TravelCenters of America (TA) 8-K Entry into a Material Definitive Agreement

Exhibit 99.1

Pro Forma Condensed Consolidated Financial Statements (Unaudited)

On June 1, 2015, TravelCenters of America LLC and three of its subsidiaries, which we refer to collectively as we, our, us, or TA, entered into a Transaction Agreement with our principal landlord, Hospitality Properties Trust, and four of its subsidiaries, which we refer to collectively as HPT, as disclosed in the Current Report on Form 8-K filed with the Securities and Exchange Commission on June 5, 2015. The transactions contemplated by the Transaction Agreement, include (i) the amendment and restatement of our lease with HPT for 144 properties, which we refer to as the Prior Lease, (ii) the sale of properties and other assets to, and our lease back of those properties and assets from, HPT and (iii) the purchase of properties from HPT.

On June 9, 2015, June 16, 2015,  June 23, 2015, and September 23, 2015, we completed certain of the transactions contemplated by the Transaction Agreement as summarized below:

·On June 9, 2015, the Prior Lease was amended and restated into four new leases, which we refer to collectively as the Leases. The initial terms for the Leases end on December 31, 2026, 2028, 2029 and 2030, respectively. Each of the Leases grants us two renewal options of fifteen years each.

·On June 9, 2015, HPT purchased from us, for $183.4 million, 10 travel centers we owned and certain assets we owned at eight properties we leased from HPT under the Prior Lease. HPT leased back these properties to us under the Leases. Our annual rent increased by $15.8 million as a result of the sale and lease back of properties completed on June 9, 2015.

·On June 9, 2015, we purchased from HPT, for $45.0 million, five travel centers that we previously leased from HPT under the Prior Lease. Our annual rent decreased by $3.9 million as a result of our completion of the purchase of these properties.

·On June 16, 2015, HPT purchased from us, for $24.4 million, one travel center we owned and certain assets we owned at another travel center that we lease from HPT under one of the Leases and HPT leased back the travel center and assets to us under two of the Leases. Our annual rent increased by $2.1 million as a result of the sale and leaseback of the travel center and assets completed on June 16, 2015.

·On June 23, 2015, HPT purchased from us, for $20.1 million, one travel center we owned and certain assets we owned at another travel center that we lease from HPT under one of the Leases and HPT leased back the travel center and assets to us under two of the Leases. Our annual rent increased by $1.7 million as a result of the sale and leaseback of the travel center and assets completed on June 23, 2015.

·On September 23, 2015, HPT purchased from us, for $51.5 million, two travel centers we owned and certain assets we owned at another travel center that we lease from HPT under one of the Leases and HPT leased back the two travel centers and assets to us under three of the Leases. Our annual rent increased by $4.4 million as a result of the sale and leaseback of the travel center and assets completed on September 23, 2015.

As of September 23, 2015, after giving effect to the above referenced transactions completed through that date, we leased a total of 153 properties from HPT under the Leases.

The pro forma financial statements included herein include adjustments related to the amendments to the terms of our leases with HPT and our purchase of assets and our sale and lease back of assets on June 9, 2015, June 16, 2015, June 23, 2015, and September 23, 2015. The pro forma financial statements do not reflect adjustments related to the sale and lease back of the five properties we expect to sell to HPT after we have completed the construction of travel centers at those properties, as contemplated in the Transaction Agreement. The pro forma financial statements also do not reflect adjustments to rent payable to HPT as a result of our sales to HPT during the periods presented of improvements at properties that we lease from HPT, for periods prior to the dates HPT purchased such improvements.  Such improvements totaled $66.1 million during 2014 and $40.4 million during the six months ended June 30, 2015, and, in accordance with the leases, annual minimum rent at the time HPT purchased  these improvements was increased by 8.5% of the amount of the improvements purchased by HPT. No pro forma adjustments have been made to reflect the results of operations for periods prior to our acquisitions of the travel centers and convenience stores we acquired from parties other than HPT during the periods presented, or to eliminate the one time acquisition costs related to such acquisition activities.  For the eight month period ended August 31, 2015, we incurred approximately $2.6 million of acquisition costs.

The adjustments to the pro forma condensed consolidated balance sheet as of June 30, 2015, assume that these transactions occurred on that date. While the changes to our various expenses that result from the above described transactions are reflected in our actual results from the dates each of the transactions was consummated, the adjustments to the pro forma condensed consolidated statements of income for the six months ended June 30, 2015, and for the year ended December 31, 2014, assume that these transactions occurred on January 1, 2014. The pro forma financial statements are primarily based on, and should be read in conjunction with our audited consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended December 31, 2014, which we refer to as our Annual Report, and our unaudited condensed consolidated financial statements and accompanying notes included in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, which we refer to as our Quarterly Report.

The historical consolidated financial information of TA has been adjusted in the pro forma financial statements to give effect to pro forma events that are (1) directly attributable to the transactions, (2) factually supportable, and (3) expected to have a continuing impact on the results of operations. The pro forma financial statements should be read in conjunction with the accompanying notes.

