Strategic Education (STRA) 10-Q 2004 Q2 Quarterly report

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15 (d) of the
Securities Exchange Act of 1934
For the quarterly period ended June 30, 2004
Commission File No. 0-21039

Strayer Education, Inc.

(Exact name of registrant as specified in this charter)

Maryland								52-1975978
(State or other jurisdiction of incorporation or organization)								(I.R.S. Employer Identification No.)
1100 Wilson Blvd., Suite 2500
Arlington, VA								22209
(Address of principal executive offices)								(Zip Code)
Registrant's telephone number, including area code:								(703) 247-2500

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes No

As of July 30, 2004, there were outstanding 14,835,363 shares of Common Stock, par value $.01 per share of the Registrant.

STRAYER EDUCATION, INC.
INDEX
FORM 10-Q

PART I — FINANCIAL INFORMATION
Item 1.Financial Statements
Unaudited Condensed Consolidated Balance Sheets at December 31, 2003 and June 30, 2004					3
Unaudited Condensed Consolidated Statements of Income for the three and six month periods ended June 30, 2003 and 2004					4
Unaudited Condensed Consolidated Statements of Comprehensive Income for the three and six month periods ended June 30, 2003 and 2004					4
Unaudited Condensed Consolidated Statements of Cash Flows for the six month periods ended June 30, 2003 and 2004					5
Unaudited Condensed Statement of Stockholders' Equity for the six month period ended June 30, 2004					6
Notes to Unaudited Condensed Consolidated Financial Statements					7
Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations					11
Item 3.Quantitative and Qualitative Disclosures About Market Risk					16
Item 4.Controls and Procedures					16
PART II — OTHER INFORMATION
Items 1-6,    Exhibits and Reports on Form 8-K					17
SIGNATURES					19

2

STRAYER EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share data)

ASSETS				December 31, 2003				June 30, 2004
Current assets:
Cash and cash equivalents				$	82,089			$	90,956
Marketable securities available for sale, at fair value					25,951				25,753
Income taxes receivable					—				4,136
Tuition receivable, net of allowances for doubtful accounts					35,997				35,644
Student loans receivable, held for sale					65				12
Other current assets					1,656				3,838
Total current assets					145,758				160,339
Property and equipment, net					35,930				38,433
Restricted cash					500				500
Other assets					368				358
Total assets				$	182,556			$	199,630
LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable				$	5,127			$	5,938
Accrued expenses					2,329				1,572
Income taxes payable					2,898				—
Dividends payable					1,510				1,138
Unearned tuition					39,134				37,180
Total current liabilities					50,998				45,828
Deferred income taxes					228				692
Long-term liabilities					2,666				3,667
Total liabilities					53,892				50,187
Commitments and contingencies
Mandatorily redeemable convertible Series A preferred stock, par value $.01; 6,000,000 shares authorized; 3,899,944 shares issued and outstanding at December 31, 2003					95,686				—
Stockholders' equity:
Common Stock, par value $.01; 20,000,000 shares authorized; 10,703,395 and 14,835,363 shares issued and outstanding at December 31, 2003 and June 30, 2004, respectively					107				148
Additional paid-in capital					59,838				156,751
Retained earnings (accumulated deficit)					(26,918	)			(7,306	)
Accumulated other comprehensive income (loss)					(49	)			(150	)
Total stockholders' equity					32,978				149,443
Total liabilities and stockholders' equity				$	182,556			$	199,630

The accompanying notes are an integral part of these consolidated financial statements.

3

STRAYER EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Amounts in thousands, except per share data)

				For the three months ended June 30,								For the six months ended June 30,
				2003				2004				2003				2004
Revenues				$	36,965			$	46,811			$	73,659			$	92,917
Costs and expenses:
Instruction and educational support					13,261				16,533				26,092				31,724
Selling and promotion					4,947				6,320				9,836				12,404
General and administrative					4,724				5,596				9,601				11,916
					22,932				28,449				45,529				56,044
Income from operations					14,033				18,362				28,130				36,873
Investment and other income					587				364				1,162				682
Income before income taxes					14,620				18,726				29,292				37,555
Provision for income taxes					5,779				7,323				11,579				14,685
Net income					8,841				11,403				17,713				22,870
Preferred stock dividends and accretion					1,281				279				2,555				1,389
Net income available to common stockholders				$	7,560			$	11,124			$	15,158			$	21,481
Basic net income per share				$	0.71			$	0.80			$	1.42			$	1.70
Diluted net income per share				$	0.60			$	0.75			$	1.20			$	1.51

STRAYER EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
(Amounts in thousands)

				For the three months ended June 30,								For the six months ended June 30,
				2003				2004				2003				2004
Net income				$	8,841			$	11,403			$	17,713			$	22,870
Other comprehensive income:
Unrealized gain (loss) on investments, net of taxes					133				(120	)			242				(101	)
Comprehensive income				$	8,974			$	11,283			$	17,955			$	22,769

The accompanying notes are an integral part of these consolidated financial statements.

