As of the July, 2022, release via CMS

BAYLOR SURGICAL HOSPITAL LAS COLINAS

CMS id: 450874
400 W I-635 SUITE 101, IRVING TX 75063. County: DALLAS
System: --
CBSA: Dallas-Fort Worth-Arlington, TX

The 20-bed, acute-care hospital had $26,926,788 in net service to patients*, with a total profit margin of 35.06698% in fiscal year 2021, the latest year available.
It spent 1.42% of its operating expenses on uncompensated care and reported $87,475 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	forprofit	forprofit	forprofit	forprofit	forprofit
Acute beds Median	20 118	20 118	20 119.5	20 118	20 119
Total beds Median	20 162	20 162	20 162	20 162	20 163.5
FTEs Median	129.00 788.06	139.00 793.42	151.00 806.03	143.00 787.61	151.00 804.34

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	65,528,373 150,932,746	68,961,665 158,950,878	77,530,119 168,696,998	72,393,841 163,454,693	80,600,430 186,589,412
Operating expenses Median	44,844,825 149,311,209	45,939,709 156,110,414	51,511,003 164,890,568	50,292,305 166,516,854	53,673,642 180,120,888
Net income from service 2 patients (NS2P) ? Median	20,683,548 -964,173	23,021,956 -643,601.5	26,019,116 -116,254	22,101,536 -5,025,862	26,926,788 -1,284,564
NS2P margin ? Median	31.56% -0.62	33.38% -0.29	33.56% 0.18	30.53% -5.07	33.41% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for BAYLOR SURGICAL HOSPITAL LAS COLINAS 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	750,625 5,089,215	403,082 4,572,541	268,952 5,268,134	1,850,944 13,092,619	2,068,851 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	18,201 299,524	19,658 188,688.5	20,655 370,813	32,027 309,361.5	31,484 375,329
⊳ 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	134,132	134,035	140,130	85,306	88,673
⊳ 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	30	2,179	2,784	1,130	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	598,262	247,210	105,383	1,732,481	1,948,694
Total income ? Median	21,434,173 6,586,430	23,425,038 6,767,106	26,288,068 8,419,950	23,952,480 8,094,175	28,995,639 15,162,888
Non-operating expenses Median	0 146,289.5	0 164,857	0 89,880.5	0 106,761	6,016 31,473.5
Net income Median	21,434,173 6,043,842	23,425,038 5,845,112	26,288,068 7,606,259	23,952,480 7,283,041	28,989,623 14,957,241
Net margin Median	32.33931% 4.62%	33.77081% 4.42%	33.78969% 5.16%	32.26150% 5.2%	35.06698% 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 BAYLOR SURGICAL HOSPITAL LAS COLINAS 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	3,192,713 23,241,334	3,026,845 23,709,545	2,821,418 24,248,380	3,174,589 22,858,541	2,976,460 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	3,192,713 21,577,146	3,026,845 22,041,594	2,821,418 22,722,063	3,174,589 21,570,441	2,976,460 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	3,867,547 11,160,864	4,192,998 11,987,345	4,672,739 12,926,866	4,555,822 11,884,480	5,211,383 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	3,867,547 10,918,923	4,192,998 11,706,976	4,672,739 12,615,917	4,555,822 11,458,116	5,211,383 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	0 594,888	0 595,761	0 577,894	0 542,168	0 549,667
Outlier Median	222,214 582,572	135,407 538,116	8,933 212,434	19,285 126,559	8,788 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	38,845 3,662,910	37,341 3,730,911	45,489 4,081,319	24,602 4,643,908	87,475 4,389,147
Charity care Median	335,335 2,654,636	455,658 2,940,659	80,865 3,380,215	83,455 3,488,738	229,230 3,233,405
Uncompensated care (UCC) Median	1,062,909 5,147,790	864,959 5,337,617	934,890 5,711,082	816,691 5,923,418	761,563 5,508,107
UCC as a % of operating expenses Median	2.37% 3.24	1.88% 3.12	1.81% 3.21	1.62% 3.3	1.42% 2.86
Total shortfall/UCC Median	1,101,754 9,489,989	902,300 9,424,297	980,379 10,120,158	841,293 11,171,337	849,038 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	8,998,236 52,142,039	9,919,999 54,485,252	11,075,820 57,395,589	10,905,359 58,830,919	11,691,676 61,722,907
Salaries as a % of operating expenses Median	21.21 36.68	22.26 36.56	22.77 36.37	22.79 35.93	22.54 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	319,880 1,449,244	299,368 1,475,986	0 1,563,078	70,703 1,721,954	315,515 2,991,828
Contract hours, direct-care Median	4,833.00 22,725	4,873.00 23,018.5	0.00 24,503.48	1,038.00 25,026.5	3,796.00 33,786
Contract wages, direct-care Median	66.19 64.67	61.43 64.53	0.00 65.06	68.11 68.97	83.12 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.