued
liabilities
|
97,003
|
|
85,911
|
Total
liabilities
|
1,537,114
|
|
854,831
|
STOCKHOLDERS'
EQUITY
|
|
|
|
Common stock
|
484,038
|
|
492,448
|
Retained earnings and
other equity
|
618,805
|
|
774,749
|
Total stockholders'
equity
|
1,102,843
|
|
1,267,197
|
Total liabilities
and stockholders' equity
|
$
2,639,957
|
|
$
2,122,028
|
ROLLINS, INC. AND
SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
(in thousands except
per share data)
(unaudited)
|
|
|
Three Months Ended
September
30,
|
|
Nine Months Ended
September
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
REVENUES
|
|
|
|
|
|
|
|
Customer
services
|
$
840,427
|
|
$ 729,704
|
|
$
2,319,192
|
|
$
2,034,433
|
COSTS AND
EXPENSES
|
|
|
|
|
|
|
|
Cost of services
provided (exclusive of depreciation and amortization
below)
|
388,533
|
|
348,158
|
|
1,099,566
|
|
980,316
|
Sales, general and
administrative
|
244,906
|
|
213,581
|
|
696,668
|
|
612,353
|
Restructuring
costs
|
5,196
|
|
—
|
|
5,196
|
|
—
|
Depreciation and
amortization
|
24,668
|
|
22,561
|
|
73,609
|
|
68,293
|
Total operating
expenses
|
663,303
|
|
584,300
|
|
1,875,039
|
|
1,660,962
|
OPERATING
INCOME
|
177,124
|
|
145,404
|
|
444,153
|
|
373,471
|
Interest expense,
net
|
5,547
|
|
846
|
|
10,797
|
|
2,294
|
Other (income),
net
|
(493)
|
|
(1,980)
|
|
(6,226)
|
|
(5,170)
|
CONSOLIDATED INCOME
BEFORE INCOME TAXES
|
172,070
|
|
146,538
|
|
439,582
|
|
376,347
|
PROVISION FOR INCOME
TAXES
|
44,293
|
|
37,595
|
|
113,428
|
|
92,018
|
NET
INCOME
|
$
127,777
|
|
$ 108,943
|
|
$
326,154
|
|
$ 284,329
|
NET INCOME PER SHARE
- BASIC AND DILUTED
|
$
0.26
|
|
$
0.22
|
|
$
0.66
|
|
$
0.58
|
Weighted average shares
outstanding - basic
|
490,775
|
|
492,316
|
|
491,980
|
|
492,285
|
Weighted average shares
outstanding - diluted
|
490,965
|
|
492,430
|
|
492,158
|
|
492,398
|
Certain consolidated financial statement amounts relative to
prior periods have been revised, the effects of which are
immaterial. See the appendix to this release for a discussion of
this revision.
ROLLINS, INC. AND
SUBSIDIARIES
CONDENSED
CONSOLIDATED CASH FLOW INFORMATION
(in
thousands)
(unaudited)
|
|
|
Three Months Ended
September
30,
|
|
Nine Months Ended
September
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
OPERATING
ACTIVITIES
|
|
|
|
|
|
|
|
Net income
|
$
127,777
|
|
$ 108,943
|
|
$
326,154
|
|
$ 284,329
|
Depreciation and
amortization
|
24,668
|
|
22,561
|
|
73,609
|
|
68,293
|
Change in working
capital and other operating activities
|
(25,090)
|
|
(3,784)
|
|
(24,222)
|
|
(10,085)
|
Net cash provided by
operating activities
|
127,355
|
|
127,720
|
|
375,541
|
|
342,537
|
INVESTING
ACTIVITIES
|
|
|
|
|
|
|
|
Acquisitions, net of
cash acquired
|
(21,420)
|
|
(60,838)
|
|
(349,312)
|
|
(110,418)
|
Capital
expenditures
|
(6,868)
|
|
(7,040)
|
|
(21,279)
|
|
(22,921)
|
Other investing
activities, net
|
(2,424)
|
|
6,532
|
|
8,257
|
|
9,961
|
Net cash (used in)
investing activities
|
(30,712)
|
|
(61,346)
|
|
(362,334)
|
|
(123,378)
|
FINANCING
ACTIVITIES
|
|
|
|
|
|
|
|
Net borrowings
(repayments)
|
259,000
|
|
(110,000)
|
|
544,000
|
|
(30,000)
|
Payment of
dividends
|
(63,809)
|
|
(49,201)
|
|
(191,805)
|
|
(147,635)
|
Other financing
activities, net
|
(301,643)
|
|
(6,444)
|
|
(318,452)
|
|
(18,650)
|
Net cash (used in)
provided by financing activities
|
(106,452)
|
|
(165,645)
|
|
33,743
|
|
(196,285)
|
Effect of exchange rate
changes on cash and cash equivalents
|
(2,691)
|
|
183
|
|
(49)
|
|
(6,299)
|
Net (decrease) increase
in cash and cash equivalents
|
$
(12,500)
|
|
$ (99,088)
|
|
$
46,901
|
|
$
16,575
|
Certain consolidated financial statement amounts relative to
prior periods have been revised, the effects of which are
immaterial. See the appendix to this release for a discussion of
this revision.
