================================================================================
- --------------------------------------------------------------------------------

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

/x/  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934

                For the quarterly period ended September 30, 2000


                                       OR


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

       For the transition period from ________________ to ________________


                          COMMISSION FILE NUMBER 1-9947

                               TRC COMPANIES, INC.
             (Exact name of registrant as specified in its charter)


               DELAWARE                                  06-0853807
- --------------------------------------      ------------------------------------
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
     incorporation or organization)

         5 Waterside Crossing
          Windsor, Connecticut                              06095
- ----------------------------------------    ------------------------------------
(Address of principal executive offices)                  (Zip Code)

       Registrant's telephone number, including area code: (860) 298-9692

                       -----------------------------------



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days. YES /x/    NO / /

On November 10, 2000, there were 7,133,391 shares of the registrant's common
stock, $.10 par value, outstanding.


- --------------------------------------------------------------------------------
================================================================================





                               TRC COMPANIES, INC.

                    CONTENTS OF QUARTERLY REPORT ON FORM 10-Q

                        QUARTER ENDED SEPTEMBER 30, 2000


                                                                                                        
PART I - FINANCIAL INFORMATION


      Item 1.    Condensed Consolidated Financial Statements

                 Consolidated Statements of Operations for the three months ended
                      September 30, 2000 and 1999............................................................  3

                 Condensed Consolidated Balance Sheets at
                      September 30, 2000 and June 30, 2000...................................................  4

                 Condensed Consolidated Statements of Cash Flows
                       for the three months ended September 30, 2000 and 1999 ...............................  5

                 Notes to Condensed Consolidated Financial Statements........................................  6

      Item 2.    Management's Discussion and Analysis of Financial Condition
                      and Results of Operations..............................................................  7

      Item 3.    Quantitative and Qualitative Disclosures about Market Risk.................................. 10


PART II - OTHER INFORMATION

      Item 6.    Exhibits and Reports on Form 8-K............................................................ 10


SIGNATURE.................................................................................................... 10



                                      -2-






                          PART I: FINANCIAL INFORMATION

                               TRC COMPANIES, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)




                                                                      Three Months Ended
                                                                        September 30,
(in thousands, except per share data)                                2000            1999
                                                                  ------------    -----------
                                                                            
GROSS REVENUE                                                     $    36,887     $   25,129
      Less subcontractor costs and direct charges                      10,184          7,016
                                                                  ------------    -----------
NET SERVICE REVENUE                                                    26,703         18,113
                                                                  ------------    -----------


OPERATING COSTS AND EXPENSES:
      Cost of services                                                 21,719         15,140
      General and administrative expenses                                 860            697
      Depreciation and amortization                                       847            651
                                                                  ------------    -----------
                                                                       23,426         16,488
                                                                  ------------    -----------

INCOME FROM OPERATIONS                                                  3,277          1,625

Interest expense                                                          485            195
                                                                  ------------    -----------
INCOME BEFORE TAXES                                                     2,792          1,430

Federal and state income tax provision                                  1,033            515
                                                                  ------------    -----------
NET INCOME                                                        $     1,759     $      915
                                                                  ============    ===========

EARNINGS PER SHARE:
      Basic                                                       $       .25     $      .13
      Diluted                                                             .23            .13
                                                                  ============    ===========

AVERAGE SHARES OUTSTANDING:
      Basic                                                             7,067          6,800
      Diluted                                                           7,636          7,003
                                                                  ============    ===========



          THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONDENSED
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      -3-





                               TRC COMPANIES, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS




                                                                             September 30,   June 30,
(in thousands, except share data)                                              2000            2000
                                                                            ------------    ------------
                                                                                      
                                                                            (unaudited)
                                     ASSETS
Current assets:
     Cash                                                                   $     1,237     $     1,566
     Accounts receivable, less allowance for doubtful accounts                   52,544          48,995
     Deferred income tax benefits                                                 1,397           1,208
     Prepaid expenses and other current assets                                    1,198           1,053
                                                                            ------------    ------------
                                                                                 56,376          52,822
                                                                            ------------    ------------

