EXHIBIT 99.2

PRIVATEBANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Amounts in thousands)

(Unaudited)

	For Year Ended December 31,
	2011			2010			2009
Net income (loss)	$	44,540		$	1,801		$	(29,816	)
Other comprehensive income:
Available-for-sale securities:
Net unrealized gains	47,431			359			8,439
Reclassification of net gains included in net income	(5,812		)	(13,095		)	(7,896		)
Income tax (expense) benefit	(16,557		)	4,918			(215		)
Net unrealized gains on available-for-sale securities	25,062			(7,818		)	328
Cash flow hedges:
Net unrealized gains	3,156			—			—
Reclassification of net gains included in net income	(570		)	—			—
Income tax expense	(1,029		)	—			—
Net unrealized gains on cash flow hedges	1,557			—			—
Other comprehensive income (loss)	26,619			(7,818		)	328
Comprehensive income (loss)	71,159			(6,017		)	(29,488		)
Comprehensive income attributable to noncontrolling interests	(170		)	(284		)	(247		)
Comprehensive income (loss) attributable to controlling interests	$	70,989		$	(6,301	)	$	(29,735	)