As of the July, 2022, release via CMS

HARRISBURG MEDICAL CENTER INC.

CMS id: 140210
100 DR WARREN TUTTLE DRIVE, HARRISBURG IL 62946. County: SALINE
System: --
CBSA: Rural Illinois

The 68-bed, acute-care hospital had $-7,570,687 in net service to patients*, with a total profit margin of 10.80972% in fiscal year 2021, the latest year available.
It spent 4.73% of its operating expenses on uncompensated care and reported $349,592 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	46 118	38 118	40 119.5	38 118	38 119
Total beds Median	76 162	68 162	70 162	68 162	68 163.5
FTEs Median	504.05 788.06	510.06 793.42	500.06 806.03	471.60 787.61	439.10 804.34

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	57,878,082 150,932,746	62,979,321 158,950,878	55,010,744 168,696,998	50,270,347 163,454,693	48,574,322 186,589,412
Operating expenses Median	57,736,553 149,311,209	67,610,819 156,110,414	59,730,512 164,890,568	56,767,427 166,516,854	56,145,009 180,120,888
Net income from service 2 patients (NS2P) ? Median	141,529 -964,173	-4,631,498 -643,601.5	-4,719,768 -116,254	-6,497,080 -5,025,862	-7,570,687 -1,284,564
NS2P margin ? Median	0.24% -0.62	-7.35% -0.29	-8.58% 0.18	-12.92% -5.07	-15.59% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for HARRISBURG MEDICAL CENTER INC. 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	550,798 5,089,215	1,483,905 4,572,541	1,506,851 5,268,134	7,797,181 13,092,619	14,462,501 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	51,927 224,999	3,270 199,009	34,400 206,870.5	336,048 194,343	2,075,506 249,496
⊳ Line 7: Investments ? ⊳ Median	-26,163 299,524	286,599 188,688.5	157,698 370,813	132,164 309,361.5	222,129 375,329
⊳ Line 8: Revenue from telephone service	NULL	NULL	NULL	NULL	NULL
⊳ Line 9: Revenue from tv and radio	5,196	--	--	--	--
⊳ Line 10: Purchase discounts	4,435	544	1,072	186	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	112,171	116,085	99,653	97,720	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	359	609	24,550	28,760	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	5,497	5,479	5,354	0
⊳ Line 22: Rental of hospital space	114,408	94,825	95,363	104,062	101,563
⊳ 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	288,465	976,476	1,088,636	7,092,887	12,063,303
Total income ? Median	692,327 6,586,430	-3,147,593 6,767,106	-3,212,917 8,419,950	1,300,101 8,094,175	6,891,814 15,162,888
Non-operating expenses Median	150,847 146,289.5	2,153,838 164,857	58,700 89,880.5	281,911 106,761	77,712 31,473.5
Net income Median	541,480 6,043,842	-5,301,431 5,845,112	-3,271,617 7,606,259	1,018,190 7,283,041	6,814,102 14,957,241
Net margin Median	0.92673% 4.62%	-8.22396% 4.42%	-5.78867% 5.16%	1.75346% 5.2%	10.80972% 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 HARRISBURG MEDICAL CENTER INC. 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	10,871,011 23,241,334	10,471,350 23,709,545	10,282,278 24,248,380	8,295,268 22,858,541	6,983,395 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	8,252,817 21,577,146	7,979,971 22,041,594	7,593,437 22,722,063	5,815,642 21,570,441	5,174,416 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	2,618,194 1,845,420	2,491,379 1,757,392	2,688,841 1,738,842	2,479,626 1,510,463	1,808,979 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	7,641,016 11,160,864	6,629,730 11,987,345	8,163,906 12,926,866	7,678,918 11,884,480	7,787,392 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	6,196,718 10,918,923	5,241,967 11,706,976	5,296,473 12,615,917	5,017,072 11,458,116	5,266,229 12,776,716
⊳ Home Health agencies (HHA) ⊳ Median	383,958 1,282,808	319,394 1,407,728	278,046 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	1,060,340 618,038	1,068,369 697,279	2,589,387 690,232	2,661,846 684,010	2,521,163 670,558
⊳ 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	131,682 594,888	114,597 595,761	104,629 577,894	56,014 542,168	63,979 549,667
Outlier Median	6,901 582,572	6,404 538,116	0 212,434	6,843 126,559	3,195 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	1,726,433 3,662,910	1,151,776 3,730,911	0 4,081,319	641,701 4,643,908	349,592 4,389,147
Charity care Median	829,894 2,654,636	2,544,027 2,940,659	1,457,136 3,380,215	1,299,438 3,488,738	1,738,673 3,233,405
Uncompensated care (UCC) Median	1,702,032 5,147,790	3,259,588 5,337,617	2,373,823 5,711,082	2,257,065 5,923,418	2,657,006 5,508,107
UCC as a % of operating expenses Median	2.95% 3.24	4.82% 3.12	3.97% 3.21	3.98% 3.3	4.73% 2.86
Total shortfall/UCC Median	3,428,465 9,489,989	4,411,364 9,424,297	2,373,823 10,120,158	2,898,766 11,171,337	3,006,598 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	23,876,754 52,142,039	29,096,134 54,485,252	28,769,839 57,395,589	26,943,292 58,830,919	23,760,009 61,722,907
Salaries as a % of operating expenses Median	41.32 36.68	43.03 36.56	48.24 36.37	47.52 35.93	42.37 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	531,809 1,449,244	209,483 1,475,986	108,033 1,563,078	308,598 1,721,954	759,606 2,991,828
Contract hours, direct-care Median	5,610.00 22,725	3,437.75 23,018.5	1,698.00 24,503.48	4,813.43 25,026.5	9,198.29 33,786
Contract wages, direct-care Median	94.80 64.67	60.94 64.53	63.62 65.06	64.11 68.97	82.58 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.