PROPERTY AND EQUIPMENT, AT COST                                                  24,878          23,617
     Less accumulated depreciation and amortization                              17,784          17,361
                                                                            ------------    ------------
                                                                                  7,094           6,256
                                                                            ------------    ------------
COSTS IN EXCESS OF NET ASSETS OF ACQUIRED BUSINESSES, NET OF
     ACCUMULATED AMORTIZATION                                                    33,161          33,512
                                                                            ------------    ------------
OTHER ASSETS                                                                      2,280           1,618
                                                                            ------------    ------------
                                                                            $    98,911     $    94,208
                                                                            ============    ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current portion of debt                                                $       100     $       100
     Accounts payable                                                             6,675           6,216
     Accrued compensation and benefits                                            5,222           4,308
     Billings in excess of revenue earned                                         2,372           3,160
     Other accrued liabilities                                                    2,666           2,770
                                                                            ------------    ------------
                                                                                 17,035          16,554
                                                                            ------------    ------------
NON-CURRENT LIABILITIES:
     Long-term debt                                                              23,200          21,200
     Deferred income taxes                                                        2,060           2,006
                                                                            ------------    ------------
                                                                                 25,260          23,206
                                                                            ------------    ------------
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY:
     Capital stock:
        Preferred, $.10 par value; 500,000 shares authorized, none issued             -               -
        Common, $.10 par value; 30,000,000 shares authorized, 7,711,595
          shares issued at September 30, 2000 and 7,674,329 shares
          issued at June 30, 2000                                                   771             767
     Additional paid-in capital                                                  41,916          41,511
     Retained earnings                                                           16,826          15,067
                                                                            ------------    ------------
                                                                                 59,513          57,345
     Less treasury stock, at cost                                                 2,897           2,897
                                                                            ------------    ------------
                                                                                 56,616          54,448
                                                                            ------------    ------------
                                                                            $    98,911     $    94,208
                                                                            ============    ============




          THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONDENSED
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      -4-




                               TRC COMPANIES, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)




                                                                                   Three Months Ended
                                                                                     September 30,
(in thousands)                                                                    2000            1999
                                                                               ------------    -----------
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                                                                $     1,759     $      915
     Adjustments to reconcile net income to net cash
        provided by operating activities:
           Depreciation and amortization                                               847            651
           Change in deferred taxes and other non-cash items                           (48)           (10)
           Changes in assets and liabilities:
              Accounts receivable                                                   (3,549)        (1,546)
              Prepaid expenses and other current assets                               (145)           (41)
              Accounts payable                                                         459             49
              Accrued compensation and benefits                                        914             44
              Billings in excess of revenue earned                                    (788)            32
              Other accrued liabilities                                               (104)          (377)
                                                                               ------------    -----------
NET CASH USED IN OPERATING ACTIVITIES                                                 (655)          (283)
                                                                               ------------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Additions to property and equipment                                            (1,329)          (761)
     Issuance of note receivable                                                      (625)             -
     Acquisition of equity investments and other                                       (45)             1
                                                                               ------------    -----------
NET CASH USED IN INVESTING ACTIVITIES                                               (1,999)          (760)
                                                                               ------------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Net borrowings under revolving credit facility                                  2,000          4,000
     Repayment of long-term debt                                                         -         (3,500)
     Proceeds from exercise of stock options and warrants                              325              4
                                                                               ------------    -----------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                            2,325            504
                                                                               ------------    -----------

DECREASE IN CASH                                                                      (329)          (539)

Cash, beginning of period                                                            1,566          1,368
                                                                               ------------    -----------
CASH, END OF PERIOD                                                            $     1,237     $      829
                                                                               ============    ===========


SUPPLEMENTAL CASH FLOW INFORMATION:
     Interest paid                                                             $       319     $      453
     Income taxes paid, net of refunds                                               1,250            732
                                                                               ============    ===========




          THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONDENSED
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      -5-





                               TRC COMPANIES, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 2000
                                 (in thousands)

1.       The condensed consolidated balance sheet at September 30, 2000, the
         consolidated statement of operations and the condensed consolidated
         statement of cash flows for the three months ended September 30, 2000
         and 1999 are unaudited, but in the opinion of the Company, include all
         adjustments, consisting only of normal recurring accruals, necessary
         for a fair presentation of the results for the interim periods. The
         June 30, 2000 condensed consolidated balance sheet data was derived
         from the audited financial statements but does not include all
         disclosures required by generally accepted accounting principles in
         the United States. Certain footnote disclosures usually included in
         financial statements prepared in accordance with generally accepted
         accounting principles in the United States have been omitted. It is
         suggested that these financial statements be read in conjunction with
         the financial statements and notes thereto included in the Company's
         Annual Report to Shareholders for the fiscal year ended June 30, 2000.

2.       Earnings per share is computed in accordance with the provisions of
         Statement of Financial Accounting Standards No. 128, Earnings per
         Share. Basic earnings per share is based upon the weighted average
         common shares outstanding. Diluted earnings per share reflect the
         potential dilutive effect of outstanding stock options and warrants.
         For purposes of computing diluted earnings per share, the weighted
         average number of shares outstanding was increased by 569 shares and
         203 shares for the three months ended September 30, 2000 and 1999,
         respectively, representing the potential dilutive effects of
         outstanding stock options and warrants.

