TRAVELCENTERS OF AMERICA INC
10-Q/A, 1998-03-13
AUTO & HOME SUPPLY STORES
Previous: LAMALIE ASSOCIATES INC, 8-K, 1998-03-13
Next: TRAVELCENTERS OF AMERICA INC, 10-Q/A, 1998-03-13



<PAGE>   1
        



                                   FORM 10-Q/A
                               AMENDMENT NO. 1 TO

                          QUARTERLY REPORT ON FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 1997

                                       OF

                         TRAVELCENTERS OF AMERICA, INC.

         Pursuant to Rule 12b-15, promulgated under the Securities Exchange Act
of 1934, TravelCenters of America, Inc. hereby amends the following Items of its
Quarterly Report, so that, as amended, such Items read as set forth herein.

Item 1
Item 6, Exhibit 27


<PAGE>   2



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

                                    FORM 10-Q/A

[X]               QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 1997
                        Commission file number 333-26497




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


                         TRAVELCENTERS OF AMERICA, INC.
             (Exact name of Registrant as specified in its charter)

          DELAWARE                                   36-3856519
(State or other jurisdiction of                     (IRS Employer
incorporation or organization)                   Identification No.)

                       24601 Center Ridge Road, Suite 300
                             Westlake, OH 44145-5634

          (Address of principal executive offices, including zip code)

                                 (440) 808-9100
                     (Telephone number, including area code)

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 (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                               Yes           No [X]


<PAGE>   3




                         TRAVELCENTERS OF AMERICA, INC.

This Quarterly Report on Form 10-Q contains historical information and
forward-looking statements. Statements looking forward in time are included in
this Form 10-Q pursuant to the "safe harbor" provisions of the Private
Securities Litigation Reform Act of 1995. They involve known and unknown risks
and uncertainties that may cause the Company's actual results to differ from
future performance suggested herein. In the context of forward-looking
information provided in this Form 10-Q and in other reports, please refer to the
discussion of risk factors detailed in, as well as the other information
contained in, the Company's filings with the Securities and Exchange Commission.

                        INDEX                                           PAGE NO.
                        -----                                           --------
        PART I.  FINANCIAL INFORMATION
        ------------------------------

            Item 1.    Introduction to the Consolidated                       3
                       Financial Statements

                       Consolidated Balance Sheet                             4

                       Consolidated Statement of Income

                       and Retained Earnings                                  5

                       Consolidated Statement of Cash Flows                   6

                       Notes to Consolidated Financial Statements             7

            Item 2.    Management's Discussion and Analysis of

                       Financial Condition and Results of Operations         21

        PART II.  OTHER INFORMATION
        ---------------------------

            Item 1.    Legal Proceedings                                     29

            Item 6.    Exhibits and Reports on Form 8-K                      29

        SIGNATURE
        ---------

                                      - 3 -


<PAGE>   4



Part I - Financial Information
- ------------------------------

Item 1.       Financial Statements

                         TRAVELCENTERS OF AMERICA, INC.

              INTRODUCTION TO THE CONSOLIDATED FINANCIAL STATEMENTS
              -----------------------------------------------------

The consolidated financial statements included herein have been prepared by
TravelCenters of America, Inc. (the "Company"), without audit, pursuant to the
rules and regulations of the Securities and Exchange Commission. Certain
information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted pursuant to such rules and regulations. The Company
believes that the disclosures are adequate to make the information presented not
misleading when read in conjunction with the Company's consolidated financial
statements and notes included therein for the year ended December 31, 1996.

The financial information presented reflects all adjustments, consisting only of
normal recurring adjustments, which are, in the opinion of management, necessary
for a fair statement of the results for the interim periods presented. The
results for interim periods are not necessarily indicative of results to be
expected for the year.

                                      - 4 -


<PAGE>   5

<TABLE>
<CAPTION>


                         TRAVELCENTERS OF AMERICA, INC.
                           CONSOLIDATED BALANCE SHEET
                           --------------------------

                                                                                          JUNE 30,
                                                                                            1997       DECEMBER 31,

                                                                                         (UNAUDITED)        1996
                                                                                         --------------------------
                                                                                         (IN THOUSANDS OF DOLLARS)

                                                      ASSETS

CURRENT ASSETS:

<S>                                                                                   <C>            <C>        
     Cash                                                                             $    79,492    $    23,779
     Accounts receivable (less allowance for doubtful
          accounts of $4,310 for 1997 and $3,502 for 1996)                                 56,614         54,371
     Inventories                                                                           33,710         29,082
     Deferred income taxes                                                                  3,877          3,877
     Other current assets                                                                   6,537         10,530
                                                                                      -----------    -----------
         Total current assets                                                             180,230        121,639

Notes receivable, net                                                                       1,312          1,835
Property and equipment, net                                                               265,698        269,366
Intangible assets                                                                          19,338         19,657
Deferred financing costs                                                                   11,547          8,379
Other assets                                                                                5,549          5,013
                                                                                      -----------    -----------
         TOTAL ASSETS                                                                 $   483,674    $   425,889
                                                                                      ============   ===========


                                           LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:

<S>                                                                                   <C>            <C>        
     Revolving loans                                                                  $       ---    $    14,000
     Current maturities of long-term debt                                                     500         17,250
     Accounts payable                                                                      41,698         37,201
     Other accrued liabilities                                                             29,199         29,422
                                                                                      -----------    -----------
         Total current liabilities                                                         71,397         97,873

Commitments and contingencies (Note 6)
Long-term debt (net of unamortized discount)                                              289,875        193,185
Deferred income taxes                                                                       9,452          9,452
Other long-term liabilities                                                                 5,014          5,914
                                                                                      -----------    -----------
         TOTAL LIABILITIES                                                                375,738        306,424

Mandatorily redeemable senior convertible
     participating preferred stock                                                         57,522         53,885

Other preferred stock, common stock and
     other shareholders' equity                                                            47,672         50,743
Retained earnings                                                                           2,742         14,837
                                                                                      -----------    -----------
                                                                                           50,414         65,580

         TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                   $   483,674    $   425,889
                                                                                      ===========    ===========

                  The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

                                      - 5 -

<PAGE>   6

<TABLE>
<CAPTION>

                         TRAVELCENTERS OF AMERICA, INC.
             CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
             ------------------------------------------------------
                                    UNAUDITED

                                                                 THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                      JUNE 30,                       JUNE 30,

                                                                  1997           1996            1997          1996
                                                              ------------   ------------    ------------  ------------
                                                                (IN THOUSANDS OF DOLLARS EXCEPT PER SHARE AMOUNTS)

     REVENUES:
<S>                                                           <C>            <C>             <C>           <C>        
       Fuel                                                   $   180,265    $   119,835     $   374,416   $   228,742
       Nonfuel                                                     76,384         15,298         137,626        26,850
       Rent                                                         8,228         10,370          17,948        21,320
                                                              ------------   ------------    ------------  ------------
         TOTAL REVENUES                                           264,877        145,503         529,990       276,912

     Cost of revenues (excluding depreciation)                    198,811        123,386         404,689       234,282
                                                              ------------   ------------    ------------  ------------
         GROSS PROFIT (EXCLUDING DEPRECIATION)                     66,066         22,117         125,301        42,630

     Operating expenses                                            41,460          7,002          75,544        12,636
     Selling, general and administrative expenses                   8,949          5,127          20,681        12,231
     Refinancing, transition and development costs                  5,473             91           7,091           116

     Depreciation and amortization                                  7,352          3,521          14,296         6,735
     (Gain) loss on sales of property and equipment                 1,538            (14)          1,464           (41)
     Income of subsidiary held for disposition                        ---         (2,042)            ---        (2,185)
                                                              ------------   ------------    ------------  ------------
         INCOME FROM OPERATIONS                                     1,294          8,432           6,225        13,138

     Interest (expense), net                                       (5,862)        (3,299)        (10,967)       (6,507)
                                                              ------------   ------------    ------------  ------------
         (LOSS) INCOME BEFORE INCOME TAXES
              AND EXTRAORDINARY ITEM                               (4,568)         5,133          (4,742)        6,631

     (Benefit) provision for income taxes                          (1,770)         2,021          (1,838)        2,603
                                                              ------------   ------------    ------------  ------------
         (Loss) income before extraordinary item                   (2,798)         3,112          (2,904)        4,028
     Extraordinary item (less applicable
         income tax benefit of $3,608)                                 ---           ---          (5,554)          ---
                                                              ------------   ------------    ------------  ------------
         NET (LOSS) INCOME                                         (2,798)         3,112          (8,458)        4,028

         Less:  preferred dividends                                (1,818)        (1,595)         (3,637)       (3,191)

     Retained earnings - beginning of the period:
         As previously reported                                    10,767         16,690          17,647        16,994
         Adjustments (Note 7)                                      (3,409)        (1,467)         (2,810)       (1,091)
                                                              ------------   ------------    ------------  ------------
         As restated                                                7,358         15,223          14,837        15,903
                                                              ------------   ------------    ------------  ------------

     Retained earnings - end of the period                    $     2,742    $    16,740     $     2,742   $    16,740
                                                              ============   ============    ============  ============

     (Loss) income before extraordinary item per
         common share and common share equivalent             $     (4.29)   $      0.17     $     (5.67)  $      0.09

     Extraordinary item                                                ---           ---           (4.82)          ---
                                                              ------------   ------------    ------------  ------------
     Net loss per common share and common
         share equivalent (Note 2)                            $     (4.29)   $      0.17     $    (10.49)  $      0.09
                                                              ============   ============    ============  ============

