UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                               _______________

                                 FORM 10-Q/A

   [ X ]       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                   For the Quarterly Period Ended March 31, 2001

                                      OR

              TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Transition Period From ___ to ___

                             ____________________

                        Commission File Number 0-22935

                           PEGASUS SOLUTIONS, INC.
            (Exact Name of Registrant as specified in its charter)


                Delaware                                     75-2605174
     (State or other jurisdiction of                      (I.R.S. Employer
     incorporation or organization)                      Identification No.)

 3811 Turtle Creek Boulevard, Suite 1100, Dallas, Texas         75219
      (Address of principal executive office)                 (Zip Code)

      Registrant's telephone number, including area code: (214) 528-5656


 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 (or for such shorter period that  the
 registrant was required to file such  reports), and (2) has been subject  to
 such filing requirements for the past 90 days.

                          Yes  [ X ]      No  [   ]


 The number of shares of the registrant's common stock outstanding as of May
 10, 2001 was 24,474,000.


                           PEGASUS SOLUTIONS, INC.

                                 FORM 10-Q/A

                     For the Quarter Ended March 31, 2001


 The Registrant hereby amends the following sections of its Form 10-Q for the
 quarter ended March 31, 2001.

                                                                      Page
    Part I.  Financial Information                                    ----

    Item 1.  Financial Statements (unaudited)                           3

        a)   Condensed Consolidated Balance Sheets as of March 31,
             2001 and December 31, 2000                                 4
        b)   Condensed Consolidated Statements of Operations for the
             Three Months Ended March 31, 2001 and 2000                 5
        c)   Condensed Consolidated Statements of Cash Flows for the
             Three Months Ended March 31, 2001 and 2000                 6
        d)   Notes to Condensed Consolidated Financial Statements       7

   Item 2.   Management's Discussion and Analysis of Financial
             Condition and Results of Operations                       11

   Signatures                                                          20



 Part I - Financial Information
 Item 1.  Financial Statements


 This Form  10-Q/A amends  Pegasus' quarterly  report on  Form 10-Q  for  the
 quarter ended  March 31,  2001, as  filed  on May  15,  2001, to  reflect  a
 revision of Pegasus' condensed consolidated  financial statements as of  and
 for the quarter ended March 31, 2001.  Only those sections of the Form  10-Q
 filed on  May 15,  2001 that  have been  amended by  this report  have  been
 included in  this  Form 10-Q/A.    With  the exception  of  the  information
 provided in note 5  to the condensed  consolidated financial statements  and
 also in  management's  discussion and  analysis  under the  heading  "Recent
 Developments," Pegasus has not  updated disclosures in  this Form 10-Q/A  to
 reflect any events subsequent  to Pegasus' May 15,  2001 filing of the  Form
 10-Q.





                             PEGASUS SOLUTIONS, INC.
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
                                   (Unaudited)


                                                March 31,
                                                  2001
                                               (unaudited        December 31,
                                              and amended)          2000
                                              ------------       ------------
 ASSETS

 Cash and cash equivalents                   $      30,800      $      32,576
 Restricted cash                                     4,618              4,574
 Short-term investments                              5,808              1,563
 Accounts receivable, net                           36,007             29,889
 Other current assets                                3,805              4,189
                                              ------------       ------------
    Total current assets                            81,038             72,791

 Property and equipment, net                        61,844             64,434
 Intangible assets, net                             52,666             62,909
 Goodwill, net                                     146,145            149,764
 Other noncurrent assets                             7,986              7,807
                                              ------------       ------------
       Total assets                                349,679            357,705
                                              ============       ============

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Accounts payable and accrued liabilities           45,989             42,309
 Deferred tax liability                             12,078             12,078
 Unearned income                                    13,292              9,428
 Other current liabilities                           5,900              2,771
                                              ------------       ------------
    Total current liabilities                       77,259             66,586

 Deferred tax liability                              1,823              8,961
 Note payable                                       20,000             20,000
 Other noncurrent liabilities                        2,593              1,586

 Stockholders' equity:
    Preferred stock, $.01 par value; 2,000
      shares authorized; zero shares issued
      and outstanding,                                   -                  -
    Common stock, $.01 par value; 50,000
      shares authorized; 24,880 and 24,873
      shares issued, respectively                      249                249
    Additional paid-in capital                     288,495            288,422
    Unearned compensation                             (124)              (157)
    Accumulated comprehensive loss                    (252)              (265)
    Accumulated deficit                            (37,584)           (26,501)
    Less treasury stock at cost (402 and
      245 shares, respectively)                     (2,780)            (1,176)
                                              ------------       ------------
       Total stockholders' equity                  248,004            260,572
                                              ------------       ------------
       Total liabilities and
         stockholders' equity                $     349,679      $     357,705
                                              ============       ============

 See accompanying notes to condensed consolidated financial statements




                             PEGASUS SOLUTIONS, INC.
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands except per share amounts)
                                  (Unaudited)


                                                     Three Months Ended
                                                         March 31,
                                              -------------------------------
                                                  2001
                                                (amended)            2000
                                              ------------       ------------
 Net revenues                                $      46,108      $      10,661

