As of the July, 2022, release via CMS

UH SAMARITAN MEDICAL CENTER

CMS id: 360002
1025 CENTER STREET, ASHLAND OH 44805. County: ASHLAND
System: UNIVERSITY HOSPITALS HEALTH SYSTEM
CBSA: Ashland, OH

The 39-bed, acute-care hospital had $4,480,895 in net service to patients*, with a total profit margin of 12.11667% in fiscal year 2021, the latest year available.
It spent 4.49% of its operating expenses on uncompensated care and reported $3,267,998 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	39 118	33 118	31 119.5	31 118	31 119
Total beds Median	39 162	39 162	39 162	39 162	39 163.5
FTEs Median	434.23 788.06	412.17 793.42	380.14 806.03	363.10 787.61	373.10 804.34

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	74,504,822 150,932,746	78,403,539 158,950,878	80,425,168 168,696,998	82,075,711 163,454,693	91,996,522 186,589,412
Operating expenses Median	66,505,156 149,311,209	68,633,624 156,110,414	72,107,314 164,890,568	76,500,571 166,516,854	87,515,627 180,120,888
Net income from service 2 patients (NS2P) ? Median	7,999,666 -964,173	9,769,915 -643,601.5	8,317,854 -116,254	5,575,140 -5,025,862	4,480,895 -1,284,564
NS2P margin ? Median	10.74% -0.62	12.46% -0.29	10.34% 0.18	6.79% -5.07	4.87% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for UH SAMARITAN 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	4,201,938 5,089,215	3,970,553 4,572,541	4,214,780 5,268,134	10,843,221 13,092,619	7,585,076 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	500,000 224,999	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	321,845	300,229	299,615	249,100	268,361
⊳ 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	1,870,035	1,882,295	2,120,907	2,066,080	1,797,091
⊳ Line 18: Revenue from sale of medical records and abstracts	38,593	33,646	17,666	13,614	9,325
⊳ 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	959,357	1,058,088	879,934	893,956	1,012,901
⊳ 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	512,108	696,295	896,658	7,620,471	4,497,398
Total income ? Median	12,201,604 6,586,430	13,740,468 6,767,106	12,532,634 8,419,950	16,418,361 8,094,175	12,065,971 15,162,888
Non-operating expenses Median	0 146,289.5	7,048 164,857	4,814 89,880.5	329 106,761	0 31,473.5
Net income Median	12,201,604 6,043,842	13,733,420 5,845,112	12,527,820 7,606,259	16,418,032 7,283,041	12,065,971 14,957,241
Net margin Median	15.50261% 4.62%	16.67201% 4.42%	14.80131% 5.16%	17.66920% 5.2%	12.11667% 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 UH SAMARITAN 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	7,649,846 23,241,334	8,448,107 23,709,545	8,590,477 24,248,380	8,212,575 22,858,541	7,677,478 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	7,649,846 21,577,146	8,448,107 22,041,594	8,590,477 22,722,063	8,212,575 21,570,441	7,677,478 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	7,338,120 11,160,864	7,525,545 11,987,345	7,794,513 12,926,866	7,423,000 11,884,480	8,680,051 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	7,044,196 10,918,923	7,315,025 11,706,976	7,794,513 12,615,917	7,423,000 11,458,116	8,680,051 12,776,716
⊳ Home Health agencies (HHA) ⊳ Median	293,924 1,282,808	210,520 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	87,395 594,888	89,001 595,761	82,621 577,894	109,310 542,168	67,557 549,667
Outlier Median	21,993 582,572	55,824 538,116	28,307 212,434	24,406 126,559	74,134 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	3,293,467 3,662,910	5,094,559 3,730,911	2,856,997 4,081,319	3,741,303 4,643,908	3,267,998 4,389,147
Charity care Median	725,029 2,654,636	358,470 2,940,659	1,096,996 3,380,215	873,150 3,488,738	2,885,533 3,233,405
Uncompensated care (UCC) Median	2,546,077 5,147,790	1,314,267 5,337,617	2,666,477 5,711,082	1,821,741 5,923,418	3,933,681 5,508,107
UCC as a % of operating expenses Median	3.83% 3.24	1.91% 3.12	3.70% 3.21	2.38% 3.3	4.49% 2.86
Total shortfall/UCC Median	5,839,544 9,489,989	6,408,826 9,424,297	5,523,474 10,120,158	5,563,044 11,171,337	7,201,679 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	22,535,215 52,142,039	22,027,158 54,485,252	22,337,395 57,395,589	22,807,887 58,830,919	24,978,161 61,722,907
Salaries as a % of operating expenses Median	33.88 36.68	32.09 36.56	30.98 36.37	29.81 35.93	28.54 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	0 1,449,244	24,287 1,475,986	219,594 1,563,078	0 1,721,954	0 2,991,828
Contract hours, direct-care Median	0.00 22,725	402.39 23,018.5	4,134.24 24,503.48	0.00 25,026.5	0.00 33,786
Contract wages, direct-care Median	0.00 64.67	60.36 64.53	53.12 65.06	0.00 68.97	0.00 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.