News Releases

ITT Educational Services, Inc. Reports 2007 Second Quarter Results, Earnings Per Share Increased 58.2 Percent

PRNewswire-FirstCall
CARMEL, Ind.
Jul 26, 2007

ITT Educational Services, Inc. (NYSE: ESI), a leading provider of technology-oriented postsecondary degree programs, today reported that earnings per share ("EPS") in the second quarter of 2007 increased 58.2 percent to $0.87 compared to $0.55 in the second quarter of 2006. Revenue in the three months ended June 30, 2007 increased 16.9 percent to $217.0 million compared to $185.6 million in the three months ended June 30, 2006. Operating margin increased 690 basis points to 26.6 percent in the second quarter of 2007 compared to 19.7 percent in the same period in 2006.

Total student enrollment increased 11.0 percent to 48,873 as of June 30, 2007, compared to 44,025 as of June 30, 2006. New student enrollment in the second quarter of 2007 increased 3.2 percent to 12,043 compared to 11,674 in the second quarter of 2006. The enrollment numbers and percentages referenced above in this paragraph exclude international enrollments.

The company provided the following information for the three and six months ended June 30, 2007 and 2006:

Financial and Operating Data For The Three Months Ended June 30th, Unless
                           Otherwise Indicated
       (Dollars in millions, except per share and per student data)

                                                          Increase/
                                  2007          2006     (Decrease)

  Revenue                       $  217.0      $  185.6      16.9 %
  Operating Income              $   57.7      $   36.6      57.6 %
  Operating Margin                  26.6 %        19.7 %    690 basis points
  Net Income                    $   35.9      $   24.1      48.7 %
  Earnings Per Share (diluted)  $   0.87      $   0.55      58.2 %
  New Student Enrollment  (A)     12,043        11,674       3.2 %
  Continuing Students  (A)        36,830        32,351      13.8 %
  Total Student Enrollment
   as of June 30th  (A)           48,873        44,025      11.0 %
  Quarterly Persistence
   Rate (B)                         74.7 %        73.7 %    100 basis points
  Revenue Per Student (A)       $  4,402      $  4,230       4.1 %
  Cash, Cash Equivalents,
   Restricted Cash and
   Investments as of June 30th  $  300.9      $  214.5      40.3 %
  Bad Debt Expense as a
   Percentage of Revenue             2.5 %         1.5 %    100 basis points
  Days Sales Outstanding as of
   June 30th                         4.2 days      4.8 days (0.6) days
  Deferred Revenue as of
   June 30th                    $  192.4      $  174.1      10.5 %
  Debt                          $  150.0            --        --
  Weighted Average Diluted
   Shares of Common Stock
   Outstanding                41,110,000    44,042,000      (6.7)%
  Shares of Common Stock
   Repurchased                   720,000©  1,660,500(D)     --
  Land and Building Purchases   $    3.8(E)   $    5.9(F)  (35.6)%
  Number of New Colleges in
   Operation                           3             3        --
  Number of New Learning Sites
   in Operation                       --             1        --
  Capital Expenditures, Net     $    4.4      $    9.5     (53.3)%



 Financial and Operating Data For The Six Months Ended June 30th, Unless
                           Otherwise Indicated
       (Dollars in millions, except per share and per student data)

                                                         Increase/
                                  2007          2006    (Decrease)

  Revenue                       $  421.2      $  361.9     16.4 %
  Operating Income              $  101.8      $   66.8     52.4 %
  Operating Margin                  24.2 %        18.5 %   570 basis points
  Net Income                    $   63.5      $   44.6     42.3 %
  Earnings Per Share (diluted)  $   1.53      $   0.99     54.5 %
  Revenue Per Student (A)       $  8,756      $  8,332      5.1 %
  Bad Debt Expense as a
   Percentage of Revenue             2.4 %         1.5 %   90 basis points
  Weighted Average Diluted
   Shares of Common
   Stock Outstanding          41,350,000    44,920,000     (7.9)%
  Shares of Common Stock
   Repurchased                 1,529,900(G)  3,886,200(H)     --
  Land and Building Purchases   $    8.7(I)   $   10.8(F)  (19.6)%
  Number of New Colleges in
   Operation                           6             3        --
  Number of New Learning Sites
   in Operation                       --             3        --
  Capital Expenditures, Net     $    6.9      $   13.1     (47.0)%

