As of the July, 2022, release via CMS


SAMARITAN MEMORIAL HOSPITAL


  • CMS id: 261313
  • 1205 N. MISSOURI STREET, MACON MO 63552. County: MACON
  • System: --
  • CBSA: Rural Missouri

The 25-bed, CAH hospital had $-1,428,569 in net service to patients*, with a total profit margin of 12.35260% in fiscal year 2021, the latest year available.
It spent 2.04% of its operating expenses on uncompensated care and reported $0 in Medicaid shortfall.

* For more about Net Service to Patients and operating revenue, please the finance section below.


Note: Medians are from CAH hospitals with "complete" fiscal years. For more about how we calculated medians and cost reports in general, please click here.


Details

2017 2018 2019 2020 2021
# of days in fyear 365 365 365 366 365
Ownership
gov gov gov gov gov
Acute beds
Median
25
23
25
23
25
23
25
23
25
23
Total beds
Median
25
25
25
25
25
25
25
25
25
25
FTEs
Median
178.64
149.18
180.58
151.6
178.04
151.58
182.64
152.78
186.96
151.99

Finances As they appear in worksheet G3 of the cost reports.

Note: Net Patient Revenue is considered operating revenue, which means Net Service to Patients is considered operating profit. Click here for more about cost report financials

2017 2018 2019 2020 2021
Net patient revenue ?
Median
23,849,907
19,395,819
23,294,446
19,790,685
23,879,184
20,891,573
23,220,202
20,752,910
27,026,358
22,925,976
Operating expenses
Median
25,553,328
21,082,256
25,535,118
21,740,728
26,963,328
22,449,917
26,162,145
23,028,561
28,454,927
24,906,213
Net income from service 2 patients (NS2P) ?
Median
-1,703,421
-1,166,928
-2,240,672
-1,178,891
-3,084,144
-1,189,234
-2,941,943
-1,989,193
-1,428,569
-1,175,562
NS2P margin ?
Median
-7.14%
-6.37
-9.62%
-6.47
-12.92%
-6.58
-12.67%
-10.52
-5.29%
-5.81

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for SAMARITAN MEMORIAL HOSPITAL compared to all** CAH hospitals, from CMS cost reports.
Note: NS2P is considered operating margin by MACPAC. The chart below is interactive: click or touch to see more.


* Data range does not show outliers, which fall beyond the minimum and maximum of the range.
** From cost reports with complete fiscal years. Number of CAH hospitals available to calculate medians:

2017 2018 2019 2020 2021
1,314 1,322 1,316 1,319 1,132

2017 2018 2019 2020 2021
Other income*
Median
Click here to show/hide details
2,213,112
1,517,926
2,291,936
1,554,100
3,626,480
1,708,825
5,403,465
3,606,354
5,438,868
4,946,640
Total income ?
Median
509,691
445,049
51,264
379,292
542,336
655,032
2,461,522
1,453,054
4,010,299
3,734,026
Non-operating expenses
Median
49,664
56,329
0
45,230
3,589
61,507
0
80,747
0
39,130
Net income
Median
460,027
309,249
51,264
305,537
538,747
515,321.5
2,461,522
1,282,423
4,010,299
3,678,491
Net margin
Median
1.76506%
1.7%
0.20036%
1.61%
1.95868%
2.36%
8.59960%
5.41%
12.35260%
13.38%

* About "Other income": Other income, or line 25 in worksheet G3, is the sum of lines 6 through 24. It includes three lines that are considered non-operating revenue - contributions, investments and government appropriations. Medians are included for these three lines. It also contains items that are not central to providing healthcare, such as revenue from parking or gift shops.
"Sum Line 24" is a special case. Called "Other (specify)" in the cost reports, CMS allows for this line to be "subscripted," or divided into sublines like 002400, 002401, 002402. And hospitals do that, up to 100 lines, to detail income (and sometimes negative returns) that are otherwise not covered in the previous "other" lines. Therefore, "Sum Line 24" is the sum of all the lines 24.


Range* of total profit (loss) margins

= Total margin for SAMARITAN MEMORIAL HOSPITAL compared to all** CAH hospitals, from CMS cost reports.
The chart below is interactive: click or touch to see more.


* Data range does not show outliers, which fall beyond the minimum and maximum of the range.
** From cost reports with complete fiscal years. Number of CAH hospitals available to calculate medians:

2017 2018 2019 2020 2021
1,314 1,322 1,316 1,319 1,132


Medicare revenue

Inpatient and outpatient revenue

2017 2018 2019 2020 2021
All inpatient revenue
Median
Click here to show/hide details
2,351,320
1,512,374
2,092,492
1,478,094
2,201,700
1,365,460
2,145,646
1,289,169
2,568,892
1,354,214
All outpatient revenue
Median
Click here to show/hide details
7,775,414
4,108,627
7,858,752
4,367,646
7,850,990
4,566,928
7,902,069
4,517,324
8,273,620
4,554,272

Other payments

Item 2017 2018 2019 2020 2021
Graduate Medical Education (GME)
Median
0
--
0
--
0
--
0
--
0
--
Disproportionate-share hospital (DSH)
Median
0
--
0
--
0
--
0
--
0
--
Outlier
Median
0
4,679
0
5,256
0
5,165.5
0
6,341
0
5,998

Uncompensated care

Item 2017 2018 2019 2020 2021
Medicaid shortfall
Median
0
553,475.5
276,867
567,149
0
599,174.5
0
641,417
0
631,057
Charity care
Median
142,223
190,496
241,485
225,101
279,160
238,624
109,764
260,478.5
79,161
225,887
Uncompensated care (UCC)
Median
866,904
860,218.5
923,107
933,428
1,059,050
986,290
705,846
998,939
579,633
871,713
UCC as a %
of operating expenses
Median
3.39%
3.77
3.62%
3.82
3.93%
3.7
2.70%
3.74
2.04%
3.04
Total shortfall/UCC
Median
866,904
1,405,482
1,199,974
1,525,979
1,059,050
1,576,055
705,846
1,691,815
579,633
1,476,802

Labor costs

2017 2018 2019 2020 2021
Total salaries
Median
9,168,426
8,521,101
9,364,133
8,786,419
9,566,860
9,086,354
9,185,723
9,512,636
9,954,069
9,933,360
Salaries as a % of operating expenses
Median
35.88
42.53
36.67
42.58
35.48
42.62
35.11
42.72
34.98
42.27
Intern, resident salaries*
Median
0
--
0
--
0
--
0
--
0
--
Contract intern, resident salaries*
Median
0
--
0
--
0
--
0
--
0
--
Contract adjusted salaries, direct-care
Median
0
--
0
--
0
--
0
--
0
--
Contract hours, direct-care
Median
0.00
--
0.00
--
0.00
--
0.00
--
0.00
--
Contract wages, direct-care
Median
0.00
--
0.00
--
0.00
--
0.00
--
0.00
--

* in an approved program


Return to top

Cost reports are self-reported by the facility, are subject to revision and should be considered preliminary.

* Net Service to patients (NS2P) equals net patient revenue minus operating expenses. NS2P is considered the equivalent of operating profit according to the Medicaid and CHIP Payment and Access Commission (MACPAC). See the last paragraph of "Primary Data Sources" on page 55 of Annual Analysis of Disproportionate Share Hospital Allotments to States (PDF).

About medians

  • Medians are calculated from reports with "complete" fiscal years, or reports with fiscal years of at least 300 days and no more than 420 days.
  • In cases where there are fewer than 50 values reported, medians are not calculated. For childrens' hospitals, it's when fewer than 20 are reported.

Web app by Tim Broderick | email.