 Cost of services                                   26,259              3,431
 Restructure costs                                     797                  -
 Research and development                            1,994                603
 General and administrative expenses                 6,552              1,905
 Marketing and promotion expenses                    6,352              1,594
 Depreciation and amortization                      16,425                605
                                              ------------       ------------
 Operating income (loss)                           (12,271)             2,523
 Other income (expense):
    Interest income, net                                39              1,594
    Loss on sale of business unit                     (671)                 -
    Equity in loss of investee                        (298)                 -
    Other                                              (43)                (6)
                                              ------------       ------------
 Income (loss) before income taxes                 (13,244)             4,111
 Income tax expense (benefit)                       (2,161)             1,090
                                              ------------       ------------
 Net income (loss)                           $     (11,083)     $       3,021
                                              ============       ============
 Other comprehensive income - change in
    unrealized loss, net of tax                         13                 19
                                              ------------       ------------
 Comprehensive income (loss)                 $     (11,070)     $       3,040
                                              ============       ============
 Net income (loss) per share:
    Basic                                    $       (0.45)     $        0.15
                                              ============       ============
    Diluted                                  $       (0.45)     $        0.14
                                              ============       ============
 Weighted average shares outstanding:
    Basic                                           24,596             20,356
                                              ============       ============
    Diluted                                         24,596             21,048
                                              ============       ============

 See accompanying notes to condensed consolidated financial statements



                             PEGASUS SOLUTIONS, INC.
                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

                                                        Three Months Ended
                                                             March 31,
                                                      -----------------------
                                                        2001
                                                      (amended)        2000
                                                      --------       --------
 Cash flows from operating activities:
   Net income (loss)                                 $ (11,083)     $   3,021
   Adjustments to reconcile net income to
     net cash from operating activities:
     Depreciation and amortization                      16,425            605
     Loss on sale of business unit                         671              -
     Other                                               1,938            392
     Changes in assets and liabilities:
       Restricted cash                                     (44)          (631)
       Accounts receivable                              (7,832)        (1,357)
       Other assets                                     (2,107)        (1,675)
       Accounts payable and accrued liabilities          6,556          1,642
       Unearned income                                   3,865          1,674
       Other liabilities                                (3,863)           125
                                                      --------       --------
         Net cash provided by operating activities       4,526          3,796
                                                      --------       --------
 Cash flows from investing activities:
   Proceeds from sale of business unit                   2,894              -
   Purchase of software, property and equipment         (3,363)        (1,319)
   Purchase of marketable securities                    (7,699)             -
   Proceeds from maturity of marketable securities       2,000         27,794
   Repayment of customer advance                         1,500              -
                                                      --------       --------
       Net cash provided by (used for)
         investing activities                           (4,668)        26,475
                                                      --------       --------
 Cash flows from financing activities:
   Proceeds from issuance of stock                          66            126
   Purchase of treasury stock                           (1,604)             -
   Repayment of capital leases                             (96)           (53)
                                                      --------       --------
     Net cash provided by (used for)
       financing activities                             (1,634)            73
                                                      --------       --------
 Net increase (decrease) in cash and cash equivalents   (1,776)        30,344
 Cash and cash equivalents, beginning of period         32,576        104,616
                                                      --------       --------
 Cash and cash equivalents, end of period            $  30,800      $ 134,960
                                                      ========       ========

 See accompanying notes to condensed consolidated financial statements




             Notes to Condensed Consolidated Financial Statements
                                 (Unaudited)


 1. BASIS OF PRESENTATION

    Pegasus  is a  leading provider  of end-to-end  reservation  distribution
    systems,   reservation  technology  systems   and  hotel   representation
    services  for the global  hotel industry. Pegasus  is organized into  two
    business  segments - technology and  hospitality.  Pegasus' common  stock
    is  traded  on  the Nasdaq National  Market under  the symbol  PEGS.  The
    unaudited  condensed   consolidated  financial  statements  include   the
    accounts  of Pegasus Solutions,  Inc. and its  wholly owned  subsidiaries
    ("Pegasus"  or "the  Company").   All significant  intercompany  balances
    have been eliminated in consolidation.

    In  the  opinion  of management,  the  unaudited  condensed  consolidated
    financial statements  presented herein reflect all adjustments  necessary
    to  fairly state  the  financial position,  operating results,  and  cash
    flows  for the  periods  presented.   Such adjustments  are of  a  normal
    recurring nature.   The results for interim  periods are not  necessarily
    indicative  of results  expected for  the  entire  fiscal  year.  Certain
    prior period amounts have been reclassified to conform to current  period
    presentation.   The   accompanying   unaudited   condensed   consolidated
    financial statements and the notes thereto should be read in  conjunction
    with  the consolidated financial statements  and notes thereto  contained
    in our annual  report for the year ended December 31, 2000 on Form  10-K.
    Pegasus  management  believes that  the  disclosures are  sufficient  for
    interim financial reporting purposes.


 2. EARNINGS PER SHARE

    Basic net  income (loss) per share for the  three months ended March  31,
    2001  and  2000  has  been  computed  in  accordance  with  Statement  of
    Financial Accounting Standards  No. 128, "Earnings per Share," using  the
    weighted average number of common shares outstanding.