APPENDIX
Reconciliation of GAAP and non-GAAP Financial Measures
The Company has used the non-GAAP financial measures of organic
revenues, organic revenues by type, adjusted operating income,
adjusted operating margin, adjusted net income, adjusted earnings
per share ("EPS"), earnings before interest, taxes, depreciation
and amortization ("EBITDA"), EBITDA margin, Adjusted EBITDA,
adjusted EBITDA margin, incremental EBITDA margin, adjusted
incremental EBITDA margin, and free cash flow in this earnings
release. Organic revenue is calculated as revenue less acquisition
revenue. Acquisition revenue is based on the trailing 12-month
revenue of our acquired entities. Adjusted operating income and
adjusted operating income margin are calculated by adding back to
the GAAP measures those 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 and restructuring costs related to restructuring and
workforce reduction plans. Adjusted EBITDA and adjusted EBITDA
margin are calculated by adding back to the GAAP measures those
expenses resulting from the 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. Adjusted net income and adjusted EPS are
calculated by adding back those acquisition-related expenses and
restructuring costs to the GAAP measures and by further subtracting
the tax impact of those expenses. Incremental margin is calculated
as the change in EBITDA divided by the change in revenue. Adjusted
incremental margin is calculated as the change in adjusted EBITDA
divided by the change in revenue. Free cash flow is calculated by
subtracting capital expenditures from cash provided by operating
activities. These measures should not be considered in isolation or
as a substitute for revenues, net income, earnings per share or
other performance measures prepared in accordance with GAAP.
Management uses adjusted operating income, adjusted operating
income margin, adjusted net income, adjusted EPS, EBITDA, EBITDA
margin, adjusted EBITDA, adjusted EBITDA margin, incremental EBITDA
margin, and adjusted incremental EBITDA margin as measures of
operating performance because these measures allow the Company to
compare performance consistently over various periods. Management
also uses organic revenues, and organic revenues by type to compare
revenues over various periods excluding the impact of acquisitions.
Management uses free cash flow to demonstrate the Company's ability
to maintain its asset base and generate future cash flows from
operations. Management believes all of these non-GAAP financial
measures are useful to provide investors with information about
current trends in, and period-over-period comparisons of, the
Company's results of operations. An analysis of any non-GAAP
financial measure should be used in conjunction with results
presented in accordance with GAAP.
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.
Set forth below is a reconciliation of the non-GAAP financial
measures used in this earnings release with their most comparable
GAAP measures.
