As of the July, 2022, release via CMS

GOOD SAMARITAN MEDICAL CTR

CMS id: 060116
200 EXEMPLA CIRCLE, LAFAYETTE CO 80026. County: BOULDER
System: SCL HEALTH
CBSA: Boulder, CO

The 183-bed, acute-care hospital had $13,013,323 in net service to patients*, with a total profit margin of 9.75453% in fiscal year 2020, the latest year available.
It spent 1.12% of its operating expenses on uncompensated care and reported $8,943,301 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	147 118	147 118	147 119.5	147 118	-- 119
Total beds Median	183 162	183 162	183 162	183 162	-- 163.5
FTEs Median	1,183.73 788.06	1,462.13 793.42	1,092.56 806.03	1,004.81 787.61	-- 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	324,277,408 150,932,746	311,609,950 158,950,878	318,909,364 168,696,998	312,439,193 163,454,693	-- 186,589,412
Operating expenses Median	291,556,258 149,311,209	278,308,422 156,110,414	309,097,026 164,890,568	299,425,870 166,516,854	-- 180,120,888
Net income from service 2 patients (NS2P) ? Median	32,721,150 -964,173	33,301,528 -643,601.5	9,812,338 -116,254	13,013,323 -5,025,862	-- -1,284,564
NS2P margin ? Median	10.09% -0.62	10.69% -0.29	3.08% 0.18	4.17% -5.07	--% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for GOOD SAMARITAN MEDICAL CTR 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	3,973,587 5,089,215	4,804,236 4,572,541	29,398,139 5,268,134	30,595,895 13,092,619	-- 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	117,312 224,999	57,558 199,009	0 206,870.5	0 194,343	-- 249,496
⊳ Line 7: Investments ? ⊳ Median	1,795,366 299,524	2,657,382 188,688.5	1,495,283 370,813	1,913,830 309,361.5	-- 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	-7,230	--
⊳ Line 12: Parking lot receipts	0	0	0	0	--
⊳ Line 13: Revenue from laundry and linen service	7,310	0	0	0	--
⊳ Line 14: Revenue from meals sold to emplyees and guests	1,532,457	1,514,140	1,380,694	669,703	--
⊳ Line 15: Revenue from rental of living quarters	0	0	0	0	--
⊳ Line 16: Revenue from sale of medical and surgical supplies	32,790	13,306	22,676	10,903	--
⊳ Line 17: Revenue from sale of drugs to other than patients	31	0	0	0	--
⊳ Line 18: Revenue from sale of medical records and abstracts	0	0	0	0	--
⊳ Line 19: Tuition (fees, sale of textbooks, uniforms, etc.)	0	0	0	0	--
⊳ Line 20: Revenue from gifts, flowers, coffee shops, canteen	249	52,575	96,341	17,411	--
⊳ Line 21: Rental of vending machines	16,585	31,966	18,745	32,194	--
⊳ Line 22: Rental of hospital space	192,855	180,881	87,043	93,285	--
⊳ 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	278,632	296,428	26,297,357	27,865,799	--
Total income ? Median	36,694,737 6,586,430	38,105,764 6,767,106	39,210,477 8,419,950	43,609,218 8,094,175	-- 15,162,888
Non-operating expenses Median	0 146,289.5	54,336 164,857	13,498,100 89,880.5	10,147,768 106,761	-- 31,473.5
Net income Median	36,694,737 6,043,842	38,051,428 5,845,112	25,712,377 7,606,259	33,461,450 7,283,041	-- 14,957,241
Net margin Median	11.17887% 4.62%	12.02583% 4.42%	7.38209% 5.16%	9.75453% 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 GOOD SAMARITAN MEDICAL CTR 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	13,376,771 23,241,334	15,148,716 23,709,545	14,160,631 24,248,380	14,981,155 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	13,376,771 21,577,146	15,148,716 22,041,594	14,160,631 22,722,063	14,981,155 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	0 3,535,627	0 3,746,588	0 3,782,288	0 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	0 1,203,033	0 1,215,295	0 1,313,657	0 1,365,298	-- 1,179,746
All outpatient revenue Median Click here to show/hide details	7,662,536 11,160,864	7,402,823 11,987,345	7,339,086 12,926,866	7,066,164 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	7,662,536 10,918,923	7,402,823 11,706,976	7,339,086 12,615,917	7,066,164 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	0 3,284,314	0 3,250,551	0 3,386,837	0 3,360,806	-- 3,508,953
Disproportionate-share hospital (DSH) Median	0 594,888	141,538 595,761	86,717 577,894	90,090 542,168	-- 549,667
Outlier Median	800,853 582,572	1,143,980 538,116	70,230 212,434	115,685 126,559	-- 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	11,168,535 3,662,910	8,737,849 3,730,911	10,380,796 4,081,319	8,943,301 4,643,908	-- 4,389,147
Charity care Median	1,465,977 2,654,636	1,930,613 2,940,659	1,759,999 3,380,215	2,307,133 3,488,738	-- 3,233,405
Uncompensated care (UCC) Median	2,988,260 5,147,790	3,100,584 5,337,617	3,363,129 5,711,082	3,359,542 5,923,418	-- 5,508,107
UCC as a % of operating expenses Median	1.02% 3.24	1.11% 3.12	1.09% 3.21	1.12% 3.3	--% 2.86
Total shortfall/UCC Median	14,156,795 9,489,989	11,838,433 9,424,297	13,743,925 10,120,158	12,302,843 11,171,337	-- 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	87,331,005 52,142,039	111,336,732 54,485,252	84,625,713 57,395,589	82,488,104 58,830,919	-- 61,722,907
Salaries as a % of operating expenses Median	30.83 36.68	41.00 36.56	32.63 36.37	32.70 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	3,186,656 1,449,244	1,733,457 1,475,986	1,370,140 1,563,078	1,370,140 1,721,954	-- 2,991,828
Contract hours, direct-care Median	56,751.28 22,725	29,703.76 23,018.5	20,556.26 24,503.48	20,556.26 25,026.5	-- 33,786
Contract wages, direct-care Median	56.15 64.67	58.36 64.53	66.65 65.06	66.65 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.