    Diluted net income (loss) per share for the three months ended March  31,
    2001 and 2000  gives effect to all dilutive potential common shares  that
    were outstanding during the respective periods. Outstanding options  with
    strike  prices below  the  average fair  market  value of  the  Company's
    common stock for  the three months ended March 31, 2000 were included  in
    the  diluted  earnings  per  share  ("EPS")  calculation.    Due  to  the
    Company's net  loss position for the three  months ended March 31,  2001,
    all outstanding options  were excluded in the calculation of diluted  net
    loss   per   share  because   their   effect  would   be   anti-dilutive.
    Approximately  2.9 million  shares issuable  upon the  exercise of  stock
    options  were not included  in the calculation  of diluted  net loss  per
    share for the three months ended March 31, 2001.


 3. SEGMENT INFORMATION

    Based on the  criteria set forth under Statement of Financial  Accounting
    Standards  No. 131,  "Disclosures  about Segments  of an  Enterprise  and
    Related Information," Pegasus  is organized into two business segments  -
    technology and hospitality.

       * The technology segment provides central reservation systems
         ("CRS"), electronic distribution, commission processing, property
         systems, TravelWeb.com and business intelligence services to the
         global hotel industry.

       * The hospitality segment provides hotel representation services
         offered under the Utell and Golden Tulip brand names.

    The  Company is organized  primarily on the  basis of services  provided.
    Prior period segment information has been reclassified to conform to  the
    current period presentation.   Segment data includes a charge  allocating
    all corporate costs  to the operating segments. Management evaluates  the
    performance  of its segments  based on earnings  before interest,  income
    tax,  depreciation and amortization ("EBITDA").   Although EBITDA is  not
    calculated in  accordance with generally accepted accounting  principles,
    the Company  believes that EBITDA is  widely used by analysts,  investors
    and  others as a  measure of operating  performance.  Nevertheless,  this
    measure  should not be  considered in isolation  or as  a substitute  for
    operating  income, cash  flows  from operating  activities or  any  other
    measure for determining the Company's operating performance or  liquidity
    that  is  calculated in  accordance  with generally  accepted  accounting
    principles.   In  addition, the Company's  calculation of  EBITDA is  not
    necessarily  comparable to similarly  titled measures  reported by  other
    companies.

    The following table presents information about reported segments for the
    three months ended
    March 31 (in thousands):

                            Technology  Hospitality     Total
                            ----------  -----------     -----
           2001
           ----
           Net revenues      $ 26,788     $ 19,320    $ 46,108
           EBITDA               5,469       (1,315)      4,154

           2000
           ----
           Net revenues        10,661           --      10,661
           EBITDA               3,128           --       3,128


    A  reconciliation of total  segment EBITDA to  total consolidated  income
    (loss)  before income taxes  for the three  months ended March  31 is  as
    follows (in thousands):

                                                       2001
                                                    (amended)       2000
                                                     -------      -------
         Total EBITDA for reportable segments       $  4,154     $  3,128
         Depreciation and amortization               (16,425)        (605)
         Interest income, net                             39        1,594
         Loss on sale of business unit                  (671)          --
         Equity in loss of investee                     (298)          --
         Other                                           (43)          (6)
                                                     -------      -------
         Consolidated income (loss) before
           income taxes                             $(13,244)    $  4,111
                                                     =======      =======


 3. RESTRUCTURE COSTS

    During the three  months ended March 31, 2001, Pegasus incurred  $797,000
    of   restructuring   charges,   including   $576,000   related   to   the
    consolidation  of reservation centers and  $221,000 related to  severance
    and   other  expenses   associated  with   winding  down   our   Business
    Intelligence operations.  As of March 31, 2001, unpaid restructure  costs
    were $778,000.


 5. SALE OF BUSINESS UNIT

    On  January  10, 2001,  Pegasus  sold its  Summit  Hotels &  Resorts  and
    Sterling  Hotels  &  Resorts brand  businesses  to  IndeCorp  Corporation
    ("IndeCorp")  for approximately $12  million, including scheduled  future
    payments due upon member hotel contract renewals.  IndeCorp is a Chicago-
    based  holding company  that owns  and  operates  the luxury hotel  brand
    Preferred Hotels  & Resorts  Worldwide.   In the first  quarter  of 2001,
    Pegasus recognized a pre-tax gain of  $4.8 million related to the sale of
    these two brands.  In addition,  IndeCorp  signed a five-year  technology
    services agreement and a three-year  hotel representation  agreement with
    Pegasus.  As part of the agreements, Pegasus is the exclusive provider of
    reservation  technology, electronic reservation processing and commission
    processing services to the IndeCorp brands, which includes all  Preferred
    Hotels & Resorts, Summit Hotels &  Resorts and Sterling Hotels &  Resorts
    member hotels.  Pegasus also provides a host of other ancillary  services
    to the IndeCorp businesses.

    At  the time of  the sale of  the Summit and  Sterling brand  businesses,
    Pegasus  concluded  that  the scheduled  future  payments  represented  a
    determinable  payment  stream.  Pegasus  has  determined  that  the  sale
    agreement  cannot  be  accounted  for  consistent   with   this   initial
    conclusion.   On  November  9, 2001,  Pegasus  and IndeCorp  amended  the
    original  sale  agreement  to  provide  for  a  promissory  note  in  the
    principal  amount of  $6  million payable  by  IndeCorp to  Pegasus  that
    replaces the scheduled future payments under the original agreement  with
    a  fixed and  determinable payment  stream for  a period  of eight  years
    commencing  July  1,  2002  and  bearing  interest  at  7  percent.   The
    discounted value of this promissory note is $5.5 million.

