As of the July, 2022, release via CMS
BAPTIST MEMORIAL REHAB HOSPITAL
- CMS id: 443034
- 1240 S. GERMANTOWN ROAD, GERMANTOWN TN 38138. County: SHELBY
- System: KINDRED HEALTHCARE OPERATING LLC
- CBSA: Memphis, TN-MS-AR
The 53-bed, rehabilitation hospital had $8,977,138 in net service to patients*, with a total profit margin of 33.31468% in fiscal year 2021, the latest year available.
It spent 0.01% of its operating expenses on uncompensated care and reported $0 in Medicaid shortfall.
* For more about Net Service to Patients and operating revenue, please the finance section below.
Note: Medians are from rehabilitation 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 |
49 58.5 |
49 60 |
49 57 |
49 58 |
53 58 |
| Total beds Median |
49 60 |
49 60 |
49 59 |
49 60 |
53 60 |
| FTEs Median |
140.90 143.45 |
137.30 142.59 |
133.80 143.01 |
129.70 142.37 |
139.60 142.26 |
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
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Net patient revenue ? Median |
20,897,414 22,034,646 |
22,872,196 22,571,770 |
23,967,352 22,577,310 |
25,787,166 23,218,825 |
28,642,286 25,025,984 |
| Operating expenses Median |
16,237,500 18,658,054 |
16,822,627 19,100,831 |
16,954,550 19,764,763 |
17,244,420 20,530,526 |
19,665,148 21,638,240 |
| Net income from service 2 patients (NS2P) ? Median |
4,659,914 1,528,327 |
6,049,569 1,927,574 |
7,012,802 2,347,946 |
8,542,746 1,761,670 |
8,977,138 2,582,800 |
| NS2P margin ? Median |
22.30% 8.54 |
26.45% 9.02 |
29.26% 10.52 |
33.13% 9.48 |
31.34% 11.46 |
Range* of Net Service to Patient (NS2P) margins
= NS2P margin for BAPTIST MEMORIAL REHAB HOSPITAL compared to all** rehabilitation 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 rehabilitation hospitals available to calculate medians:
| 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| 260 | 272 | 281 | 291 | 283 |
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Other income* Median Click here to show/hide details |
41,314 59,996 |
20,073 70,717 |
59,816 88,916 |
464,040 328,274 |
847,183 368,298 |
| Total income ? Median |
4,701,228 2,335,052 |
6,069,642 2,650,266 |
7,072,618 2,710,253 |
9,006,786 2,772,631 |
9,824,321 3,331,126 |
| Non-operating expenses Median |
0 -- |
0 -- |
0 3 |
0 2 |
0 1 |
| Net income Median |
4,701,228 2,335,052 |
6,069,642 2,558,663 |
7,072,618 2,683,990 |
9,006,786 2,766,874 |
9,824,321 3,351,370 |
| Net margin Median |
22.45231% 10.24% |
26.51394% 10.99% |
29.43592% 11.93% |
34.30999% 11.64% |
33.31468% 13.56% |
* 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 BAPTIST MEMORIAL REHAB HOSPITAL compared to all** rehabilitation hospitals, from CMS cost reports.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 rehabilitation hospitals available to calculate medians:
| 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| 260 | 272 | 281 | 291 | 283 |
Medicare revenue
Inpatient and outpatient revenue
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| All inpatient revenue Median Click here to show/hide details |
16,662,223 13,761,534 |
16,979,759 14,052,098 |
18,007,543 14,549,036 |
18,847,899 13,945,611 |
21,260,028 14,159,217 |
| All outpatient revenue Median Click here to show/hide details |
0 2,380 |
0 831 |
0 1,793 |
0 1,028.5 |
0 1,789 |
Other payments
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Graduate Medical Education (GME) Median |
0 -- |
0 -- |
0 -- |
0 -- |
0 -- |
| Disproportionate-share hospital (DSH) Median |
0 -- |
0 -- |
0 -- |
0 -- |
0 -- |
| Outlier Median |
37,488 40,368 |
3,172 43,797 |
3,058 41,625 |
21,307 51,287.5 |
1,214 55,446 |
Uncompensated care
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Medicaid shortfall Median |
0 -- |
0 -- |
0 -- |
0 -- |
0 -- |
| Charity care Median |
0 -- |
0 -- |
0 -- |
0 -- |
0 -- |
| Uncompensated care (UCC) Median |
0 -- |
0 -- |
0 -- |
0 -- |
2,507 -- |
| UCC as a % of operating expenses Median |
0.00% 0 |
0.00% 0 |
0.00% 0 |
0.00% 0 |
0.01% 0 |
| Total shortfall/UCC Median |
0 -- |
0 -- |
0 -- |
0 -- |
2,507 -- |
Labor costs
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Total salaries Median |
8,267,210 9,023,011 |
8,366,465 9,368,336 |
8,823,455 9,581,228 |
8,785,354 9,884,434 |
9,937,724 10,372,194 |
| Salaries as a % of operating expenses Median |
50.91 47.57 |
49.73 47.95 |
52.04 48.89 |
50.95 49.03 |
50.53 48.34 |
| Intern, resident salaries* Median |
0 -- |
0 -- |
0 -- |
0 -- |
0 -- |
| Contract intern, resident salaries* Median |
0 -- |
0 -- |
0 -- |
0 -- |
0 -- |
| Contract adjusted salaries, direct-care Median |
189,845 163,407 |
238,921 -- |
54,425 149,496 |
0 150,231 |
0 329,547.5 |
| Contract hours, direct-care Median |
4,678.00 3,186.69 |
15,247.00 -- |
894.00 2,956.82 |
0.00 2,519.03 |
0.00 4,620.1 |
| Contract wages, direct-care Median |
40.58 51.38 |
15.67 -- |
60.88 55.28 |
0.00 55 |
0.00 70.56 |
* in an approved program
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.