As of the July, 2022, release via CMS

SYCAMORE HOSPITAL

CMS id: 360239
2150 LEITER ROAD, MIAMISBURG OH 45342. County: MONTGOMERY
System: KETTERING MEDICAL ADMIN SUPPORT
CBSA: Dayton-Kettering, OH

The 180-bed, acute-care hospital had $21,179,459 in net service to patients*, with a total profit margin of 21.89983% in fiscal year 2021, the latest year available.
It spent 3.37% of its operating expenses on uncompensated care and reported $3,427,201 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	190 118	156 118	156 119.5	156 118	156 119
Total beds Median	202 162	168 162	168 162	168 162	180 163.5
FTEs Median	809.54 788.06	810.75 793.42	805.71 806.03	724.33 787.61	794.42 804.34

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	166,351,316 150,932,746	167,398,316 158,950,878	176,553,183 168,696,998	172,632,052 163,454,693	192,506,460 186,589,412
Operating expenses Median	151,123,417 149,311,209	156,532,998 156,110,414	160,910,616 164,890,568	157,434,894 166,516,854	171,327,001 180,120,888
Net income from service 2 patients (NS2P) ? Median	15,227,899 -964,173	10,865,318 -643,601.5	15,642,567 -116,254	15,197,158 -5,025,862	21,179,459 -1,284,564
NS2P margin ? Median	9.15% -0.62	6.49% -0.29	8.86% 0.18	8.80% -5.07	11.00% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for SYCAMORE 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	26,742,696 5,089,215	3,743,948 4,572,541	32,805,098 5,268,134	25,542,387 13,092,619	26,861,836 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	0 224,999	0 199,009	0 206,870.5	0 194,343	0 249,496
⊳ Line 7: Investments ? ⊳ Median	75,490 299,524	190,598 188,688.5	234,956 370,813	49,691 309,361.5	18,794 375,329
⊳ 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	26,667,206	3,553,350	32,570,142	25,492,696	26,843,042
Total income ? Median	41,970,595 6,586,430	14,609,266 6,767,106	48,447,665 8,419,950	40,739,545 8,094,175	48,041,295 15,162,888
Non-operating expenses Median	0 146,289.5	0 164,857	1 89,880.5	0 106,761	1 31,473.5
Net income Median	41,970,595 6,043,842	14,609,266 5,845,112	48,447,664 7,606,259	40,739,545 7,283,041	48,041,294 14,957,241
Net margin Median	21.73583% 4.62%	8.53633% 4.42%	23.14103% 5.16%	20.55742% 5.2%	21.89983% 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 SYCAMORE 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	19,104,652 23,241,334	19,464,172 23,709,545	19,444,728 24,248,380	19,401,335 22,858,541	21,001,841 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	19,104,652 21,577,146	19,464,172 22,041,594	19,444,728 22,722,063	19,401,335 21,570,441	17,313,417 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	3,688,424 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	9,568,303 11,160,864	10,485,018 11,987,345	11,420,399 12,926,866	11,614,552 11,884,480	12,512,578 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	9,568,303 10,918,923	10,485,018 11,706,976	11,420,399 12,615,917	11,614,552 11,458,116	12,512,578 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	1,064,147 3,284,314	922,367 3,250,551	1,114,349 3,386,837	1,270,531 3,360,806	1,288,355 3,508,953
Disproportionate-share hospital (DSH) Median	713,330 594,888	753,138 595,761	642,562 577,894	571,535 542,168	646,772 549,667
Outlier Median	88,311 582,572	122,693 538,116	8,277 212,434	8,688 126,559	795,497 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	5,093,762 3,662,910	3,600,035 3,730,911	6,694,467 4,081,319	5,694,744 4,643,908	3,427,201 4,389,147
Charity care Median	2,650,906 2,654,636	2,601,055 2,940,659	4,107,890 3,380,215	4,539,676 3,488,738	4,255,427 3,233,405
Uncompensated care (UCC) Median	4,132,694 5,147,790	4,906,525 5,337,617	6,668,941 5,711,082	6,886,030 5,923,418	5,775,141 5,508,107
UCC as a % of operating expenses Median	2.73% 3.24	3.13% 3.12	4.14% 3.21	4.37% 3.3	3.37% 2.86
Total shortfall/UCC Median	9,226,456 9,489,989	8,506,560 9,424,297	13,363,408 10,120,158	12,580,774 11,171,337	9,202,342 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	49,233,539 52,142,039	51,216,282 54,485,252	52,200,228 57,395,589	49,586,438 58,830,919	58,264,134 61,722,907
Salaries as a % of operating expenses Median	39.13 36.68	39.37 36.56	39.98 36.37	39.02 35.93	41.47 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	128,131 1,449,244	54,418 1,475,986	704,260 1,563,078	388,270 1,721,954	2,839,323 2,991,828
Contract hours, direct-care Median	2,453.00 22,725	959.00 23,018.5	11,360.00 24,503.48	3,452.00 25,026.5	17,506.00 33,786
Contract wages, direct-care Median	52.23 64.67	56.74 64.53	61.99 65.06	112.48 68.97	162.19 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.