2

Travel Centers of America LLC

Pro Forma Condensed Consolidated Balance Sheets (Unaudited)

(in thousands)

	June 30, 2015 (as reported)		Transaction adjustments			Note	June 30, 2015 pro forma
Assets
Current assets:
Cash and cash equivalents	$	370,883	$	51,506		2(a)	$	422,389
Accounts receivable (less allowance for doubtful accounts of $1,145 as of June 30, 2015)	126,666		—				126,666
Inventories	180,255		—				180,255
Other current assets	66,083		—				66,083
Total current assets	743,887		51,506				795,393
Property and equipment, net	732,938		(30,560		)	2(b)	702,378
Goodwill and intangible assets, net	57,205		—				57,205
Other noncurrent assets	43,376		—				43,376
Total assets	$	1,577,406	$	20,946			$	1,598,352
Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable	$	165,706	$	—			$	165,706
Current HPT Lease liabilities	35,185		1,488			2(c)	36,673
Other current liabilities	147,812		—				147,812
Total current liabilities	348,703		1,488				350,191
Long term debt	230,000		—				230,000
Noncurrent HPT Lease liabilities	374,108		19,503			2(c)	393,611
Other noncurrent liabilities	83,837		(45		)	2(d)	83,792
Total liabilities	1,036,648		20,946				1,057,594
Total shareholders’ equity	540,758		—				540,758
Total liabilities and shareholders’ equity	$	1,577,406	$	20,946			$	1,598,352

3

Travel Centers of America LLC

Pro Forma Condensed Consolidated Statements of Income (Unaudited)

Six Months Ended June 30, 2015

(in thousands, except per share data)

	As reported		Transaction adjustments			Note	Pro forma
Revenues:
Fuel	$	2,128,253	$	—			$	2,128,253
Nonfuel	856,140		—				856,140
Rent and royalties from franchisees	6,191		—				6,191
Total revenues	2,990,584		—				2,990,584
Cost of goods sold (excluding depreciation):
Fuel	1,919,579		—				1,919,579
Nonfuel	386,712		—				386,712
Total cost of goods sold	2,306,291		—				2,306,291
Operating expenses:
Site level operating	427,918		—				427,918
Selling, general and administrative	57,678		—				57,678
Real estate rent	108,912		9,013			2(e)	117,925
Depreciation and amortization	35,641		(3,872		)	2(f)	31,769
Total operating expenses	630,149		5,141				635,290
Income from operations	54,144		(5,141		)		49,003
Acquisition costs	1,541		—				1,541
Interest expense, net	11,419		(1,846		)	2(e)	9,573
Loss on extinguishment of debt	10,502		(10,502		)	2(h)	—
Income before income taxes and income from equity investees	30,682		7,207				37,889
Provision for income taxes	13,001		2,804			2(g)	15,805
Income from equity investees	1,820		—				1,820
Net income	$	19,501	$	4,403			$	23,904
Net income per common share:
Basic and diluted	$	0.51	$	0.12			$	0.63

4

Travel Centers of America LLC

Pro Forma Condensed Consolidated Statements of Income (Unaudited)

Year Ended December 31, 2014

(in thousands, except per share data)

	As reported		Transaction adjustments			Note	Pro forma
Revenues:
Fuel	$	6,149,449	$	—			$	6,149,449
Nonfuel	1,616,802		—				1,616,802
Rent and royalties from franchisees	12,382		—				12,382
Total revenues	7,778,633		—				7,778,633
Cost of goods sold (excluding depreciation):
Fuel	5,720,949		—				5,720,949
Nonfuel	738,871		—				738,871
Total cost of goods sold	6,459,820		—				6,459,820
Operating expenses:
Site level operating	815,611		—				815,611
Selling, general and administrative	106,823		—				106,823
Real estate rent	217,155		21,495			2(e)	238,650
Depreciation and amortization	65,584		(9,382		)	2(f)	56,202
Total operating expenses	1,205,173		12,113				1,217,286
Income from operations	113,640		(12,113		)		101,527
Acquisition costs	1,160		—				1,160
Interest expense, net	16,712		(4,499		)	2(e)	12,213
Loss on extinguishment of debt	—		—				—
Income before income taxes and income from equity investees	95,768		(7,614		)		88,154
Provision for income taxes	38,023		(2,962		)	2(g)	35,061
Income from equity investees	3,224		—				3,224
Net income	$	60,969	$	(4,652	)		$	56,317
Net income per common share:
Basic and diluted	$	1.62	$	(0.13	)		$	1.49

5

TravelCenters of America LLC

Notes to Condensed Consolidated Pro Forma Financial Statements (Unaudited)

(In thousands except for per share data, unless indicated otherwise)

Note 1.Basis of Presentation

The condensed consolidated pro forma financial statements were derived from historical financial statements prepared in accordance with U.S. generally accepted accounting principles, and should be read in conjunction with our Annual and Quarterly Reports. The pro forma financial statements are presented for informational purposes only and are not necessarily indicative of what our results of operations actually would have been had the transaction been completed as of the dates indicated. In addition, the pro forma financial statements do not purport to project our future operating results. The accompanying pro forma financial statements do not reflect adjustments related to the expected sale and lease back of the five properties we expect to sell to HPT after we have completed the construction of travel centers at those properties.

