XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions (Tables)
3 Months Ended
Dec. 31, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of recognized identified assets acquired and liabilities assumed
The table below represents the purchase price allocation for RPS based on estimates, assumptions, valuations and other analyses as of January 23, 2023. The 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$32,093 
Accounts receivable and contract assets202,303 
Prepaid expenses and other current assets45,999 
Income taxes receivables1,999 
Property and equipment38,435 
Right-of-use assets, operating leases40,179 
Intangible assets174,094 
Deferred income taxes35,084 
Other long-term assets1,061 
Total assets acquired571,247 
Accounts payable$(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 
Schedule of acquired finite-lived intangible assets by major class
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
Business acquisition, pro forma information
Following are the supplemental consolidated financial results of Tetra Tech and RPS for the first quarter of fiscal 2023 on an unaudited pro forma basis, as if the RPS acquisition had been consummated as of the beginning of fiscal 2022 (in thousands):

Three Months Ended
January 1,
2023
Revenue$1,107,301 
Net Income including noncontrolling interests$63,701 
Schedule of estimated contingent earn out liabilities
The following table summarizes the changes in the fair value of estimated contingent consideration for the first quarters of fiscal 2024 and 2023 (in thousands):

Three Months Ended
 December 31,
2023
January 1,
2023
Beginning balance$73,422 $65,566 
Payments of contingent consideration(18,862)— 
Adjustments to fair value recorded in earnings(37)933 
Interest accretion expense471 513 
Effect of foreign currency exchange rate changes610 2,017 
Ending balance$55,604 $69,029 
Maximum potential payout at end of period$92,253 $120,882