| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Revenue | 2,848,137 | 1,822,031 | 822,504 | - |
| Employee expenses | 872,326 | 560,077 | 261,724 | - |
| Materials and supplies | 170,924 | 107,991 | 48,491 | - |
| Insurance and claims | 48,385 | 37,258 | 16,524 | - |
| Fleet expenses | 117,688 | 78,691 | 36,857 | - |
| Other cost of services provided | 120,122 | 77,978 | 36,538 | - |
| Total cost of services provided (exclusive of depreciation and amortization below) | 1,329,445 | 861,995 | 400,134 | - |
| Selling and marketing expenses | 377,309 | 238,428 | 98,250 | - |
| Administrative employee expenses | 259,384 | 170,783 | 81,481 | - |
| Insurance and claims | 29,872 | 22,943 | 10,004 | - |
| Fleet expenses | 29,348 | 19,846 | 9,403 | - |
| Other sales, general and administrative | 163,600 | 106,109 | 51,375 | - |
| Total sales, general and administrative | 859,513 | 558,109 | 250,513 | - |
| Depreciation and amortization | 93,177 | 60,946 | 29,209 | - |
| Interest expense, net | 21,118 | 13,176 | 5,796 | - |
| Other (income) expense, net | 1,334 | 984 | 692 | - |
| Income tax expense | 135,954 | 82,052 | 32,296 | - |
| Net income | 410,264 | 246,737 | 105,248 | 360,704 |
| Depreciation and amortization | 93,177 | 60,946 | 29,209 | 82,685 |
| Stock-based compensation expense | 29,864 | 19,809 | 8,799 | 22,762 |
| Provision for expected credit losses | 24,744 | 16,461 | 10,730 | 24,915 |
| Gain on sale of assets, net | 1,334 | 984 | 692 | 1,367 |
| Provision for deferred income taxes | 16,317 | 12,470 | 12,470 | 0 |
| Other operating activities, net | 145 | 1,223 | -358 | - |
| Trade accounts receivable | 59,807 | 44,654 | 7,766 | 69,885 |
| Financing receivables | 17,785 | 12,927 | 506 | 14,234 |
| Materials and supplies | 2,401 | 2,086 | 1,117 | 5,208 |
| Other current assets | 18,676 | 18,062 | 3,069 | 32,553 |
| Accounts payable and accrued expenses | 25,027 | 43,967 | -25,292 | 12,630 |
| Unearned revenue | 16,276 | 17,893 | 10,202 | 29,090 |
| Other long-term assets and liabilities | 2,158 | 16,333 | -8,318 | -9,956 |
| Net cash provided by operating activities | 513,363 | 322,014 | 146,892 | 419,495 |
| Acquisitions, net of cash acquired | 288,308 | 253,578 | 27,191 | 105,529 |
| Capital expenditures | 22,360 | 13,857 | 6,781 | 23,389 |
| Proceeds from sale of assets | 5,886 | 3,470 | 1,405 | 2,973 |
| Other investing activities, net | -1,967 | -874 | 0 | -2,385 |
| Net cash used in investing activities | -302,815 | -263,091 | -32,567 | -123,560 |
| Payment of contingent consideration | 7,773 | 3,447 | 1,193 | 33,417 |
| Issuance of senior notes | 492,215 | 492,215 | 492,215 | - |
| Borrowings under revolving commitment | 11,000 | 11,000 | 11,000 | 391,000 |
| Repayments of term loan | - | - | - | 0 |
| Borrowings under commercial paper, net | 0 | 59,989 | - | - |
| Repayments of revolving commitment | 408,000 | 408,000 | 408,000 | 437,000 |
| Payment of debt issuance costs | 6,087 | 5,986 | 5,428 | - |
| Payment of dividends | 239,450 | 159,373 | 79,910 | 217,964 |
| Cash paid for common stock purchased | 18,573 | 14,922 | 14,671 | 11,534 |
| Other financing activities, net | 1,523 | -46 | 1,375 | 3,409 |
| Net cash used in financing activities | -175,145 | -28,570 | -4,612 | -305,506 |
| Effect of exchange rate changes on cash | 2,324 | 3,052 | 1,834 | 1,028 |
| Net increase in cash and cash equivalents | 37,727 | 33,405 | 111,547 | -8,543 |
| Cash and cash equivalents at beginning of period | 89,630 | 89,630 | 89,630 | 103,825 |
| Cash and cash equivalents at end of period | 127,357 | 123,035 | 201,177 | 95,282 |
ROLLINS INC (ROL)
ROLLINS INC (ROL)