![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-19-002143/g30331mmi006.gif)
| TA I n c o m e fr o m C o n t i n u i n g O p e r a t i o n s a n d A d j u s t e d E BI T D A 1) On September 1, 2018, TA entered an agreement to sell its convenience stores business and the convenience stores business was classified as held for sale and the related results of operations were reclassified as a discontinued operation for all prior periods as presented in TA's Form 10-Q for the quarterly period ended September 30, 2018. Accordingly, TA's results from continuing operations for the twelve months (LTM) ended September 30, 2018, exclude the results of the convenience stores business. 2) The pro forma adjustments for the twelve months ended September 30, 2018, include the aggregate effects of the transactions contemplated by the Transaction Agreements TA entered on January 16, 2019, including, among other things, TA's purchase from HPT of 20 travel centers historically leased from HPT and a reduction of TA's rent payable to HPT. These pro forma adjustments assume the transaction occurred on October 1, 2017, and include (1) reduction of annual minimum rent of $43,148 TA will realize pursuant to the Transaction Agreements if all 20 properties are purchased and (2) additional depreciation of $18,237 related to the assets TA is acquiring as a result of purchasing these travel centers. The net effect of the pro forma adjustments is tax affected in the amount of $6,153, which was determined using TA's statutory income tax rate of 24.7%. 3) EBITDA and Adjusted EBITDA are non-GAAP financial measures calculated as presented in the tables above. TA believes EBITDA and Adjusted EBITDA provide useful information to investors because by excluding the effects of certain amounts, such as income tax expense, depreciation and amortization, executive officer retirement agreement expenses, certain legal fees, federal biodiesel tax credits and rent expense, these non-GAAP measures may facilitate a comparison of current operating performance with TA’s historical operating performance and the performance of other companies. EBITDA and Adjusted EBITDA do not represent cash generated by operating activities in accordance with GAAP and should not be considered alternatives to net income, net income attributable to common shareholders, income from continuing operations or operating income or as a substitute for GAAP financial measures. These measures should be considered in conjunction with net income, net income attributable to common shareholders, income from continuing operations and operating income as presented in TA’s condensed consolidated statements of income. Also, other companies may calculate EBITDA and Adjusted EBITDA differently than we do. 4) As part of TA's retirement agreements with certain former officers, TA agreed to accelerate the vesting of previously granted share awards and to pay an additional cash payment in the amount of $1,505. This acceleration and cash payment resulted in additional compensation expense of $4,660 for the twelve months ended September 30, 2018. For more information regarding the retirement agreements TA entered into with certain former officers, refer to TA’s Quarterly Report on Form 10-Q for the period ended September 30, 2018, or the Quarterly Report filed with the Securities and Exchange Commission. 5) During the twelve months ended September 30, 2018, TA incurred the final $115 of legal fees in connection with its litigation with Comdata Inc. TA’s legal expenses related to this matter totaled $10,633. On April 9, 2018, the Court of Chancery of the State of Delaware, or the Court, entered its final order and judgment, or the Order. Pursuant to the Order, Comdata Inc. was required to, among other things, reimburse TA for attorneys' fees and costs, together with interest, in the amount of $10,650, which TA collected in April 2018. As a result, TA recognized a $10,082 reduction in selling, general and administrative expenses and $568 of interest income for the twelve months ended September 30, 2018. For more information regarding TA’s litigation with Comdata Inc., refer to the Quarterly Report. 6 6) On February 8, 2018, U.S. federal legislation was passed that retroactively reinstated the 2017 federal biodiesel tax credit. The federal biodiesel tax credit for 2017 was $23,251 and was recognized in the twelve months ended September 30, 2018. For more information regarding the biodiesel tax credit, refer to the Quarterly Report. T R A V E L C E N T E R SO FA M E R I C A PR OF O R M AFINA NC IA LINF O R M AT I O N |