As of the July, 2022, release via CMS

BAYLOR MEDICAL CENTER AT TROPHY CLUB

CMS id: 450883
2850 SOUTH HIGHWAY 114 E, TROPHY CLUB TX 76262. County: DENTON
System: --
CBSA: Dallas-Fort Worth-Arlington, TX

The 22-bed, acute-care hospital had $31,249,491 in net service to patients*, with a total profit margin of 37.92549% in fiscal year 2021, the latest year available.
It spent 0.95% of its operating expenses on uncompensated care and reported $52,796 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	22 118	22 118	22 119.5	22 118	22 119
Total beds Median	22 162	22 162	22 162	22 162	22 163.5
FTEs Median	171.33 788.06	168.48 793.42	174.00 806.03	168.80 787.61	182.61 804.34

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	93,901,203 150,932,746	83,129,456 158,950,878	79,620,357 168,696,998	80,608,274 163,454,693	88,113,911 186,589,412
Operating expenses Median	64,518,006 149,311,209	59,855,030 156,110,414	56,344,310 164,890,568	55,517,416 166,516,854	56,864,420 180,120,888
Net income from service 2 patients (NS2P) ? Median	29,383,197 -964,173	23,274,426 -643,601.5	23,276,047 -116,254	25,090,858 -5,025,862	31,249,491 -1,284,564
NS2P margin ? Median	31.29% -0.62	28.00% -0.29	29.23% 0.18	31.13% -5.07	35.46% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for BAYLOR MEDICAL CENTER AT TROPHY CLUB 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	1,041,091 5,089,215	33,466 4,572,541	28,222 5,268,134	786,023 13,092,619	3,499,631 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	23,539 299,524	24,451 188,688.5	21,584 370,813	33,421 309,361.5	36,156 375,329
⊳ 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	134	13,645
⊳ 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	81	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	1,017,471	9,015	6,638	752,468	3,449,830
Total income ? Median	30,424,288 6,586,430	23,307,892 6,767,106	23,304,269 8,419,950	25,876,881 8,094,175	34,749,122 15,162,888
Non-operating expenses Median	6,499 146,289.5	0 164,857	0 89,880.5	0 106,761	4,240 31,473.5
Net income Median	30,417,789 6,043,842	23,307,892 5,845,112	23,304,269 7,606,259	25,876,881 7,283,041	34,744,882 14,957,241
Net margin Median	32.03819% 4.62%	28.02678% 4.42%	29.25886% 5.16%	31.79201% 5.2%	37.92549% 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 MEDICAL CENTER AT TROPHY CLUB 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	4,175,843 23,241,334	4,285,864 23,709,545	4,218,925 24,248,380	3,202,644 22,858,541	1,567,941 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	4,175,843 21,577,146	4,285,864 22,041,594	4,218,925 22,722,063	3,202,644 21,570,441	1,567,941 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	2,179,530 11,160,864	2,238,180 11,987,345	2,721,323 12,926,866	3,129,169 11,884,480	4,304,249 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	2,179,530 10,918,923	2,238,180 11,706,976	2,721,323 12,615,917	3,129,169 11,458,116	4,304,249 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	307,077 582,572	642,995 538,116	195,305 212,434	123,150 126,559	42,180 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	29,383 3,662,910	41,867 3,730,911	38,423 4,081,319	0 4,643,908	52,796 4,389,147
Charity care Median	182,199 2,654,636	244,237 2,940,659	157,952 3,380,215	71,721 3,488,738	34,307 3,233,405
Uncompensated care (UCC) Median	658,403 5,147,790	833,072 5,337,617	617,993 5,711,082	650,852 5,923,418	540,891 5,508,107
UCC as a % of operating expenses Median	1.02% 3.24	1.39% 3.12	1.10% 3.21	1.17% 3.3	0.95% 2.86
Total shortfall/UCC Median	687,786 9,489,989	874,939 9,424,297	656,416 10,120,158	650,852 11,171,337	593,687 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	11,804,761 52,142,039	11,800,306 54,485,252	12,383,871 57,395,589	12,100,684 58,830,919	13,385,172 61,722,907
Salaries as a % of operating expenses Median	18.75 36.68	20.37 36.56	22.63 36.37	22.65 35.93	24.38 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	533,653 1,449,244	354,132 1,475,986	36,929 1,563,078	58,483 1,721,954	85,983 2,991,828
Contract hours, direct-care Median	13,826.00 22,725	6,165.00 23,018.5	636.00 24,503.48	978.00 25,026.5	1,107.00 33,786
Contract wages, direct-care Median	38.60 64.67	57.44 64.53	58.06 65.06	59.80 68.97	77.67 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.