ACTUAL TO BUDGET OCT 12

Similar documents
ASPEN VALLEY HOSPITAL PROFIT & LOSS STATEMENT FOR THE PERIOD ENDING OCTOBER 2017

UNAUDITED ASPEN VALLEY HOSPITAL PROFIT & LOSS STATEMENT FOR THE PERIOD ENDING JUNE 2018

Aspen Valley Hospital District

SARASOTA COUNTY PUBLIC HOSPITAL DISTRICT

HARRIS COUNTY HOSPITAL DISTRICT

HARRIS COUNTY HOSPITAL DISTRICT

SARASOTA COUNTY PUBLIC HOSPITAL DISTRICT

Thomas Jefferson University & Jefferson Health Consolidated Financial and Statistical Report June 2015

UNAUDITED FINANCIAL STATEMENTS - DRAFT Mary Washington Healthcare and Subsidiaries. Consolidated Balance Sheets

PIH Health Consolidated. Financial Statements

MONONGALIA HEALTH SYSTEM, INC. OBLIGATED GROUP CONSOLIDATED FINANCIAL STATEMENTS. June 30, 2017

EL PASO NATURAL GAS COMPANY, L.L.C. CONSOLIDATED FINANCIAL STATEMENTS For the Three and Six Months Ended June 30, 2013 and 2012 Unaudited

CONDENSED FINANCIAL REPORT

PUBLIC HOSPITAL DISTRICT NO. 1 OF KING COUNTY VALLEY MEDICAL CENTER Management s Discussion and Analysis September 30, 2012 and 2011 (unaudited)

Cooper Health Care Financial Report: December 2015

MANAGEMENT'S DISCUSSION AND ANALYSIS AND BASIC FINANCIAL STATEMENTS

Inventory of Supplies $ 1,397,336 $ 990 $ - Total Current Assets $ 18,373,272 $ 1,420,650 $ 172,240 $ - $ 19,966,162. Assets Limited Use : $ - $ - $ -

I LJ~LEY MEDICAL CENTER

LEADING THE QUEST FOR HEALTH. Financial Report. Six Months Ended December 31,

INTERNAL SERVICE FUNDS

CITY OF RICHMOND, VIRGINIA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2002

Monongalia Health System (WV)

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2016

Total operating revenues 44,275,651 43,814,411 42,363, ,240

NONOPERATING ITEMS: MidMichigan Health s investment income of $3.3 million increased compared to $2.6 million a year ago.

CITY OF RICHMOND, VIRGINIA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2003

UNAUDITED FINANCIAL INFORMATION. March 31, 2018

CITY OF DES MOINES, IOWA COMBINING STATEMENT OF NET ASSETS NONMAJOR ENTERPRISE FUNDS June 30, 2011

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2017

University Medical Center of El Paso El Paso Children s Hospital El Paso Health University Medical Center Foundation

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2018

First Quarter Fiscal Year Financial Report (Unaudited Statements)

Third Quarter Fiscal Year 2017 Financial Report (Unaudited Statements)

September 30, 2018 Fiscal Year Financial Report (Unaudited Statements)

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2015

University Medical Center of El Paso

CITY OF RICHMOND, VIRGINIA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2004

Kit Carson County Health Service District Rooted in excellence. Growing in trust.

Third Quarter Fiscal Year Financial Report (Unaudited Statements)

October 30, Officers Certificate for Genesis Health, Inc. d/b/a Brooks Rehabilitation. Relating to the Annual Financial Filing Information

INTERNAL SERVICE FUNDS

Financial Statements. Kit Carson County Health Service District. October 2018

XYZ APARTMENTS BALANCE SHEET. December 31, 2008 ASSETS

Missouri River Medical Center Board of Trustees March 28, 2017

INTERNAL SERVICE FUNDS

INTERNAL SERVICE FUNDS

CITY OF DES MOINES, IOWA COMBINING STATEMENT OF NET ASSETS SCHEDULE ALL PARKING ACCOUNTS June 30, 2012

WEST VIRGINIA UNIVERSITY AT PARKERSBURG

INTERNAL SERVICE FUNDS. The Reproduction Services Fund accounts for the fiscal activity related to printing activities of the County.