(unaudited, in
thousands, except per share data and margins)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
Variance
|
|
|
|
|
|
Variance
|
|
2023
|
|
2022
(5)
|
|
$
|
|
%
|
|
2023
|
|
2022
(5)
|
|
$
|
|
%
|
Reconciliation of
Operating Income to Adjusted Operating Income and Adjusted
Operating Income Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
177,124
|
|
$
145,404
|
|
|
|
|
|
$
444,153
|
|
$
373,471
|
|
|
|
|
Fox acquisition-related
expenses (1)
|
5,262
|
|
—
|
|
|
|
|
|
10,523
|
|
—
|
|
|
|
|
Restructuring costs
(2)
|
5,196
|
|
—
|
|
|
|
|
|
5,196
|
|
—
|
|
|
|
|
Adjusted operating
income
|
$
187,582
|
|
$
145,404
|
|
42,178
|
|
29.0
|
|
$
459,872
|
|
$
373,471
|
|
86,401
|
|
23.1
|
Revenues
|
$
840,427
|
|
$
729,704
|
|
|
|
|
|
$
2,319,192
|
|
$
2,034,433
|
|
|
|
|
Operating income
margin
|
21.1 %
|
|
19.9 %
|
|
|
|
|
|
19.2 %
|
|
18.4 %
|
|
|
|
|
Adjusted operating
income margin
|
22.3 %
|
|
19.9 %
|
|
|
|
|
|
19.8 %
|
|
18.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Income to Adjusted Net Income and Adjusted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
127,777
|
|
$
108,943
|
|
|
|
|
|
$
326,154
|
|
$
284,329
|
|
|
|
|
Fox acquisition-related
expenses (1)
|
5,262
|
|
—
|
|
|
|
|
|
10,523
|
|
—
|
|
|
|
|
Restructuring costs
(2)
|
5,196
|
|
—
|
|
|
|
|
|
5,196
|
|
—
|
|
|
|
|
Tax impact of
adjustments (3)
|
(2,677)
|
|
—
|
|
|
|
|
|
(4,024)
|
|
—
|
|
|
|
|
Adjusted net
income
|
$
135,558
|
|
$
108,943
|
|
26,615
|
|
24.4
|
|
$
337,849
|
|
$
284,329
|
|
53,520
|
|
18.8
|
EPS - basic and
diluted
|
$
0.26
|
|
$
0.22
|
|
|
|
|
|
$
0.66
|
|
$
0.58
|
|
|
|
|
Fox acquisition-related
expenses (1)
|
0.01
|
|
$
—
|
|
|
|
|
|
0.02
|
|
$
—
|
|
|
|
|
Restructuring costs
(2)
|
0.01
|
|
$
—
|
|
|
|
|
|
0.01
|
|
$
—
|
|
|
|
|
Tax impact of
adjustments (3)
|
(0.01)
|
|
$
—
|
|
|
|
|
|
(0.01)
|
|
$
—
|
|
|
|
|
Adjusted EPS - basic
and diluted (4)
|
$
0.28
|
|
$
0.22
|
|
0.06
|
|
27.3
|
|
$
0.69
|
|
$
0.58
|
|
0.11
|
|
19.0
|
Weighted average shares
outstanding - basic
|
490,775
|
|
492,316
|
|
|
|
|
|
491,980
|
|
492,285
|
|
|
|
|
Weighted average shares
outstanding - diluted
|
490,965
|
|
492,430
|
|
|
|
|
|
492,158
|
|
492,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Income to EBITDA, Adjusted EBITDA, EBITDA Margin, Incremental
EBITDA Margin, Adjusted EBITDA Margin, and Adjusted Incremental
EBITDA Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
127,777
|
|
$
108,943
|
|
|
|
|
|
$
326,154
|
|
$
284,329
|
|
|
|
|
Depreciation and
amortization
|
24,668
|
|
22,561
|
|
|
|
|
|
73,609
|
|
68,293
|
|
|
|
|
Interest expense,
net
|
5,547
|
|
846
|
|
|
|
|
|
10,797
|
|
2,294
|
|
|
|
|
Provision for income
taxes
|
44,293
|
|
37,595
|
|
|
|
|
|
113,428
|
|
92,018
|
|
|
|
|
EBITDA
|
$
202,285
|
|
$
169,945
|
|
32,340
|
|
19.0
|
|
$
523,988
|
|
$
446,934
|
|
77,054
|
|
17.2
|
Fox acquisition-related
expenses (1)
|
1,050
|
|
—
|
|
|
|
|
|
2,097
|
|
—
|
|
|
|
|
Restructuring costs
(2)
|
5,196
|
|
—
|
|
|
|
|
|
5,196
|
|
—
|
|
|
|
|
Adjusted
EBITDA
|
$
208,531
|
|
$
169,945
|
|
38,586
|
|
22.7
|
|
$
531,281
|
|
$
446,934
|
|
84,347
|
|
18.9
|
Revenues
|
$
840,427
|
|
$
729,704
|
|
110,723
|
|
|
|
$
2,319,192
|
|
$
2,034,433
|
|
284,759
|
|
|
EBITDA
margin
|
24.1 %
|
|