Note 2. Pro Forma Transaction Adjustments

The condensed consolidated pro forma financial statements were prepared based on our historical consolidated financial statements and include adjustments for the amendments to the terms of our leases with HPT and our purchase of assets and our sale and lease back of assets on June 9, 2015, June 16, 2015, June 23, 2015, and September 23, 2015.

The historical consolidated financial information of TA has been adjusted in the pro forma financial statements to give effect to events that are (1) directly attributable to the transactions, (2) factually supportable, and (3) expected to have a continuing impact on the results of operations. The pro forma statements of income do not reflect the one time transaction related expense adjustment described in note (h) below.

Pro Forma Balance Sheet Adjustments

(a)Cash

Adjustments to cash totaling $51,506 are comprised of proceeds from the sale to HPT of two travel centers and certain assets at one leased property. The pro forma statements of income do not assume investment income related to the net increase in cash from the transactions.

(b)Property and equipment, net

Adjustments to property and equipment, net totaling $30,560 are to reflect the sale of two travel centers and certain assets at one other travel center to HPT.

(c)Deferred gain

In conjunction with the sale of two travel centers and certain assets at one other travel center we recognized an aggregate deferred gain of $20,991, which is to be amortized as a credit to rent expense over the term of the respective leases on a straight line basis.

The deferred gain is comprised as follows:

Deferred gain resulting from sale of two travel centers and certain assets at one other travel center	$	20,991
Less: current portion of deferred gain	(1,488		)
Long term deferred gain	$	19,503

6

(d)Asset retirement obligation

The adjustment to other noncurrent liabilities relates to the removal of asset retirement obligations related to assets sold to HPT totaling $45.

7

Pro Forma Statements of Income Adjustments

(e)Real estate rent

The increase in our base rent payable to HPT as a result of the sale and lease back and purchase transactions described above is calculated as follows:

Proceeds from the sales of 14 travel centers and certain assets at 11 properties	$	279,382
Less: Purchase price of five travel centers	(45,042		)
Net proceeds from transaction	234,340
Rent increase rate	8.6		%
Net increase in base rent	$	20,153

Adjustments to real estate rent expense consisted of the following:

	Six months ended June 30, 2015(1)			Year ended December 31, 2014
Increase in base rent due to sale and lease back and purchase transactions	$	8,397		$	20,153
Add: HPT rent previously classified as interest expense	1,846			4,499
Add: HPT rent previously charged against the sale leaseback financing obligation	704			1,749
Pro forma increase in real estate rent	10,947			26,401
Less: Amortization of deferred gain	(3,885		)	(9,020		)
Add: Amortization of other existing deferred rent credits over longer amended lease terms	1,951			4,114
Net adjustment to real estate rent expense	$	9,013		$	21,495

(1) On June 9, 2015, June 16, 2015, and June 23, 2015, we completed certain of the transactions contemplated by the Transaction Agreement, as described above. Our historical results for the six months ended June 30, 2015, include the effects of those completed transactions from those respective dates.

Taking into account the lease amendments of September 23, 2015, our annual run rate rent expense as of June 30, 2015, was as follows:

Annual rent payments obligation	$	259,619
Adjustments:
Deduct amortization of deferred gain	(8,985		)
Deduct net amortization of deferred rent credits and accurals	(6,869		)
Deduct portion of rent payment recognized as principal and interest payments related to sale leaseback financing obligation	(1,528		)
Annual run rate rent expense as of June 30, 2015	$	242,237

The annual run rate rent expense as of June 30, 2015, does not take into account future increases in rent that may result from sales of improvements to HPT and from percentage rent.

(f)Depreciation and amortization

Adjustments to depreciation and amortization expense in the pro forma statements of income consisted of the following:

	Six months ended June 30, 2015			Year ended December 31, 2014
Adjustment to remove depreciation expense related to the assets sold to HPT	$	(3,559	)	$	(8,672	)
Adjustment to remove depreciation expense related to properties that now qualify for sale leaseback accounting	(313		)	(710		)
	$	(3,872	)	$	(9,382	)

(g)Provision for income taxes

The pro forma transaction adjustments have been tax affected at a blended statutory federal and state income tax rate of 38.9%.

8

(h)Loss on extinguishment of debt

The purchase of five properties on June 9, 2015, that we formerly leased from HPT and subleased to franchisees, resulted in a loss on extinguishment of debt of $10,502 because the lease of these properties had been accounted for as a financing and the purchase prices paid for the properties exceeded the unamortized balance of the sale leaseback financing obligation. This loss on extinguishment of debt is eliminated and not reflected in the pro forma statements of income because it is non-recurring.

9