4

STRAYER EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Amounts in thousands)

				For the six months ended June 30,
				2003				2004
Cash flow from operating activities:
Net income				$	17,713			$	22,870
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of deferred rent					101				327
Depreciation and amortization					2,136				2,564
Provision for student loan losses and indemnification					72				(147	)
Deferred income taxes					(81	)			(124	)
Changes in assets and liabilities:
Tuition receivable, net					63				353
Other current assets					(224	)			(1,155	)
Other assets					—				10
Accounts payable					280				811
Accrued expenses					(261	)			(757	)
Income taxes payable					822				3,307
Unearned tuition					(931	)			(1,954	)
Student loans originated					(4,288	)			(723	)
Collections on student loans receivable and held for sale					4,166				879
Net cash provided by operating activities					19,568				26,261
Cash flows from investing activities:
Purchases of property and equipment					(2,385	)			(5,067	)
Purchases of marketable securities					(8,000	)			—
Net cash used in investing activities					(10,385	)			(5,067	)
Cash flows from financing activities:
Common dividends paid					(1,384	)			(1,600	)
Preferred dividends paid					(1,630	)			(1,510	)
Repurchase of common stock					—				(21,166	)
Proceeds from exercise of stock options					2,111				11,949
Net cash used in financing activities					(903	)			(12,327	)
Net increase in cash and cash equivalents					8,280				8,867
Cash and cash equivalents – beginning of period					49,135				82,089
Cash and cash equivalents – end of period				$	57,415			$	90,956

The accompanying notes are an integral part of these consolidated financial statements.

5

STRAYER EDUCATION, INC.
UNAUDITED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(Amounts in thousands, except share data)

				Common Stock								Additional Paid-in Capital				Retained Earnings (Accumulated Deficit)				Accumulated Other Comprehensive Income				Total
				Shares				Amount
Balance at 12/31/03					10,703,395			$	107			$	59,838			$	(26,918	)		$	(49	)		$	32,978
Exercise of stock options					335,416				3				11,945				—				—				11,948
Tax benefit from exercise of stock options					—				—				9,966				—				—				9,966
Issuance of common stock for redemption of preferred stock					3,977,120				40				96,166				—				—				96,206
Repurchase of common stock					(180,568	)			(2	)			(21,164	)			—				—				(21,166	)
Preferred stock dividends and accretion					—				—				—				(1,389	)			—				(1,389	)
Common stock dividends					—				—				—				(1,869	)			—				(1,869	)
Change in net unrealized gains (losses) on marketable securities, net of income tax					—				—				—				—				(101	)			(101	)
Net income					—				—				—				22,870				—				22,870
Balance at 6/30/04					14,835,363			$	148			$	156,751			$	(7,306	)		$	(150	)		$	149,443

6

STRAYER EDUCATION, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Information as of June 30, 2003 and 2004 is unaudited.

1.    Basis of Presentation

The financial statements are presented on a consolidated basis. The accompanying financial statements include the accounts of Strayer Education, Inc. (the Company), Strayer University, Inc. (the University) and Education Loan Processing, Inc. (ELP), collectively referred to herein as the "Company" or "Companies."

The results of operations for the three and six months ended June 30, 2004 are not necessarily indicative of the results to be expected for the full fiscal year. All information as of June 30, 2004, and for the three and six months ended June 30, 2003 and 2004 is unaudited but, in the opinion of management, contains all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the condensed consolidated financial position, results of operations and cash flows of the Company.

The Company's educational programs are offered on a quarterly basis. Approximately 96% of the Company's revenues during the six months ended June 30, 2004 consisted of tuition revenue. Tuition revenue is deferred at the time of registration and is recognized in the quarter of instruction. Tuition revenue is shown net of any refunds, withdrawals or corporate discounts. Beginning in the first quarter 2004, the Company began recording employee tuition discounts and scholarships & awards as a reduction to revenue as well. In the prior year, these items (totaling $496,000 and $1,072,000 for the three and six months ended June 30, 2003, respectively) were treated as an operating expense.

Revenues also include application fees, commencement fees, placement test fees, withdrawal fees, loan service and origination fees, and other income which are recognized when incurred. Beginning in the first quarter 2004, the Company also began recording textbook-related income as revenue. In the prior year, this income ($101,000 and $237,000 for the three and six months ended June 30, 2003, respectively) was included in Investment & Other Income. This change in classification, as well as the one referenced above, had no impact on net income and is immaterial in amount.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2003.

