XML 61 R39.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisitions and Divestitures (Tables)
12 Months Ended
Sep. 28, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Summary of preliminary purchase price allocation
The table below represents the purchase price allocation for RPS based on estimates, assumptions, valuations and other analyses as of January 23, 2023. The all cash purchase consideration, excluding the aforementioned forward contract gain, was allocated to the tangible and intangible assets, and liabilities of RPS based on their estimated fair values, with any excess purchase consideration allocated to goodwill as follows (in thousands):
Amount
Cash and cash equivalents$32,093 
Accounts receivable and contract assets202,303 
Prepaid expenses and other current assets45,999 
Income taxes receivables1,999 
Property and equipment38,435 
Right-of-use assets, operating leases40,179 
Intangible assets174,094 
Deferred income taxes35,084 
Other long-term assets1,061 
Total assets acquired571,247 
Account payable$(44,376)
Accrued compensation(19,073)
Contract liabilities(46,287)
Income tax payable(7,083)
Short-term lease liabilities, operating leases(13,477)
Other current liabilities(135,474)
Current portion of long-term debt(91,973)
Long-term lease liabilities, operating leases(26,702)
Other long-term liabilities(13,742)
Deferred tax liabilities(41,613)
Total liabilities assumed(439,800)
Fair value of net assets acquired131,447 
Goodwill652,762 
Total purchase consideration$784,209 
Summary of fair value assigned to acquired intangible assets
The following table summarizes the estimated fair values that were assigned to intangible assets at the acquisition date:
Fair ValueWeighted-Average Estimated Useful Life
(in thousands)(in years)
Backlog$27,880 1.6
Trade names27,260 3.0
Client relations118,954 11.1
Total intangible assets acquired$174,094 8.3
Summary of supplemental consolidated financial results
Following are the supplemental consolidated financial results of Tetra Tech and RPS on an unaudited pro forma basis, as if the RPS acquisition had been consummated as of the beginning of fiscal 2023 (in thousands):
 Fiscal Year Ended
 October 1, 2023
 
Revenue$4,780,404 
Net income including noncontrolling interests223,857 
Summary of estimated contingent earn out liabilities
The following table summarizes the changes in the fair value of estimated contingent consideration (in thousands):
 Fiscal Year Ended
 September 28,
2025
September 29,
2024
October 1,
2023
Beginning balance$48,746 $73,422 $65,566 
Estimated earn-out liabilities for acquisitions43,493 23,038 12,248 
Payments of contingent consideration(26,225)(54,050)(21,328)
Adjustments to fair value reported in earnings(12,228)2,541 12,255 
Interest accretion expense2,661 2,639 2,480 
Effect of foreign currency exchange rate changes514 1,156 2,201 
Ending balance $56,961 $48,746 $73,422 
Maximum potential payout at end of period$120,182 $102,006 $113,820