FINANCIAL REPORT SIX MONTHS ENDED DECEMBER 31, 2009 FYE 06/30/10

Meridian Hospitals Corporation. Financial Statements As of and for the Six Months Ended June 30, 2015 and 2014 (UNAUDITED)

A. Residency Agreement--90% Return of Entrance Fee Residency Agreement. D. Compilation of Financial Projections of Arden Retirement, LLC

PROPRIETARY FUND FINANCIAL STATEMENTS

ACXIOM CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (Dollars in thousands, except earnings per share)

Saint Elizabeth Medical Center, Inc. For the Year Ended December 31, 2017

Internal Service Funds

May 10, Officers Certificate for Genesis Health, Inc. d/b/a Brooks Rehabilitation. Relating to the Annual Financial Filing Information

Chapter 2 Review of the Accounting Process

PENINSULA REGIONAL HEALTH SYSTEM, INC.

PORT EVERGLADES DEPARTMENT of Broward County, Florida Statements of Net Position June 30, 2017 and 2016 (Unaudited) (Dollars in Thousands)

PORT EVERGLADES DEPARTMENT of Broward County, Florida Statements of Net Position December 31, 2016 and 2015 (Unaudited) (Dollars in Thousands)

Beatitudes Campus. Occupancy. Days of Cash on Hand. Occupancy. Operating Ratio. Debt Service Coverage Ratio

THE HOSPITAL AUTHORITY OF WAYNE COUNTY, GEORGIA (A Component Unit of Wayne County, Georgia) FINANCIAL STATEMENTS

WELLSTAR HEALTH SYSTEM, INC. AND AFFILIATES. Combined and Combining Financial Statements

FINANCIAL REPORT NINE MONTHS ENDED MARCH 31, 2010 FYE 06/30/10

Report of Independent Auditors and Financial Statements for. Public Hospital District No. 3, Snohomish County, Washington

NANTICOKE HEALTH SERVICES OBLIGATED GROUP COMBINING BALANCE SHEET September 30, Nanticoke Alternative Care

Owensboro Health 4th Quarter (March May 2016) FY Ending May 31, 2016

HMH Hospitals Corporation. Financial Statements As of and for the Years Ended September 30, 2017 and December 31, 2016 (UNAUDITED)

September 30, 2017 Fiscal Year Financial Report (Audited Statements)

MultiCare Health System Year End 2012 Results December 31, 2012

Arkansas Lottery Commission Statement of Net Position June 30, 2013

Nonmajor Governmental Funds

Assets limited as to use, less current portion 19,500 19,500 Capital assets, net 174, ,426

Covenant Care November 2017 Consolidated Financial Statements HIGHLIGHTS

ecooper University Health care

Clark Memorial Hospital

WEST VIRGINIA UNIVERSITY - PARKERSBURG

Financial Statements (Unaudited) June 30, 2015

CITY OF DES MOINES, IOWA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2012

TOTAL CURRENT ASSETS 104,960 50,062 12,049 7, ,582 10,615 (3,270) 181,927

LAHEY HEALTH SYSTEM F i n a n c i a l S t a t e m e n t D i s c u s s i o n a n d A n a l y s i s. For the Six Months Ended March 31, 2017

UNAUDITED FINANCIAL INFORMATION. September 30, 2018

st IFRS Consolidated Financial Statements

McLEOD HEALTH FINANCIAL INFORMATION FOR CONSOLIDATED & OBLIGATED GROUP FOURTH QUARTER REPORT TWELVE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011

Total assets 926, ,682. Deferred charge on refunding 3,283 4,487 Accumulated decrease in fair value of interest rate swap 3,991 4,084