2.     Nature of Operations

The Company, a Maryland corporation, conducts its operations through its subsidiaries. The University is an accredited institution of higher education that provides undergraduate and graduate degrees in various fields of study through its twenty-nine campuses in Pennsylvania, Maryland, Washington, D.C., Virginia, North Carolina, South Carolina, Tennessee, and Georgia and worldwide via the internet through Strayer University Online. ELP originates student loans for the University's students which loans are held for sale.

3.    Earnings Per Share

Basic earnings per share is computed by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding. Diluted earnings per share is computed by dividing net income by the weighted average common and potentially dilutive common equivalent shares outstanding, determined as follows:

7

				For the three months ended June 30,								For the six months ended June 30,
				(in thousands)								(in thousands)
				2003				2004				2003				2004
Weighted average shares outstanding used to compute basic net income per share					10,666				13,957				10,659				12,631
Incremental shares issuable upon the assumed conversion of preferred stock					3,828				848				3,811				2,105
Incremental shares issuable upon the assumed exercise of stock options					285				359				239				392
Shares used to compute diluted net income per share					14,779				15,164				14,709				15,128

For additional information regarding total potential share issuance, see "Management's Discussion and Analysis of Financial Condition and Results of Operations."

Set forth below is a reconciliation of net income used to compute net income per share:

				For the three months ended June 30,								For the six months ended June 30,
				(in thousands)								(in thousands)
				2003				2004				2003				2004
Net income available to common stockholders used to compute basic earnings per share				$	7,560			$	11,124			$	15,158			$	21,481
Plus: Impact of assumed preferred stock conversion:
Preferred stock dividends and accretion					1,281				279				2,555				1,389
Net income used to compute diluted net income per share				$	8,841			$	11,403			$	17,713			$	22,870

4.    Credit Facilities

The Company maintains two credit facilities from two banks in the amount of $10.0 million each. Interest on any borrowings under the facilities will accrue at an annual rate of 0.75% above the London Interbank Offered Rate. There is no outstanding balance and no fees payable on either facility as of June 30, 2004.

5.     Stockholders' Equity

Secondary Offering

In the first quarter of 2004, the Company completed its previously announced secondary offering of common stock. The Company received none of the proceeds from the secondary offering except for proceeds related to the exercise of options by management to fulfill the over-allotment obligation. The 3,450,000 shares sold in the offering were issued following the conversion of convertible preferred stock (3,102,000 shares) and the partial exercise of an option on existing shares of common stock (233,000 shares) held by New Mountain Partners, L.P., New Mountain Strayer Trust and MidOcean Capital Investors, L.P., as well as the exercise of options (115,000 shares) held by certain of the Company's management.

Common Stock

A total of 20,000,000 shares of common stock, par value $0.01, have been authorized. As of December 31, 2003 and June 30, 2004, the Company had 10,703,395 and 14,835,363 shares of common stock issued and outstanding, respectively. For the three months ended June 30, 2004, the Company declared a quarterly cash dividend of $0.065 per common share. The dividend was payable on July 20, 2004 to common stockholders of record on July 6, 2004.

Series A Convertible Redeemable Preferred Stock

A total of 6,000,000 shares of Series A Convertible Redeemable Preferred Stock, par value $0.01, have been authorized. As of December 31, 2003, 3,899,944 shares of Series A Convertible

8

Redeemable Preferred Stock were issued and outstanding. During the six months ended June 30, 2004, the Company recorded 77,176 shares as accrued in-kind dividends. In March 2004, 3,102,000 shares of Series A Convertible Redeemable Preferred Stock were converted into common stock on a 1 for 1 basis and, pursuant to the registration rights agreement with the Company, were sold in a registered secondary offering by the holders thereof. In June 2004, the Company converted all of its remaining outstanding Series A Preferred Shares (including all shares accrued thereon through June 28, 2004) on a 1 for 1 basis into common shares. The Series A Preferred Stockholders received an aggregate of 875,120 common shares of the Company as a result of the conversion. The following table reflects all Preferred Stock activity from December 31, 2003 to June 30, 2004:

				Series A Convertible Redeemable Preferred Stock
				(in thousands)
Balance, December 31, 2003				$	95,686
Dividends — accrued in-kind shares					1,058
Shares converted into common shares					(96,206	)
Accretion of carrying value					(538	)
Balance, June 30, 2004				$	—

For a more detailed description of the terms of the Series A Convertible Redeemable Preferred Stock, see Note 7 of the Company's Annual Report on Form 10-K for the year ended December 31, 2003.