    The amendment  of the original sale  agreement further provides that  (1)
    Pegasus receive from  IndeCorp a $2.8 million promissory note to  replace
    outstanding  trade  receivables,  and  (2)  the  term  of  the   existing
    technology services and hotel representation agreements with IndeCorp  be
    extended for an additional  1.5  years.   This  promissory note  requires
    monthly payments for a period of eight years commencing July 1, 2002  and
    bears interest at 7 percent.

    Pegasus  has revised  the pre-tax  gain on  the sale  of the  Summit  and
    Sterling brand  businesses recorded in the  quarter ended March 31,  2001
    to  exclude  the  amounts  related  to  the  scheduled  future  payments.
    Accordingly, the previously  recognized pre-tax gain of $4.8 million  has
    been  revised to a $671,000  pre-tax loss.  To  reflect the structure  of
    the amended sale agreement, Pegasus will recognize the $5.5 million  pre-
    tax  gain on the sale  related to the promissory  note that replaces  the
    scheduled future  payments in the quarter ended  December 31, 2001.   The
    revision  and the timing of  the recognition of the  gain in the  quarter
    ended December  31, 2001 is not expected to  have any material impact  on
    the  Company's consolidated statement  of operations for  the year  ended
    December 31, 2001.




 6. STOCKHOLDERS' EQUITY

    On August  9, 2000, the Board of  Directors authorized the repurchase  of
    up to two  million shares of the Company's common stock.  The  repurchase
    is  at  the  discretion  of the  Board  of  Directors'  Stock  Repurchase
    Committee  and may be made  on the open  market, in privately  negotiated
    transactions or  otherwise, depending on market conditions, price,  share
    availability and other  factors.  Shares repurchased may be reserved  for
    later  reissue  in  connection with  employee  benefit  plans  and  other
    general  corporate purposes.   As  of  March 31,  2001, the  Company  had
    purchased 156,000 shares for an aggregate $1.6 million.

 7. CONTINGENCIES

    Pegasus  is subject  to certain  legal proceedings,  claims and  disputes
    that arise  in the ordinary course  of our business. Although  management
    cannot  predict  the outcomes  of  these  legal proceedings,  we  do  not
    believe  these  actions  will  have a  material  adverse  effect  on  our
    financial position, results of operations or liquidity.


 8. RECENTLY ISSUED ACCOUNTING STANDARDS

    In  June 1998, the Financial  Accounting Standards Board ("FASB")  issued
    Statement  of Financial  Accounting Standards  No. 133,  "Accounting  for
    Derivative  Instruments and  Hedging Activities"  ("FAS 133").   FAS  133
    requires  that all  derivative  instruments be  recorded on  the  balance
    sheet  at  fair  value.    Changes  in  the  fair  value  of   derivative
    instruments  are  recorded  each period  in  current  earnings  or  other
    comprehensive income, depending on whether a derivative is designated  as
    part  of a  hedge  transaction.   FAS 133,  as  amended by  Statement  of
    Financial  Accounting  Standards  No.  137,  "Accounting  for  Derivative
    Instruments  and Hedging  Activities-Deferral of  Effective Date  of  FAS
    133,"  was effective for Pegasus'  first quarter financial statements  in
    fiscal 2001.   The adoption of FAS 133 did not have a material impact  on
    our consolidated financial statements.



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

 The following discussion and analysis should be read in conjunction with the
 management's discussion and analysis of  financial condition and results  of
 operations and  the  consolidated  financial statements  and  notes  thereto
 included in our Annual Report on Form  10-K for the year ended December  31,
 2000.   This  quarterly  report  on  Form  10-Q/A  contains  forward-looking
 statements including  statements using  terminology such  as "may,"  "will,"
 "expects," "plans," "anticipates," "estimates," "potential," or  "continue,"
 or the negative thereof or  other comparable terminology regarding  beliefs,
 plans, expectations  or  intentions  for the  future.  This  discussion  and
 analysis contains certain forward-looking statements that involve risks  and
 uncertainties.  Pegasus'  actual results and  the timing  of certain  events
 could  differ  materially  from  those  discussed  in  the   forward-looking
 statements as a result of many  factors including those described under  the
 heading "Risk  Factors" in  our filings  with  the Securities  and  Exchange
 Commission including  our Annual  Report on  Form 10-K  for the  year  ended
 December 31, 2000.

 Reorganization

 On January 30, 2001, Pegasus announced  the reorganization of its  corporate
 structure  to  realign  its   two  business  segments.     We  believe   the
 reorganization will  provide  greater  focus  and  accountability  for  each
 business.  Prior period segment information has been reclassified to conform
 to the current  period presentation.   The  key differences  created by  the
 reorganization are as follows:

   *  The technology company and the hospitality company are now operated
      separately.  Each has its own dedicated employees while some corporate
      functions remain shared.
   *  Commission Processing and TravelWeb.com, formerly within the
      hospitality company, are now part of the technology company.

 Overview

 Pegasus  is  a  leading  provider   of  hotel  room  reservation   services,
 reservation technology  systems and  hotel representation  services for  the
 global hotel industry.  Pegasus provides services to:

   *  More than 100,000 travel agencies, including nine of the 10 largest
      U.S.-based travel agencies based on revenues;
   *  Nearly 40,000 hotels around the world, including 18 of the 20 largest
      hotel companies based on revenues and total number of guest rooms; and
   *  Thousands of travel-related Web sites.