     Weighted average number of shares and
     common share equivalents (in thousands)                         1,076         8,963           1,153         8,963
                                                              ============   ============    ============  ============

                       The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

                                      - 6 -

<PAGE>   7

<TABLE>
<CAPTION>

                         TRAVELCENTERS OF AMERICA, INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      ------------------------------------
                                    UNAUDITED


                                                                                            SIX MONTHS ENDED
                                                                                                JUNE 30,

                                                                                             1997           1996
                                                                                      ------------    -----------
                                                                                        (IN THOUSANDS OF DOLLARS)

CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                                                   <C>            <C>        
     Net (loss) income                                                                $    (8,458)   $     4,028
     Adjustments to reconcile net (loss) income to
         net cash provided by operating activities:
         Net income of subsidiary held for disposition                                        ---          1,311
         Extraordinary item                                                                 5,554            ---
         Depreciation and amortization                                                     14,295          6,732
         Provision for doubtful accounts                                                      808            573
         Loss on sales of property and equipment                                            1,506            ---
         Changes in assets and liabilities, adjusted for the effects of
              acquisitions of network assets
              Accounts receivable                                                           5,383         (5,547)
              Inventories                                                                  (1,569)            35
              Other current assets                                                          1,344         (6,133)
              Accounts payable                                                              5,644         12,398
              Other current liabilities                                                     4,441            733
         Other, net                                                                            86            ---
                                                                                      ------------    -----------
              NET CASH PROVIDED BY OPERATING ACTIVITIES                                    18,268         14,130
                                                                                      ------------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisitions of network assets                                                        (7,901)        (2,750)
     Proceeds from sales of property and equipment                                          2,886            ---
     Capital expenditures                                                                  (7,553)        (6,194)
                                                                                      ------------    -----------
              NET CASH USED IN INVESTING ACTIVITIES                                       (12,568)        (8,944)
                                                                                      ------------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Revolving loan borrowings                                                              3,750         10,000
     Revolving loan repayments                                                            (17,750)           ---
     Long-term debt borrowings                                                            205,000            ---
     Long-term debt repayments                                                           (126,425)        (4,000)
     Repurchase of common stock                                                            (2,205)          (126)
     Debt issuance costs                                                                  (12,357)            ---
                                                                                      ------------    -----------
              NET CASH PROVIDED BY FINANCING ACTIVITIES                                    50,013          5,874
                                                                                      ------------    -----------

              Net increase in cash                                                         55,713         11,060

Cash at the beginning of the period                                                        23,779          3,191
                                                                                      ------------    -----------

Cash at the end of the period                                                         $    79,492    $    14,251
                                                                                      ============   ============




                       The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

                                      - 7 -


<PAGE>   8


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------


1.       BASIS OF PRESENTATION

         The Company is a holding company which, through its wholly-owned
         subsidiaries, TA Operating Corporation ("TA") and National
         Auto/Truckstops, Inc. ("National"), owns, operates and franchises more
         travel centers in the United States than any of its competitors with
         162 network sites nationwide, including 133 Company-owned locations. TA
         currently operates a network (the "TA Network") of 48 travel centers in
         27 states under the "TravelCenters of America" or "TA" brand name and
         National currently operates a network (the "National Network") of 114
         travel centers in 36 states under the licensed "Unocal 76" and related
         brand names.

         The Company was formed in December 1992 to facilitate the acquisition
         by the Company of the National Network (the "National Acquisition") in
         April 1993 from a subsidiary of Unocal Corporation ("Unocal"). In
         December 1993, the Company acquired the TA Network (the "TA
         Acquisition") from subsidiaries of the British Petroleum Company Plc
         ("BP"). In connection with the TA Acquisition, a group of institutional
         investor shareholders (the "Investor Group") and certain members of
         TA's management granted an option to the Company whereby the Company
         could repurchase its equity held by such Investor Group and management
         members in exchange for consideration consisting of cash and all of the
         equity of TA (the "Repurchase"). If the Repurchase had been
         consummated, the Company and the National Network would have been owned
         by the operator and franchisee-owner stockholders of the Company and
         certain members of National's management, and TA would have been owned
         by the Investor Group and certain members of TA's management. During
         the six months ended June 30, 1996, TA and National were separately
         managed and financed and in the Company's consolidated financial
         statements TA was presented as net assets of subsidiary held for
         disposition and TA's results of operations were included in the
         Company's consolidated financial statements as a single amount.
         Effective September 30, 1996, the decision was made to retain TA, and,
         subsequently, the Company chose to pursue the combination of the TA and
         National networks (the "Combination Plan"). After September 30, 1996,
         TA was no longer carried as net assets of subsidiary held for
         disposition and TA's results of operations were consolidated with the
         Company's.

2.       RECAPITALIZATION AND RESTRUCTURING

         On March 27, 1997, the Company was recapitalized and restructured
         pursuant to a series of transactions in which (i) the Company's
         subsidiaries were restructured such that the Company directly owns its
         three subsidiaries, TA, TA Franchise Systems, Inc. ("TAFSI") and
         National (the Company's former subsidiary, TA Holdings Corporation
         ("TAHC"), was liquidated as of such date), (ii) the Company's
         indebtedness under the old National and TA debt agreements was
         refinanced, and (iii) TA and National guaranteed the Company's
         indebtedness under its new credit facilities.

                                      - 8 -


<PAGE>   9


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------

         Consequent to the early extinguishment of the Company's prior
         indebtedness, the Company recognized extraordinary losses, net of
         applicable income taxes, of $5,554,000 as a result of writing off the
         then remaining unamortized balances of deferred financing costs and
         debt discount related to those prior borrowings of approximately
         $7,847,000 and $1,315,000, respectively. The approximately $12,357,000
         of financing costs associated with the Company's new borrowings have
         been capitalized and will be amortized over the lives of the related
         new debt instruments.

         As a result of the combination of the Company's two networks under the
         existing TA management, most of National's corporate-level employees
         have been or will be terminated. In January 1997, certain of National's
         executive officers resigned and related severance costs of
         approximately $774,000 were recognized. In May 1997 management
         finalized its plans regarding employee terminations and, accordingly,
         the related expense of approximately $1,833,000 was recognized. The
         severance expense, which totalled approximately $2,607,000 for the six
         month period ended June 30, 1997, is included in the income statement
         within refinancing, transition and development costs. Pursuant to the
         Company's plans, 111 employees have been or will be terminated. Through
         June 30, 1997, approximately $647,000 of termination benefits had been
         paid to the 28 employees actually terminated. At June 30, 1997, the
         remaining accrual for termination benefits, which will be substantially
         paid by year-end with the final payments made by March 1998, was
         approximately $1,960,000.

3.       EARNINGS PER SHARE

         Earnings per common share and common share equivalent were computed by
         subtracting preferred dividends from net income and dividing the
         resulting amount by the weighted average number of shares of common
         stock and common stock equivalents outstanding during the period,
         provided the common stock equivalents are not antidilutive. The
         Mandatorily Redeemable Senior Participating Preferred Stock Series I
         and II and Convertible Preferred Stock Series I and II are considered
         to be equivalents of common stock, as are the outstanding common stock
         warrants and the number of shares issuable on the exercise of vested
         stock options when the formula price of the common stock exceeds the
         exercise price of the options. When common stock equivalents are
         included in the calculation, the increase in the number of common
         shares is reduced by the number of common shares which are assumed to
         have been purchased with the proceeds from the exercise of the options.

                                      - 9 -


<PAGE>   10


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------


4.       INVENTORIES

         Inventories consist of the following:

                                                  JUNE 30,          DECEMBER 31,
                                                    1997              1996
                                                ----------          ----------
                                                        (IN THOUSANDS)

              Nonfuel merchandise               $   31,082          $   26,090
              Petroleum products                     2,628               2,992
                                                ----------          ----------
                  Total inventories             $   33,710          $   29,082
                                                ==========          ==========

5.       SUPPLEMENTAL CASH FLOW INFORMATION

         During the six months ended June 30, 1997, the Company extinguished
         $85,500,000 of senior secured notes through the issuance of new senior
         secured notes of an equal face amount. For the six months ended June
         30, 1997 and 1996, the Company received $2,263,000 and $1,400,000,
         respectively, of inventory and property and equipment in liquidation of
         trade accounts receivable.

6.       MATERIAL CONTINGENCIES

         ENVIRONMENTAL MATTERS

         The Company's operations and properties are subject to extensive
         federal, state and local laws, regulations and ordinances relating to
         environmental matters that (i) govern activities and operations that
         may have adverse environmental effects, such as discharges to air, soil
         and water, as well as handling, storage and disposal practices for
         petroleum products and solid and hazardous substances or (ii) impose
         liability and damages for the cost of remediating sites affected by,
         and damage resulting from, past spills and disposal of other releases
         of petroleum products and hazardous substances.

         The Company owns and uses underground storage tanks (USTs) and
         above-ground storage tanks (ASTs) at company-operated and operator
         locations to store petroleum products and waste oils. These tanks must
         comply with statutory and regulatory requirements regarding tank
         construction, integrity testing, leak detection and monitoring,
         overfilling and spill control, release reporting, financial assurance
         and corrective action in case of a release from a UST or AST into the
         environment. To meet minimum federal requirements, all existing USTs
         owned by the Company must conform to certain construction requirements,
         have installed tank leak detection systems, and have installed
         corrosion protection and spill-overfill prevention equipment by
         December 22, 1998. The Company has established a program of tank
         replacement and equipment installation to meet the requirements by that
         time.