3.       The Company recently entered into several long-term contracts under its
         Exit Strategies(R)program which involve the transfer of liability for
         remediation of environmental conditions at a site from the responsible
         parties to the Company. In exchange, the responsible parties have
         entered into a fixed fee contract with the Company in an amount based
         on the estimated cost of remediation. The Company generally assumes
         the risk for all remediation costs for pre-existing site conditions
         and believes that through in-depth technical analysis, comprehensive
         cost estimation and creative remedial approaches as approved by
         applicable regulatory agencies, it is able to execute pricing
         strategies which protect the Company's return on these projects. As
         additional protection, the Company obtains remediation cost cap
         insurance from rated insurance companies which provides coverage for
         cost increases arising from unknown or changed conditions. The Company
         believes that it is adequately protected from risks on these projects
         and that adverse developments, if any, will not have a material impact
         on the Company's consolidated operating results, financial condition
         or cash flows.

4.       In June 1998, the Financial Accounting Standards Board issued Statement
         of Financial Accounting Standards No. 133, ACCOUNTING FOR DERIVATIVES
         AND HEDGING ACTIVITIES. The Statement, as amended, is effective for
         all fiscal quarters of fiscal years beginning after June 15, 2000. The
         Statement requires companies to recognize all derivative instruments
         on their balance sheet as either assets or liabilities measured at
         fair value. The Statement also specifies a new method of accounting
         for hedging transactions, prescribes the types of items and
         transactions that may be hedged, and specifies detailed criteria to be
         met to qualify for hedge accounting. The Company has adopted this
         Statement in fiscal 2001. Adoption of this Statement did not have a
         material impact on the Company's consolidated operating results,
         financial condition or cash flows.


                                      -6-





                               TRC COMPANIES, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                 Three Months Ended September 30, 2000 and 1999

OVERVIEW

The Company is a leading provider of technical, financial risk management and
construction services to industry and government primarily in the United States
market. The Company's main focus is in the areas of infrastructure improvements
and expansions, environmental management and information technology.

RESULTS OF OPERATIONS

The Company, in the course of providing its services, routinely subcontracts
drilling, laboratory analyses, construction equipment and other services. These
costs are passed directly through to customers and, in accordance with industry
practice, are included in gross revenue. Because subcontractor costs and direct
charges can vary significantly from project to project, the Company considers
net service revenue, which is gross revenue less subcontractor costs and direct
charges, as its primary measure of revenue growth.

The following table presents the percentage relationships of certain items in
the consolidated statements of operations to net service revenue:




                                                       Three Months Ended September 30,
                                                           2000               1999
                                                       ----------         ----------
                                                                        
       NET SERVICE REVENUE                                 100.0%             100.0%
                                                       ----------         ----------
       OPERATING COSTS AND EXPENSES:
          Cost of services                                  81.3               83.6
          General and administrative expenses                3.2                3.8
          Depreciation and amortization                      3.2                3.6
                                                       ----------         ----------
       INCOME FROM OPERATIONS                               12.3                9.0
       Interest expense                                      1.8                1.1
                                                       ----------         ----------
       INCOME BEFORE TAXES                                  10.5                7.9
       Federal and state income tax provision                3.9                2.8
                                                       ----------         ----------
       NET INCOME                                            6.6%               5.1%
                                                       ==========         ==========



                                      -7-





The revenue growth trend established in fiscal 1998 continued. Net service
revenue increased by 47.4% to $26.7 million during the three months ended
September 30, 2000, compared to $18.1 million in the same period last year. The
increase was due to a combination of internal growth arising out of increased
revenue from the Company's services including, as expected, revenue from the
Exit Strategies(R) program, and the additional revenue from acquisitions made in
fiscal 2000.

Cost of services also increased by approximately 43.5% during the three months
ended September 30, 2000, as compared to the same period last year, primarily
due to the increase in net service revenue and additional operating costs
associated with the businesses acquired in fiscal 2000. However, as a percentage
of net service revenue, these costs decreased to 81.3% from 83.6% last year.

General and administrative expenses increased by approximately 23.4% during the
three months ended September 30, 2000, as compared to the same period last year.
The increase was primarily from additional costs necessary to support the
Company's internal and acquisition growth. However, as a percentage of net
service revenue, these costs decreased to 3.2% from 3.8% last year.

Depreciation and amortization expense increased by approximately 30% during the
three months ended September 30, 2000, as compared to the same period last year.
This increase was due to the additional depreciation expense on the equipment of
businesses acquired in fiscal 2000 and to the additional amortization of costs
in excess of the net assets of the acquired businesses.

