株探米国株
エドガーで原本を確認する
false 0000831641 0000831641 2025-11-12 2025-11-12 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):

November 12, 2025

 

TETRA TECH, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   0-19655   95-4148514
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
 

(IRS Employer

Identification Number)

 

3475 East Foothill Boulevard, Pasadena, California 91107

(Address of principal executive office, including zip code)

 

(626) 351-4664

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading symbol(s)   Name of each exchange on which registered
Common Stock, $0.01 par value   TTEK   The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging Growth Company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 


 

 

Item 2.02. Results of Operations and Financial Condition.

 

On November 12, 2025, Tetra Tech, Inc. (“Tetra Tech”) reported its financial results for the fourth fiscal quarter ended September 28, 2025. A copy of the press release is attached to this report as Exhibit 99.1.

 

Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.

 

Item 8.01. Other Events.

 

On November 12, 2025, Tetra Tech announced that its Board of Directors has declared a $0.065 per share quarterly cash dividend. The dividend is payable on December 12, 2025 to stockholders of record as of the close of business on December 1, 2025.

 

Item 9.01. Financial Statements and Exhibits.

 

(d)  Exhibits

 

99.1 Press Release, dated November 12, 2025, reporting the financial results for Tetra Tech’s fourth fiscal quarter ended September 28, 2025, and the declaration of a quarterly cash dividend.

 

104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, Tetra Tech has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    TETRA TECH, INC.
       
Date: November 12, 2025 By: /s/ DAN L. BATRACK
      Dan L. Batrack
      Chairman and Chief Executive Officer

 

3

 

EX-99.1 2 tm2530975d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

NEWS RELEASE

November 12, 2025

 

Tetra Tech Reports Strong Fourth Quarter and Fiscal 2025 Results

 

· Fourth Quarter 2025 Results

Record Net Revenue $1.16 billion
Record Operating Income of $181 million, up 26% Y/Y
Record EPS $0.48, up 37% Y/Y

 

· Fiscal 2025 Results

Record Annual Revenue $5.44 billion
Record Annual Net Revenue $4.62 billion
Annual EPS $0.93; Record Adjusted Annual EPS $1.56, up 24% Y/Y
Record Operating Cash Flow $458 million, up 28% Y/Y

 

Pasadena, California. Tetra Tech, Inc. (NASDAQ: TTEK), a leading provider of high-end consulting and engineering services in water, environment and sustainable infrastructure, today announced results for the fourth quarter and fiscal year ended September 28, 2025.

 

Fourth Quarter 2025 Highlights (Excluding USAID and Dept. of State (DOS))

 

· Revenue increased 6% Y/Y to $1.23 billion
· Net Revenue1 increased 10% Y/Y to $1.07 billion
· Adjusted1 Operating Income increased 23% Y/Y to $168 million
· Adjusted EPS increased 29% Y/Y to $0.44

 

Fiscal 2025 Highlights (Excluding USAID and DOS)

 

· Revenue increased 9% Y/Y to $4.79 billion

 

 

1 Non-GAAP financial measures which the Company believes provide valuable perspectives on its business results. Refer to tables at the end of the release and Regulation G Information for reconciliations to the comparable GAAP metrics.

 

 


 

· Net Revenue increased 10% Y/Y to $4.06 billion
· Adjusted Operating Income increased 24% Y/Y to $563 million
· Adjusted EPS increased 31% Y/Y to $1.45

 

Recent Key Wins

 

· $500 million multiple-award contract for environmental services for USACE Baltimore District
· $249 million multiple-award contract for planning and engineering services for USACE Mobile District
· $240 million single-award contract for environmental assessment services for U.S. Navy
· $240 million multiple-award contract for planning and engineering services for USACE Norfolk District
· $38 million multiple-award contract for transmission and distribution services for an Irish grid operator
· $23 million single-award contract for water engineering services for Portsmouth Water in the U.K.
· $18 million single-award contract for high-voltage energy design services for a U.S. commercial client

 

Quarterly Dividend and Share Repurchase Program

 

On November 10, 2025, Tetra Tech’s Board of Directors approved the Company’s 46th consecutive quarterly dividend at an amount of $0.065 per share, a 12% increase year-over-year, payable on December 12, 2025, to stockholders of record as of December 1, 2025. In the fourth quarter, Tetra Tech repurchased $50 million of common stock. Additionally, as of September 28, 2025, the Company had $598 million remaining under the approved share repurchase programs.