                                     - 10 -


<PAGE>   11


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------

         While the costs of compliance for these matters have not had a material
         adverse impact on the Company, it is impossible to predict accurately
         the ultimate effect these changing laws and regulations may have on the
         Company in the future. The Company incurred capital expenditures,
         maintenance, remediation and other environmental related costs of
         approximately $1,439,000 and $3,185,000 for the six months ended June
         30, 1997 and 1996, respectively.

         The Company is in the process of resolving alleged violations of
         wastewater discharge permits in several states relating to travel
         center operations and is conducting investigatory and/or remedial
         actions with respect to petroleum product releases that have occurred
         at approximately 25 travel centers. Remediation activities have been
         completed at other travel centers and the Company anticipates no
         further actions to be required by the respective state agencies in
         regard to those matters at those locations. Most of the wastewater
         discharge notices have been resolved by the Company without penalty.
         However, given the status of the proceedings with respect to matters
         still pending, ultimate investigative and remediation costs cannot
         accurately be predicted. The Company expects that some or all of any
         fines paid or costs incurred in connection with the wastewater
         discharge violations noted above will be paid by Unocal and BP pursuant
         to the environmental agreements.

         The Company has estimated the current ranges of remediation costs at
         currently active sites and what it believes will be its ultimate share
         for such costs after required indemnification and remediation is
         performed by Unocal and BP under the environmental agreements and has a
         reserve for such matters at June 30, 1997, of $975,000. While it is not
         possible to quantify with certainty the environmental exposure, in the
         opinion of management, the potential liability, beyond that considered
         in the reserve, for all environmental proceedings, based on information
         known to date, will not have a material adverse effect on the financial
         condition, results of operations or liquidity of the Company.

         PENDING LITIGATION

         In connection with the acquisition of the Network, the Company acquired
         six travel centers located in California that are currently members of
         the Network. In January 1993, the operators of four of these travel
         centers (the "California Plaintiffs") commenced litigation against
         Unocal, The Clipper Group, L.P. ("Clipper") and the Company in
         California state court seeking, among other things, specific
         performance by Unocal of their alleged rights, either under the
         California Business and Professions Code (the "California Statute") or,
         in the alternative, pursuant to alleged statements made by Unocal, to
         purchase their travel centers at a fair market price and seeking
         compensatory and punitive damages against the Company and others for
         both tortious interference with the California Plaintiffs' alleged
         rights and civil conspiracy. The operator of a fifth California travel
         center also asserted a purchase right, but never filed suit. This
         property, together with the four properties operated by the California
         Plaintiffs, are referred to herein as the "California Properties".

                                     - 11 -


<PAGE>   12


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------

         Under the asset purchase agreements pursuant to which the Company
         acquired the California Properties from Unocal, and related agreements,
         (i) the Company purchased the California Properties for $39 million and
         (ii) Unocal agreed to indemnify the Company for, among other things,
         claims arising under the California Statute arising out of or resulting
         from the sale of the California Properties, including any amounts
         ("Excess Amounts") by which the original purchase price paid by the
         Company for the California Properties exceeds the price at which the
         Company might be ordered by a court to resell such properties. Pursuant
         to such agreements, Unocal is not required to indemnify the Company for
         awards of punitive damages. The Company cannot predict whether it
         ultimately will be required to resell any or all of the California
         Properties to the California operators. However, in such event, the
         Company would seek indemnification from Unocal for any Excess Amounts.
         The Company believes that the claims asserted by the operators of the
         California Properties against the Company are without merit and has
         engaged in a vigorous defense.

         During 1995, the trial commenced and two of the California Plaintiffs
         elected to settle their portion of the litigation with Unocal and the
         Company. In resolution, the Company entered into an agreement whereby
         the Company acquired the assets and operations of one of the related
         travel centers and paid approximately $900,000 for the operations and
         certain assets used in the operations. The other operator's issues were
         resolved at no cost to the Company and that operator continues to
         operate the travel center under the existing lease agreement.

         On May 1, 1995, the jury rendered a verdict in favor of the two
         remaining California Plaintiffs and against Unocal and the Company. The
         jury determined that the two remaining California Plaintiffs were
         entitled to total compensatory damages of $4,012,000. On May 3, 1995,
         the jury rendered a verdict assessing punitive damages against Unocal,
         Clipper and the Company in the amounts of $7,000,000, $1,600,000 and
         $1,500,000, respectively. On May 30, 1995, the California State Court
         rendered a decision in favor of Unocal and the Company on the equitable
         claims asserted by the California Plaintiffs and denying Plaintiffs'
         request for rescission of the asset purchase agreements for the related
         California Properties. The Company filed motions with the trial court
         to enter judgement in its favor on plaintiff's damages claims
         notwithstanding the verdict, or in the alternative, to order a new
         trial. On August 1, 1995, the California court denied the motion for
         judgement notwithstanding the verdict, but granted the Company's motion
         for a new trial on all issues. Unocal and the Company have appealed the
         court's denial of their motions for judgement notwithstanding the
         verdict, and the California Plaintiffs have appealed the court's
         granting of a new trial and its ruling on the equitable claims.
         Decisions on the pending appeals are expected by late 1997. The
         Company's ultimate liability in the disposition of this matter is
         difficult to estimate. However, it is management's belief that the
         outcome, while potentially material to the Company's results of
         operations, is not likely to have a material adverse effect on the
         Company's financial position.

                                     - 12 -


<PAGE>   13


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------

         The Company believes all compensatory damages ultimately awarded and
         legal fees incurred on this matter are covered under the
         indemnification agreement with Unocal. Legal costs incurred by the
         Company through June 30, 1997 total $5,023,000, of which Unocal has
         paid $1,000,000 to the Company to date. Unocal has stated that it may
         contest portions of the Company's claims for such indemnification.
         However, the Company believes that the effect on the financial
         statements of any amounts not ultimately collected from Unocal will not
         be material.

         In April 1996, a group of 11 operators filed a complaint which was
         styled as a class action lawsuit alleging that the Company or its
         representatives had engaged in certain inappropriate practices or
         activities including breach of contract and fraud in connection with
         acquiring and operating the Network. No specific dollar damages are
         claimed in the complaint, but the plaintiffs generally seek
         compensatory and punitive damages. In 1997, plaintiffs amended the
         complaint to include an additional seven operators as plaintiffs and to
         assert the additional claims of tortious interference with contractual
         relations and of civil conspiracy, and to withdraw the plaintiffs'
         claims to represent a class. Also in 1997, settlement agreements were
         reached with four of the plaintiffs at an immaterial cost to the
         Company and a fifth plaintiff withdrew its claims in the action. The
         Company believes that the claims made in the complaint and the proposed
         amended complaint are baseless and intends to defend this litigation
         vigorously. It is management's belief that the outcome is not likely to
         have a material adverse effect on the Company's results of operations,
         financial position or liquidity.

         In addition to the above matters, the Company is the subject of, or
         party to, a number of pending or threatened legal actions,
         contingencies and commitments involving a variety of matters, including
         laws and regulations relating to the environment. The ultimate
         resolution of these contingencies could, individually or in the
         aggregate, be material to the Company's results of operations, but is
         not expected to be material to the Company's financial position or
         liquidity.

7.       PRIOR PERIOD ADJUSTMENTS

         The balance of retained earnings at December 31, 1996 has been restated
         from amounts previously reported to reflect the correction of errors
         that had been made in the calculations of accrued dividends related to
         the mandatorily redeemable senior convertible participating preferred
         stock during the period from June 1994 through June 1997. These
         dividend accruals do not enter into the determination of net income or
         loss. The total adjustment amount at December 31, 1996, is $2,810,000,
         of which $1,719,000 is applicable to 1996 and has been reflected as an
         increase in preferred dividends on the statement of income and retained
         earnings for that year, with the balance of the adjustment amount of
         $1,091,000 applicable to earlier periods reflected as a reduction in
         retained earnings at January 1, 1996. The preferred dividend amount for
         the six month period ended June 30, 1997, has also been restated
         through an increase in the preferred dividends amount previously
         reported as $2,440,000 to $3,637,000.

                                     - 13 -


<PAGE>   14


                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------


8.       CONDENSED CONSOLIDATING FINANCIAL STATEMENT SCHEDULES

         The following schedules set forth the consolidating balance sheets as
         of June 30, 1997 and December 31, 1996, the consolidating statements of
         income and retained earnings for the three months ended June 30, 1997
         and 1996 and for the six months ended June 30, 1997 and 1996, and
         consolidating statements of cash flows for the six months ended June
         30, 1997 and 1996. In the following schedules, "Parent Company" refers
         to the unconsolidated balances of TravelCenters of America, Inc.,
         "Guarantor Subsidiaries" refers to the combined unconsolidated balances
         of TA and National, and "Nonguarantor Subsidiary" refers to the
         balances of TAFSI. "Eliminations" represent the adjustments necessary
         to (a) eliminate intercompany transactions, (b) eliminate the Company's
         investments in its subsidiaries and (c) present TAHC as a subsidiary
         held for disposition until September 30, 1996. The Guarantor
         Subsidiaries, TA and National, are wholly-owned subsidiaries of the
         Company and have fully and unconditionally, jointly and severally,
         guaranteed the Company's indebtedness. In the 10-Q filing, the Company
         has not presented separate financial statements and other disclosures
         concerning the Guarantor Subsidiaries because management has determined
         such information is not material to investors.