23.3 %
|
|
|
|
|
|
22.6 %
|
|
22.0 %
|
|
|
|
|
Incremental EBITDA
margin
|
|
|
|
|
29.2 %
|
|
|
|
|
|
|
|
27.1 %
|
|
|
Adjusted EBITDA
margin
|
24.8 %
|
|
23.3 %
|
|
|
|
|
|
22.9 %
|
|
22.0 %
|
|
|
|
|
Adjusted incremental
EBITDA margin
|
|
|
|
|
34.8 %
|
|
|
|
|
|
|
|
29.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Cash Provided by Operating Activities to Free Cash
Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
127,355
|
|
$
127,285
|
|
|
|
|
|
$
375,541
|
|
$
342,537
|
|
|
|
|
Capital
expenditures
|
(6,868)
|
|
(7,886)
|
|
|
|
|
|
(21,279)
|
|
(22,921)
|
|
|
|
|
Free cash
flow
|
$
120,487
|
|
$
119,399
|
|
1,088
|
|
0.9
|
|
$
354,262
|
|
$
319,616
|
|
34,646
|
|
10.8
|
|
|
(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 during the quarter. While
we exclude such expenses in this non-GAAP measure, the revenue from
the acquired company is reflected in this non-GAAP measure and the
acquired assets contribute to revenue generation.
|
(2)
|
Restructuring costs
consist of costs primarily related to severance and benefits paid
to employees pursuant to restructuring and workforce reduction
plans.
|
(3)
|
The tax effect of the
adjustments is calculated using the applicable statutory tax rates
for the respective periods.
|
(4)
|
In some cases, the sum
of the individual EPS amounts may not equal total non-GAAP EPS
calculations due to rounding.
|
(5)
|
Certain condensed
consolidated financial statement amounts relative to the prior
period have been revised as detailed in our annual report on Form
10-K for the year ended December 31, 2022. The impact of this
revision on the Company's previously reporting condensed
consolidated financial statements for the three and nine months
ended September 30, 2022 includes a decrease to depreciation and
amortization expense of $1.7 million and $5.2 million,
respectively, and an increase in the provision for income tax
expense of $0.4 million and $1.2 million, respectively. This
revision affects these specific line items and subtotals within the
consolidated statements of income and cash flows.
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
Variance
|
|
|
|
|
|
Variance
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
2023
|
|
2022
|
|
$
|
|
%
|
Reconciliation of
Revenues to Organic Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
840,427
|
|
$ 729,704
|
|
110,723
|
|
15.2
|
|
$
2,319,192
|
|
$
2,034,433
|
|
284,759
|
|
14.0
|
Revenues from
acquisitions
|
(49,971)
|
|
—
|
|
(49,971)
|
|
—
|
|
(114,273)
|
|
—
|
|
(114,273)
|
|
—
|
Organic
revenues
|
$
790,456
|
|
$ 729,704
|
|
60,752
|
|
8.4
|
|
$
2,204,919
|
|
$
2,034,433
|
|
170,486
|
|
8.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Residential Revenues to Organic Residential Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
revenues
|
$
404,305
|
|
$ 337,878
|
|
66,427
|
|
19.7
|
|
$
1,073,575
|
|
$
922,448
|
|
151,127
|
|
16.4
|
Residential revenues
from acquisitions
|
(42,974)
|
|
—
|
|
(42,974)
|
|
—
|
|
(91,067)
|
|
—
|
|
(91,067)
|
|
—
|
Residential organic
revenues
|
$
361,331
|
|
$ 337,878
|
|
23,453
|
|
7.0
|
|
$
982,508
|
|
$
922,448
|
|
60,060
|
|
6.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Commercial Revenues to Organic Commercial Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
