As of the July, 2022, release via CMS

FHN MEMORIAL HOSPITAL

CMS id: 140160
1405 WEST STEPHENSON STREET, FREEPORT IL 64032. County: STEPHENSON
System: --
CBSA: Freeport, IL

The 100-bed, acute-care hospital had $17,170,153 in net service to patients*, with a total profit margin of 19.29307% in fiscal year 2021, the latest year available.
It spent 2.26% of its operating expenses on uncompensated care and reported $6,172,064 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	nfp	nfp	nfp	nfp	nfp
Acute beds Median	92 118	92 118	92 119.5	92 118	92 119
Total beds Median	100 162	100 162	100 162	100 162	100 163.5
FTEs Median	544.20 788.06	536.37 793.42	550.62 806.03	532.80 787.61	532.27 804.34

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	124,525,977 150,932,746	137,197,926 158,950,878	113,307,807 168,696,998	129,179,130 163,454,693	146,275,921 186,589,412
Operating expenses Median	109,718,464 149,311,209	117,718,967 156,110,414	121,752,591 164,890,568	118,523,313 166,516,854	129,105,768 180,120,888
Net income from service 2 patients (NS2P) ? Median	14,807,513 -964,173	19,478,959 -643,601.5	-8,444,784 -116,254	10,655,817 -5,025,862	17,170,153 -1,284,564
NS2P margin ? Median	11.89% -0.62	14.20% -0.29	-7.45% 0.18	8.25% -5.07	11.74% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for FHN MEMORIAL HOSPITAL 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	11,114,752 5,089,215	7,227,660 4,572,541	8,221,751 5,268,134	21,210,561 13,092,619	13,692,703 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	145,172 224,999	307,813 199,009	26,477 206,870.5	59,201 194,343	4,087,843 249,496
⊳ Line 7: Investments ? ⊳ Median	398,741 299,524	10,848 188,688.5	1,324,633 370,813	699,146 309,361.5	667,636 375,329
⊳ 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	0	0	0	0	0
⊳ Line 15: Revenue from rental of living quarters	0	0	0	0	0
⊳ Line 16: Revenue from sale of medical and surgical supplies	0	0	0	0	0
⊳ 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	0	0	0	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	0	0	0	0
⊳ 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	10,570,839	6,908,999	6,870,641	20,452,214	8,937,224
Total income ? Median	25,922,265 6,586,430	26,706,619 6,767,106	-223,033 8,419,950	31,866,378 8,094,175	30,862,856 15,162,888
Non-operating expenses Median	37,489 146,289.5	24,135,278 164,857	669,868 89,880.5	21,834,008 106,761	0 31,473.5
Net income Median	25,884,776 6,043,842	2,571,341 5,845,112	-892,901 7,606,259	10,032,370 7,283,041	30,862,856 14,957,241
Net margin Median	19.08334% 4.62%	1.78039% 4.42%	-0.73472% 5.16%	6.67092% 5.2%	19.29307% 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 FHN MEMORIAL HOSPITAL 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	13,840,629 23,241,334	13,680,375 23,709,545	13,463,230 24,248,380	11,154,830 22,858,541	10,601,711 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	13,840,629 21,577,146	13,680,375 22,041,594	13,463,230 22,722,063	11,154,830 21,570,441	10,601,711 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	10,938,868 11,160,864	14,349,878 11,987,345	14,450,975 12,926,866	12,819,776 11,884,480	13,926,904 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	10,938,868 10,918,923	14,349,878 11,706,976	14,450,975 12,615,917	12,819,776 11,458,116	13,926,904 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	0 3,284,314	0 3,250,551	0 3,386,837	0 3,360,806	0 3,508,953
Disproportionate-share hospital (DSH) Median	187,279 594,888	170,541 595,761	192,355 577,894	169,521 542,168	153,282 549,667
Outlier Median	323,556 582,572	444,658 538,116	107,324 212,434	232,578 126,559	156,255 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	2,504,266 3,662,910	5,131,383 3,730,911	5,225,464 4,081,319	5,172,844 4,643,908	6,172,064 4,389,147
Charity care Median	349,143 2,654,636	1,041,055 2,940,659	1,248,687 3,380,215	1,288,927 3,488,738	928,798 3,233,405
Uncompensated care (UCC) Median	2,746,329 5,147,790	3,654,533 5,337,617	3,026,954 5,711,082	3,889,435 5,923,418	2,912,266 5,508,107
UCC as a % of operating expenses Median	2.50% 3.24	3.10% 3.12	2.49% 3.21	3.28% 3.3	2.26% 2.86
Total shortfall/UCC Median	5,250,595 9,489,989	8,785,916 9,424,297	8,252,418 10,120,158	9,062,279 11,171,337	9,084,330 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	33,201,126 52,142,039	33,861,466 54,485,252	35,936,889 57,395,589	35,812,185 58,830,919	39,293,671 61,722,907
Salaries as a % of operating expenses Median	30.27 36.68	28.76 36.56	29.52 36.37	30.22 35.93	30.44 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	0 1,251,927	0 1,186,494	0 1,204,885	0 1,279,653	0 1,469,317
Contract adjusted salaries, direct-care Median	1,483,371 1,449,244	2,426,913 1,475,986	1,804,570 1,563,078	1,468,512 1,721,954	2,063,336 2,991,828
Contract hours, direct-care Median	21,739.69 22,725	38,322.45 23,018.5	29,917.41 24,503.48	22,750.82 25,026.5	19,099.76 33,786
Contract wages, direct-care Median	68.23 64.67	63.33 64.53	60.32 65.06	64.55 68.97	108.03 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.