                                     - 14 -


<PAGE>   15



                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------

<TABLE>
<CAPTION>

BALANCE SHEET SCHEDULES:
                                                        JUNE 30, 1997
                                       ----------------------------------------------------------------------------
                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------
                                                               (IN THOUSANDS OF DOLLARS)

      Assets
Current assets:

<S>                                    <C>            <C>             <C>             <C>              <C>        
   Cash                                $    50,948    $    28,544     $       ---     $       ---      $    79,492
   Accounts receivable, net                    ---         56,462           1,098            (948)          56,614
   Inventories                                 ---         33,710             ---             ---           33,710
   Deferred income taxes                       ---          3,877             ---             ---            3,877
   Other current assets                        ---         11,156               2          (4,621)           6,537
                                       -----------    -----------     -----------     ------------     -----------
      Total current assets                  50,948        133,749           1,100          (5,567)         180,230

Notes receivable, net                          ---          1,312             ---             ---            1,312
Property and equipment, net                    ---        269,551             ---          (3,853)         265,698
Intangible assets                              ---         19,338             ---             ---           19,338
Deferred financing costs                    11,547            ---             ---             ---           11,547
Other assets                                 2,500          5,549             ---          (2,500)           5,549
Advances to subsidiaries                   225,141            ---             ---        (225,141)             ---
Investments in subsidiaries                115,935            ---             ---        (115,935)             ---
                                       -----------    -----------     -----------     ------------     -----------
      Total assets                     $   406,071    $   429,499     $     1,100    ($   352,996)     $   483,674
                                       ===========    ===========     ============   =============     ===========

      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:

<S>                                    <C>            <C>             <C>            <C>               <C>        
   Current maturities of
      long-term debt                   $       500    $       ---     $       ---    $        ---      $       500
   Accounts payable                          1,684         42,591             ---          (2,630)          41,698
   Other accrued liabilities                 3,956         28,084             149          (2,937)          29,199
                                       -----------    -----------     -----------     ------------     -----------
      Total current liabilities              6,140         70,675             149          (5,567)          71,397

Long-term debt (net of
   unamortized discount)                   289,875            ---             ---             ---          289,875
Deferred income taxes                          ---          9,452             ---             ---            9,452
Advance from parent                            ---        226,775             ---        (226,775)             ---
Other liabilities                              ---          5,014             ---             ---            5,014
                                       -----------    -----------     -----------     ------------     -----------
      Total liabilities                    296,015        311,916             149        (232,342)         375,738

Mandatorily redeemable senior
   convertible participating
   preferred stock                          57,522            ---             ---             ---           57,522

Other preferred stock, common stock
   and other shareholders' equity           49,792         85,033             ---         (87,153)          47,672
Retained earnings                            2,742         32,550             951         (33,501)           2,742
                                       -----------    -----------     -----------     ------------     -----------

                                            52,534        117,583             951        (120,654)          50,414
                                       -----------    -----------     -----------     ------------     -----------
      Total liabilities and
         shareholders' equity          $   406,071    $   429,499     $     1,100    ($   352,996)     $   483,674
                                       ===========    ===========     ===========    =============     ===========
</TABLE>

                                     - 15 -


<PAGE>   16

<TABLE>
<CAPTION>

                                              TRAVELCENTERS OF AMERICA, INC.
                                    SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                    ---------------------------------------------------

                                                        DECEMBER 31, 1996
                                       ----------------------------------------------------------------------------

                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------

                                                               (IN THOUSANDS OF DOLLARS)

      ASSETS
Current assets:

<S>                                    <C>            <C>             <C>            <C>               <C>        
   Cash                                $       ---    $    23,779     $       ---    $        ---      $    23,779
   Accounts receivable, net                    ---         54,294           1,051            (974)          54,371
   Inventories                                 ---         29,082             ---             ---           29,082
   Deferred income taxes                       ---          3,877             ---             ---            3,877
   Other current assets                        499         10,236               2            (207)          10,530
                                       -----------    -----------     -----------     ------------     -----------
      Total current assets                     499        121,268           1,053          (1,181)         121,639
Notes receivable, net                          ---          1,835             ---             ---            1,835
Property and equipment, net                    ---        273,216             ---          (3,853)         269,366
Intangible assets                              ---         19,657             ---             ---           19,657
Deferred financing costs                       ---          8,379             ---             ---            8,379
Other assets                                 2,500          7,348             ---          (4,835)           5,013
Investments in subsidiaries                121,818            ---             ---        (121,818)             ---
                                       -----------    -----------     -----------     ------------     -----------
      Total assets                     $   122,817    $   431,706     $     1,053     ($  129,687)     $   425,889
                                       ============   ===========     ============   =============     ===========

      LIABILITIES AND SHAREHOLDERS' EQUITY 

Current liabilities:
<S>                                    <C>            <C>             <C>            <C>               <C>        
   Revolving loans                     $       ---    $    14,000     $       ---    $        ---      $    14,000
   Current maturities of
        long-term debt                         ---         17,250             ---             ---           17,250
   Accounts payable                          1,555         37,945             ---          (2,299)          37,201
   Other accrued liabilities                   450         29,553             105            (686)          29,422
                                       -----------    -----------     -----------     ------------     -----------
      Total current liabilities              2,005         98,748             105          (2,985)          97,873

Long-term debt (net of
   unamortized discount)                       ---        193,185             ---             ---          193,185
Deferred income taxes                           92          9,891             ---            (531)           9,452
Other liabilities                                1          8,413             ---          (2,500)           5,914
                                       -----------    -----------     -----------     ------------     -----------
      Total liabilities                      2,098        310,237             105          (6,016)         306,424

Mandatorily redeemable senior
   convertible participating
   preferred stock                          53,885            ---             ---             ---           55,885

Other preferred stock, common
   common stock and other
   shareholders' equity                     51,997         85,033             ---         (86,287)          50,743
Retained earnings                           14,837         36,436             948         (37,384)          14,837
                                       -----------    -----------     -----------     ------------     -----------

                                            66,834        121,469             948        (123,671)          65,580
                                       -----------    -----------     -----------     ------------     -----------

      Total liabilities and
         shareholders' equity          $   122,817    $   431,706     $     1,053    ($   129,687)     $   425,889
                                       ===========    ===========     ===========    =============     ===========

</TABLE>

                                     - 16 -


<PAGE>   17

<TABLE>
<CAPTION>

                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------


STATEMENT OF INCOME AND RETAINED EARNINGS SCHEDULES:

                                                        THREE MONTHS ENDED JUNE 30, 1997
                                       ----------------------------------------------------------------------------
                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------   --------------   -------------
                                                               (IN THOUSANDS OF DOLLARS)

Revenues:
<S>                                    <C>            <C>             <C>            <C>               <C>        
   Fuel                                $       ---    $   180,265     $       ---    $        ---      $   180,265
   Nonfuel                                     ---         76,037             347             ---           76,384
   Rent                                        ---          8,228             ---             ---            8,228
                                       -----------    -----------     -----------     ------------     -----------
      Total revenues                           ---        264,530             347             ---          264,877

Cost of revenues
   (excluding depreciation)                    ---        198,811             ---             ---          198,811
                                       -----------    -----------     -----------     ------------     -----------

      Gross profit
         (excluding depreciation)              ---         65,719             347             ---           66,066

Operating expenses                             ---         41,460             ---             ---           41,460
Selling, general and administrative
   expenses                                     62          8,460             427             ---            8,949
Refinancing, transition and
   development costs                           ---          5,473             ---             ---            5,473
Depreciation and amortization                  809          6,543             ---             ---            7,352
(Gain) loss on sales of property
  and equipment                                ---          1,538             ---             ---            1,538
                                       -----------    -----------     -----------     ------------     -----------

      Income from operations                  (871)         2,245             (80)            ---            1,294
Interest income (expense), net              (6,156)           294             ---             ---           (5,862)
Equity income (loss)                         1,490            ---             ---          (1,490)             ---
                                       -----------    -----------     -----------     ------------     -----------

      (Loss) income before income
          taxes                             (5,537)         2,539             (80)         (1,490)          (4,568)
(Benefit) provision for income taxes        (2,739)           997             (28)            ---           (1,770)
                                       -----------    -----------     -----------     ------------     -----------

Net  (loss) income                          (2,798)         1,542             (52)         (1,490)          (2,798)
   Less:  preferred dividends               (1,818)           ---             ---             ---           (1,818)

Retained earnings -
   beginning of period                       7,358         31,008           1,003        ( 32,011)           7,358
                                       -----------    -----------     -----------     ------------     -----------

Retained earnings -
   end of the period                   $     2,742    $    32,550     $       951   ($     33,501)     $     2,742
                                       ===========    ===========     ===========    =============     ===========

</TABLE>

                                     - 17 -


<PAGE>   18

<TABLE>
<CAPTION>

                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------


                                                        THREE MONTHS ENDED JUNE 30, 1996
                                       ----------------------------------------------------------------------------

                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------
                                                               (IN THOUSANDS OF DOLLARS)

Revenues:
<S>                                    <C>            <C>             <C>              <C>             <C>        
   Fuel                                $       ---    $   189,579     $       ---      ($  69,744)     $   119,835
   Nonfuel                                     ---         61,598             328         (46,628)          15,298
   Rent                                        ---         10,370             ---             ---           10,370
                                       -----------    -----------     -----------     ------------     -----------
      Total revenues                           ---        261,547             328        (116,372)         145,503

Cost of revenues
   (excluding depreciation)                    ---        204,325             ---         (80,939)         123,386
                                       -----------    -----------     -----------     ------------     -----------
      Gross profit
         (excluding depreciation)              ---         57,222             328         (35,433)          22,117