 

Executive Management Comments

 

Dan Batrack, Chairman and CEO, commented, “We finished fiscal 2025 with another strong quarter resulting in record net revenue, record operating income, and significant operating margin expansion. These all-time high results were driven by the continued strong demand for our differentiated high-end consulting services in resilient water management and digital water automation. Our strategy focused on essential water and environmental services has allowed us to successfully navigate the recent changes in U.S. federal government priorities as we achieved record financial performance for 2025.”

 

Roger Argus, President, stated, “Looking forward to fiscal 2026 and beyond, we see increased demand for our high-end services to address the development of water-reliant infrastructure, including data centers and industrial manufacturing. Our high-voltage engineering practice has benefited from these projects with its backlog doubling in the fourth quarter. In addition, our front-end consulting services are critical to the expansion and protection of coastal and marine infrastructure for defense clients around the world.”

 

Business Outlook

 

The following statements are based on current expectations. These statements are forward-looking, and the actual results could differ materially. These statements do not include the potential impact of transactions that may be completed or developments that become evident after the date of this release. The Business Outlook section should be read in conjunction with the information on forward-looking statements at the end of this release.

 

For fiscal 2026, Tetra Tech expects net revenue2 to range from $4.05 billion to $4.25 billion and EPS guidance to range from $1.40 to $1.55. The fiscal 2026 guidance for net revenue projects a range of 5% to 11% year-over-year growth, excluding fiscal 2025 USAID / DOS and episodic disaster recovery activities. For the first quarter of fiscal 2026, Tetra Tech expects net revenue to range from $950 million to $1.0 billion and EPS to range from $0.30 to $0.33.

 

 

2 Reconciliation of the net revenue guidance to the most directly comparable GAAP measure is not available without unreasonable efforts because the Company cannot predict the magnitude and timing of all the components, including subcontractor costs, required to provide such reconciliation with sufficient precision.

 

2


 

Webcast

 

Investors will have the opportunity to access a live audio-visual webcast and supplemental financial information concerning the fourth quarter of fiscal 2025 results through a link posted on the Company’s website at tetratech.com on November 13, 2025, at 8:00 a.m. (PT).

 

Reconciliation of GAAP and Non-GAAP Items

 

In thousands (except EPS data)

 

    Three Months Ended     Fiscal Year Ended  
   

Sep. 28,

2025

   

Sep. 29,

2024

   

Sep. 28,

2025

   

Sep. 29,

2024

 
Revenue   $ 1,330,100     $ 1,374,474     $ 5,442,590     $ 5,198,679  
USAID / DOS     (97,771 )     (215,267 )     (650,344 )     (793,029 )
Revenue excl. USAID / DOS   $ 1,232,329     $ 1,159,207     $ 4,792,246     $ 4,405,694  
                                 
Revenue   $ 1,330,100     $ 1,374,474     $ 5,442,590     $ 5,198,679  
Subcontractor costs     (166,791 )     (229,989 )     (825,230 )     (876,817 )
Net revenue   $ 1,163,309     $ 1,144,485     $ 4,617,360     $ 4,321,862  
USAID / DOS     (91,351 )     (174,379 )     (555,456 )     (644,672 )
Net revenue excl. USAID / DOS   $ 1,071,958     $ 970,106     $ 4,061,904     $ 3,677,190  
                                 
Operating Income   $ 181,305     $ 143,343     $ 408,419     $ 500,737  
Contingent consideration     (9,873 )     2,064       (12,228 )     2,541  
Legal contingency     -       -       115,000       -  
Goodwill impairment     -       -       92,416       -  
Acq. / Integration     -       7,138       -       7,138  
Adjusted Operating Income   $ 171,432     $ 152,545     $ 603,607     $ 510,416  
USAID / DOS     (3,795 )     (16,063 )     (40,433 )     (55,497 )
Adjusted OI excl. USAID / DOS   $ 167,637     $ 136,482     $ 563,174     $ 454,919  
                                 
EPS   $ 0.48     $ 0.35     $ 0.93     $ 1.23  
Contingent consideration     (0.03 )     0.01       (0.03 )     0.01  
Legal contingency     -       -       0.35       -  
Goodwill impairment     -       -       0.31       -  
Acq. / Integration     -       0.02       -       0.02  
Adjusted EPS   $ 0.45     $ 0.38     $ 1.56     $ 1.26  
USAID / DOS     (0.01 )     (0.04 )     (0.11 )     (0.15 )
Adj. EPS excl. USAID / DOS   $ 0.44     $ 0.34     $ 1.45     $ 1.11  