 On April 3, 2000, Pegasus completed  the acquisition of REZ, Inc., a  leader
 in providing distribution  services and  solutions for  the hotel  industry.
 The acquisition added hotel  representation, central reservation system  and
 property management system services to our existing electronic distribution,
 commission processing and business intelligence services.

 Pegasus  is  organized  into  two  operating  companies  -  technology   and
 hospitality.  The technology company includes central reservation system, or
 CRS, electronic  distribution,  commission processing,  property  management
 systems, or  PMS, TravelWeb.com  and business  intelligence services.    The
 hospitality company includes hotel representation services offered under the
 Utell[R] and Golden Tulip[R] brand names,  as well as Paytell[R], a  service
 that allows travelers' to prepay for reservations and manage their  exposure
 to foreign currency exchange rate fluctuations.  For the three months  ended
 March 31,  2001,  approximately  58  percent  and  42  percent  of  Pegasus'
 consolidated  revenue  was  derived  from  the  technology  and  hospitality
 businesses, respectively.


 Services

 Technology

 The technology  company includes  CRS, electronic  distribution,  commission
 processing, PMS, TravelWeb.com  and business intelligence  services.   Hotel
 companies are placing an increasing emphasis  on the use of technology as  a
 means of both increasing revenues as well as reducing costs.   Increasingly,
 hotel companies are realizing that internally developing and operating their
 own technology solutions may not always be the most cost effective approach,
 particularly as this relates to CRS  and PMS functions.  These systems  tend
 to be expensive  to build,  operate and  update.   As a  result, many  hotel
 companies have chosen to  utilize the services of  a third party to  provide
 CRS and PMS capability.

 Central Reservation System.     Pegasus' CRS  is provided on an  application
 service processing,  or ASP,  basis to  more than  10,000 hotel  properties,
 representing over  2  million  hotel  rooms  worldwide.    During  2000,  we
 processed approximately  40  million  hotel reservations  through  our  CRS.
 Pegasus also  provides  CRS software  licenses  to an  additional  20  hotel
 brands, representing 12,000 properties.

 Our CRS business provides hotel customers with a license for our  RezView[R]
 CRS software as well as the  hardware and facilities necessary to run  their
 CRS and  process reservations.   CRS  also  includes the  following  support
 services:

   *  System administration
   *  Database administration
   *  Electronic distribution channel management
   *  Telecommunications management
   *  Private-label voice reservation services

 CRS revenues consist of transaction fees as well as license, maintenance and
 support fees  related to  our RezView  software.   CRS revenues  represented
 approximately 31 percent of total revenues for the three months ended  March
 31, 2001.

 Electronic Distribution.    Pegasus  Electronic  Distribution  provides  the
 technology that  facilitates  electronic  hotel  room  reservations.    This
 technology connects travel  industry global distribution  systems, or  GDSs,
 and travel-related  Internet sites  to a  hotel's CRS.   Pegasus  Electronic
 Distribution supports  a  variety  of distribution  channels  including  the
 following:

   *  GDS connectivity - Pegasus Electronic Distribution is linked to all
      major GDSs and connects our hotel customers to travel agent terminals
      all over the world.
   *  Third-party Web sites - We provide travel-related Web sites access to
      our hotel information database containing more than 40,000 properties
      and on-line hotel reservation capability.  We provide this service to
      several of the top travel Web sites such as Expedia.com, HotWire.com,
      Lastminute.com, Oracle e-Travel, Continental.com, Orbitz.com and our
      own TravelWeb.com.
   *  Hotel Web sites - Our NetBookerTM service provides hotel companies with
      a hotel information database and Internet reservation capabilities.
      Hotel Web sites that are "Powered by Pegasus"[R] offer brand-loyal
      Internet shoppers real-time rates, availability and booking
      capabilities.

 Pegasus Electronic Distribution  revenues primarily  consist of  transaction
 fees,  commissions  and  monthly  subscription  or  maintenance  fees.    In
 addition, new hotel customers pay a one-time set-up fee for establishing the
 connection  between  the  hotel's   CRS  and  the  electronic   distribution
 technology.  New third-party  Web site customers pay  a one-time set-up  fee
 for establishing the connection  between a hotel's  CRS and the  third-party
 Web site.   Electronic  Distribution revenues  represented approximately  10
 percent of total revenues for the three months ended March 31, 2001.

 Commission  Processing.      Pegasus  Commission   Processing   provides   a
 comprehensive  and  technologically  advanced  hotel  commission  processing
 service by  collecting and  consolidating  checkout information  and  travel
 agency commissions on behalf of more  than 32,000 properties representing  a
 significant number of  major hotel brands.   Each  month Pegasus  Commission
 Processing consolidates and  distributes millions of  dollars in  commission
 payments to its participating travel agencies, which number over 100,000  in
 more than  200 countries.   This  value-added commission  consolidation  and
 reporting service  facilitates more  efficient and  effective operation  for
 both hotel and  travel agency participants  by providing  a single,  monthly
 commission payment  to member  travel  agencies from  participating  hotels.
 Pegasus Commission Processing processed approximately $488 million in  hotel
 commissions in 2000.

 Pegasus Commission Processing  revenues consist  of both  travel agency  and
 hotel fees.  Travel agency fees  are based on a  percentage of the value  of
 hotel commissions processed  by Pegasus  on behalf  of participating  travel
 agencies.   Revenues from  travel agency  fees can  vary substantially  from
 period to period based on the types of hotels at which reservations are made
 and fluctuations in overall room rates.   In addition, participating  hotels
 generally pay fees based on the  number of commissionable transactions  that
 Pegasus processes  for  the respective  hotel.   Our  commission  processing
 revenues represented  approximately 15  percent of  total revenues  for  the
 three months ended March 31, 2001.

 Property Systems and Services.  As part of the REZ acquisition, we  obtained
 the GuestView[R] PMS  software.  Although  we are  still servicing  existing
 customers, we are not selling new licenses for the GuestView software.   PMS
 revenues for the three  months ended March 31,  2001 primarily consisted  of
 maintenance and support fees related to the GuestView software.

 In November 2000, we entered  into an agreement to  purchase all or part  of
 Global Enterprise  Technology  Solutions LLC,  or  GETS.   As  part  of  the
 transaction, Pegasus obtained an exclusive license to the new Internet-based
 ASP property management system currently under development by GETS.  Pegasus
 is currently funding and directing the development of the new system.

 TravelWeb.com.   TravelWeb.com is  our interactive  Internet site  on  which
 consumers  can  research   and  reserve  hotel   rooms  around  the   world.
 TravelWeb.com contains  detailed property  information on  more than  40,000
 hotels and allows travelers  to directly access hotels'  CRSs to check  room
 availability and make or cancel a reservation.  Other features include hotel
 photos, maps, weather information and special discount programs.  For  hotel
 reservations that originate on the  TravelWeb.com Web site, Pegasus  charges
 the hotel either a transaction fee or a commission based on the value of the
 guest stay.

 Business Intelligence.    Pegasus Business  Intelligence  provides  customer
 relationship management  and marketing  research and  information  services.
 Business Intelligence revenues  consist of fees  charged to  hotels for  the
 development of hotel databases and for consulting services.  In March  2001,
 Pegasus notified  employees and  customers that  it  would not  be  renewing
 Business Intelligence contracts and would be winding down operations.

 Hospitality

 The hospitality company includes hotel representation services offered under
 the Utell and Golden Tulip brand names,  as well as Paytell, a service  that
 allows travelers to  prepay for reservations  and manage  their exposure  to
 foreign currency exchange rate fluctuations.

 Representation Services.  In order to  sell their rooms in the  marketplace,
 many independent hotels associate  themselves with our hotel  representation
 services  and  use  our  systems  and  infrastructure  to  market  and  make
 reservations  for  their   rooms.    Independent   hotels  join  our   hotel
 representation service for the following reasons:

   *  To achieve a cost-effective presence in the primary electronic
      distribution channels - GDS and Internet.
   *  To obtain a global voice reservation capability through which travel
      agents can book their rooms over the telephone via a local call with
      local language capabilities.
   *  To enhance the market image of the hotel by affiliation with a well-
      known name in hotel distribution.
   *  To benefit from worldwide sales and marketing support.

 Our core hotel representation service, offered  under the Utell brand  name,
 provides hotel marketing,  voice reservation, as  well as  GDS and  Internet
 representation services  for  more  than  6,400  hotels  in  more  than  180
 countries.    Utell  is   the  oldest,  largest   and  most  diverse   hotel
 representation company  in the  world.   It operates  the Unison[R]  CRS,  a
 sophisticated CRS  offering advanced  electronic distribution  capabilities,
 providing both a GDS and Internet presence for its member hotels.

 We also offer branded hotel representation  services under the Golden  Tulip
 and Tulip Inns[R] brand names.  Affiliation with Golden Tulip allows  member
 hotels to  adopt the  brand name  and quality  standards of  the  well-known
 Golden Tulip  Worldwide  brand.   Golden  Tulip  Worldwide  members  include
 approximately  400  hotels  worldwide.     Branded  representation   service
 customers also receive hotel marketing, voice reservation as well as GDS and
 Internet  representation  services  similar  to  our  Utell   representation
 customers.

 Representation service  revenues  consist of  reservation  processing  fees,
 membership fees  and  fees  for  various  marketing  services.    Our  hotel
 representation  services  represented  approximately  42  percent  of  total
 revenues for the three months ended March 31, 2001.

 Paytell.  Many international travelers who book rooms at hotels to which  we
 provide representation services  utilize Paytell to  prepay for hotel  stays
 and reduce their exposure to foreign currency fluctuations.  Travelers using
 our Paytell service prepay for hotel rooms in the traveler's local currency.
 When a traveler arrives at the hotel, Pegasus remits the amount to the hotel
 in the hotel's local currency.   Revenues for this service are derived  from
 the difference in the exchange rate that the traveler actually paid and  the
 exchange rate when the guest stay occurs.

 Other Services

 Pegasus regularly  seeks  to  develop new  services  to  capitalize  on  its
 existing technology and customer base  and to provide additional  electronic
 hotel reservation  capabilities and  information  services to  its  existing
 customers and to other participants in the hotel room distribution  process.
 One such development is our strategic investment in GETS, a company that  is
 developing an Internet-based ASP property management system to which we have
 an exclusive license.  Pegasus has not received a material amount of revenue
 from these  services,  and there  can  be no  assurance  that any  of  these
 services will produce a material amount of revenue in the future.


 Recent Developments

 On January 10, 2001, Pegasus sold  its Summit Hotels & Resorts and  Sterling
 Hotels & Resorts brand businesses to IndeCorp Corporation, or IndeCorp,  for
 approximately $12  million, including  scheduled  future payments  due  upon
 member hotel contract renewals.  IndeCorp is a Chicago-based holding company
 that owns and  operates the luxury  hotel brand Preferred  Hotels &  Resorts
 Worldwide.  In the first quarter of 2001, Pegasus recognized a pre-tax  gain
 of $4.8 million  related to  the sale  of these  two brands.   In  addition,
 IndeCorp signed a five-year technology  services agreement and a  three-year
 hotel representation agreement  with Pegasus.   As part  of the  agreements,
 Pegasus is  the exclusive  provider  of reservation  technology,  electronic
 reservation processing and  commission processing services  to the  IndeCorp
 brands, which  includes all  Preferred Hotels  &  Resorts, Summit  Hotels  &
 Resorts and Sterling Hotels & Resorts member hotels.  Pegasus also  provides
 a host of other ancillary services to the IndeCorp businesses.

 At the time of the sale of the Summit and Sterling brand businesses, Pegasus
 concluded that  the scheduled  future  payments represented  a  determinable
 payment stream.   Pegasus has determined that the sale agreement can not  be
 accounted for consistent with this initial conclusion.  On November 9, 2001,
 Pegasus and IndeCorp amended  the original sale agreement  to provide for  a
 promissory note in the principal amount of $6 million payable by IndeCorp to
 Pegasus that  replaces  the scheduled  future  payments under  the  original
 agreement with a fixed and determinable payment stream for a period of eight
 years commencing  July 1,  2002 and  bearing  interest at  7 percent.    The
 discounted value of this promissory note is $5.5 million.

 The amendment  of the  original sale  agreement  further provides  that  (1)
 Pegasus receive  from IndeCorp  a $2.8  million promissory  note to  replace
 outstanding trade receivables, and (2) the  term of the existing  technology
 services and hotel representation agreements  with IndeCorp be extended  for
 an additional 1.5 years.  This promissory note requires monthly payments for
 a period of  eight years commencing  July 1, 2002  and bears  interest at  7
 percent.

 Pegasus has revised the pre-tax gain on the sale of the Summit and  Sterling
 brand businesses recorded in the quarter ended March 31, 2001 to exclude the
 amounts  related  to  the  scheduled  future  payments.    Accordingly,  the
 previously recognized pre-tax  gain of $4.8  million has been  revised to  a
 $671,000 pre-tax  loss.   To  reflect  the  structure of  the  amended  sale
 agreement, Pegasus will recognize the $5.5 million pre-tax gain on the  sale
 related to the promissory note that  replaces the scheduled future  payments
 in the quarter ended December 31, 2001.  The revision and the timing of  the
 recognition of  the gain  in the  quarter  ended December  31, 2001  is  not
 expected to have any material impact on the Company's consolidated statement
 of operations for  the year ended  December 31, 2001.   The following  table
 illustrates the net change resulting from this revision (in thousands):

                                                             As of
                                                      --------------------
                                                     March 31, December 31,
                                                        2001         2001
                                                      --------------------
       Balance sheet:
       Total assets increase (decrease)               $(5,460)      $5,460
       Total liabilities decrease (increase)              891         (891)
                                                      --------------------
       Accumulated deficit decrease (increase)        $(4,569)      $4,569
                                                      ====================

                                                         Quarter ended
                                                      --------------------
                                                     March 31,  December 31,
                                                        2001        2001
                                                      --------------------
       Statement of operations:
       Gain on sale of business unit increase
         (decrease)                                   $(5,460)     $ 5,460

       Loss before income taxes decrease (increase)    (5,460)       5,460
       Income tax benefit decrease (increase)            (891)         891
                                                      --------------------
       Net loss decrease (increase)                   $(4,569)     $ 4,569
                                                      ====================
       Basic and diluted net loss per share decrease
       (increase)                                     $ (0.19)     $  0.19*
                                                      ====================

       * Assumes weighted average shares outstanding of 24,600, which is not
         expected to be materially different from weighted average shares
         outstanding for the three months ended September 30, 2001.



 On January 30, 2001, Pegasus announced  the reorganization of its  corporate
 structure  to  realign  its  two  business   segments.    As  part  of   the
 reorganization, our  hotel representation  business now  operates under  the
 Utell name  as a  wholly owned  subsidiary of  Pegasus Solutions,  Inc.  and
 represents our hospitality segment.  Our technology segment consists of CRS,
 electronic  distribution,  commission  processing,  PMS,  TravelWeb.com  and
 business intelligence  services.   We began  using this  new  organizational
 structure for segment reporting in the first quarter of 2001.

 We operate Golden Tulip  under a brand license  agreement with NH Hotels  of
 Madrid, or NH.  Pursuant to the agreement, we are required to have at  least
 500 participating hotels by the end of 2001.  We do not expect to meet  that
 requirement.  While we continue to  discuss alternatives with NH, we  expect
 to return the licenses and the brand business back to NH at the end of 2001.