Operating expenses                             ---         31,381             ---         (24,379)           7,002
Selling, general and administrative
   expenses                                    113          8,943             248          (4,177)           5,127
Refinancing, transition and
   development costs                           ---             91             ---             ---               91
Depreciation and amortization                  ---          6,481             ---          (2,960)           3,521
(Gain) loss on sales of property
 and equipment                                 ---            (14)            ---             ---              (14)
Income from subsidiary held for
   disposition                                 ---            ---             ---          (2,042)          (2,042)
                                       -----------    -----------     -----------     ------------     -----------

      Income (loss) from operations           (113)        10,340              80          (1,875)           8,432
Interest (expense), net                        ---         (5,174)            ---           1,875          ( 3,299)
Equity income (loss)                         3,181            ---             ---          (3,181)             ---
                                       -----------    -----------     -----------     ------------     -----------

      (Loss) income before
         income taxes                        3,068          5,166              80          (3,181)           5,133
(Benefit) provision for income taxes           (44)         2,037              28             ---            2,021
                                       -----------    -----------     -----------     ------------     -----------

Net (loss) income                            3,112          3,129              52          (3,181)           3,112
   Less:  preferred dividends               (1,596)           ---             ---             ---           (1,596)
Retained earnings -
   beginning of the period                  15,223         31,489             759         (32,248)          15,223
                                       -----------    -----------     -----------     ------------     -----------

Retained earnings -
   end of the period                   $    16,739    $    34,618     $       811     ($   35,429)     $    16,739
                                       ===========    ===========     ===========     ============     ===========
</TABLE>

                                     - 18 -


<PAGE>   19

<TABLE>
<CAPTION>

                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------


                                                        SIX MONTHS ENDED JUNE 30, 1997
                                       ----------------------------------------------------------------------------

                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------
                                                               (IN THOUSANDS OF DOLLARS)

Revenues:
<S>                                    <C>            <C>             <C>             <C>             <C>         
   Fuel                                $       ---    $   374,416     $       ---     $        ---    $    374,416
   Nonfuel                                     ---        136,932             694              ---         137,626
   Rent                                        ---         17,948             ---              ---          17,948
                                       -----------    -----------     -----------     ------------     -----------
      Total revenues                           ---        529,296             694              ---         529,990

Cost of revenues

   (excluding depreciation)                    ---        404,689             ---              ---         404,689
                                       -----------    -----------     -----------     ------------     -----------
      Gross profit

         (excluding depreciation)              ---        124,607             694              ---         125,301

Operating expenses                             ---         75,544             ---              ---          75,544
Selling, general and administrative
   expenses                                    255         19,726             700              ---          20,681
Refinancing, transition and
   development costs                           ---          7,091             ---              ---           7,091
Depreciation and amortization                  809         13,487             ---              ---          14,296
(Gain) loss on sales of property
   and equipment                               ---          1,464             ---              ---           1,464
                                       -----------    -----------     -----------     ------------     -----------

      Income from operations                (1,064)         7,295              (6)             ---           6,225
Interest (expense), net                     (6,434)        (4,533)            ---              ---        ( 10,967)
Equity income (loss)                        (3,883)           ---             ---            3,883             ---
                                       -----------    -----------     -----------     ------------     -----------

      (Loss) income before income
         taxes and extraordinary items     (11,381)         2,762              (6)           3,883          (4,742)
(Benefit) provision for income taxes        (2,923)         1,094              (9)             ---          (1,838)
                                       -----------    -----------     -----------     ------------     -----------

      (Loss) income before
      extraordinary items                   (8,458)         1,668               3            3,883          (2,904)
Extraordinary items
      (Less applicable income
      tax benefit of $3,608)                   ---         (5,554)            ---              ---          (5,554)
                                       -----------    -----------     -----------     ------------     -----------

Net (loss) income                           (8,458)        (3,886)              3            3,883          (8,458)
   Less:  preferred dividends               (3,637)           ---             ---            ---            (3,637)
Retained earnings -
   beginning of the period                  14,837         36,436             948          (37,384)         14,837
                                       -----------    -----------     -----------     ------------     -----------

Retained earnings -

   end of the period                   $     2,742    $    32,550     $       951     ($    33,501)    $     2,742
                                       ===========    ===========     ===========     ============     ===========

</TABLE>

                                     - 19 -


<PAGE>   20

<TABLE>
<CAPTION>

                                              TRAVELCENTERS OF AMERICA, INC.
                                    SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                    ---------------------------------------------------


                                                        SIX MONTHS ENDED JUNE 30, 1996
                                       ----------------------------------------------------------------------------

                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------
                                                               (IN THOUSANDS OF DOLLARS)

Revenues:
<S>                                    <C>            <C>             <C>             <C>              <C>        
   Fuel                                $       ---    $   357,429     $       ---     ($   128,687)    $   228,742
   Nonfuel                                     ---        115,049             661          (88,860)         26,850
   Rent                                        ---         21,320             ---              ---          21,320
                                       -----------    -----------     -----------     ------------     -----------

      Total revenues                           ---        493,798             661         (217,547)        276,912

Cost of revenues
   (excluding depreciation)                    ---        383,540             ---         (149,258)        234,282
                                       -----------    -----------     -----------     ------------     -----------
      Gross profit
         (excluding depreciation)              ---        110,258             661          (68,289)         42,630

Operating expenses                             ---         60,930             ---          (48,294)         12,636
Selling, general and administrative
   expenses                                    143         19,733             496           (8,141)         12,231
Refinancing, transition and
   development costs                           ---            116             ---              ---             116
Depreciation and amortization                  ---         12,642             ---           (5,907)          6,735
(Gain) loss on sales of property
   and equipment                               ---            (41)            ---              ---             (41)
Income from subsidiary held for
   disposition                                 ---            ---             ---           (2,185)         (2,185)
                                       -----------    -----------     -----------     ------------     -----------

      Income from operations                  (143)        16,878             165           (3,762)         13,138
Interest (expense), net                        ---        (10,269)            ---            3,762          (6,507)
Equity income (loss)                         4,115            ---             ---           (4,115)            ---
                                       -----------    -----------     -----------     ------------     -----------

      (Loss) income before
         income taxes                        3,972          6,609             165           (4,115)          6,631
(Benefit) provision for income taxes           (56)         2,601              58              ---           2,603
                                       -----------    -----------     -----------     ------------     -----------

Net (loss) income                            4,028          4,008             107           (4,115)          4,028
   Less:  preferred dividends               (3,191)           ---             ---              ---          (3,191)
Retained earnings -
   beginning of the period                  15,903         30,610             704          (31,314)         15,903
                                       -----------    -----------     -----------     ------------     -----------

Retained earnings -
   end of the period                   $    16,740    $    34,618     $       811    ($     35,429)    $    16,740
                                       ===========    ===========     ===========     ============     ===========

</TABLE>

                                                     - 20 -


<PAGE>   21

<TABLE>
<CAPTION>

                                              TRAVELCENTERS OF AMERICA, INC.
                                    SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                    ---------------------------------------------------


STATEMENT OF CASH FLOWS SCHEDULES:

                                                        SIX MONTHS ENDED JUNE 30, 1997
                                       ----------------------------------------------------------------------------
                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------
                                                               (IN THOUSANDS OF DOLLARS)

CASH FLOWS FROM
<S>                                    <C>            <C>             <C>             <C>             <C>         
   OPERATING ACTIVITIES:               $      (590)   $    18,858     $       ---     $        ---    $     18,268
                                       -----------    -----------     -----------     ------------     -----------

CASH FLOWS FROM
   INVESTING ACTIVITIES:
   Acquisitions of network assets              ---         (7,901)            ---              ---          (7,901)
   Proceeds from sales of property
      and equipment                            ---          2,886             ---              ---           2,886
   Capital expenditures                        ---         (7,553)            ---              ---          (7,553)
                                       -----------    -----------     -----------     ------------     -----------

      Net cash used in investing
         activities                            ---        (12,568)            ---              ---         (12,568)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Revolving loan borrowings                   ---          3,750             ---              ---           3,750
   Revolving loan repayments                   ---        (17,750)            ---              ---         (17,750)
   Long-term debt borrowings               205,000            ---             ---              ---         205,000
   Long-term debt repayments                   ---       (126,425)            ---              ---        (126,425)
   Advance from parent                    (138,775)       138,775             ---              ---             ---
   Debt issuance costs                     (12,357)           ---             ---              ---         (12,357)
   Repurchase of common stock               (2,205)           ---             ---              ---          (2,205)
                                       -----------    -----------     -----------     ------------     -----------

      Net cash (used in) provided
         by financing activities            51,538         (1,525)            ---              ---          50,013
                                       -----------    -----------     -----------     ------------     -----------

      Net increase in cash                  50,948          4,765             ---              ---          55,713

Cash at beginning of the period                ---         23,779             ---              ---          23,779
                                       -----------    -----------     -----------     ------------     -----------
Cash at the end of the period          $    50,948    $    28,544     $       --- $            ---     $    79,492
                                       ===========    ===========     ===========     ============     ===========

</TABLE>

                                     - 21 -


<PAGE>   22

<TABLE>
<CAPTION>

                         TRAVELCENTERS OF AMERICA, INC.
               SELECTED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               ---------------------------------------------------

                                                        SIX MONTHS ENDED JUNE 30, 1996
                                       ----------------------------------------------------------------------------
                                          PARENT        GUARANTOR    NONGUARANTOR
                                          COMPANY     SUBSIDIARIES    SUBSIDIARY      ELIMINATIONS     CONSOLIDATED
                                       -----------    -----------     -----------     ------------     -----------
                                                               (IN THOUSANDS OF DOLLARS)