Stock Options

In July 1996, the Company's stockholders approved 1,500,000 shares of common stock for grants under the Company's 1996 Stock Option Plan. This Plan was amended by the stockholders at the May 2001 Annual Stockholder's Meeting to increase the shares authorized for issuance thereunder by 1,000,000 (as amended, the "Plan") to 2,500,000. The Plan provides for the grant of options intended to qualify as incentive stock options, and also provides for the grant of non-qualifying options to employees and directors of the Company. Options may be granted to eligible employees or directors of the Company at the discretion of the Board of Directors, at option prices based at or above the fair market value of the shares at the date of grant. Vesting provisions are at the discretion of the Board of Directors. The maximum term of the options was five years before the amendment and ten years after the amendment.

The table below sets forth the stock option activity for the six months ended June 30, 2004:

				Number of shares				Weighted- Average Exercise Price
Balance, December 31, 2003					1,131,667			$	41.05
Grants					65,000				119.19
Exercises					(335,416	)			35.62
Forfeitures					(16,667	)			53.61
Balance, June 30, 2004					844,584			$	48.96

Of the 844,584 total stock options that have been issued and remain outstanding, 507,914 are exercisable as of June 30, 2004. A total of 286,072 shares remain authorized but unissued under the Plan. As of June 30, 2004, the weighted average contractual life of outstanding stock options is 4.2 years.

The Company uses the intrinsic-value-based method of accounting for its stock options plan. Under this method, compensation expense is the excess, if any, of the quoted market price of the stock at grant date over the amount an employee must pay to acquire the stock. Had compensation expense

9

been determined based on the fair value of the options at grant dates computed by the Black-Scholes methodology, the pro forma amounts would be as follows:

				For the three months ended June 30,								For the six months ended June 30,
				2003				2004				2003				2004
In thousands (except per share data)
Net income				$	8,841			$	11,403			$	17,713			$	22,870
Stock-based compensation expense, net of tax					1,126				459				2,134				1,261
Pro forma net income				$	7,715			$	10,944			$	15,579			$	21,609
Net income available to common stockholders				$	7,560			$	11,124			$	15,158			$	21,481
Stock-based compensation expense, net of tax					1,126				459				2,134				1,261
Pro forma net income available to common stockholders				$	6,434			$	10,665			$	13,024			$	20,220
Net income per share:
As reported:
Basic				$	0.71			$	0.80			$	1.42			$	1.70
Diluted				$	0.60			$	0.75			$	1.20			$	1.51
Pro forma:
Basic				$	0.60			$	0.76			$	1.22			$	1.60
Diluted				$	0.52			$	0.72			$	1.06			$	1.43

The table below sets forth the assumptions used to estimate fair value as of the date of grant using the Black-Scholes option pricing model:

				2002				2003				2004
Dividend yield					0.5	%			0.5	%			0.24	%
Risk-free interest rates					4.8	%			3.0	%			3.8	%
Volatility					43	%			40	%			34	%
Expected option term (years)					5.9				5.2				6.1
Weighted average fair value of options granted during the year				$	23.65			$	21.88			$	47.70

6.    Investments in Marketable Securities

The Company's investments in marketable securities consist solely of publicly traded securities and are recorded at fair value based on the quoted market prices. The investments are considered "available-for-sale" as they are not held for trading and will not be held to maturity, in accordance with Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities. The Company records the net unrealized gains and losses for changes in fair value as a component of accumulated other comprehensive income in stockholders' equity (deficit). Realized gains and losses from the sale of marketable securities are based on the specific identification method.

7.    Recent Accounting Pronouncements

In December 2003, the FASB issued FASB Interpretation No. 46 — An Interpretation of ARB 51 (revised December 2003) ("FAS 46R"), Consolidation of Variable Interest Entities. FIN 46R addresses consolidation by business enterprises of variable interest entities. FIN 46R is effective for periods ending after March 15, 2004 and did not have a material impact on the Company's financial statements.

10

8.    Lease Agreements

During 2004, the Company executed leases for new campuses as follows:

Campus

Square Feet

Lease Commencement Date

Term

Average Annual Payment

Chamblee County, GA

17,000

05/15/04

128 months

$

339,000

Cobb County, GA

15,700

06/15/04

96 months

$

434,000

King of Prussia, PA

12,600

08/01/04

87 months

$

257,000

9.    Long-Term Liabilities

Lease Incentives

In conjunction with the opening of new campuses, the Company was reimbursed by the lessors for improvements made to the leased properties. In accordance with Financial Accounting Standards Board Technical Bulletin No. 88-1, these reimbursements were capitalized as leasehold improvements and a long-term liability was established. During the second quarter of 2004, the Company recorded $718,000 in lease incentives for several of its campuses. The leasehold improvements and the long-term liability will be amortized on a straight-line basis over the corresponding lease terms, which range from five to ten years. As of December 31, 2003 and June 30, 2004, the Company had deferred lease incentives of $1,513,000 and $2,040,000, respectively.

Lease Obligations

In accordance with the FASB Technical Bulletin No. 85-3, "Accounting for Operating Leases with Schedule Rent Increases", the Company records rent expense on a straight-line basis over the initial term of a lease. The difference between the rent payment and the straight-line rent expense is recorded as a long-term liability. As of December 31, 2003 and June 30, 2004, the Company had deferred lease obligations of $820,000 and $1,338,000, respectively.

Indemnification on the Sale of Student Loans

In 2003, the Company sold its student loan portfolio to a national student loan marketing organization. Under the terms of the Indemnification Agreement, the Company has provided an indemnification to the purchaser of the student loans for claims that may arise due to loan documentation, regulatory compliance, and loan servicing for the student loans that were sold. As of December 31, 2003 and June 30, 2004, the Company had recorded a liability of $333,000 and $289,000, respectively, for the indemnification.

ITEM 2:   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Cautionary Notice Regarding Forward Looking Statements

Certain of the statements included in this "Management's Discussion and Analysis of Financial Condition and Results of Operations" as well as elsewhere in this report on Form 10-Q are forward-looking statements made pursuant to the Private Securities Litigation Reform Act of 1995 ("Reform Act"). These statements are based on the Company's current expectations and are subject to a number of assumptions, risks and uncertainties. In accordance with the safe harbor provisions of the Reform Act, the Company has identified important factors that could cause the actual results to differ materially from those expressed in or implied by such statements. The assumptions, uncertainties and risks include the pace of growth of student enrollment, our continued compliance with Title IV of the Higher Education Act, and the regulations thereunder, as well as state and regional regulatory requirements, competitive factors, risks associated with the opening of new campuses, risks associated with the offering of new educational programs and adapting to other changes, risks associated with the acquisition of existing educational institutions, risks relating to the timing of regulatory approvals, our

11

ability to continue to implement our growth strategy, and general economic and market conditions. Further information about these and other relevant risks and uncertainties may be found in the Company's annual report on Form 10-K and its other filings with the Securities and Exchange Commission. The Company undertakes no obligation to update or revise forward looking statements.

Additional Information

We maintain a website at http://www.strayereducation.com. The information on our website is not incorporated by reference in this Quarterly Report on Form 10-Q and our web address is included as an inactive textual reference only. We make available, free of charge through our website, our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC.

Three Months Ended June 30, 2004 Compared to Three Months Ended June 30, 2003

Enrollment.    Enrollment at Strayer University for the 2004 spring term, which began March 29, 2004 and ended June 14, 2004, increased 23% to 20,681 students compared to 16,772 for the same term in 2003. Across the Strayer University campus network, new student enrollments increased 29% and continuing student enrollments increased 22%. Out of Area Online students increased 74%, while students taking 100% of their classes online (including campus based students) increased 55%.

Student Enrollment

				Spring 2003				Spring 2004				% Change
Campus Based Students:
New Campuses (13 in operation 3 or less years)
Classroom					1,166				2,133				83	%
Online					1,013				2,454				142	%
Total New Campus Students					2,179				4,587				111	%
Mature Campuses (14 in operation 4 or more years)
Classroom					9,234				8,661				–6	%
Online					4,154				5,335				28	%
Total Mature Campus Students					13,388				13,996				5	%
Total Campus Based Students					15,567				18,583				19	%
Online-Based Students (out of area)					1,205				2,098				74	%
Total Students					16,772				20,681				23	%
Total Students Taking All Courses Online					6,372				9,887				55	%
Total Students Taking At Least 1 Course Online					8,033				12,109				51	%

Revenues.     Revenue increased 27% from $37.0 million in the second quarter of 2003 to $46.8 million in the second quarter of 2004, principally due to a 23% increase in student enrollments and a 5% tuition increase effective for 2004.

Instruction and educational support expenses. Instruction and educational support expenses increased $3.2 million, or 25%, from $13.3 million in the second quarter of 2003 to $16.5 million in the second quarter of 2004. This increase was principally due to the direct costs necessary to support the increase

12

in student enrollments including faculty compensation, related academic staff salaries, campus facility costs and financial aid processing costs. These costs as a percentage of revenues decreased to 35.3% in the second quarter of 2004 from 35.9% in the second quarter of 2003 as strong revenue growth more than offset the cost increases described above.

Selling and promotion expenses.    Selling and promotion expenses increased $1.4 million, or 28%, from $4.9 million in the second quarter of 2003 to $6.3 million in the second quarter of 2004. This increase was principally due to marketing expenses associated with opening two new campuses for summer term 2004 in Georgia, as well as ongoing marketing expenses for the two other new campuses (in Greenville, South Carolina and a second Memphis campus) opened in the 2004 spring term and the two campuses opened in Pennsylvania for the fall term in 2003. The addition of admissions staff at these new campuses and at Strayer University Online also contributed to the increase. These expenses as a percentage of revenues increased to 13.5% in the second quarter of 2004 from 13.4% in the second quarter of 2003.

General and administrative expenses.     General and administrative expenses increased $0.9 million, or 18%, from $4.7 million in the second quarter of 2003 to $5.6 million in the second quarter of 2004. This increase was principally due to increased employee compensation and related expenses as well as the addition of five new campuses since the second quarter of 2003. General and administrative expenses as a percentage of revenue decreased to 12.0% in the second quarter of 2004 from 12.8% in the second quarter of 2003 as strong revenue growth more than offset the cost increase described above.

Income from operations.     Operating income increased $4.4 million, or 31%, from $14.0 million in the second quarter of 2003 to $18.4 million in the second quarter of 2004. The increase was due to the aforementioned factors.

Investment and other income.     Investment and other income decreased $0.2 million, or 38%, from $0.6 million in the second quarter of 2003 to $0.4 million in the second quarter of 2004. The decrease was principally due to a shift of underlying investments from a short-term corporate bond fund and money market funds to a short-term tax-exempt bond fund and tax-exempt money market funds which had lower yields. Lower interest rates, compared to the same period in 2003, partly offset by a larger average cash balance also contributed to the decrease.

Net income.     Net income was $11.4 million in the second quarter of 2004 compared to $8.8 million for the same period in 2003, an increase of $2.6 million, or 29%, because of factors discussed above.

Six Months Ended June 30, 2004 Compared to Six Months Ended June 30, 2003

Revenues.    Revenue increased 26% from $73.7 million in the six months ended June 30, 2003 to $92.9 million in the six months ended June 30, 2004, principally due to an average 22% increase in student enrollments and a 5% tuition increase effective for 2004.

Instruction and educational support expenses.    Instruction and educational support expenses increased $5.6 million, or 22%, from $26.1 million in the six months ended June 30, 2003 to $31.7 million in the six months ended June 30, 2004. This increase was principally due to the direct costs necessary to support the increase in student enrollments including faculty compensation, related academic staff salaries, campus facility costs and financial aid processing costs. These costs as a percentage of revenues decreased to 34.1% in the six months ended June 30, 2004 from 35.4% in the six months ended June 30, 2003 as strong revenue growth more than offset the cost increases described above.

Selling and promotion expenses.    Selling and promotion expenses increased $2.6 million, or 26%, from $9.8 million in the six months ended June 30, 2003 to $12.4 million in the six months ended June 30, 2004. This increase was principally due to marketing expenses associated with opening four new campuses, one in Tennessee and one in South Carolina for 2004 spring term and two in Georgia for 2004 summer term, as well as ongoing marketing expenses for the two new campuses opened in Pennsylvania for the fall term in 2003. The addition of admissions representatives at these new campuses and at Strayer University Online also contributed to the increase. These expenses as a percentage of revenues decreased slightly to 13.3% in the six months ended June 30, 2004 from 13.4% in the six months ended June 30, 2003.

13

General and administrative expenses.    General and administrative expenses increased $2.3 million, or 24%, from $9.6 million in the six months ended June 30, 2003 to $11.9 million in the six months ended June 30, 2004. This increase was principally due to increased employee compensation and related expenses as well as the addition of five new campuses since June 30, 2003 and the general and administrative expenses related to the two new campuses opened for summer term 2004. General and administrative expenses as a percentage of revenues decreased slightly from 13.0% for the six months ended June 30, 2003 to 12.8% for the six months ended June 30, 2004.

Income from operations.    Operating income increased $8.8 million, or 31%, from $28.1 million in the six months ended June 30, 2003 to $36.9 million in the six months ended June 30, 2004. The increase was due to the aforementioned factors.

Investment and other income.    Investment and other income decreased $0.5 million, or 41%, from $1.2 million in the six months ended June 30, 2003 to $0.7 million in the six months ended June 30, 2004. The decrease was principally due to a shift of underlying investments from a short-term corporate bond fund and money market funds to a short-term tax-exempt bond fund and tax-exempt money market funds which had lower yields. Lower interest rates, compared to the same period in 2003, partly offset by a larger average cash balance also contributed to the decrease.

Net income.    Net income was $22.9 million in the six months ended June 30, 2004 compared to $17.7 million for the same period in 2003, an increase of $5.2 million, or 29%, because of factors discussed above.

Liquidity and Capital Resources

At June 30, 2004, the Company had cash, cash equivalents and marketable securities available for sale of $116.7 million compared to $108.0 million at December 31, 2003 and $83.8 million at June 30, 2003. Beginning in the second quarter of 2002, the Company began investing in a diversified no load, short-term, investment grade corporate bond fund in an effort to generate a somewhat higher yield on its short-term, liquid assets than its holdings in bank overnight deposits and money market funds, but taking only limited credit and interest rate risk. In the third quarter of 2003, this $26.1 million investment was liquidated, generating a gain from sale of marketable securities of $0.1 million before tax. Most of the proceeds were re-invested in a diversified, shorter term, investment grade tax-exempt bond fund to further reduce the Company's interest rate risk and to benefit from the tax efficiency of the fund's underlying securities. As of June 30, 2004, the Company had invested a total of $25.8 million in this fund. At June 30, 2004, the 470 issues in this fund had an average credit rating of Aa1, an average maturity of 1.2 years and an average duration of 1.1 years, as well as an average yield to maturity of 1.9%.

For the six months ended June 30, 2004, the Company generated $26.3 million in net cash from operating activities compared to $19.6 million for the same period in 2003. Capital expenditures were $5.1 million for the six months ended June 30, 2004 compared to $2.4 million for the same period in 2003.

In the six months ended June 30, 2004, the Company also paid $3.1 million in dividends, $1.5 million to its preferred stockholders and $1.6 million to its common stockholders. During this period, the Company repurchased 180,568 shares of common stock at an average price of $117.22 per share, or an aggregate of $21.2 million, leaving $15.6 million remaining under the Company's share repurchase program.

For the second quarter 2004, bad debt expense as a percentage of revenue was 2.2% compared to 1.9% for the same period in 2003. Days sales outstanding, adjusted to exclude tuition receivable related to future quarters, was 9 days at the end of the second quarter 2004, compared to 7 days for the same period in 2003.

Currently, the Company invests its cash in bank overnight deposits, money market funds and a short-term, tax-exempt bond fund. In addition, the Company has available two $10 million credit facilities from two banks. The Company believes that existing cash, cash equivalents, and marketable securities, cash generated from operating activities, and if necessary, cash borrowed under the credit facilities, will be sufficient to meet the Company's requirements for at least the next 12 months.

14

Campuses

The Company has opened two new campuses for the 2004 spring term. One campus is located in Greenville, South Carolina, the Company's first campus in that state. The other new campus is located in Memphis, Tennessee, the Company's second in this city and third in the state.

The Company has also opened two new campuses in the Atlanta, Georgia area for the 2004 summer term. In addition, the Company intends to open a new campus in Philadelphia, Pennsylvania for the fall term, its third campus in that area.

Secondary Offering

In the first quarter of 2004, the Company completed its previously announced secondary offering of common stock. The Company received none of the proceeds from the secondary offering except for proceeds related to the exercise of options by management to fulfill the over-allotment obligation. The 3.45 million shares sold in the offering were issued following the conversion of convertible preferred stock and the partial exercise of an option held by New Mountain Partners, L.P., New Mountain Strayer Trust and MidOcean Capital Investors, L.P., as well as the exercise of options held by certain of the Company's management.

Conversion of Series A Convertible Redeemable Preferred Stock

As previously announced, the Company has converted all of its remaining outstanding Series A Preferred Shares (including all shares accrued thereon through June 28, 2004). The Series A Preferred Stockholders received an aggregate of 875,120 common shares of the Company as a result of the conversion. This transaction has no impact on diluted shares outstanding since it had already included the assumed conversion of these preferred shares.

Dividend Policy

The Company announced that it is increasing its annual common stock dividend to $0.50 per share from $0.26 per share. This increase in annual dividend will result in a quarterly dividend payment of $0.125 per share. The Company also reported that it is changing the timing of its dividend announcements and subsequent payment dates to correspond with its quarterly earnings releases. As a result, the third quarter dividend will now be paid on December 10 instead of in October. The Company intends to make subsequent dividend payments on a quarterly basis on March 10, June 10, September 10, and December 10 of each year. The dividend record date will be announced in the quarterly earnings release and will precede the dividend payment date by approximately two weeks. With the rescheduling this year of the third quarter dividend payment from October to December, the $0.50 annual dividend will be prorated over a five month period instead of three, resulting in a dividend payment of $0.21 per share on December 10, 2004.

15

Total Potential Share Issuance

The Company's total current and potential common shares outstanding are as follows (in thousands):

Current
Common shares issued and outstanding at 6/30/04					14,835
Issued stock options using Treasury Stock Method					359
Total current					15,194
Potential
Total issued stock options, less options accounted for using the Treasury Stock Method above					486
Authorized but unissued options					286
Total potential					772
Total current and potential common shares					15,966

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK

The Company is subject to the impact of interest rate changes and may be subject to changes in the market values of its future investments. The Company invests its excess cash in bank overnight deposits, money market funds and a short-term tax-exempt fund. The Company has not used derivative financial instruments in its investment portfolio.

Earnings from investments in bank overnight deposits, money market mutual funds, and short-term tax-exempt bond funds may be adversely affected in the future should interest rates decline. The Company's future investment income may fall short of expectations due to changes in interest rates or the Company may suffer losses in principal if forced to sell securities that have declined in market value due to changes in interest rates. As of June 30, 2004, a 10% increase or decline in interest rates would not have a material impact on the Company's future earnings, fair values, or cash flows related to investments in cash equivalents or interest earning marketable securities.

ITEM 4: CONTROLS AND PROCEDURES

a)

The Registrant's Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the Registrant's disclosure controls and procedures as of June 30, 2004. Based upon such review, the Chief Executive Officer and Chief Financial Officer have concluded that the Registrant has in place, as of June 30, 2004, appropriate controls and procedures designed to ensure that information required to be disclosed by the Registrant (including consolidated subsidiaries) in the reports it files or submits under the Securities Exchange Act of 1934, as amended, and the rules thereunder, is recorded, processed, summarized and reported within the time periods specified in the Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in reports it files or submits under the Securities Exchange Act is accumulated and communicated to the Registrant's management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

b)	Internal Control Over Financial Reporting. There have not been any changes in the Company's internal control over financial reporting during the quarter ended June 30, 2004 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

16

PART II — OTHER INFORMATION

Item 1.    Legal Proceedings.

None

Item 2.    Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities.

	During the quarter, the Company completed its $15 million share repurchase program announced in November 2003. On May 24, 2004, as was publicly announced, the Company's Board of Directors authorized an additional $25 million for share repurchases over the next 19 months under this program. A summary of the Company's share repurchases during the quarter is set forth below:

				Shares Repurchased				Average Price Per Share				Authorization Remaining ($ mil)
Beginning Balance (at 12/31/03)												$	11.8
Additional Authorization					—				—				25.0
May					118,494			$	116.11				(13.8	)
June					62,074			$	119.33				(7.4	)
Total (at 6/30/04)					180,568			$	117.22			$	15.6

In June 2004, the Company converted all of its remaining outstanding Series A Preferred Shares (including all shares accrued thereon through June 28, 2004) on a 1 for 1 basis into common shares. The Series A Preferred Stockholders received an aggregate of 875,120 common shares of the Company as a result of the conversion. The shares were issued pursuant to an exemption from registration under Section 4(2) of the Securities Act.

Item 3.    Defaults Upon Senior Securities.

	None

Item 4.    Submission of Matter to a Vote of Security Holders.

	At the Annual Meeting of our Stockholders held on May 4, 2004, the following matters were submitted to a vote of our common stockholders:

	Proposal

	1.	Election of Common Stock Directors:

				For				Against				Abstain				No Vote
Robert S. Silberman					12,735,715				103,752				0				0
Dr. Charlotte F. Beason					12,735,714				103,753				0				0
William E. Brock					12,735,715				103,752				0				0
David A. Coulter					12,735,715				103,752				0				0
Gary Gensler					12,735,715				103,752				0				0
Robert R. Grusky					12,735,715				103,752				0				0
Todd A. Milano					12,735,715				103,752				0				0
Robert L. Johnson					12,735,715				103,752				0				0
G. Thomas Waite, III					12,735,715				103,752				0				0
J. David Wargo					12,735,715				103,752				0				0

17

	2.	Ratification of Appointment of PricewaterhouseCoopers LLP to serve as independent auditors for the fiscal year ending December 31, 2004:

For				Against				Abstain				No Vote
12,752,432					86,115				920				0

Item 5.    Other Information.

	None

Item 6.    Exhibits and Reports on Form 8-K.

	a)	Exhibits:

	Exhibit 31.01

	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

	Exhibit 31.02

	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

	Exhibit 32.01

	Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

	b)	Reports on Form 8-K:

	On April 23, 2004, the Registrant filed a Current Report on Form 8-K announcing a management reorganization.

	On May 24, 2004, the Registrant filed a Current Report on Form 8-K announcing the amendment of its share repurchase program to authorize an additional $25 million of repurchases.

	On June 15, 2004, the Registrant filed a Current Report on Form 8-K announcing the calling of Series A Preferred shares for redemption.

	On June 16, 2004, the Registrant filed a Current Report on Form 8-K announcing that it had declared its regular quarterly common stock cash dividend for the Second Quarter in the amount of $0.065 per share payable on July 20, 2004 to all holders of record on July 6, 2004.

18

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned duly authorized.

STRAYER EDUCATION, INC.

By: /s/ Mark C. Brown                         

Mark C. Brown
Senior Vice President and Chief Financial Officer

Date: August 5, 2004

19

Exhibit Index

Exhibit				Description
31.01				Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.02				Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.01				Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002