As of the July, 2022, release via CMS

IRA DAVENPORT MEMORIAL HOSPITAL INC

CMS id: 330144
7571 STATE ROUTE 54, BATH NY 14810. County: STEUBEN
System: --
CBSA: Corning, NY

The 120-bed, acute-care hospital had $-5,490,399 in net service to patients*, with a total profit margin of 24.44597% in fiscal year 2021, the latest year available.
It spent 1.56% of its operating expenses on uncompensated care and reported $2,518,461 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	15 118	15 118	15 119.5	15 118	0 119
Total beds Median	135 162	135 162	135 162	135 162	120 163.5
FTEs Median	230.90 788.06	220.10 793.42	209.30 806.03	197.00 787.61	175.40 804.34

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	23,089,279 150,932,746	22,916,968 158,950,878	22,455,638 168,696,998	19,726,264 163,454,693	20,756,758 186,589,412
Operating expenses Median	24,502,134 149,311,209	24,420,845 156,110,414	23,838,975 164,890,568	24,643,995 166,516,854	26,247,157 180,120,888
Net income from service 2 patients (NS2P) ? Median	-1,412,855 -964,173	-1,503,877 -643,601.5	-1,383,337 -116,254	-4,917,731 -5,025,862	-5,490,399 -1,284,564
NS2P margin ? Median	-6.12% -0.62	-6.56% -0.29	-6.16% 0.18	-24.93% -5.07	-26.45% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for IRA DAVENPORT MEMORIAL HOSPITAL 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	-12,394,070 5,089,215	-8,214,218 4,572,541	-4,517,408 5,268,134	11,078,558 13,092,619	13,955,547 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	0 224,999	82,660 199,009	0 206,870.5	0 194,343	0 249,496
⊳ Line 7: Investments ? ⊳ Median	7,624 299,524	0 188,688.5	72,403 370,813	83,480 309,361.5	89,574 375,329
⊳ 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	4,143
⊳ Line 11: Rebates and refunds of expenses	90,487	13,411	871	797	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	104,561	102,171	87,171	62,253	60,048
⊳ 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	1,056	1,086	2,471	0	0
⊳ Line 19: Tuition (fees, sale of textbooks, uniforms, etc.)	0	0	2,060	0	0
⊳ Line 20: Revenue from gifts, flowers, coffee shops, canteen	0	0	0	0	0
⊳ Line 21: Rental of vending machines	105,470	0	0	0	0
⊳ Line 22: Rental of hospital space	0	87,127	88,419	15,652	105,970
⊳ Line 23: Gov appropriations ? ⊳ Median	133,896 1,017,693	309,110 983,261.5	574,431 1,173,286	0 1,987,202	0 1,597,664
⊳ Sum Line 24	-12,837,164	-8,809,783	-5,345,234	10,916,376	13,695,812
Total income ? Median	-13,806,925 6,586,430	-9,718,095 6,767,106	-5,900,745 8,419,950	6,160,827 8,094,175	8,465,148 15,162,888
Non-operating expenses Median	-4,174,717 146,289.5	-144,547 164,857	-10,941 89,880.5	-142,001 106,761	-20,610 31,473.5
Net income Median	-9,632,208 6,043,842	-9,573,548 5,845,112	-5,889,804 7,606,259	6,302,828 7,283,041	8,485,758 14,957,241
Net margin Median	-90.06096% 4.62%	-65.11400% 4.42%	-32.83381% 5.16%	20.46052% 5.2%	24.44597% 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 IRA DAVENPORT MEMORIAL HOSPITAL 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	2,185,626 23,241,334	1,581,855 23,709,545	658,914 24,248,380	1,307,663 22,858,541	1,288,456 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	1,060,722 21,577,146	760,141 22,041,594	658,914 22,722,063	450,125 21,570,441	700,130 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	1,124,904 1,203,033	821,714 1,215,295	0 1,313,657	857,538 1,365,298	588,326 1,179,746
All outpatient revenue Median Click here to show/hide details	1,303,174 11,160,864	1,541,587 11,987,345	1,205,355 12,926,866	987,496 11,884,480	1,222,634 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	1,303,174 10,918,923	1,541,587 11,706,976	1,205,355 12,615,917	987,496 11,458,116	1,222,634 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	27,232 594,888	18,305 595,761	7,178 577,894	5,190 542,168	4,915 549,667
Outlier Median	0 582,572	6,027 538,116	0 212,434	0 126,559	1,181 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	1,332,642 3,662,910	1,454,902 3,730,911	2,304,945 4,081,319	3,352,015 4,643,908	2,518,461 4,389,147
Charity care Median	45,456 2,654,636	33,321 2,940,659	78,810 3,380,215	154,510 3,488,738	263,299 3,233,405
Uncompensated care (UCC) Median	463,709 5,147,790	572,545 5,337,617	571,591 5,711,082	428,493 5,923,418	409,195 5,508,107
UCC as a % of operating expenses Median	1.89% 3.24	2.34% 3.12	2.40% 3.21	1.74% 3.3	1.56% 2.86
Total shortfall/UCC Median	1,796,351 9,489,989	2,027,447 9,424,297	2,876,536 10,120,158	3,780,508 11,171,337	2,927,656 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	10,239,410 52,142,039	10,078,578 54,485,252	9,991,573 57,395,589	9,166,507 58,830,919	9,628,603 61,722,907
Salaries as a % of operating expenses Median	41.79 36.68	41.27 36.56	41.91 36.37	37.20 35.93	36.68 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	126,888 1,449,244	336,903 1,475,986	336,904 1,563,078	261,959 1,721,954	864,274 2,991,828
Contract hours, direct-care Median	2,301.00 22,725	4,420.00 23,018.5	4,195.00 24,503.48	3,454.00 25,026.5	9,421.00 33,786
Contract wages, direct-care Median	55.14 64.67	76.22 64.53	80.31 65.06	75.84 68.97	91.74 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.