CASH FLOWS FROM
<S>                                    <C>            <C>             <C>            <C>               <C>        
   OPERATING ACTIVITIES:               $       126    $    23,407     $       ---    ($     9,403)     $    14,130
                                       -----------    -----------     -----------     ------------     -----------

CASH FLOWS FROM
    INVESTING ACTIVITIES:

   Acquisitions of network assets              ---         (2,750)            ---              ---          (2,750)
   Capital expenditures                        ---         (9,729)            ---            3,535          (6,194)
                                       -----------    -----------     -----------     ------------     -----------

      Net cash used in investing
         activities                            ---        (12,479)            ---            3,535          (8,944)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Long-term debt borrowings                   ---         10,000             ---              ---          10,000
   Long-term debt repayments                   ---         (6,500)            ---            2,500          (4,000)
   Repurchase of common stock                 (126)           ---             ---              ---            (126)
                                       -----------    -----------     -----------     ------------     -----------

      Net cash (used in) provided
         by financing activities              (126)         3,500             ---            2,500           5,874
                                       -----------    -----------     -----------     ------------     -----------

      Net increase in cash                     ---         14,428             ---           (3,368)         11,060

Cash at the beginning of the period            ---         15,617             ---          (12,426)          3,191
                                       -----------    -----------     -----------     ------------     -----------
Cash at the end of the period          $       ---    $    30,045     $       ---    ($     15,794)    $    14,251
                                       ===========    ===========     ===========     ============     ===========

</TABLE>


                                     - 22 -


<PAGE>   23



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

   The following discussion should be read in conjunction with the audited
financial statements and with Management's Discussion and Analysis included in
the Company's Registration Statement on Form S-4 filed under the Securities Act
of 1933 (File No. 333-26497) on July 23, 1997.

OVERVIEW

   The Company is a holding company which, through its wholly-owned
subsidiaries, TA and National, owns, operates and franchises more travel centers
in the United States than any of its competitors with 162 network sites
nationwide, including 133 Company-owned locations. TA currently operates a
network of 48 travel centers in 27 states under the "Truckstops of America" or
"TA" brand name and National currently operates a network of 114 travel centers
in 36 states under the licensed "Unocal 76" and related brand names.

   The Company was formed in December 1992 to facilitate the National
Acquisition in April 1993. In December 1993, the Company acquired the TA
Network. In connection with the TA Acquisition, the Investor Group and certain
members of TA's management granted an option to the Company whereby the Company
could repurchase its equity held by such Investor Group and management members
in exchange for consideration consisting of cash and all of the equity of TA. If
the Repurchase had been consummated, the Company and the National Network would
have been owned by the operator and franchisee-owner stockholders of the Company
and certain members of National's management, and TA would have been owned by
the Investor Group and certain members of TA's management. During the six months
ended June 30, 1996, TA and National were separately managed and financed and in
the Company's consolidated financial statements TA was presented as net assets
of subsidiary held for disposition and TA's results of operations were included
in the Company's consolidated financial statements as a single amount. Effective
September 30, 1996, the decision was made to retain TA, and, subsequently, the
Company chose to pursue the combination of the TA and National networks. After
September 30, 1996, TA was no longer carried as net assets of subsidiary held
for disposition and TA's results of operations were consolidated with the
Company's.

   Historically, under the Company's ownership, National operated principally as
a franchisor. As a result, its revenues consisted primarily of wholesale diesel
fuel sales to franchisees, rent from operators of leased sites and nonfuel
franchise royalty payments. Since early 1995, National has increased its number
of Company-operated sites as certain operators terminated their franchise and
lease agreements. In contrast, TA operated principally as an owner-operator of
travel centers. Consequently, while TA derived the majority of its revenues from
retail diesel fuel sales, the majority of its gross profit has been derived
from, and its principal strategic focus has been, the sale of higher margin
nonfuel products and services.

COMBINATION PLAN

During the three and six month periods ended June 30, 1997, the Company has
incurred approximately $4.7 million and $6.4 million, respectively, of expenses
related to the Combination plan. These costs, identified as transition expenses
in the Company's consolidated financial statements, are expected to total

                                     - 23 -


<PAGE>   24



approximately $11 million, of which approximately $8 million to $9 million is
expected to be incurred in 1997, with the remainder to be incurred in 1998.
These expenses relate, among other things, to employee separations, costs to
convert National Network travel centers to TA Network travel centers, costs to
dispose of travel centers or terminate lease or franchise agreements, and the
costs of integrating the management and operations of the two networks into a
single network, including relocation, travel, training, and legal expenses.

EMPLOYEE TERMINATIONS

As a result of the Combination Plan, which was approved by the Board of
Directors in January 1997, most of National's corporate-level employees have
been or will be terminated. In January 1997, certain of National's executive
officers resigned and related severance costs of $0.8 million were recognized.
In May 1997, management finalized its plans regarding employee terminations and,
accordingly, the related costs were recognized. This expense totaled
approximately $1.8 million in the three month period ended June 30, 1997.
Pursuant to the Company's plans, 111 employees are to be terminated, 28 of which
had been severed through June 30, 1997. Through June 30, 1997, approximately
$0.6 million of termination benefits had been paid to such terminated employees.
The remaining accrual for termination benefits of approximately $2.0 million at
June 30, 1997 will be substantially paid by year-end with the final payments
scheduled by March of 1998.

NETWORK RATIONALIZATION

During the second quarter of 1997, the Company continued to refine and execute
its plans for improving the profitability of its combined network (the
"Network") through rebranding of its sites under the TA brand name and
rationalizing the number and locations of its travel centers. In the six months
ended June 30, 1997, two Company-owned National travel centers were sold to the
operators of those sites for gross proceeds of $3.3 million, resulting in a loss
on sale of $1.5 million. An additional 21 such sales are expected to close by
the second quarter of 1998, providing expected sales proceeds of an additional
approximately $56 million. The Company expects that it will recognize a gain
from these sales. During the second quarter of 1997, relationships with the
owner/operators of four franchised travel centers ("Franchisee-Owner Sites")
were terminated and agreements have been reached with, or appropriate notices
provided to, owner/operators of an additional 17 such sites, such that the
Company expects that all such Franchisee-Owner Sites not selected to continue in
the network will be terminated by the end of 1997. Beginning in July 1997, those
National Network franchisees whose sites have been selected for inclusion in the
Company's continuing network will begin to convert their franchises to TA from
National, a process that includes rebranding of the travel centers, installation
of TA's store and shop programs, training of the franchisees in TA's operating
procedures and revisions to the franchise agreements and, where applicable,
lease agreements, such that there will be an increase in the royalty the Company
receives as a percentage of the franchisees' nonfuel revenues and a decrease in
fixed rent revenue. The Company expects these new agreements will result in
reduced revenue in the short term, but that in the long term increased franchise
nonfuel revenues will result in a net increase in the Company's revenue.

                                     - 24 -


<PAGE>   25



SITE CONVERSIONS

During the three months ended June 30, 1997, the Company converted eight
National Network travel centers from Company-owned and leased locations
("Leased Sites") to Company-owned and operated locations by acquiring the
travel center operations from the related operators, bringing the total of such
conversions during 1997 to 17. One additional such conversion was completed in
early July 1997 and the Company is currently in discussions with operators      
regarding the possible conversion of additional Leased Sites to Company-operated
sites. A total of 20 travel centers have been converted to Company-operated 
sites since June 30, 1996. Such conversions typically result in decreased rent 
revenue and increased operating expenses, offset to varying degrees for each 
individual site by increased fuel and nonfuel revenues.

Management expects that, over time, the increased revenues will exceed the
decreases in rent revenue and increases in operating expenses, especially as
National sites are converted to TA travel centers and TA management, marketing,
operations, safety and training programs are fully implemented. In June 1997, 14
of the National Company-operated travel centers were converted to TA
Company-operated sites, with the remaining 21 National Company-operated
locations converting in July 1997. During the first few months of operation
after both the conversion from a leased site and the conversion to a TA branded
site (with respect to all former National travel centers), the operating results
of each converted travel center are adversely affected by the costs (such as for
maintenance and supplies) of bringing the travel centers into compliance with
TA's standards. In addition, the Company has chosen to increase the number of
employees at the converted sites in order to improve customer service and, as a
consequence, employees were hired in anticipation of expected revenue increases.
For these reasons, the Company anticipates that the operating results of these
converted travel centers will improve in the second half of 1997.

The following table sets forth the number and type of ownership and management
of the travel centers operating in each of the Company's networks.

                                              TA                   NATIONAL

                                        AS OF JUNE 30,          AS OF JUNE 30,
                                        --------------          --------------
                                        1997       1996         1997       1996

Company-owned and operated sites          40        39            35        16
Company-owned and leased sites           ---       ---            58        79
                                       -----     -----         -----     -----
      Company-owned sites                 40        39            93        95
Franchisee-owner sites                     8         8            21        30
                                       -----     -----         -----     -----
         Total                            48        47           114       125
                                       =====     =====         =====     =====

At the conclusion of the Combination Plan, assuming the Combination Plan is
completed as expected by management, the Network will consist of 123 travel
centers, 69 of which will be Company-owned and operated, 42 of which will be
Leased Sites and 12 of which will be Franchisee-Owner Sites, although the
achievement of the Combination Plan as currently envisioned is not ensured.

                                     - 25 -


<PAGE>   26



   The following Management's Discussion and Analysis of Financial Condition and
Results of Operations presents detail on the Company's combined results, which
differ from the Company's consolidated results reflected in the unaudited
financial statement for the three and six month periods ended June 30, 1996, as
a result of the presentation of TA as assets of subsidiary held for disposition
during those periods. The following table presents the Company's consolidated
results of operations for the 1996 periods as though TA had not been held for
disposition and had instead been fully consolidated.