Income from operations increased by approximately 102% to $3.3 million during
the three months ended September 30, 2000, as compared to $1.6 million during
the same period last year. The continued improvement in operating performance
was primarily attributable to: (1) the Company's focus toward higher margin,
economically driven markets, such as the Exit Strategy program; and (2) the
growth in revenue without comparable increases in operating overhead.

Interest expense increased during the three months ended September 30, 2000, as
compared to the same period last year, primarily due to higher levels of debt
outstanding because of acquisitions completed in the last two years.

The provision for federal and state income taxes reflects an effective rate of
37% for the three months ended September 30, 2000, compared to an effective rate
of 36% in the same period last year. The increase was primarily due to
nondeductible costs in excess of the net assets acquired on the acquisitions
completed in fiscal 2000. The Company believes that there will be sufficient
taxable income in future periods to enable utilization of available deferred
income tax benefits.

IMPACT OF INFLATION

The Company's operations have not been materially affected by inflation or
changing prices because of the short-term nature of many of its contracts, and
the fact that most contracts of a longer term are subject to adjustment or have
been priced to cover anticipated increases in labor and other costs.


                                      -8-





LIQUIDITY AND CAPITAL RESOURCES

The Company primarily relies on cash from operations and borrowings based upon
the strength of its balance sheet to fund operations. The Company's liquidity is
assessed in terms of its overall ability to generate cash to fund its operating
and investing activities, and to reduce debt. Of particular importance in the
management of liquidity are cash flows generated from operating activities,
acquisitions, capital expenditure levels and an adequate bank line of credit.

Cash flow used in operating activities for the three months ended September 30,
2000 was approximately $.7 million. The cash generated by net income and the
non-cash charges against income for depreciation and amortization were primarily
offset by the increase in accounts receivable due to the growth in revenue as
well as higher income tax payments.

Investing activities used cash of approximately $2 million during the three
months ended September 30, 2000, consisting primarily of expenditures for
additional information technology and other equipment to support business
growth. The Company expects to make capital expenditures of approximately $3
million during the remainder of fiscal 2001. In addition, the Company issued a
one-year $.6 million 8% note to a provider of web enabled energy services in
contemplation of an equity investment in that entity. The Company has the option
to convert the note into a 12.5% equity interest of the debtor.

The Company maintains a bank financing arrangement to assist in funding various
operating and financing activities. The Company has available a $25 million
revolving credit facility secured by accounts receivable which expires March
2003. Borrowings under the agreement bear interest at the bank's base rate or
the Eurodollar rate plus 1 3/4%. The agreement requires the Company to meet
certain financial ratios. At September 30, 2000, outstanding borrowings pursuant
to the agreement were $23 million, at an average interest rate of 8.5%. The
Company also had outstanding at September 30, 2000 a $.3 million 7 3/4%
subordinated note issued in connection with the purchase of Hydro-Geo
Consultants, Inc. in March 1998. The note is repayable in three remaining equal
installments.

The Company expects to increase its available cash flow over the remainder of
fiscal 2001, primarily from operations and from reductions in working capital
derived mainly from the collection of accounts receivable. The cash generated
from operations, the cash on hand at September 30, 2000 and available borrowings
under the bank line of credit will be sufficient to meet the Company's cash
requirements for the remainder of fiscal 2001.

FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that describe the Company's
business prospects. These statements involve risks and uncertainties including,
but not limited to, regulatory uncertainty, government funding, level of demand
for the Company's services, industry-wide competitive factors and political,
economic or other conditions. Furthermore, market trends are subject to changes
which could adversely affect future results.


                                      -9-





ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's exposure to market risk for changes in interest rates relates
primarily to borrowings under the Company's revolving credit agreement with a
commercial bank. These borrowings bear interest at variable rates and the fair
value of this indebtedness is not significantly affected by changes in market
interest rates. An effective increase or decrease of 10% in the current
effective interest rate under the revolving credit agreement would not have a
material effect on the Company's consolidated operating results, financial
condition or cash flows.

                           PART II: OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a) Exhibits -

              27      Financial Data Schedule (for SEC purposes only)

        (b) Reports on Form 8-K -

            On July 14, 2000, the Company filed a Form 8-K/A amending the May
            15, 2000 Form 8-K filing reporting that on January 7, 2000, the
            Company had completed the acquisition of Hunter Associates, Inc.

            On August 3, 2000, the Company filed a Form 8-K/A amending the
            June 2, 2000 Form 8-K filing reporting that on May 23, 2000, the
            Company had completed the acquisition of Lowney Associates.


                                    SIGNATURE


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


                                   TRC COMPANIES, INC.



November 10, 2000         by:    /s/  Harold C. Elston, Jr.
                                 ------------------------------------
                                      Harold C. Elston, Jr.
                            Senior Vice President and Chief Financial Officer
                                      (Chief Accounting Officer)


                                      -10-