  (A)  Excludes international enrollments.
  (B)  Represents the number of Continuing Students in the quarter, divided
       by the Total Student Enrollment as of the end of the immediately
       preceding quarter.
  ©  For approximately $75.7 million or at an average price of $105.16 per
       share.
  (D)  For approximately $106.5 million or at an average price of $64.14 per
       share.
  (E)  Represents the costs associated with purchasing, renovating,
       expanding or constructing buildings at six of the company's
       locations.
  (F)  Represents the costs associated with purchasing, renovating,
       expanding or constructing buildings at 12 of the company's locations.
  (G)  For approximately $140.8 million or at an average price of $92.01 per
       share.
  (H)  For approximately $246.6 million or at an average price of $63.46 per
       share.
  (I)  Represents the costs associated with purchasing, renovating,
       expanding or constructing buildings at nine of the company's
       locations.

Kevin M. Modany, CEO and President of ITT/ESI, said, "Our financial performance in the second quarter of 2007 was extremely strong and exceeded our internal goals due to the outstanding execution of our operating plan by our management team. As a result, we are further raising our internal goal for 2007 EPS from the range of $3.40 to $3.50 to the revised range of $3.45 to $3.55. Total student enrollment increased at a rate in excess of our historical average which was driven by continued improvement in student persistence."

Modany continued, "Our advertising expenditures increased 16.9 percent in the second quarter of 2007, primarily due to incremental advertising associated with opening new colleges and introducing new programs of study, and higher advertising rates charged by certain media sources. In response to those higher advertising rates, we made adjustments to our media mix that had a negative short-term impact on the quantity of inquiries generated during the second quarter. As the third quarter began, we were able to negotiate lower advertising rates and return to the prior media mix, and the number of inquiries generated for our programs of study has since been strong."

Modany added, "We continued our geographic expansion in the second quarter by beginning operations at our 91st college in Wichita, KS, our 92nd college in South Bend, IN and our 93rd college in Mobile, AL. Classes at these new colleges will begin in the second half of 2007. So far in 2007, we have begun operations at six new colleges and plan to begin operations at two additional locations during the remainder of 2007."

Modany said, "We are also researching and developing new programs of study to further our programmatic expansion. We are extremely pleased to announce that we have obtained all of the necessary regulatory authorizations to begin offering an Associate of Science Degree program in Nursing at the ITT Technical Institute in Indianapolis, IN. Our first class of nursing students is scheduled to begin in September 2007. We are very excited to add this program to our School of Health Sciences, and we look forward to assisting our nation in addressing the urgent and growing need for nurses. We have begun to pursue the necessary regulatory authorizations to expand our offering of the nursing program to additional ITT Technical Institutes in other states."

Modany reported that, "The period for measuring the employment success of our 2006 graduates ended in the second quarter, and I am pleased to report that approximately 81 percent of our 2006 employable graduates obtained employment by April 30, 2007 in positions using skills taught in their programs of study, compared to 76 percent of our 2005 employable graduates by April 30, 2006. In addition, the average annual salary reported by our 2006 employed graduates increased 8.4 percent to approximately $31,100 compared to approximately $28,700 reported by our 2005 employed graduates."

Modany concluded his remarks by saying, "We continue to believe that the long-term growth prospects for quality postsecondary education institutions, like the ITT Technical Institutes, are very good and that we remain on track to achieve our long-term internal goals."

Daniel M. Fitzpatrick, Senior Vice President and CFO of ITT/ESI, said, "Our financial results in both the second quarter and the first six months of 2007 were outstanding. Revenue in the second quarter of 2007 increased 16.9 percent compared to the second quarter of 2006. This increase was primarily due to a solid increase in total student enrollment attributable to improved student retention, and a 5.0 percent tuition increase implemented in March of 2007."

Fitzpatrick added, "The ability of our college management to execute our proven business model that focuses on student success and operational efficiencies has been a key driver of our strong financial results in the first six months of 2007. These efforts led to a 690 basis point improvement in operating margin for the second quarter of 2007."

Fitzpatrick noted, "In the three months ended June 30, 2007, we repurchased 720,000 shares of our common stock at an average purchase price of $105.16 per share or $75.7 million in total. We have 6,151,200 shares remaining in our repurchase authorization program. If conditions remain appropriate, we intend to continue repurchasing our shares throughout the remainder of 2007. Cash and cash equivalents, restricted cash and investments increased 40.3 percent to $300.9 million as of June 30, 2007 compared to $214.5 million as of June 30, 2006. Cash per diluted share increased 50.3 percent to $7.32 per share as of June 30, 2007 compared to $4.87 per share at the same point in 2006."