<TABLE>
<CAPTION>

                                                                THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                      JUNE 30,                       JUNE 30,

                                                                1997            1996             1997          1996
                                                            -----------    -----------    -----------     -----------
                                                                            (IN THOUSANDS OF DOLLARS)

     REVENUES:
<S>                                                         <C>            <C>            <C>             <C>        
       Fuel                                                 $   180,265    $   189,579    $   374,416     $   357,429
       Nonfuel                                                   76,384         61,926        137,626         115,710
       Rent                                                       8,228         10,370         17,948          21,320
                                                            -----------    -----------    -----------     -----------

         TOTAL REVENUES                                         264,877        261,875        529,990         494,459

     Cost of revenues (excluding depreciation)                  198,811        204,325        404,689         383,540
                                                            -----------    -----------    -----------     -----------
         GROSS PROFIT (EXCLUDING DEPRECIATION)                   66,066         57,550        125,301         110,919

     Operating expenses                                          41,460         31,381         75,544          60,930
     Selling, general and administrative expenses                 8,949          9,304         20,681          20,372
     Refinancing, transition and development costs                5,473             91          7,091             116
     Depreciation and amortization                                7,352          6,481         14,296          12,642
     (Gain) loss on sales of property and equipment               1,538            (14)         1,464             (41)
                                                            -----------    -----------    -----------     -----------
         INCOME FROM OPERATIONS                                   1,294         10,307          6,225          16,900

     Interest (expense), net                                     (5,862)        (5,174)       (10,967)        (10,269)
                                                            -----------    -----------    -----------     -----------

         INCOME (LOSS) BEFORE INCOME TAXES

              AND EXTRAORDINARY ITEMS                            (4,568)         5,133         (4,742)          6,631

     Provision (benefit) for income taxes                        (1,770)         2,021         (1,838)          2,603
                                                            -----------    -----------    -----------     -----------

         Income (loss) before extraordinary items                (2,798)         3,112         (2,904)          4,028

     Extraordinary items (net of taxes)                             ---            ---         (5,554)            ---
                                                            -----------    -----------    -----------     -----------

         Net (loss) income                                  $    (2,798)   $     3,112    $    (8,458)    $     4,028
                                                            ===========    ===========    ===========     ===========


</TABLE>





                                     - 26 -


<PAGE>   27



RESULTS OF OPERATIONS FOR THE SIX AND THREE MONTH PERIODS ENDED JUNE 30, 1997
AND 1996

REVENUES

     The Company's consolidated revenues for the three and six month periods
ended June 30, 1997 were $264.9 million and $530.0 million, respectively, which
represent increases over the prior year periods of $3.0 million, or 1.1%, for
the three month period and $35.5 million, or 7.2%, for the six month period.

     Fuel revenue for the six months ended June 30, 1997 reflects an increase
over the 1996 period of $17.0 million, or 4.8%. For the second quarter, the 1997
amount reflects a decrease from the same period in 1996 of $9.3 million, or
4.9%. The increase in fuel revenue for the six month period primarily results
from an increase in diesel gallons sold of 20.8 million gallons, or 4.3%, and an
increase in average retail diesel prices of 4.6%. For the second quarter, the
decrease from 1996 is primarily attributable to a 5.7% decrease in average
retail diesel fuel prices, somewhat offset by increased sales volume of 12.3
million gallons, or 5.1%.

     Nonfuel revenue in both 1997 periods has increased over the same periods in
the prior year, primarily due to the increased number of Company-operated sites
offering nonfuel products and services: from June 30, 1996 there are 20
additional converted National sites and one new TA site as well as two
additional stand-alone shops.

     Rent revenue for both 1997 periods has decreased from the same periods in
1996 as a direct result of the conversions of leased sites to Company-operated
sites. Rent revenue is expected to continue to decline as additional sites are
converted to Company-operations or sold and as current franchisee-lessees sign
new franchise and lease agreements with the Company. The new franchise and lease
agreements provide for reduced fixed rents but increased franchise royalty rates
to be applied to nonfuel revenues generated by franchisee operations.

GROSS PROFIT

     The Company's gross profit for the second quarter of 1997 was $66.1
million, compared to $57.6 million for 1996, an increase of $8.5 million, or
14.8%. For the first half of 1997, the Company's gross profit was $125.2
million, an increase of $14.4 million, or 12.9%, from 1996. The increase in the
Company's gross profit was primarily due to increases in nonfuel revenues and
diesel fuel margins, partially offset by decreased rent revenue, resulting from
the conversions of travel centers from Leased Sites to Company-operated sites.

                                     - 27 -


<PAGE>   28



OPERATING AND SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     Operating expenses include the direct expenses of Company-operated travel
centers and selling, general and administrative expenses ("SG&A") include
corporate overhead and administrative costs.

     The Company's operating expenses increased by $10.1 million, or 32.2%, and
$14.6 million, or 24.0%, respectively, to $41.5 million and $75.5 million for
the three and six month periods ended June 30, 1997, as compared to the
corresponding prior year periods. These increases reflect the increased number
of Company-operated locations during 1997 as a result of the addition of three
new-build TA sites (including the two stand-alone shops) and the conversion of
20 Leased Sites to Company-operated sites since June 30, 1996.

     The Company's SG&A for the second quarter decreased from $9.3 million in
1996 to $8.9 million in 1997, primarily as a result of personnel reduction at
National pursuant to the Combination Plan, partially offset by increased
staffing in the operational support and business development areas at TA. For
the six month period, SG&A increased by $0.3 million to $20.7 million primarily
due to the TA staffing increases previously described.

REFINANCING, TRANSITION AND DEVELOPMENT COSTS

     Refinancing, transition and development costs for the second quarter of
1997 increased from $0.1 million for 1996 to $5.5 million, while for the first
half of 1997 such costs increased to $7.1 million from $0.1 million in 1996. The
1997 costs were incurred in effecting the combination of National and TA,
including recognition of employee termination benefits of $2.6 million.

DEPRECIATION AND AMORTIZATION

     Depreciation and amortization for the second quarter and first half of 1997
increased by $0.9 million and $1.7 million, respectively, from the corresponding
1996 periods as a result of the capital expenditures made during 1996 and 1997,
as well as from increased amortization of deferred financing costs stemming from
the refinancing.

INCOME FROM OPERATIONS

     Income from operations for the Company for the second quarter of 1997 was
$1.3 million as compared to $10.3 million in 1996, a decrease of $9.0 million.
For the six months ended June 30, 1997, income from operations reflects a
decrease from 1996 of $10.7 million to $6.2 million. The decreases in both
periods are primarily attributable to the transition costs being incurred to
effect the Combination Plan. EBITDA (defined as income from operations plus the
sum of (a) depreciation and amortization, (b) refinancing, transition and
development costs and (c) gains or losses from sales of property and equipment)
for the Company for the three and six month periods ended June 30, 1997 was
$15.7 million and $29.1 million, respectively, as compared to $16.9 million and
$29.6 million for the respective 1996 periods.

                                     - 28 -


<PAGE>   29



INTEREST (INCOME) EXPENSE - NET

Interest expense for the second quarter and first half of 1997 was in both cases
$0.7 million higher than for the same 1996 periods as a result of the increased
debt balance after consummation of the refinancing (discussed in Liquidity and
Capital Resources below) on March 27, 1997.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's cash requirements consist principally of working capital
needs, payments of principal and interest on outstanding indebtedness and
capital expenditures, including expenditures for acquisitions, expansion and
environmental upgrades.

     Net cash provided by operating activities totaled $18.3 million in the
first half of 1997 and $23.5 million in 1996. The decrease in net cash flows
provided by operating activities in 1997 compared to 1996 was primarily due to
decreased operating income in 1997, as discussed previously, and growth in
working capital requirements as a result of the increased number of
Company-operated sites.

     Net cash used in investing activities for the six months ended June 30,
1997 was $12.6 million versus $12.5 million in 1996. The amount for 1997, while
relatively flat versus the 1996 amount, reflects increased expenditures related
to conversions of Leased Sites to Company-operated sites, partially offset by
increased proceeds from sales of property and equipment resulting from the sales
of two Leased Sites to the respective operators.

     Net cash flows provided by financing activities were $50.0 million in the
first six months of 1997 and $3.4 million for the first six months of 1996. The
change in the amount of cash flows provided by financing activities in 1997 from
1996 was due to the Company's refinancing and recapitalization completed in
March 1997.

     On March 27, 1997, the Company was refinanced and currently has outstanding
$290.4 million of indebtedness, consisting of $125.0 million principal amount of
Subordinated Notes, $85.5 million principal amount of Senior Notes and a $79.9
million term credit facility. The Company also has a $40.0 million revolving
credit facility, which, except for $1.5 million used for letters of credit, was
not drawn upon at June 30, 1997. The Senior Notes have no amortization
requirements until 2001, the Subordinated Notes are due 2007 and the term
facility has annual amortization requirements of $500,000 until 2004.

     The Company expects to invest up to approximately $200 million in the
Network between 1997 and the end of 2001 (with approximately $110 million of
this amount to be spent by the end of 1998) in connection with a capital program
to upgrade, rebrand, reimage and increase the number of travel centers.
Approximately $50 million of the $200 million intended to be spent represents
normal ongoing maintenance and related capital expenditures. The Company has
budgeted expenditures in order to rebrand and reimage sites, add additional
nonfuel offerings (such as fast food offerings) at existing sites, to make
required environmental improvements, convert certain Leased Sites to
Company-operated sites and purchase, install and upgrade information systems at
certain sites.

