as of march 31, 202...as of march 31, 2021 harrishealth.org operating income for march was $19.3...

21
As of March 31, 2021

Upload: others

Post on 08-May-2021

5 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021

Page 2: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Financial Highlights Review…………………………………………………………………………………………………...….3

FINANCIAL STATEMENTS

Income Statement………………………………………………………………………….......................................................4

Balance Sheet……………………………………………………………………………………………………………………...5

Cash Flow Summary……………………………………………..........................................................................................6

Performance Ratios…………………………………………………………………………………..…………………………...7

KEY STATISTICAL INDICATORS

Statistical Highlights……………………………………………………………………...………………………………………..9

Statistical Highlights Graphs…..………………………………………………………..……………............................10 – 21

Page 2

Page 3: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021

Harrishealth.org

Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million.

Overall March net revenue of $180.7 million was $29.7 million or 19.7% greater than budget. Net patient revenue, including

HRSA Relief Fund revenue, contributed $25.5 million to the positive variance. Income from Medicaid Supplemental programs

was $5.2 million higher than expected primarily due to a UHRIP program quality payment received.

Total operating expenses of $161.4 million were $7.7 million or 5.0% greater than budget. Staff costs were $4.5 million greater

than budget primarily due to increases in premium labor and nursing incentives effective for the ongoing response to the

COVID-19 pandemic. Medical supplies and pharmaceuticals reported an unfavorable variance of $3.7 million driven by the

increased supplies kept on hand for COVID patients.

Overall inpatient volumes remained high in March, with the average daily census at the hospitals higher than at any month in

FY2021. Likewise, inpatient case mix index, a measure of patient acuity, was 6.6% higher for the month and the highest

recorded since July 2020. Consistent with the previous trend, in-person clinic visits in March were 37.7% lower, however,

overall clinic visits including telehealth were only 20.4% lower compared to budget. Emergency room visits and births were

down 3.5% and 15.0%, respectively.

Total cash receipts for March were $309.6 million. The System has $1,250.0 million in unrestricted cash, cash equivalents

and investments, representing 247.4 days cash on hand. Harris Health System has $135.2 million in net accounts receivable,

representing 56.4 days of outstanding patient accounts receivable at March 31, 2021. The March balance sheet reflects a

combined net receivable position of $19.0 million under the various Medicaid Supplemental programs.

March expenses incurred by Harris Health for Foundation personnel and other costs were $48,000.

Page 3

Page 4: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021 (In $ Millions)

MONTH-TO-MONTH YEAR-TO-DATE

CURRENT CURRENT PERCENT CURRENT CURRENT PERCENT PRIOR PERCENT

YEAR BUDGET VARIANCE YEAR BUDGET VARIANCE YEAR VARIANCE

REVENUE

Net Patient Revenue 74.3 48.9 52.1% 74.3 48.9 52.1% 44.6 66.8%

Medicaid Supplemental Programs 37.6 32.4 16.0% 37.6 32.4 16.0% 27.1 39.0%

Other Operating Revenue 2.0 3.1 -37.4% 2.0 3.1 -37.4% 2.0 0.2%

Total Operating Revenue 113.9$ 84.5$ 34.9% 113.9$ 84.5$ 34.9% 73.6$ 54.8%

Net Ad Valorem Taxes 66.6 65.5 1.7% 66.6 65.5 1.7% 65.2 2.2%

Net Tobacco Settlement Revenue - - - - -

Interest Income & Other 0.2 1.0 -84.5% 0.2 1.0 -84.5% 2.0 -92.1%

Total Nonoperating Revenue 66.8$ 66.5$ 0.3% 66.8$ 66.5$ 0.3% 67.2$ -0.7%

Total Net Revenue 180.7$ 151.0$ 19.7% 180.7$ 151.0$ 19.7% 140.8$ 28.3%

EXPENSE

Salaries and Wages 61.1 56.2 -8.6% 61.1 56.2 -8.6% 52.2 -17.0%

Employee Benefits 19.5 19.9 1.8% 19.5 19.9 1.8% 18.9 -3.5%

Total Labor Cost 80.6$ 76.1$ -5.9% 80.6$ 76.1$ -5.9% 71.0$ -13.4%

Supply Expenses 25.4 19.9 -27.6% 25.4 19.9 -27.6% 17.9 -42.2%

Physician Services 27.9 29.5 5.3% 27.9 29.5 5.3% 26.4 -5.7%

Purchased Services 21.6 22.2 2.6% 21.6 22.2 2.6% 16.2 -33.4%

Depreciation & Interest 5.9 6.0 2.5% 5.9 6.0 2.5% 5.7 -3.4%

Total Operating Expense 161.4$ 153.7$ -5.0% 161.4$ 153.7$ -5.0% 137.2$ -17.6%

Operating Income (Loss) 19.3$ (2.7)$ 19.3$ (2.7)$ 3.6$

Total Margin % 10.7% -1.8% 10.7% -1.8% 2.5%

Harrishealth.org

* Unless otherwise stated all financial figures have been rounded off to the nearest one thousand (million) dollars.Exact amounts may not foot due to rounding.

Page 4

Page 5: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021 and 2020 (In $ Millions)

CURRENT PRIOR

YEAR YEAR

CURRENT ASSETS

Cash, Cash Equivalents and Short Term Investments 1,250.0 837.2

Net Patient Accounts Receivable 135.2 73.4

Net Ad Valorem Taxes, Current Portion 70.6 86.5

Other Current Assets 113.0 132.9

Total Current Assets 1,568.8$ 1,129.9$

CAPITAL ASSETS

Plant, Property, & Equipment, Net of Accumulated Depreciation 445.7 451.3

Construction in Progress 77.6 39.2

Total Capital Assets 523.3$ 490.5$

ASSETS LIMITED AS TO USE & RESTRICTED ASSETS

Debt Service & Capital Asset Funds 53.2 40.5

LPPF Restricted Cash 46.6 43.0

Other - Restricted 0.9 22.7

Total Assets Limited As to Use & Restricted Assets 100.7$ 106.2$

Other Assets 19.2 19.0

Deferred Outflows of Resources 175.2 97.8

Total Assets & Deferred Outflows of Resources 2,387.2$ 1,843.3$

CURRENT LIABILITIES

Accounts Payable and Accrued Liabilities 248.6 145.3

Employee Compensation & Related Liabilities 119.4 120.5

Estimated Third-Party Payor Settlements 8.6 6.4

Current Portion Long-Term Debt and Capital Leases 12.0 8.9

Total Current Liabilities 388.5$ 281.1$

Long-Term Debt 308.2 287.6

Net Pension & Post Employment Benefits Liability 737.1 695.6

Other Long-Term Liabilities 24.7 28.7

Deferred Inflows of Resources 109.9 55.3

Total Liabilities 1,568.4$ 1,348.2$

Total Net Assets 818.9$ 495.1$

Total Liabilities & Net Assets 2,387.2$ 1,843.3$

Harrishealth.org

* Unless otherwise stated all financial figures have been rounded off to the nearest one thousand (million) dollars.Exact amounts may not foot due to rounding.

Page 5

Page 6: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021 (In $ Millions)

MONTH-TO-MONTH YEAR-TO-DATE

CURRENT PRIOR CURRENT PRIOR

YEAR YEAR YEAR YEAR

CASH RECEIPTS

Collections on Patient Accounts 64.9 47.1 64.9 47.1

Medicaid Supplemental Programs 205.2 10.1 205.2 10.1

Net Ad Valorem Taxes 31.6 12.3 31.6 12.3

Tobacco Settlement - - - -

Other Revenue 7.9 3.1 7.9 3.1

Total Cash Receipts 309.6$ 72.5$ 309.6$ 72.5$

CASH DISBURSEMENTS

Salaries, Wages and Benefits 78.2 68.5 78.2 68.5

Supplies 21.7 24.6 21.7 24.6

Physician Services 31.2 27.5 31.2 27.5

Purchased Services 15.0 15.8 15.0 15.8

Capital Expenditures 6.2 9.4 6.2 9.4

Debt and Interest Payments 0.3 0.3 0.3 0.3

Other Uses (2.5) (5.1) (2.5) (5.1)

Total Cash Disbursements 150.2 140.9$ 150.2$ 140.9$

Net Change 159.5 (68.4)$ 159.5$ (68.4)$

Unrestricted Cash, Cash Equivalents and Investments - February 28, 2021 1,090.5$

Net Change 159.5$

Unrestricted Cash, Cash Equivalents and Investments - March 31, 2021 1,250.0$

Harrishealth.org

* Unless otherwise stated all financial figures have been rounded off to the nearest one thousand (million) dollars.Exact amounts may not foot due to rounding.

Page 6

Page 7: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021

MONTH-TO-MONTH YEAR-TO-DATE

CURRENT CURRENT CURRENT CURRENT PRIOR

YEAR BUDGET YEAR BUDGET YEAR

OPERATING HEALTH INDICATORS

Operating Margin % 10.7% -1.8% 10.7% -1.8% 2.5%

Run Rate per Day (In $ Millions) 5.0$ 4.8$ 5.0$ 4.8$ 4.3$

Salary, Wages & Benefit per APD 2,257$ 1,788$ 2,257$ 1,788$ 2,177$

Supply Cost per APD 713$ 469$ 713$ 469$ 548$

Physician Services Cost per APD 783$ 693$ 783$ 693$ 810$

Total Expense per APD 4,522$ 3,613$ 4,522$ 3,613$ 4,205$

Overtime as a % of Total Salaries 3.4% 2.6% 3.4% 2.6% 3.1%

Contract as a % of Total Salaries 1.9% 0.5% 1.9% 0.5% 1.6%

Full-time Equivalent Employees 9,006 9,158 9,006 9,158 8,575

FINANCIAL HEALTH INDICATORS

Quick Ratio 4.0 -- 3.9

Unrestricted Cash (In $ Millions) 1,250.0$ 1,013.0$ 837.2$

Days Cash on Hand 247.4 211.4 195.8

Days Revenue in Accounts Receivable 56.4 66.0 51.1

Days in Accounts Payable 41.3 -- 36.3

Capital Expenditures/Depreciation & Amortization 125.2% -- 195.6%

Average Age of Plant (years) 12.5 -- 12.4

Harrishealth.org

Page 7

Page 8: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System

Key Indicators

Page 8

Page 9: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

As of March 31, 2021

MONTH-TO-MONTH YEAR-TO-DATE

CURRENT CURRENT PERCENT CURRENT CURRENT PERCENT PRIOR PERCENT

YEAR BUDGET CHANGE YEAR BUDGET CHANGE YEAR CHANGE

Adjusted Patient Days 35,694 42,535 -16.1% 35,694 42,535 -16.1% 32,635 9.4%

Outpatient % of Adjusted Volume 61.1% 64.7% -5.6% 61.1% 64.7% -5.6% 65.4% -6.5%

Primary Care Clinic Visits 27,741 51,540 -46.2% 27,741 51,540 -46.2% 42,156 -34.2%

Specialty Clinic Visits 18,094 21,970 -17.6% 18,094 21,970 -17.6% 18,139 -0.2%

Telehealth Clinic Visits 31,973 24,215 32.0% 31,973 24,215 32.0% 1,233 -100.0%

Total Clinic Visits 77,808 97,725 -20.4% 77,808 97,725 -20.4% 61,528 26.5%

Emergency Room Visits - Outpatient 10,754 11,281 -4.7% 10,754 11,281 -4.7% 11,012 -2.3%

Emergency Room Visits - Admitted 1,638 1,561 4.9% 1,638 1,561 4.9% 1,376 19.0%

Total Emergency Room Visits 12,392 12,842 -3.5% 12,392 12,842 -3.5% 12,388 0.0%

Surgery Cases - Outpatient 588 1,183 -50.3% 588 1,183 -50.3% 821 -28.4%

Surgery Cases - Inpatient 755 854 -11.6% 755 854 -11.6% 616 22.6%

Total Surgery Cases 1,343 2,037 -34.1% 1,343 2,037 -34.1% 1,437 -6.5%

Total Outpatient Visits 170,042 153,133 11.0% 170,042 153,133 11.0% 99,295 71.2%

Inpatient Cases (Discharges) 2,299 2,639 -12.9% 2,299 2,639 -12.9% 2,113 8.8%

Outpatient Observation Cases 1,232 1,165 5.8% 1,232 1,165 5.8% 1,244 -1.0%

Total Cases Occupying Patient Beds 3,531 3,804 -7.2% 3,531 3,804 -7.2% 3,357 5.2%

Births 341 401 -15.0% 341 401 -15.0% 350 -2.6%

Inpatient Days 13,891 15,002 -7.4% 13,891 15,002 -7.4% 11,308 22.8%

Outpatient Observation Days 3,447 2,818 22.3% 3,447 2,818 22.3% 2,917 18.2%

Total Patient Days 17,338 17,820 -2.7% 17,338 17,820 -2.7% 14,225 21.9%

Average Daily Census 559.3 574.8 -2.7% 559.3 574.8 -2.7% 39.0 1335.1%

Average Operating Beds 661 618 7.0% 661 618 7.0% 668 -1.0%

Bed Occupancy % 84.6% 93.0% -9.0% 84.6% 93.0% -9.0% 5.8% 1350.3%

Inpatient Average Length of Stay 6.0 5.7 6.3% 6.0 5.7 6.3% 5.4 12.9%

Inpatient Case Mix Index (CMI) 1.853 1.738 6.6% 1.853 1.738 6.6% 1.596 16.1%

Payor Mix (% of Charges)

Charity & Self Pay 47.2% 51.2% -7.8% 47.2% 51.2% -7.8% 53.0% -10.8%

Medicaid & Medicaid Managed 22.0% 22.7% -3.1% 22.0% 22.7% -3.2% 20.6% 6.9%

Medicare & Medicare Managed 13.3% 11.8% 12.7% 13.3% 11.8% 12.6% 12.1% 10.2%

Commercial & Other 17.5% 14.3% 22.4% 17.5% 14.3% 22.4% 14.4% 21.4%

Total Unduplicated Patients - Rolling 12 238,341 284,424 -16.2%

Total New Patient - Rolling 12 66,034 89,588 -26.3%

Note: Prior year Clinic Visits have been restated; E&M & Telehealth Visits were aligned with Clinic and Ancillary Visits as appropriate. This shift represents a

decrease of ~ 7% to Total Clinic Visits but no change to Total Outpatient Visits reported in FY21.

Harrishealth.org

Page 9

Page 10: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights Statistical Highlights

March FY 2022 March FY 2022

Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year

3,531 3,804 3,357 3,531 3,804 3,357 12,392 12,842 12,388 12,392 12,842 12,388

Cases Occupying Beds - CM Cases Occupying Beds - YTD Emergency Visits - CM Emergency Visits - YTD

10,754 11,281 11,012

1,638 1,561 1,376

0

5,000

10,000

15,000

20,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Emergency Visits - Current Month

EC Visits - Outpatient IP Emergency Admissions

10,754 11,281 11,012

1,638 1,561 1,376

0

5,000

10,000

15,000

20,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Emergency Visits - YTD

EC Visits - Outpatient IP Emergency Admissions

2,299 2,639 2,113

1,232 1,165

1,244

0

1,000

2,000

3,000

4,000

5,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Cases Occupying Beds - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

2,299 2,639 2,113

1,232 1,165

1,244

0

1,000

2,000

3,000

4,000

5,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Cases Occupying Beds - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

Page 10

Page 11: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health SystemStatistical Highlights

March FY 2022

Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year

1,343 2,037 1,437 1,343 2,037 1,437 77,808 97,725 61,528 77,808 97,725 61,528

Surgery Cases - YTD Clinic Visits - CM Clinic Visits - YTDSurgery Cases - CM

27,741

51,54042,156

18,094

21,970

18,139

31,973

24,215

1,233

0

25,000

50,000

75,000

100,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Clinic Visits - Current Month

Primary Care Clinics Specialty Clinics Telehealth Clinic Visits

27,741

51,54042,156

18,094

21,970

18,139

31,973

24,215

1,233

0

25,000

50,000

75,000

100,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Clinic Visits - YTD

Primary Care Clinics Specialty Clinics Telehealth Clinic Visits

668

1,143760

370

557

485305

337

192

0

600

1,200

1,800

2,400

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Surgery Cases - YTD

Ben Taub Lyndon B. Johnson Ambulatory Surgical Center (ASC)

668

1,143760

370

557

485305

337

192

0

600

1,200

1,800

2,400

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Surgery Cases - Current Month

Ben Taub Lyndon B. Johnson Ambulatory Surgical Center (ASC)

* See note on pg. 9 regarding update made to prior year Clinic Visits.Page 11

Page 12: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights Statistical Highlights

March FY 2022 March FY 2022

35,694 35,694 559.3 559.3

Adjusted Patient Days - CM Adjusted Patient Days - YTD Average Daily Census - CM Average Daily Census - YTD

35,694

42,535

32,635

10,000

20,000

30,000

40,000

50,000

Adjusted Patient Days - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

559.3574.8

458.9

300

400

500

600

700

Average Daily Census - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

559.3574.8

458.9

300

400

500

600

700

Average Daily Census - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

35,694

42,535

32,635

10,000

20,000

30,000

40,000

50,000

Adjusted Patient Days - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 12

Page 13: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health SystemStatistical Highlights Statistical Highlights

March FY 2022 March FY 2022

Overall Overall

1.853 1.8532.018 2.018

Case Mix Index (CMI) - CM Case Mix Index (CMI) - YTD

6.04 6.04Excl. Obstetrics Excl. Obstetrics

Inpatient ALOS - CM Inpatient ALOS - YTD

6.04

5.685.35

3.00

4.00

5.00

6.00

7.00

Inpatient ALOS - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

1.853

2.018

1.738

1.913

1.5961.739

1.000

1.500

2.000

2.500

CMI Overall CMI Excluding Obstetrics

Case Mix Index - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

1.853

2.018

1.738

1.913

1.596 1.739

1.000

1.500

2.000

2.500

CMI Overall CMI Excluding Obstetrics

Case Mix Index - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

6.04

5.685.35

3.00

4.00

5.00

6.00

7.00

Inpatient ALOS - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 13

Page 14: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Cases Occupying Beds Statistical Highlights - Surgery Cases

March FY 2022 March FY 2022

Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year

2,178 2,561 2,080 2,178 2,561 2,080 1,353 1,243 1,277 1,353 1,243 1,277

BT Cases Occupying Beds - CM BT Cases Occupying Beds - YTD LBJ Cases Occupying Beds - CM LBJ Cases Occupying Beds - YTD

822 883 793

531 360 484

0

750

1,500

2,250

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson Cases - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

822 883 793

531 360 484

0

750

1,500

2,250

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson Cases - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

1,477 1,756

1,320

701

805

760

0

750

1,500

2,250

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub Cases - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

1,477 1,756

1,320

701

805

760

0

750

1,500

2,250

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub Cases - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

Page 14

Page 15: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Cases Occupying Beds Statistical Highlights - Surgery Cases

March FY 2022 March FY 2022

Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year

668 1,143 760 668 1,143 760 675 894 677 675 894 677

BT Surgery Cases - YTD LBJ Surgery Cases - CM LBJ Surgery Cases - YTDBT Surgery Cases - CM

18,07422,604

15,148

0

5,000

10,000

15,000

20,000

25,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Clinic Visits - Current Month

Ben Taub

18,07422,604

15,148

0

5,000

10,000

15,000

20,000

25,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Clinic Visits - YTD

0 0 0

133117

138

0

20

40

60

80

100

120

140

160

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Surgery Cases - YTD

0 0 0

133

117138

0

20

40

60

80

100

120

140

160

Surgery Cases - Current Month

822 883 793

531 360 484

-

200

400

600

800

1,000

1,200

1,400

1,600

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

822 883 793

531 360 484

0

200

400

600

800

1,000

1,200

1,400

1,600

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

1,477 1,756

1,320

701

805

760

0

500

1,000

1,500

2,000

2,500

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

1,477 1,756

1,320

701

805

760

-

500

1,000

1,500

2,000

2,500

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

370 305

557337

485

1920

300

600

900

1,200

Lyndon B. Johnson Ambulatory Surgical Center (ASC)

Lyndon B. Johnson OR Cases - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

370 305

557337

485

1920

300

600

900

1,200

Lyndon B. Johnson Ambulatory Surgical Center (ASC)

Lyndon B. Johnson OR Cases - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

668

1,143

760

0

300

600

900

1,200

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub OR Cases - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

668

1,143

760

0

300

600

900

1,200

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub OR Cases - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 15

Page 16: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Emergency Room Visits Statistical Highlights - Births

March FY 2022 March FY 2022

Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year

6,134 6,306 6,030 6,134 6,306 6,030 6,258 6,536 6,358 6,258 6,536 6,358

BT Emergency Visits - CM BT Emergency Visits - YTD LBJ Emergency Visits - CM LBJ Emergency Visits - YTD

5,586

672

5,931

605

5,789

569

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

Average Daily Census - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5,168

966

5,350

956

5,223

807

0

1,000

2,000

3,000

4,000

5,000

6,000

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

Adjusted Patient Days - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5,586 5,931 5,789

672 605 569

0

2,500

5,000

7,500

10,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson EC Visits - Current Month

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

5,586 5,931 5,789

672 605 569

0

2,500

5,000

7,500

10,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson EC Visits - YTD

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

5,168 5,350 5,223

966 956 807

0

2,500

5,000

7,500

10,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub EC Visits - YTD

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

5,168 5,350 5,223

966 956 807

0

2,500

5,000

7,500

10,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub EC Visits - Current Month

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

Page 16

Page 17: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Emergency Room Visits Statistical Highlights - Births

March FY 2022 March FY 2022

Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year Actual Budget Prior Year

208 284 212 208 284 212 133 117 138 133 117 138

BT Births - CM LBJ Births - CM LBJ Births - YTDBT Births - YTD

0

0.2

0.4

0.6

0.8

1

1.2

Inpatient ALOS - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

0

0.2

0.4

0.6

0.8

1

1.2

Case Mix Index - Current Month

0

0.2

0.4

0.6

0.8

1

1.2

Case Mix Index - YTD

0

0.2

0.4

0.6

0.8

1

1.2

Inpatient ALOS- YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5,586

672

5,931

605

5,789

569

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

Average Daily Census - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5,168

966

5,350

956

5,223

807

0

1,000

2,000

3,000

4,000

5,000

6,000

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

Adjusted Patient Days - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5,586

5,9315,789

672

605569

5,000

5,200

5,400

5,600

5,800

6,000

6,200

6,400

6,600

6,800

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson - Current Month

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

5,586

5,9315,789

672

605569

5,000

5,200

5,400

5,600

5,800

6,000

6,200

6,400

6,600

6,800

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson - YTD

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

5,168 5,350 5,223

966 956 807

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub - YTD

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

5,168 5,350 5,223

966 956 807

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub - Current Month

Emergency Room Visits - Outpatient Emergency Room Visits - Admitted

18,07422,604

15,148

0

5,000

10,000

15,000

20,000

25,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Clinic Visits - Current Month

Ben Taub

18,07422,604

15,148

0

5,000

10,000

15,000

20,000

25,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Clinic Visits - YTD

0 0 0

133117

138

0

20

40

60

80

100

120

140

160

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Surgery Cases - YTD

0 0 0

133

117138

0

20

40

60

80

100

120

140

160

Surgery Cases - Current Month

822 883 793

531 360 484

-

200

400

600

800

1,000

1,200

1,400

1,600

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

822 883 793

531 360 484

0

200

400

600

800

1,000

1,200

1,400

1,600

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Lyndon B. Johnson - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

1,477 1,756

1,320

701

805

760

0

500

1,000

1,500

2,000

2,500

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub - YTD

Inpatient Cases (Discharges) Outpatient Observation Cases

1,477 1,756

1,320

701

805

760

-

500

1,000

1,500

2,000

2,500

3,000

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Ben Taub - Current Month

Inpatient Cases (Discharges) Outpatient Observation Cases

133 117 138

0

100

200

300

400

Lyndon B. Johnson Births - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

133 117 138

0

100

200

300

400

Lyndon B. Johnson Births - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

208

284

212

0

100

200

300

400

Ben Taub Births - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

208

284

212

0

100

200

300

400

Ben Taub Births - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 17

Page 18: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Adjusted Patient Days Statistical Highlights - Average Daily Census (ADC)