Fitzpatrick said, "Bad debt expense as a percentage of revenue increased to 2.5 percent in the three months ended June 30, 2007 compared to 1.5 percent in the same period during 2006. We believe that our bad debt expense will remain within our historical range of 1.0 and 3.0 percent of revenue. Days sales outstanding were 4.2 days as of June 30, 2007 compared to 4.8 days as of June 30, 2006."

Fitzpatrick closed by noting, "We are very pleased with our financial results for the first half of 2007 and believe that the fundamentals of our business remain extremely strong."

Except for the historical information contained herein, the matters discussed in this press release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements are made based upon the current expectations and beliefs of the company's management concerning future developments and their potential effect on the company. The company cannot assure you that future developments affecting the company will be those anticipated by its management. These forward-looking statements involve a number of risks and uncertainties. Among the factors that could cause actual results to differ materially are the following: business conditions and growth in the postsecondary education industry and in the general economy; changes in federal and state governmental regulations with respect to education and accreditation standards, or the interpretation or enforcement thereof, including, but not limited to, the level of government funding for, and the company's eligibility to participate in, student financial aid programs utilized by the company's students; the company's failure to comply with the extensive education laws and regulations and accreditation standards that it is subject to; effects of any change in ownership of the company resulting in a change in control of the company, including, but not limited to, the consequences of such changes on the accreditation and federal and state regulation of the institutes; the company's ability to implement its growth strategies; the company's failure to maintain or renew required regulatory authorizations or accreditation of its institutes; receptivity of students and employers to the company's existing program offerings and new curricula; loss of access by the company's students to lenders for student loans; the company's ability to successfully defend litigation and other claims brought against it; and other risks and uncertainties detailed from time to time in the company's filings with the U.S. Securities and Exchange Commission. The company undertakes no obligation to update or revise any forward-looking information, whether as a result of new information, future developments or otherwise.

                      ITT EDUCATIONAL SERVICES, INC.
                  CONDENSED CONSOLIDATED BALANCE SHEETS
              (Dollars in thousands, except per share data)

                                                       As of
                                          June 30,   December 31, June 30,
                                            2007        2006        2006
                                        (unaudited)             (unaudited)
  Assets
  Current assets:
       Cash and cash equivalents         $  10,079   $ 161,905   $   8,073
       Short-term investments              290,285     195,007     205,954
       Accounts receivable, net              9,930       9,367       9,736
       Deferred income taxes                 9,464       4,771       4,950
       Prepaid expenses and other
        current assets                      25,470       9,902      10,427
            Total current assets           345,228     380,952     239,140

  Property and equipment, net              151,309     148,411     141,314
  Direct marketing costs, net               21,207      21,628      19,592
  Other assets                              11,304       9,329      19,421
       Total assets                      $ 529,048   $ 560,320   $ 419,467

  Liabilities and Shareholders' Equity
  Current liabilities:
       Current portion of long-term
        debt                             $  21,429   $      --   $      --
       Accounts payable                     60,117      47,948      59,910
       Accrued compensation and
        benefits                            14,129      13,899      10,028
       Other accrued liabilities            12,110      20,496      11,829
       Deferred revenue                    192,392     202,162     174,065
            Total current liabilities      300,177     284,505     255,832

  Long-term debt                           128,571     150,000          --
  Deferred income taxes                     11,855      13,713      15,273
  Minimum pension liability                     --          --       9,899
  Other liabilities                         15,116       8,157       7,832
       Total liabilities                   455,719     456,375     288,836

  Shareholders' equity
       Preferred stock, $.01 par value,
        5,000,000 shares authorized,
        none issued                             --          --          --
      Common stock, $.01 par value,
       300,000,000 shares authorized,
       54,068,904 issued                       541         541         541
      Capital surplus                       15,635      46,982      59,435
      Retained earnings                    573,819     508,195     434,264
      Accumulated other comprehensive
       (loss)                               (6,364)     (6,533)     (6,016)
      Treasury stock, 13,702,384,
       13,029,471 and 11,738,007
       shares, at cost                    (510,302)   (445,240)   (357,593)
          Total shareholders' equity        73,329     103,945     130,631
          Total liabilities and
           shareholders' equity          $ 529,048   $ 560,320   $ 419,467



                      ITT EDUCATIONAL SERVICES, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF INCOME
              (Dollars in thousands, except per share data)

                                   Three Months             Six Months
                                  Ended June 30,          Ended June 30,
                                   (unaudited)             (unaudited)
                                2007        2006        2007       2006

  Revenue                   $  216,982  $  185,569  $  421,152  $  361,884

  Costs and expenses:
    Cost of educational
     services                   90,581      92,514     181,351     182,918
    Student services and
     administrative expenses    68,725      56,465     138,018     112,577
    Special legal and other
     investigation costs            --          --          --        (430)
      Total costs and
       expenses                159,306     148,979     319,369     295,065

  Operating income              57,676      36,590     101,783      66,819
    Interest income, net           720       2,010       1,564       4,517
    Income before provision
     for income taxes           58,396      38,600     103,347      71,336
    Provision for income
     taxes                      22,538      14,489      39,892      26,751

  Net income                $   35,858  $   24,111  $   63,455  $   44,585

  Earnings per share:
       Basic                $     0.89  $     0.56  $     1.56  $     1.01
       Diluted              $     0.87  $     0.55  $     1.53  $     0.99

  Supplemental Data:
  Cost of educational
   services                       41.7%       49.9%       43.0%       50.5%
  Student services and
   administrative expenses        31.7%       30.4%       32.8%       31.1%
  Special legal and other
   investigation costs             0.0%        0.0%        0.0%       (0.1%)
  Operating margin                26.6%       19.7%       24.2%       18.5%
  Student enrollment at end
   of period                    48,873      44,025      48,873      44,025
  Technical institutes at
   end of period                    93          87          93          87
  Shares for earnings per
   share calculation:
       Basic                40,449,000  43,110,000  40,682,000  43,967,000
       Diluted              41,110,000  44,042,000  41,350,000  44,920,000

  Effective tax rate              38.6%       37.5%       38.6%       37.5%



                      ITT EDUCATIONAL SERVICES, INC.
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (Dollars in thousands)

                                      Three Months          Six Months
                                     Ended June 30,       Ended June 30,
                                      (unaudited)          (unaudited)
                                     2007      2006       2007       2006
  Cash flows from operating
   activities:
      Net income                   $ 35,858  $ 24,111    $ 63,455  $ 44,585
      Adjustments to reconcile net
       income to net cash flows
       from operating activities:
         Depreciation and
          amortization                6,099     5,096      12,740     9,994
         Provision for
          doubtful accounts           5,349     2,783       9,990     5,332
         Deferred income taxes       (2,945)      (94)     (6,551)     (858)
         Excess tax benefit
          from stock option
          exercises                 (12,224)   (3,802)    (23,274)   (6,966)
         Stock-based
          compensation expense        1,196       313       3,171     2,234
         Changes in operating
          assets and
          liabilities:
            Accounts receivable      (5,421)   (2,744)    (10,553)   (1,079)
            Direct marketing
             costs, net                 353    (1,200)        421    (2,102)
            Accounts payable          3,730    17,725      12,169     3,809
            Other operating
             assets and
             liabilities             (3,950)    2,516       7,240    (2,155)
            Deferred revenue        (13,378)   (5,261)     (9,770)   (1,389)
  Net cash flows from operating
   activities                        14,667    39,443      59,038    51,405

  Cash flows from investing
   activities:
       Facility expenditures and
        land purchases               (3,778)   (5,864)     (8,696)  (10,813)
       Capital expenditures, net     (4,423)   (9,476)     (6,942)  (13,089)
       Proceeds from sales and
        maturities of investments   593,489   433,586   1,184,306   806,121
       Purchase of investments     (542,314) (359,140) (1,279,584) (614,385)
  Net cash flows from investing
   activities                        42,974    59,106    (110,916)  167,834

  Cash flows from financing
   activities:
       Excess tax benefit from
        stock option exercises       12,224     3,802      23,274     6,966
       Proceeds from exercise of
        stock options                 7,916     5,549      17,541    14,767
       Repurchase of common stock   (75,714) (106,499)   (140,763) (246,634)
  Net cash flows from financing
   activities                       (55,574)  (97,148)    (99,948) (224,901)

  Net change in cash and cash
   equivalents                        2,067     1,401    (151,826)   (5,662)

  Cash and cash equivalents at
   beginning of period                8,012     6,672     161,905    13,735

  Cash and cash equivalents at end
   of period                       $ 10,079  $  8,073    $ 10,079  $  8,073

First Call Analyst:
FCMN Contact:

SOURCE: ITT Educational Services, Inc.

CONTACT: David Landau, Manager Corporate Relations of ITT Educational
Services, Inc., +1-317-706-9274

Web site: http://www.ittesi.com/