As of the July, 2022, release via CMS

BANNER BOSWELL MEDICAL CENTER

CMS id: 030061
10401 THUNDERBIRD BLVD., SUN CITY AZ 85351. County: MARICOPA
System: NAME: BANNER HEALTH SYSTEM
CBSA: Phoenix-Mesa-Chandler, AZ

The 525-bed, acute-care hospital had $28,517 in net service to patients*, with a total profit margin of 4.19723% in fiscal year 2020, the latest year available.
It spent 1.21% of its operating expenses on uncompensated care and reported $21,649,280 in Medicaid shortfall.

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

Note: Medians are from acute-care 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	--
Ownership	nfp	nfp	nfp	nfp	--
Acute beds Median	325 118	325 118	325 119.5	325 118	-- 119
Total beds Median	525 162	525 162	525 162	525 162	-- 163.5
FTEs Median	1,633.40 788.06	1,551.17 793.42	1,650.69 806.03	1,536.61 787.61	-- 804.34

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

Hospital cost reports are an enormously complicated dataset. There are whole organizations and an offical CMS vendor dedicated to helping researchers work with the data.
It's important to understand that hospital financials in cost reports are not organized in the same as other sources such as annual financial reports to bond holders.

The biggest difference is the concept of operating revenue and profit. Net Service to patients (NS2P), which is the sum of net patient revenue minus operating expenses, 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).

That would make Net Patient Revenue = operating revenue.

All this makes things challenging when comparing what's reported in cost reports to other sources. It becomes clearer when you consider that, beyond the purpose of reimbursement, cost reports are a tool for policymakers trying to understand the financial situation of a hospital doing the tasks specific to hospitals.

In other words, while a facility with a division that formulates drugs might include earnings from that as operating revenue in their corporate annual result, this is not central to the operations of a hospital caring for patients and so it is counted as "other income." (See below the financials section for more on "other income")

The healthcare consulting firm HMP, in a former partnership with Modern Healthcare, did develop a formula for estimating operating revenue closer to what one might find in other sources. We no longer use this for the following reasons:

The measure was not widely used beyond HMP and Modern Healthcare. Many hospitals had their own internal estimates of operating revenue and profit.
Because of this, there was confusion when reporting operating results for individual hospitals. There was often pushback when a facility's internal numbers did not match what Modern Healthcare was reporting.
The formula includes revenue from portions of the "other income" section, which may also include non-operating revenue. HMP themselves point out in a caveat on their site that they cannot exclude all non-operating revenue from their measure.

HMP's operating measure has proven problematic in the past for our reporting and the partnership with them ended years ago. It's best to not use a measure that we alone cannot defend.

	2017	2018	2019	2020	2021
Net patient revenue ? Median	338,770,219 150,932,746	323,326,272 158,950,878	346,689,368 168,696,998	346,696,140 163,454,693	-- 186,589,412
Operating expenses Median	317,587,891 149,311,209	324,372,646 156,110,414	352,801,802 164,890,568	346,667,623 166,516,854	-- 180,120,888
Net income from service 2 patients (NS2P) ? Median	21,182,328 -964,173	-1,046,374 -643,601.5	-6,112,434 -116,254	28,517 -5,025,862	-- -1,284,564
NS2P margin ? Median	6.25% -0.62	-0.32% -0.29	-1.76% 0.18	0.01% -5.07	--% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for BANNER BOSWELL MEDICAL CENTER compared to all** acute-care 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 acute-care hospitals available to calculate medians:

2017	2018	2019	2020	2021
3,157	3,092	3,050	3,052	2,566

	2017	2018	2019	2020	2021
Other income* Median Click here to show/hide details	2,727,018 5,089,215	2,480,493 4,572,541	2,803,349 5,268,134	15,159,410 13,092,619	-- 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	0 224,999	0 199,009	0 206,870.5	0 194,343	-- 249,496
⊳ Line 7: Investments ? ⊳ Median	46,464 299,524	47,815 188,688.5	105,963 370,813	64,254 309,361.5	-- 375,329
⊳ Line 8: Revenue from telephone service	NULL	NULL	NULL	NULL	NULL
⊳ Line 9: Revenue from tv and radio	--	--	--	--	--
⊳ Line 10: Purchase discounts	0	0	0	0	--
⊳ Line 11: Rebates and refunds of expenses	0	0	0	0	--
⊳ Line 12: Parking lot receipts	0	0	0	0	--
⊳ Line 13: Revenue from laundry and linen service	0	0	0	0	--
⊳ Line 14: Revenue from meals sold to emplyees and guests	1,786,843	1,859,766	2,052,676	1,572,718	--
⊳ Line 15: Revenue from rental of living quarters	0	0	0	0	--
⊳ Line 16: Revenue from sale of medical and surgical supplies	0	0	0	0	--
⊳ Line 17: Revenue from sale of drugs to other than patients	0	0	0	0	--
⊳ Line 18: Revenue from sale of medical records and abstracts	380	434	491	153	--
⊳ Line 19: Tuition (fees, sale of textbooks, uniforms, etc.)	0	0	0	0	--
⊳ Line 20: Revenue from gifts, flowers, coffee shops, canteen	0	0	0	0	--
⊳ Line 21: Rental of vending machines	7,951	16,252	7,478	7,267	--
⊳ Line 22: Rental of hospital space	141,085	322,982	441,736	455,633	--
⊳ Line 23: Gov appropriations ? ⊳ Median	0 1,017,693	0 983,261.5	0 1,173,286	0 1,987,202	-- 1,597,664
⊳ Sum Line 24	744,295	233,244	195,005	13,059,385	--
Total income ? Median	23,909,346 6,586,430	1,434,119 6,767,106	-3,309,085 8,419,950	15,187,927 8,094,175	-- 15,162,888
Non-operating expenses Median	0 146,289.5	0 164,857	0 89,880.5	0 106,761	-- 31,473.5
Net income Median	23,909,346 6,043,842	1,434,119 5,845,112	-3,309,085 7,606,259	15,187,927 7,283,041	-- 14,957,241
Net margin Median	7.00133% 4.62%	0.44017% 4.42%	-0.94683% 5.16%	4.19723% 5.2%	--% 9.25%

* 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 BANNER BOSWELL MEDICAL CENTER compared to all** acute-care hospitals, from CMS cost reports.
The chart below is interactive: click or touch to see more.

2017	2018	2019	2020	2021
3,157	3,092	3,050	3,052	2,566

Medicare revenue

Inpatient and outpatient revenue

	2017	2018	2019	2020	2021
All inpatient revenue Median Click here to show/hide details	73,864,009 23,241,334	69,141,285 23,709,545	73,275,250 24,248,380	68,323,349 22,858,541	-- 23,620,613
"All inpatient revenue" is made up of any Medicare payments for routine inpatient, swingbed SNFs, TEFRA, IPF, IRF, inpatient long-term care, CAH and inpatient SNF facilities. Medians are only calculated when there are sufficient facilities reporting revenue.
⊳ Routine inpatient revenue ⊳ Median	65,684,210 21,577,146	61,629,770 22,041,594	65,564,696 22,722,063	61,401,049 21,570,441	-- 22,140,684
⊳ Swingbeds ⊳ Median	0 --	0 --	0 --	0 --	-- --
⊳ Tax Equity and Fiscal Responsibility Act payments (TEFRA) ⊳ Median	0 --	0 --	0 --	0 --	-- --
⊳ Inpatient psychiatric facility (IPF) ⊳ Median	0 1,845,420	0 1,757,392	0 1,738,842	0 1,510,463	-- 1,393,140
⊳ Inpatient rehabilitation facility (IRF) ⊳ Median	5,081,814 3,535,627	4,824,300 3,746,588	4,837,736 3,782,288	3,381,439 3,865,578	-- 3,983,889
⊳ Long-term care hospital (LTCH) ⊳ Median	0 --	0 --	0 --	0 --	-- --
⊳ Critical-access hospitals ⊳ Median	0 --	0 --	0 --	0 --	-- --
⊳ Skilled-nursing facilities (SNF) ⊳ Median	3,097,985 1,203,033	2,687,215 1,215,295	2,872,818 1,313,657	3,540,861 1,365,298	-- 1,179,746
All outpatient revenue Median Click here to show/hide details	45,442,047 11,160,864	45,258,987 11,987,345	48,748,958 12,926,866	38,967,930 11,884,480	-- 13,145,163
"All outpatient revenue" is made up of any payments for routine outpatient, HHA, CMHC, rural health and other federally-qualified health clinics. Medians are only calculated when there are sufficient facilities reporting revenue.
⊳ Routine outpatient revenue ⊳ Median	45,442,047 10,918,923	45,258,987 11,706,976	48,748,958 12,615,917	38,967,930 11,458,116	-- 12,776,716
⊳ Home Health agencies (HHA) ⊳ Median	0 1,282,808	0 1,407,728	0 1,341,512	0 1,407,046	-- 1,476,867
⊳ Community mental health clinics (CMHC) ⊳ Median	0 --	0 --	0 --	0 --	-- --
⊳ Rural health clinics ⊳ Median	0 618,038	0 697,279	0 690,232	0 684,010	-- 670,558
⊳ Other federally qualified health clinics ⊳ Median	0 --	0 --	0 --	0 --	-- --

Other payments

Item	2017	2018	2019	2020	2021
Graduate Medical Education (GME) Median	598,269 3,284,314	556,410 3,250,551	588,052 3,386,837	537,926 3,360,806	-- 3,508,953
Disproportionate-share hospital (DSH) Median	0 594,888	0 595,761	0 577,894	0 542,168	-- 549,667
Outlier Median	1,114,036 582,572	672,588 538,116	121,295 212,434	128,154 126,559	-- 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	14,467,754 3,662,910	19,847,468 3,730,911	18,947,611 4,081,319	21,649,280 4,643,908	-- 4,389,147
Charity care Median	2,140,629 2,654,636	2,542,956 2,940,659	2,539,000 3,380,215	2,763,523 3,488,738	-- 3,233,405
Uncompensated care (UCC) Median	3,700,698 5,147,790	4,133,122 5,337,617	4,354,805 5,711,082	4,202,406 5,923,418	-- 5,508,107
UCC as a % of operating expenses Median	1.17% 3.24	1.27% 3.12	1.23% 3.21	1.21% 3.3	--% 2.86
Total shortfall/UCC Median	18,168,452 9,489,989	23,980,590 9,424,297	23,302,416 10,120,158	25,851,686 11,171,337	-- 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	104,082,873 52,142,039	102,160,405 54,485,252	126,470,793 57,395,589	106,028,680 58,830,919	-- 61,722,907
Salaries as a % of operating expenses Median	32.77 36.68	31.49 36.56	35.85 36.37	30.59 35.93	-- 35.24
Intern, resident salaries* Median	0 2,598,592	0 2,686,824	0 2,753,773	0 2,937,156	-- 2,909,848
Contract intern, resident salaries* Median	0 1,251,927	0 1,186,494	0 1,204,885	0 1,279,653	-- 1,469,317
Contract adjusted salaries, direct-care Median	2,349,668 1,449,244	2,562,922 1,475,986	3,957,041 1,563,078	12,107,540 1,721,954	-- 2,991,828
Contract hours, direct-care Median	29,824.00 22,725	32,025.00 23,018.5	48,822.00 24,503.48	104,861.00 25,026.5	-- 33,786
Contract wages, direct-care Median	78.78 64.67	80.03 64.53	81.05 65.06	115.46 68.97	-- 88.94

* 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.