revenues
|
$
272,207
|
|
$ 243,478
|
|
28,729
|
|
11.8
|
|
$
762,573
|
|
$
683,748
|
|
78,825
|
|
11.5
|
Commercial revenues
from acquisitions
|
(3,456)
|
|
—
|
|
(3,456)
|
|
—
|
|
(10,688)
|
|
—
|
|
(10,688)
|
|
—
|
Commercial organic
revenues
|
$
268,751
|
|
$ 243,478
|
|
25,273
|
|
10.4
|
|
$
751,885
|
|
$
683,748
|
|
68,137
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Termite and Ancillary Revenues to Organic Termite and Ancillary
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Termite and ancillary
revenues
|
$
155,099
|
|
$ 139,668
|
|
15,431
|
|
11.0
|
|
$
458,527
|
|
$
406,155
|
|
52,372
|
|
12.9
|
Termite and ancillary
revenues from acquisitions
|
(3,541)
|
|
—
|
|
(3,541)
|
|
—
|
|
(12,518)
|
|
—
|
|
(12,518)
|
|
—
|
Termite and ancillary
organic revenues
|
$
151,558
|
|
$ 139,668
|
|
11,890
|
|
8.5
|
|
$
446,009
|
|
$
406,155
|
|
39,854
|
|
9.8
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
Variance
|
|
|
|
|
|
Variance
|
|
2022
|
|
2021
|
|
$
|
|
%
|
|
2022
|
|
2021
|
|
$
|
|
%
|
Reconciliation of
Revenues to Organic Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
729,704
|
|
$ 650,199
|
|
79,505
|
|
12.2
|
|
$
2,034,433
|
|
$
1,823,957
|
|
210,476
|
|
11.5
|
Revenues from
acquisitions
|
(23,709)
|
|
—
|
|
(23,709)
|
|
—
|
|
(61,748)
|
|
—
|
|
(61,748)
|
|
—
|
Organic
revenues
|
$
705,995
|
|
$ 650,199
|
|
55,796
|
|
8.6
|
|
$
1,972,685
|
|
$
1,823,957
|
|
148,728
|
|
8.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Residential Revenues to Organic Residential Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
revenues
|
$
337,878
|
|
$ 307,747
|
|
30,131
|
|
9.8
|
|
$
922,448
|
|
$
835,871
|
|
86,577
|
|
10.4
|
Residential revenues
from acquisitions
|
(13,909)
|
|
—
|
|
(13,909)
|
|
—
|
|
(35,818)
|
|
—
|
|
(35,818)
|
|
—
|
Residential organic
revenues
|
$
323,969
|
|
$ 307,747
|
|
16,222
|
|
5.3
|
|
$
886,630
|
|
$
835,871
|
|
50,759
|
|
6.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Commercial Revenues to Organic Commercial Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
revenues
|
$
243,478
|
|
$ 218,648
|
|
24,830
|
|
11.4
|
|
$
683,748
|
|
$
618,183
|
|
65,565
|
|
10.6
|
Commercial revenues
from acquisitions
|
(3,693)
|
|
—
|
|
(3,693)
|
|
—
|
|
(9,857)
|
|
—
|
|
(9,857)
|
|
—
|
Commercial organic
revenues
|
$
239,785
|
|
$ 218,648
|
|
21,137
|
|
9.7
|
|
$
673,891
|
|
$
618,183
|
|
55,708
|
|
9.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Termite and Ancillary Revenues to Organic Termite and Ancillary
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Termite and ancillary
revenues
|
$
139,668
|
|
$ 117,423
|
|
22,245
|
|
18.9
|
|
$
406,155
|
|
$
350,791
|
|
55,364
|
|
15.8
|
Termite and ancillary
revenues from acquisitions
|
(6,107)
|
|
—
|
|
(6,107)
|
|
—
|
|
(16,073)
|
|
—
|
|
(16,073)
|
|
—
|
Termite and ancillary
organic revenues
|
$
133,561
|
|
$ 117,423
|
|
16,138
|
|
13.7
|
|
$
390,082
|
|
$
350,791
|
|
39,291
|
|
11.2
|
For Further Information Contact
Lyndsey Burton (404) 888-2348
View original content to download
multimedia:https://www.prnewswire.com/news-releases/rollins-inc-reports-third-quarter-2023-financial-results-301967909.html
SOURCE ROLLINS, INC.