                                     - 29 -


<PAGE>   30



     The Company anticipates that it will be able to fund its 1997 working
capital requirements and capital expenditures primarily from funds generated
from the refinancing, funds generated from operations, and, to the extent
necessary, from borrowings under the revolving facility. The Company's long-term
liquidity requirements, including capital expenditures, are expected to be
financed by a combination of internally generated funds, borrowings and other
sources of external financing as needed.

ENVIRONMENTAL MATTERS

     The Company's operations and properties are subject to various
Environmental Laws.

     The Company owns and operates USTs and ASTs at Company-operated locations
and Leased Sites which must comply with certain statutory and regulatory
requirements by December 22, 1998. The Company is making necessary upgrades to
comply with those requirements. The Company expects to spend a total of
approximately $15 million to $20 million in 1997 and 1998 to complete the
upgrade of USTs and other environmental related costs. The Company also expects
to spend a total of approximately $6 million in 1997 and 1998 for certain
one-time projects relating to control of wastewater and storm water discharges
and other matters. In addition, the Company has estimated the current ranges of
remediation costs at currently active sites and what it believes will be its
ultimate share for such costs after required indemnification and remediation is
performed by Unocal and BP under the respective Environmental Agreements and has
a reserve for such matters of $1 million as of June 30, 1997. While it is not
possible to quantify with certainty the environmental exposure, in the opinion
of management, the potential liability, beyond that considered in the reserve,
for all environmental proceedings, based on information known to date, will not
have a material adverse effect on the financial condition, results of operations
or liquidity of the Company.

NEW ACCOUNTING PRONOUNCEMENT

         In February 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 128, "Earnings per Share," which
establishes standards for computing and presenting earnings per share
information for periods ending after December 15, 1997. The Company believes
that the basic earnings per share calculated amount under this standard will
exceed the amount of primary earnings per share presented herein while the
diluted earnings per share amount calculated under this standard will
approximate the amount of primary earnings per share presented herein.

FORWARD-LOOKING STATEMENTS

         The statements contained in this report that are not statements of
historical fact may include forwardlooking statements that involve a number of
risks and uncertainties. Moreover, from time to time the Company may issue other
forward-looking statements. The following factors are among those that could
cause actual results to differ materially from the forward-looking statements:
competition from other travel center and truckstop operators, including
additional or improved services or facilities of competitors, the economic
condition of the trucking industry (which in turn is dependent on general
economic factors), diesel and gasoline fuel pricing, availability of fuel supply
and difficulties that may be encountered by the Company or its franchisees in
implementing the Company's plan to combine its existing TravelCenter networks
into a single network. The forward looking statements should be considered in
light of these factors.

Part II--Other Information
- --------------------------

                                     - 30 -


<PAGE>   31




Item 1.  Legal Proceedings

         The information included in the Company's Prospectus, dated July 23,
1997, under the caption "Business--Litigation" is incorporated herein by
reference. This portion of the Prospectus is included as Exhibit 99.1 to this
Report. No material developments have since occurred in respect of the matters
described therein.

Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits
         --------

         Exhibit 27        Financial Data Schedule

         Exhibit 99.1      Section captioned "Business--Litigation" from the
                           Company's Prospectus, dated July 23, 1997

(b)      Reports on Form 8-K
         -------------------

         During the three months ended June 30, 1997, the Company filed no
reports on Form 8-K.

                                     - 31 -


<PAGE>   32



                                  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.

                                  TRAVEL CENTERS OF AMERICA, INC.
                                          (Registrant)

Date:   January 12, 1998     By:      /s/ James W. George
                                 ------------------------
                                      Name:    James W. George
                                      Title:   Senior Vice President and
                                                   Chief Financial Officer
                                               (Principal Financial Officer and
                                                   Duly Authorized Officer)

                                     - 32 -



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM (A) THE
COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS FOR THE QUARTER ENDED JUNE 30, 1997
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH (B) FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          79,492
<SECURITIES>                                         0
<RECEIVABLES>                                   60,924
<ALLOWANCES>                                     4,310
<INVENTORY>                                     33,710
<CURRENT-ASSETS>                               180,230
<PP&E>                                         265,698
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 483,674
<CURRENT-LIABILITIES>                           71,397
<BONDS>                                        289,875
                           57,522
                                         38
<COMMON>                                            14
<OTHER-SE>                                      50,362
<TOTAL-LIABILITY-AND-EQUITY>                   483,674
<SALES>                                        512,042
<TOTAL-REVENUES>                               529,990
<CGS>                                          404,689
<TOTAL-COSTS>                                  404,689
<OTHER-EXPENSES>                               119,076
<LOSS-PROVISION>                                   606
<INTEREST-EXPENSE>                              10,967
<INCOME-PRETAX>                                (4,742)
<INCOME-TAX>                                   (1,838)
<INCOME-CONTINUING>                            (2,904)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                (5,554)
<CHANGES>                                            0
<NET-INCOME>                                   (8,458)
<EPS-PRIMARY>                                  (10.49)
<EPS-DILUTED>                                        0
        

</TABLE>

<PAGE>   1



Litigation                                                          Exhibit 99.1
- ----------                                                          ------------

     The Company is party to several litigation matters, described below,
involving certain of its franchisees. The Company does not expect any of these
matters to have a material adverse effect on the Company. From time to time the
Company is a party to litigation in the ordinary course of its business
involving negligence and other similar claims which are covered by the Company's
third party insurance policies. While claims for damages in such litigation may
in certain instances be in excess of the Company's insurance coverage, the
Company does not expect its existing litigation to have a material adverse
effect on the Company.

     Forty-Niner Truck Plaza Litigation. This action was commenced in California
Superior Court, Sacramento County, on January 28, 1993 by four Operators of
National TravelCenters in California. The complaint asserts claims on behalf of
each of the plaintiffs against the Company, Clipper and Unocal Corporation and
its subsidiaries based upon alleged violations by Union Oil Company of
California and Unocal Corporation (together the "Unocal Entities") of the
California Business and Professions Code and of an alleged contract by failing
to provide them with a bona fide offer or right of first refusal to purchase
their truckstops in connection with the sale of the plaintiffs' truckstops by
Unocal to the Company. Two of the plaintiffs settled their claims prior to
commencement of the trial. The claims of two plaintiffs, who are franchisees of
National in Sacramento and Santa Nella, California, were tried and the jury
rendered a verdict awarding $4.0 million in compensatory damages jointly and
severally against the Company, the Unocal Entities and Clipper, and assessing
punitive damages against them in the amount of $1.5 million, $7.0 million and
$1.6 million, respectively. On August 1, 1995, the court granted the defendants'
motions for a new trial on all issues, although it denied defendants' motions
for judgment notwithstanding the verdict. These orders are currently on appeal.
The appeal has been fully briefed but not argued. Pursuant to the asset purchase
and related agreements between the Company and the Unocal Entities, the Company
believes that the Unocal Entities are required to indemnify it for attorneys'
fees and compensatory damages. The Unocal Entities may, however, contest the
Company's claim for indemnification. The indemnification agreement between the
Unocal Entities and the Company does not by its terms cover punitive damages.
The Company entered into an agreement indemnifying Clipper in connection with
the Company's purchase of the properties in the National Network, and Clipper
has asserted and the Company has concurred that this agreement obligates the
Company to pay any compensatory and punitive damages assessed against Clipper.

     Charleston West Virginia Litigation. This action was commenced on April 17,
1996 in the Circuit Court of Berkeley County, West Virginia. The amended
complaint, brought on behalf of eighteen National Operators, alleges that the
Company's fuel pricing policies and practices violate the PMPA and the Uniform
Commercial Code and constitute a breach of the contractual duty of good faith
and fair dealing and unjust enrichment. The amended complaint also asserts
claims of fraud and fraud in the inducement, apparently based on alleged
representations made by the Company concerning fuel pricing. The amended
complaint asserts claims against the Company, Clipper and certain present and
former directors and officers of the Company, and seeks actual and punitive
damages in an unspecified



<PAGE>   2


sum. The Company has removed the case to federal court, and the court has
granted the Company's motion to transfer the case to federal court in Nashville,
Tennessee. The Company has entered into settlement agreements with four of the
plaintiffs pursuant to which the claims of those plaintiffs have been or will be
dismissed with prejudice. One additional plaintiff has withdrawn its claims in
the action without prejudice.

     On March 31, April 1 and April 7, 1997, three of the plaintiffs filed
motions for a preliminary injunction. The motions sought an order requiring,
among other things, that the Company sell to the movants all of the movants'
requirements of diesel fuel at a price per gallon of not more than two cents
above the Oil Price Information Service average price under the terms of the
Company's existing lease and franchise agreements. In addition, on April 22,
1997, two of the movants filed a motion seeking a temporary restraining order
for substantially the same relief. On May 21, 1997, the court denied the
plaintiffs' motions.

     Food Systems Litigation. The Company filed this action on May 7, 1996, in
the U.S. District Court for the Middle District of Tennessee seeking, among
other things, a declaratory judgment that it was entitled to terminate the
franchise of the defendant, one of the Company's travel center operators, for
failure to pay rent and on other grounds. On June 11, 1996, the defendant filed
counterclaims for violation of the PMPA, for breach of contract and for breach
of implied contract, seeking actual and punitive damages in an unspecified
amount. On November 12, 1996, the defendant filed for relief under Chapter 7 of
the Bankruptcy Code, thereby staying all proceedings in this action. The Company
has recovered possession of the Salt Lake City site through bankruptcy court
proceedings.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission