1



                       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 QUARTER ENDED MARCH 31, 1999

                             STRAYER EDUCATION, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN THIS CHARTER)




                                                                                      
                      Maryland                                                                 52-1975978


          (State or other jurisdiction of                                         (I.R.S. Employer Identification No.)
           incorporation or organization)


               1025 15th Street, N.W.
                Washington, DC 20005                                                             20005


      (Address of principal executive offices)                                                 (Zip Code)

Registrant's telephone number, including area code:                                          (202) 408-2400







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 /X/ NO / / THE REGISTRANT BECAME SUBJECT
TO SUCH FILING REQUIREMENTS ON JULY 25, 1996.


AS OF MARCH 31, 1999, THERE WERE OUTSTANDING 15,621,101 SHARES OF COMMON STOCK,
PAR VALUE $.01 PER SHARE, OF THE REGISTRANT.






                                       1
   2







                             STRAYER EDUCATION, INC.
                                      INDEX
                                    FORM 10-Q


PART I - FINANCIAL INFORMATION


                                                                             
            Item 1.     Financial Statements

                        Condensed Consolidated Balance Sheets at
                        December 31, 1998 and March 31, 1999 ...............        3

                        Condensed Consolidated Statements of Income
                        for the three months ended March 31, 1998 and 1999 .        4

                        Condensed Statements of Comprehensive Income
                        for the three months ended March 31, 1998 and 1999 .        4

                        Condensed Consolidated Statements of Cash Flows
                        for the three months ended March 31, 1998 and 1999 .        5

                        Notes to Condensed Consolidated Financial Statements        6

            Item 2.     Management's Discussion and Analysis of
                        Financial Condition and Results of Operations ......        8

            Item 3.     Quantitative and Qualitative
                        Disclosures About Market Risk ......................        9


PART II - OTHER INFORMATION

            Items 1-6 Exhibits and Reports on Form 8-K .....................       10


SIGNATURES .................................................................       11


INDEX TO EXHIBITS ..........................................................       12








                                       2
   3



                             STRAYER EDUCATION, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)




                                     ASSETS

                                                                              December 31,                  March 31,
                                                                                  1998                         1999
                                                                         --------------------------     ----------------------
Current Assets:                                                                                            (Unaudited)

                                                                                                                 
          Cash and cash equivalents                                                        $18,614                    $21,391

          Marketable securities available for sale, at market                                6,420                      6,174

          Short-term investments - restricted                                                  922                        933

          Tuition receivable, net of allowances for doubtful accounts                       11,812                     13,502

          Income taxes receivable                                                              275                        ---

          Other current assets                                                                 491                        719
                                                                         --------------------------     ----------------------

                     Total current assets                                                   38,534                     42,719

Student loans receivable, net of allowances for losses                                       5,524                      6,052

Property and equipment, net                                                                 13,880                     13,811

Marketable securities available for sale, at market                                         38,986                     37,805

Other assets                                                                                   222                        180
                                                                         --------------------------     ----------------------

                   Total assets                                                            $97,146                   $100,567
                                                                         ==========================     ======================

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

          Accounts payable                                                                    $166                        $71

          Accrued expenses                                                                     943                      1,038

          Dividends payable                                                                    789                        775

          Unearned tuition                                                                  13,273                     14,851

          Income taxes payable                                                                 ---                      3,899
                                                                         --------------------------     ----------------------

                    Total current liabilities                                               15,171                     20,634

Deferred income taxes                                                                          330                        542
                                                                         --------------------------     ----------------------

                    Total liabilities                                                       15,501                     21,176
                                                                         --------------------------     ----------------------

Stockholders' equity:

          Common Stock - Par value $.01; 50,000,000 shares authorized;
           15,774,477 and 15,621,101 shares issued and outstanding at
           December 31, 1998 and March 31, 1999, respectively.                                 158                        156

          Additional paid-in capital                                                        50,470                     42,770

          Retained earnings                                                                 30,274                     35,658

          Accumulated other comprehensive income                                               743                        807
                                                                         --------------------------     ----------------------

                    Total stockholders' equity                                              81,645                     79,391
                                                                         --------------------------     ----------------------

                    Total liabilities and stockholders' equity                             $97,146                   $100,567
                                                                         ==========================     ======================




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




                                       3
   4





                             STRAYER EDUCATION, INC.
              UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)






                                                                                                    For the three months
                                                                                                       ended March 31,
                                                                                                       --------------
                                                                                              1998                    1999
                                                                                              ----                    ----
                                                                                                                     
Revenues                                                                                          $16,849                 $18,914
                                                                                        ------------------      ------------------
Costs and Expenses:

               Instruction and educational support                                                  5,189                   5,875

               Selling and promotion                                                                1,368                   1,497

               General and administration                                                           2,183                   2,267
                                                                                        ------------------      ------------------
                                                                                                    8,740                   9,639
                                                                                        ------------------      ------------------


               Income from operations                                                               8,109                   9,275

Investment and other income                                                                           664                     988
                                                                                        ------------------      ------------------

               Income before income taxes                                                           8,773                  10,263

Provision for income taxes:                                                                         3,397                   4,105
                                                                                        ------------------      ------------------


               Net income                                                                          $5,376                  $6,158
                                                                                        ==================      ==================



Basic net income per share                                                                          $0.35                   $0.39
                                                                                        ==================      ==================


Diluted net income per share                                                                        $0.34                   $0.39
                                                                                        ==================      ==================






                             STRAYER EDUCATION, INC.
       UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                             (AMOUNTS IN THOUSANDS)




                                                                                                       For the three months
                                                                                                          ended March 31,
                                                                                                          ---------------
                                                                                                  1998                      1999
                                                                                                  ----                      ----
                                                                                                                  
Net income                                                                                      $5,376                    $6,158

Other comprehensive income:
      Unrealized gains on investments, net of taxes                                                475                        64
                                                                                     ------------------        ------------------

Comprehensive income                                                                            $5,851                    $6,222
                                                                                     ==================        ==================




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




                                       4
   5





                             STRAYER EDUCATION, INC.
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (AMOUNTS IN THOUSANDS)





                                                                                            For the three months ended March 31,
                                                                                       -------------------------------------------

Cash flows from operating activities                                                               1998                   1999
                                                                                                  -----                   ----
                                                                                                                  
          Net income                                                                              $5,376                   $6,158

          Adjustments to reconcile net income to net cash provided by
          activities:

                   Deferred income taxes                                                            (70)                    (123)
                   Depreciation and amortization                                                     361                      457
                   Changes in assets and liabilities
                        Short-term investments - restricted                                         (10)                     (11)
                        Tuition receivable, net                                                  (1,604)                  (1,690)
                        Inventories                                                                  388                      ---
                        Other current assets                                                         256                    (105)
                        Other assets                                                                  46                       42
                        Accounts payable                                                            (47)                     (95)
                        Accrued expenses                                                               5                       95
                        Income taxes payable (receivable)                                          3,183                    4,174
                        Unearned tuition                                                           1,319                    1,578
                   Student loans originated                                                      (1,213)                  (1,485)
                   Collections on student loans receivable                                           844                      957
                                                                                       ------------------       ------------------
                             Net cash provided by operating activities                             8,834                    9,952
                                                                                       ------------------       ------------------


Cash flows from investing activities:

          Purchases of property and equipment                                                    (4,270)                    (388)

          Purchases of marketable securities                                                       (942)                    (298)

          Maturities of marketable securities                                                      1,093                    2,001

                                                                                       ------------------       ------------------
                             Net cash provided by (used in) investing activities                 (4,119)                    1,315
                                                                                       ------------------       ------------------


Cash flows from financing activities:

          Exercise of stock options                                                                  111                      475

          Dividends paid                                                                           (673)                    (788)

          Repurchase of common stock                                                                 ---                  (8,177)

                                                                                       ------------------       ------------------
                             Net cash used in financing activities                                 (562)                  (8,490)
                                                                                       ------------------       ------------------


                             Net increase in cash                                                  4,153                    2,777

Cash and cash equivalents - beginning of period                                                   15,934                   18,614
                                                                                       ------------------       ------------------

Cash and cash equivalents - end of period                                                        $20,087                  $21,391
                                                                                       ==================       ==================




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






                                       5
   6




                             STRAYER EDUCATION, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             INFORMATION AS OF MARCH 31, 1998 AND 1999 IS UNAUDITED.


1.          BASIS OF PRESENTATION

            The financial statements are presented on a consolidated basis. The
            accompanying 1998 and 1999 financial statements include the accounts
            of Strayer Education, Inc. (the Company), Strayer University, Inc.
            (the University), Education Loan Processing, Inc. (ELP) and
            Professional Education, Inc. (Pro Ed), collectively referred to
            herein as the "Company" or "Companies."

            The results of operations for the three months ended March 31, 1999
            are not necessarily indicative of the results to be expected for the
            full fiscal year. All information as of March 31, 1999, and for the
            three months ended March 31, 1998 and 1999 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 Companies.

            Certain information and footnote disclosures normally included in
            financial statements prepared in accordance with generally accepted
            accounting principles have been condensed or omitted. It is
            suggested that these condensed consolidated financial statements be
            read in conjunction with the financial statements and notes thereto
            included in the Company's December 31, 1998 Annual Report on Form
            10-K.

            On June 15, 1998, the Financial Accounting Standards Board issued
            FAS No. 133, "Accounting For Derivative Instruments and Hedging
            Activities", which establishes a new model for accounting for
            derivatives and hedging activities. FAS No. 133 is effective for
            fiscal years beginning after June 15, 1999. The Company plans to
            adopt FAS No. 133 during 1999. The adoption of FAS No. 133 will not
            have a material impact on the Company's financial statements.

2.          NATURE OF OPERATIONS

            The University is a proprietary accredited institution of higher
            education that provides undergraduate and graduate degrees in
            various fields of study through its ten campuses in the District of
            Columbia, Maryland and Virginia. In January 1998, Strayer College,
            Inc. was granted University status by the Education Licensure
            Committee of The District of Columbia. Subsequently, Strayer College
            changed its name to Strayer University.

            ELP is a finance company that purchases and services student loans,
            principally for the University. For purposes of the consolidated
            balance sheets, all of ELP's assets and liabilities have been
            classified as current assets and liabilities with the exception of
            student loans receivable, which have been classified as noncurrent
            consistent with industry practice.






                                       6
   7





                             STRAYER EDUCATION, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             INFORMATION AS OF MARCH 31, 1998 AND 1999 IS UNAUDITED




3.          INCOME PER SHARE

            Basic earnings per share is computed by dividing net income 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.


                                                                                              For the three months
                                                                                              ended March 31,
                                                                                              ---------------------
 
                                                                                        1998                       1999
                                                                                        ----                       ----
                                                                                                               
            Weighted average shares outstanding used to
            compute basic earnings per share.................                         15,554                      15,652
            Incremental shares issuable upon the                    
            assumed exercise of stock options................                            493                         276
                                                                                      ------                    --------
            Shares used to compute diluted earnings per             
            share............................................                         16,047                      15,928
                                                                                      ======                      ======


            Incremental shares issuable upon the assumed exercise of outstanding
            stock options are computed using the average market price during the
            related periods.

4.          CREDIT FACILITY

            The Company maintains a credit facility from a bank in the amount of
            $10.0 million. Interest on any borrowings under the facility will
            accrue at an annual rate not to exceed 0.75% above the London
            Interbank Offered Rate. The Company does not pay a fee for this
            facility, but in the event of any borrowings, an origination fee of
            1% will be due on the amounts borrowed from time to time thereunder.





                                       7
   8





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

            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. These statements involve risks and uncertainties that
            could cause the actual results to differ materially from those
            expressed in or implied by such statements.



THREE MONTHS ENDED MARCH 31 1999 COMPARED TO THREE MONTHS ENDED MARCH 31, 1998.

            Revenues. Revenue increased 12.0% from $16.8 million in the first
quarter of 1998 to $18.9 million in the first quarter of 1999, principally due
to an increase in student enrollments and a 5% tuition increase effective for
1999.

            Instruction and educational support expenses. Instruction and
educational support expenses increased 13.0% from $5.2 million in the first
quarter of 1998 to $5.9 million in the first quarter of 1999. A salary increase
of 5% effective in 1999 and the addition of new faculty due to enrollment growth
and the addition of three new campuses contributed to the increase.

            Selling and promotion expenses. Selling and promotion expenses
increased 9.0% from $1.4 million in the first quarter of 1998 to $1.5 million in
the first quarter of 1999, principally due to an increase in advertising costs
related to the new campuses in Richmond, Virginia, Montgomery County, and Anne
Arundel County, increased advertising for the Distance Learning Program, and
increases in the number of admissions representatives at Montgomery County and
Anne Arundel County campuses.

            General and administration expenses. General and administration
expenses increased 4.0% from $2.2 million in the first quarter of 1998 to $2.3
million in the first quarter of 1999, principally due to costs associated with
opening new campuses in Montgomery County, Anne Arundel County, and Henrico
County and salary increases for administrative personnel.

            Income from operations. Operating income increased 14.0%, from $8.1
million in the first quarter of 1998 to $9.3 million in the first quarter of
1999. The increase was due to the aforementioned factors.

            Investment and other income. Investment and other income increased
49%, from $664,000 in the first quarter of 1998 to $988,000 in the first quarter
of 1999. The increase was due to a higher portion of the Company's investment
portfolio allocated to fixed income securities.

            Net income. Net income increased 15.0%, from $5.4 million in the
first quarter of 1998 to $6.2 million in the first quarter of 1999. The increase
was due to the aforementioned factors.



LIQUIDITY AND CAPITAL RESOURCES

            For the three months ended March 31, 1999, the Company generated
cash from operating activities of $10.0 million. Net cash provided by investing
activities was $1.3 million, principally from maturities of securities. The
Company used cash of approximately $8.5 million for financing activities,
principally related to the stock repurchase program. The Company believes that
existing cash, cash equivalents and marketable securities aggregating $65.4
million, cash generated from operating activities and, if necessary, cash
borrowed under the credit facility will be sufficient to meet the Company's
requirements for at least the next 24 months. If the University decides to
purchase additional campus facilities, it may finance such acquisitions with
indebtedness.

            During the year ended December 31, 1998, the University ceased
operations of its bookstore. Bookstore services are now performed by an outside
internet based vendor. The result was the elimination of the Company's
inventories.

            On October 2, 1998, the Board of Directors approved a stock
repurchase program of up to 5% of the Company's outstanding common stock over a
period up to two years, not to exceed an aggregate cost of $24.0 million. The
timing of the stock purchases are made at the discretion of management. Any
shares of common stock repurchased are subsequently retired. Through March 31,
1999 the Company has repurchased and retired 303,920 shares under this program
at a cost of approximately $10.4 million. For the three months ended March 31,
1999 the Company repurchased approximately $8.2 million of common stock.









                                       8
   9


YEAR 2000

            The year 2000 issue concerns the potential exposures related to the
automated generation of business and financial misinformation resulting from the
application of computer programs that have been written using six digits (e.g.,
12/31/99), rather than eight (e.g., 12/31/1999), to define the applicable year
of business.

