As of the July, 2022, release via CMS

THE KINGSTON HOSPITAL

CMS id: 330004
396 BROADWAY, KINGSTON NY 12401. County: ULSTER
System: --
CBSA: Kingston, NY

The 147-bed, acute-care hospital had $-27,321,638 in net service to patients*, with a total profit margin of -15.40304% in fiscal year 2020, the latest year available.
It spent 2.51% of its operating expenses on uncompensated care and reported $6,510,507 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	266	--
Ownership	nfp	nfp	nfp	nfp	--
Acute beds Median	129 118	129 118	117 119.5	127 118	-- 119
Total beds Median	149 162	149 162	137 162	147 162	-- 163.5
FTEs Median	894.60 788.06	890.10 793.42	804.30 806.03	713.20 787.61	-- 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	108,732,040 150,932,746	97,917,068 158,950,878	101,256,536 168,696,998	64,972,077 163,454,693	-- 186,589,412
Operating expenses Median	113,613,710 149,311,209	118,918,657 156,110,414	113,890,252 164,890,568	92,293,715 166,516,854	-- 180,120,888
Net income from service 2 patients (NS2P) ? Median	-4,881,670 -964,173	-21,001,589 -643,601.5	-12,633,716 -116,254	-27,321,638 -5,025,862	-- -1,284,564
NS2P margin ? Median	-4.49% -0.62	-21.45% -0.29	-12.48% 0.18	-42.05% -5.07	--% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for THE KINGSTON 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	4,832,879 5,089,215	5,271,773 4,572,541	4,093,301 5,268,134	14,624,977 13,092,619	-- 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	0 224,999	3,000,000 199,009	1,250,000 206,870.5	0 194,343	-- 249,496
⊳ Line 7: Investments ? ⊳ Median	90,731 299,524	143,540 188,688.5	517,942 370,813	63,833 309,361.5	-- 375,329
⊳ Line 8: Revenue from telephone service	NULL	NULL	NULL	NULL	NULL
⊳ Line 9: Revenue from tv and radio	--	--	--	--	--
⊳ Line 10: Purchase discounts	19,203	0	0	0	--
⊳ Line 11: Rebates and refunds of expenses	96,742	19,094	258,464	234,779	--
⊳ 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	381,335	366,653	384,052	292,316	--
⊳ 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	3,054	1,883	0	0	--
⊳ Line 18: Revenue from sale of medical records and abstracts	3,979	4,328	3,908	3,672	--
⊳ 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	25,694	9,382	0	0	--
⊳ Line 22: Rental of hospital space	124,706	185,843	146,418	76,402	--
⊳ Line 23: Gov appropriations ? ⊳ Median	1,070,928 1,017,693	438,549 983,261.5	510,120 1,173,286	399,591 1,987,202	-- 1,597,664
⊳ Sum Line 24	3,016,507	1,102,501	1,022,422	13,554,384	--
Total income ? Median	-48,791 6,586,430	-15,729,816 6,767,106	-8,540,415 8,419,950	-12,696,661 8,094,175	-- 15,162,888
Non-operating expenses Median	-248,003 146,289.5	-5,389,767 164,857	-70,621 89,880.5	-436,292 106,761	-- 31,473.5
Net income Median	199,212 6,043,842	-10,340,049 5,845,112	-8,469,794 7,606,259	-12,260,369 7,283,041	-- 14,957,241
Net margin Median	0.17542% 4.62%	-10.02051% 4.42%	-8.03968% 5.16%	-15.40304% 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 THE KINGSTON 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	30,211,486 23,241,334	26,756,078 23,709,545	26,746,341 24,248,380	17,523,810 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	30,211,486 21,577,146	26,756,078 22,041,594	26,746,341 22,722,063	17,523,810 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	9,270,970 11,160,864	8,919,622 11,987,345	8,428,320 12,926,866	5,218,705 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	9,270,970 10,918,923	8,919,622 11,706,976	8,428,320 12,615,917	5,218,705 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	3,304,388 3,284,314	3,285,448 3,250,551	3,409,836 3,386,837	2,352,880 3,360,806	-- 3,508,953
Disproportionate-share hospital (DSH) Median	410,422 594,888	513,374 595,761	457,329 577,894	327,471 542,168	-- 549,667
Outlier Median	2,541,839 582,572	592,329 538,116	5,809 212,434	1,115 126,559	-- 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	1,045,064 3,662,910	5,184,658 3,730,911	2,177,624 4,081,319	6,510,507 4,643,908	-- 4,389,147
Charity care Median	442,828 2,654,636	360,248 2,940,659	630,378 3,380,215	176,374 3,488,738	-- 3,233,405
Uncompensated care (UCC) Median	4,442,716 5,147,790	3,677,165 5,337,617	3,021,503 5,711,082	2,317,339 5,923,418	-- 5,508,107
UCC as a % of operating expenses Median	3.91% 3.24	3.09% 3.12	2.65% 3.21	2.51% 3.3	--% 2.86
Total shortfall/UCC Median	5,487,780 9,489,989	8,861,823 9,424,297	5,199,127 10,120,158	8,827,846 11,171,337	-- 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	50,897,104 52,142,039	54,912,561 54,485,252	51,640,180 57,395,589	42,099,534 58,830,919	-- 61,722,907
Salaries as a % of operating expenses Median	44.80 36.68	46.18 36.56	45.34 36.37	45.61 35.93	-- 35.24
Intern, resident salaries* Median	221,971 2,598,592	223,621 2,686,824	243,156 2,753,773	175,530 2,937,156	-- 2,909,848
Contract intern, resident salaries* Median	1,261,626 1,251,927	1,265,312 1,186,494	1,265,051 1,204,885	920,302 1,279,653	-- 1,469,317
Contract adjusted salaries, direct-care Median	3,938,040 1,449,244	1,909,353 1,475,986	1,581,632 1,563,078	1,844,867 1,721,954	-- 2,991,828
Contract hours, direct-care Median	80,849.00 22,725	45,638.00 23,018.5	41,655.00 24,503.48	37,741.00 25,026.5	-- 33,786
Contract wages, direct-care Median	48.71 64.67	41.84 64.53	37.97 65.06	48.88 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.