 

3


 

About Tetra Tech

 

Tetra Tech is the leader in water, environment and sustainable infrastructure, providing high-end consulting and engineering services for projects worldwide. With more than 25,000 employees working together, Tetra Tech provides clear solutions to complex problems by Leading with Science® to address the entire water cycle, protect and restore the environment, and design sustainable and resilient infrastructure. For more information about Tetra Tech, please visit tetratech.com or follow us on LinkedIn and Facebook.

 

CONTACTS:
Jim Wu, Investor Relations
Charlie MacPherson, Media & Public Relations
(626) 470-2844

 

Forward-Looking Statements

 

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The use of words such as "anticipate," "expect," "could," "may," "intend," "plan" and "believe," among others, generally identify forward-looking statements. These forward-looking statements are based on current expectations and beliefs of Tetra Tech’s management and currently available operating, financial, economic and other information, and are subject to a number of risks and uncertainties. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results. A variety of factors, many of which are beyond our control, could cause actual future results or events to differ materially from those projected in the forward-looking statements in this release, including but not limited to: continuing worldwide political and economic uncertainties; the U.S. Administration’s potential changes to fiscal policies; the cyclicality in demand for our overall services; the fluctuation in demand for oil and gas, and mining services; risks related to international operations; concentration of revenues from U.S. government agencies and potential funding disruptions by these agencies; dependence on winning or renewing U.S. government contracts; the delay or unavailability of public funding on U.S. government contracts; the U.S. government’s right to modify, delay, curtail or terminate contracts at its convenience; compliance with government procurement laws and regulations; the impact of global pandemics; credit risks associated with certain clients in certain geographic areas or industries; acquisition strategy and integration risks; goodwill or other intangible asset impairment; the failure to comply with worldwide anti-bribery laws; the failure to comply with domestic and international export laws; the failure to properly manage projects; the loss of key personnel or the inability to attract and retain qualified personnel; the ability of our employees to obtain government granted eligibility; the use of estimates and assumptions in the preparation of financial statements; the ability to maintain adequate workforce utilization; the use of the percentage-of-completion method of accounting; the inability to accurately estimate and control contract costs; the failure to adequately recover on our claims for additional contract costs; the failure to win or renew contracts with private and public sector clients; growth strategy management; backlog cancellation and adjustments; risks relating to cyber security breaches; the failure of partners to perform on joint projects; the failure of subcontractors to satisfy their obligations; requirements to pay liquidated damages based on contract performance; the adoption of new legal requirements; changes in resource management, environmental or infrastructure industry laws, regulations or programs; changes in bank and capital markets and the access to capital; credit agreement covenants; industry competition; liability related to legal proceedings, investigations, and disputes; the availability of third-party insurance coverage; the ability to obtain adequate bonding; employee, agent, or partner misconduct; employee risks related to international travel; safety programs; conflict of interest issues; liabilities relating to reports and opinions; liabilities relating to environmental laws and regulations; force majeure events; protection of intellectual property rights; stock price volatility; the ability to impede a business combination based on Delaware law and charter documents; and other risks and uncertainties as may be described in Tetra Tech’s periodic filings with the Securities and Exchange Commission, including those described in the “Risk Factors” section of Tetra Tech’s Annual Report on Form 10-K for the fiscal year ended September 29, 2024. Readers should not place undue reliance on forward-looking statements since such information speaks only as of the date of this release. Tetra Tech does not intend to update forward-looking statements and expressly disclaims any obligation to do so.

 

4


 

Non-GAAP Financial Measures

 

To supplement the financial results presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we present certain non-GAAP financial measures within the meaning of Regulation G under the Securities Exchange Act of 1934, as amended. We provide these non-GAAP financial measures because we believe they provide a valuable perspective on our financial results. However, non-GAAP measures have limitations as analytical tools and should not be considered in isolation and are not in accordance with, or a substitute for, GAAP measures. In addition, other companies may define non-GAAP measures differently which limits the ability of investors to compare non-GAAP measures of Tetra Tech to those used by our peer companies. A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is set forth above in this release.

 

5


 

Tetra Tech, Inc

Balance Sheet - Unaudited

(unaudited - in thousands, except par value)

 

    September 28,     September 29,  
    2025     2024  
Assets                
Current assets:                
Cash and cash equivalents     167,459       232,689  
Accounts receivable, net     1,158,928       1,051,461  
Contract assets     138,232       129,678  
Prepaid expenses and other current assets     83,434       91,585  
Assets held-for-sale     61,305       -  
Income taxes receivable     15,334       21,970  
Total current assets     1,624,692       1,527,383  
                 
Property and equipment, net     66,148       73,065  
Right-of-use assets, operating leases     197,618       177,950  
Goodwill     2,049,874       2,046,569  
Intangible assets, net     121,160       160,585  
Deferred tax assets     106,238       105,529  
Other non-current assets     116,444       101,595  
Total assets     4,282,174       4,192,676  
                 
Liabilities and Equity                
Current liabilities:                
Accounts payable     204,725       197,440  
Accrued compensation     346,912       332,096  
Contract liabilities     420,254       351,738  
Short-term lease liabilities, operating leases     69,099       63,419  
Current contingent earn-out liabilities     24,826       26,934  
Liabilities held-for-sale     28,461       -  
Other current liabilities     288,113       247,900  
Total current liabilities     1,382,390       1,219,527  
                 
Deferred tax liabilities     21,333       30,162  
Long-term debt     763,363       812,634  
Long-term lease liabilities, operating leases     154,695       140,095  
Non-current contingent earn-out liabilities     32,135       21,812  
Other non-current liabilities     148,094       138,033  
Total liabilities     2,502,010       2,362,263  
                 
Equity:                
Preferred stock - authorized, 2,000 shares of $0.01 par value; no shares issued and outstanding at September 28, 2025 and September 29, 2024     -       -  
Common stock - authorized, 750,000 shares of $0.01 par value; issued and outstanding, 261,418 and 267,717 shares at September 28, 2025 and                
September 29, 2024, respectively     2,614       2,677  
Additional paid-in capital     -       35,900  
Accumulated other comprehensive loss     (95,777 )     (78,875 )
Retained earnings     1,872,948       1,870,620  
Tetra Tech stockholders' equity     1,779,785       1,830,322  
Noncontrolling interests     379       91  
Total stockholders' equity     1,780,164       1,830,413  
Total liabilities and stockholders' equity     4,282,174       4,192,676  

 

6


 

Tetra Tech, Inc

Consolidated Statements of Income

(unaudited - in thousands, except per share data)

 

    Three Months Ended     Fiscal Year Ended  
    September 28,     September 29,     September 28,     September 29,  
    2025     2024     2025     2024  
Revenue   $ 1,330,100     $ 1,374,474     $ 5,442,590     $ 5,198,679  
Subcontractor costs     (166,791 )     (229,989 )     (825,230 )     (876,817 )
Other costs of revenue     (889,163 )     (899,209 )     (3,656,016 )     (3,455,422 )
Gross profit     274,146       245,276       961,344       866,440  
Selling, general and administrative expenses     (102,714 )     (92,731 )     (357,737 )     (356,024 )
Contingent consideration - fair value adjustments     9,873       (2,064 )     12,228       (2,541 )
Legal contingency costs     -       -       (115,000 )     -  
Impairment of goodwill     -       -       (92,416 )     -  
Acquisition and integration expenses     -       (7,138 )     -       (7,138 )
Income from operations     181,305       143,343       408,419       500,737  
Interest expense, net     (6,806 )     (7,898 )     (30,802 )     (37,271 )
Income before income tax expense     174,499       135,445       377,617       463,466  
Income tax expense     (46,623 )     (39,265 )     (129,668 )     (130,023 )
Net income     127,876       96,180       247,949       333,443  
Net income attributable to noncontrolling interests     (131 )     (26 )     (225 )     (61 )
Net income attributable to Tetra Tech   $ 127,745     $ 96,154     $ 247,724     $ 333,382  
                                 
Earnings per share attributable to Tetra Tech:                                
Basic   $ 0.49     $ 0.36     $ 0.94     $ 1.25  
Diluted   $ 0.48     $ 0.35     $ 0.93     $ 1.23  
                                 
Weighted-average common shares outstanding:                                
Basic     262,184       267,687       264,713       267,364  
Diluted     264,247       271,656       267,123       270,042  
                                 
Cash dividends paid  per share     0.065       0.058       0.246       0.220  

 

7


 

Tetra Tech, Inc.

Consolidated Statements of Cash Flows

(unaudited - in thousands)

 

    Fiscal Year Ended  
    September 28,     September 29,  
    2025     2024  
Cash flows from operating activities:                
Net income   $ 247,949     $ 333,443  
                 
Adjustments to reconcile net income to net cash provided by operating activities:                
Depreciation and amortization     58,276       73,677  
Amortization of stock-based awards     33,946       31,155  
Deferred income taxes     (11,297 )     (19,980 )
Provision for losses on accounts receivables     3,150       -  
Impairment of goodwill     92,416       -  
Fair value adjustments to contingent consideration     (12,228 )     2,541  
Acquisition and integration expenses     -       7,138  
Other non-cash items     9,024       5,369  
Changes in operating assets and liabilities, net of effects of business acquisitions and divestitures:                
Accounts receivable and contract assets     (112,755 )     (40,188 )
Prepaid expenses and other assets     (30,563 )     (20,894 )
Accounts payable     2,398       18,091  
Accrued compensation     18,879       6,657  
Contract liabilities     73,489       4,704  
Cash settled contingent earn-out liability     (11,170 )     (7,943 )
Income taxes receivable/payable     23,227       (35,530 )
Other liabilities     72,944       468  
Net cash provided by operating activities     457,685       358,708  
                 
Cash flows from investing activities:                
Payments for business acquisitions, net of cash acquired     (97,263 )     (93,650 )
Capital expenditures     (18,633 )     (18,135 )
Proceeds from sale of assets     919       742  
Proceeds from company-owned life insurance policies     1,934       -  
Proceeds from divested business, net     2,406       -  
Proceeds from loan repayment from divested business     3,883       -  
Net cash used in investing activities     (106,754 )     (111,043 )
                 
Cash flows from financing activities:                
Proceeds from borrowings     715,000       217,000  
Repayments on long-term debt     (771,027 )     (287,000 )
Payment of debt issuance costs     (2,738 )     -  
Repurchases of common stock     (249,984 )     -  
Shares repurchased for tax withholdings on share-based awards     (14,047 )     (12,982 )
Payments of contingent earn-out liabilities     (15,055 )     (46,107 )
Stock options exercised     469       3,067  
Dividends paid     (65,039 )     (58,828 )
Principal payments on finance leases     (7,823 )     (6,530 )
Net cash used in financing activities     (410,244 )     (191,380 )
                 
Effect of exchange rate changes on cash and cash equivalents     (5,004 )     7,573  
                 
Net increase (decrease) in cash and cash equivalents     (64,317 )     63,858  
Cash and cash equivalents at beginning of year     232,689       168,831  
Cash and cash equivalents at end of year   $ 168,372     $ 232,689  
                 
Supplemental information:                
Cash paid during the period for:                
Interest   $ 34,956     $ 36,855  
Income taxes, net of refunds received of $17.2 million and $4.2 million   $ 110,830     $ 180,707  
                 
Non-cash financing activities:                
Excise taxes accrued but not paid   $ 2,010     $ -  
                 
Reconciliation of cash and cash equivalents to consolidated balance sheets:                
Cash and cash equivalents   $ 167,459     $ 232,689  
Cash and cash equivalents included in assets held-for-sale     913       -  
Consolidated cash and cash equivalents   $ 168,372     $ 232,689  

 

8


 

Tetra Tech, Inc.

Regulation G Information

September 28, 2025

 

Reconciliation of Revenue to Revenue, Net of Subcontractor Costs ("Net Revenue")  

(in millions)

 

                2024     2025  
    2022     2023     1st Qtr     2nd Qtr     6 Mos     3rd Qtr     9 Mos     4th Qtr     Total     1st Qtr     2nd Qtr     6 Mos     3rd Qtr     9 Mos     4th Qtr     Total  
Consolidated                                                                                                                            
Revenue     3,504.0       4,522.6       1,228.3       1,251.6       2,479.9       1,344.3       3,824.2       1,374.5       5,198.7       1,420.6       1,322.1       2,742.7       1,369.8       4,112.5      1,330.1      5,442.6  
Subcontractor Costs     (668.5 )     (771.5 )     (213.1 )     (199.0 )     (412.1 )     (234.7 )     (646.8 )     (230.0 )     (876.8 )     (223.3 )     (218.4 )     (441.7 )     (216.8 )     (658.5 )    (166.8    (825.3
Net Revenue     2,835.5       3,751.1       1,015.2       1,052.6       2,067.8       1,109.6       3,177.4       1,144.5       4,321.9       1,197.3       1,103.7       2,301.0       1,153.0       3,454.0      1,163.3      4,617.3  
                                                                                                                             
GSG Segment                                                                                                                            
Revenue     1,820.9       2,158.9       575.0       597.1       1,172.2       640.6       1,812.7       670.6       2,483.4       751.8       661.4       1,413.2       673.0       2,086.2      587.7      2,673.9  
Subcontractor Costs     (484.4 )     (523.4 )     (132.3 )     (130.6 )     (263.0 )     (152.3 )     (415.3 )     (158.1 )     (573.4 )     (150.6 )     (140.5 )     (291.1 )     (152.6 )     (443.6 )    (100.5    (544.1
Net Revenue     1,336.5       1,635.5       442.7       466.5       909.2       488.3       1,397.4       512.5       1,910.0       601.2       520.9       1,122.1       520.4       1,642.6      487.2      2,129.8  
                                                                                                                             
CIG Segment                                                                                                                            
Revenue     1,738.4       2,424.6       669.1       671.2       1,340.3       723.6       2,063.9       722.9       2,786.7       688.2       678.9       1,367.1       715.8       2,082.8      761.9      2,844.6  
Subcontractor Costs     (239.3 )     (309.0 )     (96.6 )     (85.1 )     (181.7 )     (102.2 )     (283.9 )     (90.9 )     (374.8 )     (92.1 )     (96.1 )     (188.2 )     (83.2 )     (271.4 )    (85.7    (357.1
Net Revenue     1,499.1       2,115.6       572.5       586.1       1,158.6       621.4       1,780.0       632.0       2,411.9       596.1       582.8       1,178.9       632.6       1,811.4      676.2      2,487.5  

 

Reconciliation of Net Income Attributable to Tetra Tech to Adjusted EBITDA

(in thousands)

 

                2024     2025  
    2022     2023     1st Qtr     2nd Qtr     6 Mos     3rd Qtr     9 Mos     4th Qtr     Total     1st Qtr     2nd Qtr     6 Mos     3rd Qtr     9 Mos     4th Qtr     Total  
Net Income Attributable to Tetra Tech     263,125       273,420       74,972       76,446       151,418       85,810       237,228       96,154       333,382       747       5,388       6,135       113,844       119,979     127,745     247,724  
Income Tax Expense     85,602       127,526       26,523       31,341       57,864       32,894       90,757       39,266       130,023       14,530       25,700       40,230       42,815       83,045     46,624     129,668  
Interest Expense     11,584       46,537       9,578       9,883       19,461       9,912       29,374       7,897       37,271       7,218       8,491       15,709       8,287       23,996     6,806     30,802  
Depreciation     13,859       19,980       6,951       5,637       12,588       5,713       18,301       5,421       23,722       5,402       5,248       10,650       5,410       16,059     5,115     21,175  
Amortization     13,174       41,226       12,533       12,094       24,627       13,790       38,417       11,538       49,955       10,660       8,629       19,289       8,287       27,577     9,524     37,101  
FX Hedge Gain     (19,904 )     (89,402 )     -       -       -       -       -       -       -       -       -       -       -       -     -     -  
EBITDA     367,440       419,287       130,557       135,401       265,958       148,119       414,077       160,276       574,353       38,557       53,456       92,013       178,643       270,656     195,814     466,470  
                                                                                                                             
Contingent Consideration     -       12,255       (37 )     14       (22 )     500       477       2,064       2,541       (366 )     (1,931 )     (2,297 )     (58 )     (2,355 )   (9,873 )   (12,228 )
Goodwill Impairment     -       -       -       -       -       -       -       -       -       -       92,416       92,416       -       92,416     -     92,416  
Acquisition & Integration Expenses     -       49,554       -       -       -       -       -       7,138       7,138       -       -       -       -       -     -     -  
Legal Contingency Costs     -       -       -       -       -       -       -       -       -       115,000       -       115,000       -       115,000     -     115,000  
COVID-19 Credits     (6,486 )     -       -       -       -       -       -       -       -       -       -       -       -       -     -     -  
Adjusted EBITDA     360,954       481,096       130,520       135,415       265,936       148,619       414,554       169,478       584,032       153,191       143,941       297,132       178,585       475,717     185,941     661,658  

 

9