As of the July, 2022, release via CMS

WEST VALLEY MEDICAL CENTER

CMS id: 130014
1717 ARLINGTON, CALDWELL ID 83605. County: CANYON
System: HCA
CBSA: Boise City, ID

The 112-bed, acute-care hospital had $50,370,482 in net service to patients*, with a total profit margin of 37.13669% in fiscal year 2021, the latest year available.
It spent 4.65% 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 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	365
Ownership	forprofit	forprofit	forprofit	forprofit	forprofit
Acute beds Median	95 118	95 118	95 119.5	95 118	95 119
Total beds Median	112 162	112 162	112 162	112 162	112 163.5
FTEs Median	423.71 788.06	409.31 793.42	399.00 806.03	381.81 787.61	377.96 804.34

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	118,017,621 150,932,746	113,492,884 158,950,878	118,156,217 168,696,998	115,727,779 163,454,693	132,552,858 186,589,412
Operating expenses Median	84,494,590 149,311,209	83,434,151 156,110,414	84,128,805 164,890,568	78,759,333 166,516,854	82,182,376 180,120,888
Net income from service 2 patients (NS2P) ? Median	33,523,031 -964,173	30,058,733 -643,601.5	34,027,412 -116,254	36,968,446 -5,025,862	50,370,482 -1,284,564
NS2P margin ? Median	28.41% -0.62	26.49% -0.29	28.80% 0.18	31.94% -5.07	38.00% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for WEST VALLEY 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	575,991 5,089,215	642,828 4,572,541	658,795 5,268,134	491,711 13,092,619	-1,820,998 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	0 224,999	0 199,009	0 206,870.5	0 194,343	0 249,496
⊳ Line 7: Investments ? ⊳ Median	0 299,524	0 188,688.5	0 370,813	0 309,361.5	0 375,329
⊳ 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	0
⊳ Line 11: Rebates and refunds of expenses	0	0	0	0	0
⊳ Line 12: Parking lot receipts	0	0	0	0	0
⊳ Line 13: Revenue from laundry and linen service	0	0	0	0	0
⊳ Line 14: Revenue from meals sold to emplyees and guests	567,970	562,735	557,723	455,841	409,609
⊳ Line 15: Revenue from rental of living quarters	0	0	0	0	0
⊳ Line 16: Revenue from sale of medical and surgical supplies	0	25	0	0	276
⊳ Line 17: Revenue from sale of drugs to other than patients	0	0	0	0	0
⊳ Line 18: Revenue from sale of medical records and abstracts	250	285	331	0	0
⊳ Line 19: Tuition (fees, sale of textbooks, uniforms, etc.)	0	0	0	0	0
⊳ Line 20: Revenue from gifts, flowers, coffee shops, canteen	0	0	0	0	0
⊳ Line 21: Rental of vending machines	0	1,445	3,562	1,276	1,311
⊳ Line 22: Rental of hospital space	0	0	0	0	0
⊳ Line 23: Gov appropriations ? ⊳ Median	0 1,017,693	0 983,261.5	0 1,173,286	0 1,987,202	0 1,597,664
⊳ Sum Line 24	7,771	78,338	97,179	34,594	-2,232,194
Total income ? Median	34,099,022 6,586,430	30,701,561 6,767,106	34,686,207 8,419,950	37,460,157 8,094,175	48,549,484 15,162,888
Non-operating expenses Median	0 146,289.5	0 164,857	0 89,880.5	0 106,761	0 31,473.5
Net income Median	34,099,022 6,043,842	30,701,561 5,845,112	34,686,207 7,606,259	37,460,157 7,283,041	48,549,484 14,957,241
Net margin Median	28.75283% 4.62%	26.89917% 4.42%	29.19345% 5.16%	32.23225% 5.2%	37.13669% 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 WEST VALLEY 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	12,236,063 23,241,334	10,719,757 23,709,545	11,616,685 24,248,380	10,039,368 22,858,541	9,475,543 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	12,236,063 21,577,146	10,719,757 22,041,594	11,616,685 22,722,063	10,039,368 21,570,441	9,475,543 22,140,684
⊳ Swingbeds ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Tax Equity and Fiscal Responsibility Act payments (TEFRA) ⊳ Median	0 --	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	0 1,393,140
⊳ Inpatient rehabilitation facility (IRF) ⊳ Median	0 3,535,627	0 3,746,588	0 3,782,288	0 3,865,578	0 3,983,889
⊳ Long-term care hospital (LTCH) ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Critical-access hospitals ⊳ Median	0 --	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	0 1,179,746
All outpatient revenue Median Click here to show/hide details	7,999,098 11,160,864	8,820,679 11,987,345	9,045,610 12,926,866	8,487,354 11,884,480	8,140,195 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	7,999,098 10,918,923	8,820,679 11,706,976	9,045,610 12,615,917	8,487,354 11,458,116	8,140,195 12,776,716
⊳ Home Health agencies (HHA) ⊳ Median	0 1,282,808	0 1,407,728	0 1,341,512	0 1,407,046	0 1,476,867
⊳ Community mental health clinics (CMHC) ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Rural health clinics ⊳ Median	0 618,038	0 697,279	0 690,232	0 684,010	0 670,558
⊳ Other federally qualified health clinics ⊳ Median	0 --	0 --	0 --	0 --	0 --

Other payments

Item	2017	2018	2019	2020	2021
Graduate Medical Education (GME) Median	321,793 3,284,314	290,386 3,250,551	299,758 3,386,837	261,192 3,360,806	269,301 3,508,953
Disproportionate-share hospital (DSH) Median	453,735 594,888	399,599 595,761	364,457 577,894	401,829 542,168	430,811 549,667
Outlier Median	455,201 582,572	549,923 538,116	147,926 212,434	138,472 126,559	97,153 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	0 3,662,910	0 3,730,911	0 4,081,319	0 4,643,908	0 4,389,147
Charity care Median	4,284,967 2,654,636	4,941,040 2,940,659	4,520,005 3,380,215	4,037,592 3,488,738	3,081,311 3,233,405
Uncompensated care (UCC) Median	5,551,914 5,147,790	6,734,541 5,337,617	5,760,560 5,711,082	4,922,210 5,923,418	3,824,600 5,508,107
UCC as a % of operating expenses Median	6.57% 3.24	8.07% 3.12	6.85% 3.21	6.25% 3.3	4.65% 2.86
Total shortfall/UCC Median	5,551,914 9,489,989	6,734,541 9,424,297	5,760,560 10,120,158	4,922,210 11,171,337	3,824,600 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	27,453,962 52,142,039	27,927,910 54,485,252	27,867,731 57,395,589	27,325,193 58,830,919	28,893,278 61,722,907
Salaries as a % of operating expenses Median	32.30 36.68	33.19 36.56	32.79 36.37	33.51 35.93	34.57 35.24
Intern, resident salaries* Median	0 2,598,592	0 2,686,824	0 2,753,773	0 2,937,156	0 2,909,848
Contract intern, resident salaries* Median	416,344 1,251,927	416,860 1,186,494	582,911 1,204,885	510,031 1,279,653	392,200 1,469,317
Contract adjusted salaries, direct-care Median	2,545,358 1,449,244	2,423,601 1,475,986	2,590,486 1,563,078	2,247,293 1,721,954	3,282,664 2,991,828
Contract hours, direct-care Median	41,320.61 22,725	42,194.00 23,018.5	42,277.00 24,503.48	39,032.00 25,026.5	57,720.00 33,786
Contract wages, direct-care Median	61.60 64.67	57.44 64.53	61.27 65.06	57.58 68.97	56.87 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.