            The Company has completed the identification and assessment of most
of its IT systems, and those systems have been modified by the suppliers of
those systems to address Year 2000 issues. In addition to its internal systems,
the Company has begun to assess the level of Year 2000 issues with its
suppliers. The Company has also started its identification and assessment of its
non-IT systems, which include its telephone systems, heating and
air-conditioning, elevators and other business equipment.

            The Company's costs to date for its Year 2000 compliance project,
excluding the salaries of its employees, has not been material. In fact, the
Company's IT systems have been modified by the suppliers of those systems and
such modifications were included as part of normal upgrades of those systems.
Although the Company has not completed its assessment, it does not currently
believe that the future costs associated with its remaining IT systems or its
non-IT systems will be material.

            The Company cannot determine currently its most likely worst case
scenario, as it has not identified and assessed all of its systems, particularly
its non-IT systems. As the Company completes its identification and assessment
of internal and third party systems, it will develop contingency plans for
various worst-case scenarios. A failure to address Year 2000 issues successfully
could have a material adverse effect on the Company's business, financial
condition and/or results of operations.


                ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES
                                ABOUT MARKET RISK

            The Company is exposed to the impact of interest rate changes and
changes in the market values of its investments. The Company invests its excess
cash in marketable securities and certificates of deposit. At March 31, 1999 the
Company's investments include certificates of deposit, money market funds, U.S.
Government obligations (primarily fixed income securities) and high-quality
equity securities. The Company employs established policies and procedures to
manage its exposure to changes in the market risk of its marketable securities,
which are classified as available-for-sale as of March 31, 1999. The Company has
not used derivative financial instruments in its investment portfolio.

            Investments in fixed rate interest earning instruments carry a
degree of interest rate risk. These securities may have their fair market value
adversely impacted due to a rise in interest rates. Investments in certificates
of deposit and money market funds may adversely impact future earnings due to a
decrease in interest rates. Due in part to these factors, 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
which have declined in market value due to changes in interest rates. As of
March 31, 1999, a 10% increase or decline in interest rates will not have a
material impact on the Company's future earnings, fair values, or cash flows
related to investments in certificates of deposit or interest earning marketable
securities. In addition, as of March 31, 1999, a 10% decrease in market values
would not have a material impact on the Company's future earning, fair values,
financial position or cash flows related to investments in marketable equity
securities.



                                       9
   10

                           PART II - OTHER INFORMATION


ITEM 1.      LEGAL PROCEEDINGS.

             None


ITEM 2.      CHANGES IN SECURITIES.

             None


ITEM 3.      DEFAULTS UPON SENIOR SECURITIES.

             None


ITEM 4.      SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS.

             None


ITEM 5.      OTHER INFORMATION.

             In order to present a proposal at the 2000 Annual
             Meeting of Stockholders, a Strayer stockholder must
             provide written notice of the proposal to the Company no
             later than December 10, 1999. The Company intends to use
             discretionary voting authority with respect to any
             matter brought before the 2000 Annual Meeting of
             Stockholders of which the Company has not received
             written notice by December 10, 1999. The address to
             which such a written notice must be sent is Strayer
             Education, Inc., 8550 Cinder Bed Dr. #1000, Newington,
             Virginia 22122, Attn: Investor Relations.


ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K

a)     Exhibits:  The following are annexed as Exhibits:



Exhibit Number                              Description
- --------------                              -----------
                                     
     27.2                                Financial Data Schedule



b) Reports on Form 8-K:

            None




                                       10
   11





                                   SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, this
statement is being signed by a duly authorized officer of the Registrant and in
the capacity as the principal financial officer.


                             STRAYER EDUCATION, INC.


                             /s/ HARRY WILKINS
                        ---------------------------------


                             Chief Financial Officer

                              Date: April 30, 1999





                                       11
   12





                                INDEX TO EXHIBITS




EXHIBITS NUMBER                 DESCRIPTION                          PAGE
- ---------------                 -----------                          ----
                                                               
           27.2                 Financial Data Schedule               14