Fiscal Quarterly Financial Report. Second Quarter Ended December 31, 2017

Financial Report As of June 30, 2017

ACXIOM CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (Dollars in thousands, except earnings per share)

Budget Actual YE Actual YTD Actual YTD. Actuals Margin FY 15/16 FY 14/15 FY 15/16 FY 14/15 FY 15/16 FY 14/15 Variance FY 15/16 FY 14/15 Revenues

PORT EVERGLADES DEPARTMENT of Broward County, Florida Statements of Net Position March 31, 2016 and 2015 (Unaudited) (Dollars in Thousands)

WEST VIRGINIA UNIVERSITY - POTOMAC STATE COLLEGE

CITY OF DES MOINES, IOWA COMBINING STATEMENT OF NET POSITION SCHEDULE ALL PARKING ACCOUNTS June 30, 2016

Financial Statements (Unaudited) June 30, 2017

FINANCIAL RESULTS. Consolidated Financial Statements - Fiscal Year Ended March 31, Consolidated Balance Sheets

BAPTIST MEMORIAL HEALTH CARE CORPORATION OVERVIEW OF JUNE 2014 FINANCIAL RESULTS

Chart 4.1: Percentage of Hospitals with Negative Total and Operating Margins,

Covenant Care August 2017 Consolidated Financial Statements HIGHLIGHTS

Upstate Affiliate Organization (d/b/a Greenville Health System) and Subsidiaries

SPREADSHEET NAME OF SPREADSHEET SONA SORECNA SCF INTERFUND

Transcription:

PROFIT & LOSS STATEMENT FOR THE PERIOD ENDING OCT 2012 ACTUAL BUDGET VARIANCE VAR October-12 October-12 AMOUNT % PATIENT SERVICE REVENUE INPATIENT 2,281,926 1,142,689 1,139,237 99.70% OUTPATIENT 4,174,688 3,907,880 266,808 6.83% TOTAL PATIENT SERVICE REVENUE 6,456,614 5,050,569 1,406,045 27.84% LESS REVENUE DEDUCTIONS UNCOMPENSATED SERVICES (48,557) (53,480) 4,923 9.21% CONTRACTUAL ALLOWANCES - GOVERNMENT (775,440) (495,390) (280,050) -56.53% CONTRACTUAL ALLOWANCES - OTHER (427,184) (346,894) (80,290) -23.15% BAD DEBT ALLOWANCE (114,155) (212,238) 98,083 46.21% OTHER DEDUCTIONS (75,113) (130,635) 55,522 42.50% TOTAL DEDUCTIONS FROM REVENUE (1,440,448) (1,238,637) (201,812) -16.29% NET PATIENT SERVICE REVENUE 5,016,167 3,811,932 1,204,233 31.59% OTHER OPERATING REVENUE WHITCOMB TERRACE 39,294 37,832 1,462 3.86% CAFETERIA 40,137 44,548 (4,411) -9.90% MISCELLANEOUS 80,508 75,530 4,978 6.59% TOTAL OTHER OPERATING REVENUE 159,939 157,910 2,029 1.28% TOTAL OPERATING REVENUE 5,176,106 3,969,842 1,206,262 30.39% EXPENSES SALARIES (2,056,800) (2,022,111) (34,689) -1.72% PHYSICIAN COMPENSATION (445,443) (430,368) (15,075) -3.50% PATIENT CARE SUPPLIES (489,929) (379,451) (110,478) -29.12% ADVERTISING & MARKETING (54,765) (36,942) (17,823) -48.25% DUES, SUBSCR, LICENSES & FEES (34,144) (18,076) (16,068) -88.89% LEGAL, CONSULT, AUDIT (77,349) (54,136) (23,213) -42.88% OUTSOURCING (229,167) (166,970) (62,197) -37.25% MAINTENANCE & UTILITIES (311,635) (314,301) 2,666 0.85% SMALL F&F AND MINOR EQUIPMENT (122,245) (33,615) (88,630) -263.66% RENT & STORAGE (63,412) (61,938) (1,474) -2.38% EMPLOYEE BENEFITS (607,810) (554,720) (53,090) -9.57% DEPRECIATION & AMORTIZATION (367,366) (407,525) 40,159 9.85% MISCELLANEOUS EXPENSE (249,378) (257,152) 7,774 3.02% TOTAL EXPENSES (5,109,443) (4,737,305) (372,138) -7.86% OPERATING MARGIN 66,663 (767,463) 834,124-108.69% NONOPERATING REVENUE PROPERTY TAXES 577,058 577,059 (1) 0.00% INTEREST INCOME 1,268 11,708 (10,440) -89.17% INTEREST EXPENSE (88,031) (106,867) 18,836 17.63% MISC NON-OPERATING REVENUE/(EXPENSE) 70,162 (27,500) 97,662 355.13% AVH FOUNDATION NET INCOME (99,298) 0 (99,298) #DIV/0! CONTRIBUTIONS - OPERATIONS & CAPITAL 0 700,000 (700,000) 100.00% MEMBER DISTRIBUTIONS & EQUITY TRANSFER 74,650 74,650 0 0.00% TOTAL NONOPERATING REVENUE 535,809 1,229,049 (693,241) -56.40% GAIN / (LOSS) 602,472 461,586 140,883 30.52% ACTUAL TO BUDGET OCT 12

PROFIT & LOSS STATEMENT FOR THE PERIOD ENDING OCT 2012 ACTUAL BUDGET VARIANCE VAR October-12 October-12 AMOUNT % YTD YTD YTD YTD PATIENT SERVICE REVENUE INPATIENT 17,884,399 17,515,546 368,853 2.11% OUTPATIENT 49,902,977 50,041,173 (138,196) -0.28% TOTAL PATIENT SERVICE REVENUE 67,787,376 67,556,719 230,657 0.34% LESS REVENUE DEDUCTIONS UNCOMPENSATED SERVICES (1,776,424) (2,069,625) 293,201 14.17% CONTRACTUAL ALLOWANCES - GOVERNMENT (6,960,060) (6,784,841) (175,219) -2.58% CONTRACTUAL ALLOWANCES - OTHER (4,615,180) (4,661,972) 46,792 1.00% BAD DEBT EXPENSE (2,056,418) (3,082,058) 1,025,640 33.28% OTHER DEDUCTIONS (1,389,878) (1,763,227) 373,349 21.17% TOTAL REVENUE DEDUCTIONS (16,797,960) (18,361,723) 1,563,763 8.52% NET PATIENT SERVICE REVENUE 50,989,416 49,194,996 1,794,420 3.65% OTHER OPERATING REVENUE WHITCOMB TERRACE 393,013 378,312 14,701 3.89% CAFETERIA 383,573 415,297 (31,724) -7.64% MISCELLANEOUS 649,234 651,236 (2,002) -0.31% TOTAL OTHER OPERATING REVENUE 1,425,820 1,444,845 (19,025) -1.32% TOTAL OPERATING REVENUE 52,415,237 50,639,841 1,775,395 3.51% EXPENSES SALARIES (20,525,247) (21,087,281) 562,034 2.67% PHYSICIAN COMPENSATION (4,745,829) (4,526,014) (219,815) -4.86% PATIENT CARE SUPPLIES (4,809,864) (4,535,567) (274,297) -6.05% ADVERTISING & MARKETING (371,412) (438,474) 67,062 15.29% DUES, SUBSCR, LICENSES & FEES (308,919) (299,043) (9,876) -3.30% LEGAL, CONSULT, AUDIT (644,820) (610,405) (34,415) -5.64% OUTSOURCING (2,040,076) (1,954,432) (85,644) -4.38% MAINTENANCE & UTILITIES (2,580,000) (2,819,642) 239,642 8.50% SMALL F&F AND MINOR EQUIPMENT (417,275) (432,580) 15,305 3.54% RENT & STORAGE (600,109) (628,383) 28,274 4.50% EMPLOYEE BENEFITS (5,070,133) (5,558,294) 488,161 8.78% DEPRECIATION & AMORTIZATION (3,671,890) (4,409,576) 737,686 16.73% MISCELLANEOUS EXPENSE (2,366,999) (2,663,396) 296,397 11.13% TOTAL EXPENSES (48,152,574) (49,963,086) 1,810,514 3.62% OPERATING MARGIN 4,262,663 676,755 3,585,909 529.87% NONOPERATING REVENUE PROPERTY TAXES 5,770,583 5,770,583 0 0.00% INTEREST INCOME 93,314 117,083 (23,769) -20.30% INTEREST EXPENSE (741,397) (736,265) (5,132) -0.70% MISC NON-OPERATING REVENUE/(EXPENSE) (88,446) (275,000) 186,554 67.84% AVH FOUNDATION NET INCOME 186,060 0 186,060 #DIV/0! CONTRIBUTIONS - OPERATIONS & CAPITAL 84,656 731,102 (646,446) 88.42% GAIN/(LOSS ON JOINT VENTURE 11,729 0 11,729 #DIV/0! GAIN/(LOSS) ON DISP OF ASSETS (28,320) 0 (28,320) #DIV/0! MEMBER DISTRIBUTIONS & EQUITY TRANSFER 724,447 746,493 (22,046) -2.95% TOTAL NONOPERATING REVENUE 6,012,626 6,353,996 (341,370) -5.37% GAIN / (LOSS) 10,275,289 7,030,751 3,244,539 46.15% ACTUAL TO BUDGET OCT 12

BALANCE SHEET October-12 October-12 October-11 ASSETS CURRENT ASSETS CASH 21,586,122 19,713,266 SHORT TERM INVESTMENTS 27,213,901 20,429,898 INVESTMENTS - FUNDED DEPRECIATION 12,155,325 18,754,582 PATIENT ACCOUNTS RECEIVABLE 8,274,466 7,570,504 LESS CONTRACTUAL ALLOWANCES/DOUBTFUL ACCOUNTS (2,219,991) (2,328,367) NET PATIENT ACCOUNTS RECEIVABLE 6,054,475 5,242,137 CONTRIBUTIONS RECEIVABLE 92,595 196,002 MISCELLANEOUS RECEIVABLES 1,129,300 205,116 INVENTORY 1,910,115 1,883,013 PREPAID EXPENSES 1,037,036 799,121 TOTAL CURRENT ASSETS $ 71,178,869 $ 67,223,134 RESTRICTED ASSETS - BOND AGREEMENT AVH FOUNDATION CASH 8,255 0 NET INTEREST IN COMM FOUNDATION 399,739 0 CASH RESTRICTED FOR PHYSICIANS 61,899 57,073 BOND - PRINCIPAL & INTEREST 81,415 728 RESTRICTED G.O. BOND PROCEEDS 1,851,753 35,558,245 DEBT SERVICE RESERVE FUND 2,074,266 2,242,105 CONSTRUCTION ESCROW 494,956 494,898 TOTAL RESTRICTED ASSETS $ 4,972,282 $ 38,353,049 LONG-TERM CONTRIBUTIONS RECEIVABLE $ 449,772 $ 498,726 INVESTMENT IN JOINT VENTURE $ 113,463 $ 102,936 CAPITAL ASSETS LAND 267,057 267,057 PROPERTY, PLANT, & EQUIPMENT 130,123,951 95,597,604 LESS ACCUMULATED DEPRECIATION (35,902,444) (38,483,348) NET PROPERTY, PLANT & EQUIPMENT $ 94,488,564 $ 57,381,314 OTHER ASSETS DEFERRED BOND COSTS 730,648 764,082 STOCK INVESTMENT 168,579 156,526 GOODWILL 239,901 239,901 ACCUMULATED AMORTIZATION (237,602) (184,080) SECURITY DEPOSITS PAID 65,366 51,153 TOTAL OTHER ASSETS $ 966,892 $ 1,027,582 TOTAL ASSETS $ 172,169,841 $ 164,586,741 BALANCE SHEET OCT 12

BALANCE SHEET October-12 October-12 October-11 LIABILITIES CURRENT LIABILITIES CURRENT MATURITIES OF L-T DEBT (2,738,876) (3,051,954) ACCOUNTS PAYABLE (2,504,393) (1,266,585) CONSTRUCTION PAYABLE (5,729,199) (7,910,034) ACCRUED SALARIES, BENEFITS AND PAYROLL TAXES (1,684,304) (1,237,556) MISCELLANEOUS LIABILITIES (2,860,433) (1,880,128) REFUNDS PAYABLE (68,412) (110,194) UNCLAIMED REFUNDS PAYABLE (131,264) (321,236) DUE(TO)/FROM MEDICARE (130,087) (254,640) TOTAL CURRENT LIABILITIES $ (15,846,968) $ (16,032,327) LONG TERM LIABILITIES REVENUE BONDS PAYABLE (20,173,330) (20,652,008) GENERAL OBLIGATION BONDS PAYABLE (46,519,697) (48,482,806) CAPITAL LEASE OBLIGATION (410,059) (1,310,050) NOTES PAYABLE (533,247) (549,227) TOTAL LONG TERM LIABILITIES $ (67,636,333) $ (70,994,090) NET ASSETS OPERATING FUND BALANCE (88,686,541) (77,560,324) TOTAL FUND BALANCE $ (88,686,541) $ (77,560,324) TOTAL LIABILITIES & FUND BALANCE $ (172,169,841) $ (164,586,741) BALANCE SHEET OCT 12

STATEMENT OF CASH FLOWS FOR THE MONTH ENDING OCTOBER 31, 2012 OCTOBER 2012 YTD CASH FLOWS FROM OPERATING ACTIVITIES: Cash Received from Patient and Third Parties 4,565,481 51,192,909 Cash Received from (Paid to) Others 35,899 1,270,110 Cash (Paid to) Received from Suppliers (2,977,979) (25,220,375) Cash (Paid to) Employees (1,658,274) (19,493,854) Net Cash Provided by (Used in) Operating Activities (34,873) 7,748,790 CASH FLOW FROM NONCAPITAL FINANCING ACTIVITIES Ad Valorem Taxes 34,543 6,964,973 Community Assistance Programs (86,905) (145,513) Contributions for Operations 370 88,504 Net Cash Provided by Noncapital Financing Activities (51,991) 6,907,964 CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES Contributions restricted for the purchase of Capital Assets 499 112,411 Refunding of Series 2003 Bonds - (127,743) Principal Payments on Debt (1,635,158) (1,901,031) Purchases of Capital Assets - AVH Funds (2,448,184) (7,010,908) Purchases of Capital Assets - Bond Funds (4,104,772) (25,585,588) Proceeds from the sale of capital assets - 7,450 Interest (payments)/credit on Debt (4,472) (1,187,168) AVH Foundation Expenses (100,167) (222,129) Net Cash Used in Capital and Related Financing Activities (8,292,254) (35,914,707) CASH FLOWS FROM INVESTING ACTIVITIES Purchases of investments, net - - Change in Investments - 28,932 Investment Income 1,141 100,979 Member Distribution - 798,150 Net Cash Provided by Investing Activities 1,141 928,061 Net Increase in Cash, Cash Equivalents and Investments (8,377,978) (20,329,893) Cash, Cash Equivalents and Investments at Beginning of Period 73,905,870 85,857,785 Cash, Cash Equivalents and Investments at End of Period* 65,527,892 65,527,892