Boyd Gaming (BYD) 8-K Other Events

Exhibit 99.2

Condensed Consolidated Statements of Comprehensive Income (Loss) - unaudited

	Year Ended December 31,
	2011			2010		2009
	(In thousands)
Net income (loss)	$	(7,999	)	$	12,250	$	4,241
Other comprehensive income, net of tax:
Fair value adjustment on derivative instruments	11,562			6,416		1,892
Other comprehensive income	11,562			6,416		1,892
Comprehensive income	3,563			18,666		6,133
Comprehensive income attributable to noncontrolling interest	(177		)	2,176		—
Comprehensive income (loss) attributable to Boyd Gaming Corporation	$	3,740		$	20,842	$	6,133

Exhibit 99.2

Condensed Consolidated Statements of Comprehensive Income (Loss) - unaudited

	Year Ended December 31,
	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries (100% owned)			Non-Guarantor Subsidiaries (Not 100% Owned)			Eliminations			Consolidated
	(In thousands)
2011
Net income (loss)	$	(3,854	)	$	185,581	$	(12,590	)	$	(2,395	)	$	(174,741	)	$	(7,999	)
Other comprehensive income, net of tax:
Fair value of derivative instruments	7,594			—		—			3,968			—			11,562
Other comprehensive income	7,594			—		—			3,968			—			11,562
Comprehensive income	3,740			185,581		(12,590		)	1,573			(174,741		)	3,563
Comprehensive income attributable to noncontrolling interest	—			—		—			(177		)	—			(177		)
Comprehensive income (loss) attributable to Boyd Gaming Corporation	$	3,740		$	185,581	$	(12,590	)	$	1,750		$	(174,741	)	$	3,740
2010
Net income (loss)	10,310			147,290		(31,015		)	19,036			(133,371		)	12,250
Other comprehensive income, net of tax:
Fair value of derivative instruments	10,532			—		—			(4,116		)	—			6,416
Other comprehensive income	10,532			—		—			(4,116		)	—			6,416
Comprehensive income	20,842			147,290		(31,015		)	14,920			(133,371		)	18,666
Comprehensive income attributable to noncontrolling interest				—		—			(2,176		)	—			(2,176		)
Comprehensive income (loss) attributable to Boyd Gaming Corporation	$	20,842		$	147,290	$	(31,015	)	$	17,096		$	(133,371	)	$	20,842
2009
Net income (loss)	4,241			186,573		(106,385		)	—			(80,188		)	4,241
Other comprehensive income, net of tax:
Fair value of derivative instruments	1,892			—		—			—			—			1,892
Other comprehensive income	1,892			—		—			—			—			1,892
Comprehensive income	6,133			186,573		(106,385		)	—			(80,188		)	6,133
Comprehensive income (loss) attributable to Boyd Gaming Corporation	$	6,133		$	186,573	$	(106,385	)	$	—		$	(80,188	)	$	6,133