March FY 2022 March FY 2022

BT Adjusted Patient Days - CM BT Adjusted Patient Days - YTD LBJ Adjusted Patient Days - CM LBJ Adjusted Patient Days - YTD

18,074 18,074 10,901 10,901

18,074

22,604

15,148

0

6,000

12,000

18,000

24,000

30,000

Ben Taub APD - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

10,901 11,757 11,205

0

6,000

12,000

18,000

24,000

30,000

Lyndon B. Johnson APD - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

10,901 11,757 11,205

0

6,000

12,000

18,000

24,000

30,000

Lyndon B. Johnson APD - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

18,074

22,604

15,148

0

5,000

10,000

15,000

20,000

25,000

30,000

Ben Taub APD - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 18

Page 19: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Adjusted Patient Days Statistical Highlights - Average Daily Census (ADC)

March FY 2022 March FY 2022

BT Average Daily Census - YTD LBJ Average Daily Census - CM LBJ Average Daily Census - YTDBT Average Daily Census - CM

370.8 370.8 188.5 188.5

370.8400.5

281.0

0

100

200

300

400

500

Ben Taub ADC - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

188.5 174.3 177.9

0

100

200

300

400

500

Lyndon B. Johnson ADC - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

188.5 174.3 177.9

0

100

200

300

400

500

Lyndon B. Johnson ADC - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

370.8400.5

281.0

0

100

200

300

400

500

Ben Taub ADC - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 19

Page 20: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Inpatient Average Length of Stay (ALOS) Statistical Highlights - Case Mix Index (CMI)

March FY 2022 March FY 2022

BT Inpatient ALOS - CM BT Inpatient ALOS - YTD LBJ Inpatient ALOS - CM LBJ Inpatient ALOS - YTD

6.38 6.38 5.43 5.43

6.385.96

5.27

2.00

3.00

4.00

5.00

6.00

7.00

Ben Taub ALOS - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5.435.14

5.49

2.00

3.00

4.00

5.00

6.00

7.00

Lyndon B. Johnson ALOS - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

5.435.14

5.49

2.00

3.00

4.00

5.00

6.00

7.00

Lyndon B. Johnson ALOS - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

6.38

5.96

5.27

2.00

3.00

4.00

5.00

6.00

7.00

Ben Taub ALOS - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 20

Page 21: As of March 31, 202...As of March 31, 2021 Harrishealth.org Operating Income for March was $19.3 million compared to a budgeted loss of $2.7 million. Overall March net revenue of $180.7

Harris Health System Harris Health SystemStatistical Highlights - Inpatient Average Length of Stay (ALOS) Statistical Highlights - Case Mix Index (CMI)

March FY 2022 March FY 2022

Overall Overall Overall Overall

1.914 1.914 1.745 1.745

BT Case Mix Index (CMI) - CM

Excl. Obstetrics

1.913Excl. Obstetrics Excl. Obstetrics

2.074 2.074Excl. Obstetrics

1.913

BT Case Mix Index (CMI) - YTD LBJ Case Mix Index (CMI) - CM LBJ Case Mix Index (CMI) - YTD

1.914

2.074

1.786

1.944

1.636

1.776

1.200

1.400

1.600

1.800

2.000

2.200

CMI Overall CMI Excluding Obstetrics

Ben Taub CMI - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

1.745

1.913

1.652

1.854

1.528

1.675

1.200

1.400

1.600

1.800

2.000

2.200

CMI Overall CMI Excluding Obstetrics

Lyndon B. Johnson CMI - Current Month

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

1.745

1.913

1.652

1.854

1.528

1.675

1.200

1.400

1.600

1.800

2.000

2.200

CMI Overall CMI Excluding Obstetrics

Lyndon B. Johnson CMI - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

1.914

2.074

1.786

1.944

1.636

1.776

1.200

1.400

1.600

1.800

2.000

2.200

CMI Overall CMI Excluding Obstetrics

Ben Taub CMI - YTD

ACTUAL 2022 BUDGET 2022 ACTUAL 2021

Page 21