 Because of  significant  net operating  losses,  management decided  in  the
 fourth quarter of 2000 not to  seek new Business Intelligence customers  and
 only to service  existing contracts.   The Company determined  that the  net
 book values of goodwill and certain other assets were impaired and  recorded
 an asset impairment charge  of $3.0 million in  the fourth quarter of  2000.
 In March 2001, Pegasus notified employees and customers that it would not be
 renewing contracts  and  would be  winding  down its  Business  Intelligence
 operations.  As a result, Pegasus incurred $221,000 of related severance and
 other expenses during the three months ended March 31, 2001.


 Results of Operations

 The results of operations for the three months ended March 31, 2001  include
 the effect of  the REZ acquisition,  which was completed  on April 3,  2000.
 Accordingly, REZ's results of operations  subsequent to the acquisition  are
 included in  the  accompanying unaudited  condensed  consolidated  financial
 statements.

 Net Revenues.   Net  revenues for  the  three months  ended March  31,  2001
 increased to $46.1 million  from $10.7 million for  the same period in  2000
 primarily due  to the  acquisition of  REZ.   Excluding the  effect of  REZ,
 revenues increased $2.1  million, or 19.5  percent primarily  due to  higher
 transaction levels for Commission Processing.

 Revenues for our technology segment were $26.8 million for the three  months
 ended March 31, 2001, including $14.0 million in technology revenue  related
 to REZ's  operations.   Excluding the  effect  of REZ,  technology  revenues
 increased $2.1 million,  or 19.5  percent, to  $12.7 million  for the  three
 months ended March 31, 2001 compared to $10.6 million for the same period in
 2000.

 Commission Processing revenues increased 32.3  percent for the three  months
 ended March 31, 2001 compared to the same period  in 2000 as a result of  an
 18.6 percent increase  in the  value of  commissions paid  to member  travel
 agencies  through  our  commission  processing   service.    The  value   of
 commissions paid increased  because of an  increase in the  number of  hotel
 commission transactions processed combined with  an increase in the  average
 value of commissions processed.  In  addition, revenue earned on the  spread
 between the  currency  in which  the  hotel  commission is  earned  and  the
 currency paid to  the travel agency  increased.  Incremental  reconciliation
 and tracking services revenue also contributed to the increase in commission
 processing revenues.

 Electronic Distribution revenues decreased $193,000, or 3.9 percent, to $4.7
 million for the three months ended  March 31, 2001 compared to $4.9  million
 for the same  period in  2000.  Both  transaction growth  rates and  revenue
 growth was negatively impacted by the loss of business previously  generated
 from some hotel Web sites which terminated in the fall of 2000.

 Business Intelligence  revenues  decreased  $165,000, or  46.8  percent,  to
 $188,000 for the three months ended March 31, 2001 compared to $353,000  for
 the same period in 2000.   Because of significant operating losses,  Pegasus
 is winding  down  its  Business  Intelligence  operations.    The  remaining
 revenues consist of fees for database maintenance.

 Revenues for our hospitality segment were $19.3 million for the three months
 ended March 31, 2001,  all of which is  related to the hotel  representation
 business acquired from REZ.

 Cost of services. Cost of services  were $26.3 million for the three  months
 ended  March  31,  2001,  including  $21.6  million  in  cost  of   services
 attributable to REZ's  operations.   Excluding the  effect of  REZ, cost  of
 services increased $1.2 million  for the three months  ended March 31,  2001
 compared to the same period in  2000.  Cost of services increased  primarily
 due to an increase in headcount  and salaries for Commission Processing  and
 Electronic Distribution,  as  well as  additional  bad debt  and  facilities
 expense.

 Restructure costs.  During  the three months ended  March 31, 2001,  Pegasus
 incurred $797,000 of  restructuring charges, including  $576,000 related  to
 the consolidation of reservation centers  and $221,000 related to  severance
 and other expenses  associated with winding  down our Business  Intelligence
 operations.

 Research and  development.   Research  and  development expenses  were  $2.0
 million for the three  months ended March 31,  2001, including $1.5  million
 related to REZ's  operations.   Excluding the  effect of  REZ, research  and
 development expenses decreased $141,000 for the three months ended March 31,
 2001 compared to the same period in 2000.

 General and  administrative expenses.  General and  administrative  expenses
 were $6.6 million for the three months ended March 31, 2001, including  $3.9
 million  related  to  REZ.    Excluding  the  effect  of  REZ,  general  and
 administrative expenses increased $709,000 primarily  due to an increase  in
 headcount  and  related  recruitment  and   travel  costs.    In   addition,
 professional fees  increased because  of higher  audit and  consulting  fees
 related to  our  enterprise-wide accounting  and  information system  and  a
 review of employee benefits.

 Marketing and promotion expenses. Marketing and promotion expenses were $6.4
 million for the three months ended March 31, 2001, including $5.2 million in
 marketing and promotion expenses attributable to REZ.  Excluding the  effect
 of REZ, marketing and promotion expenses decreased $399,000 primarily due to
 the reduction of our business intelligence sales force.

 Depreciation and amortization.  Depreciation and amortization expenses  were
 $16.4 million for  the three months  ended March 31,  2001 primarily due  to
 $13.2 million of amortization expense  related to purchased intangibles  and
 goodwill related  to the  REZ acquisition.   In  addition, depreciation  and
 amortization expense for  property and equipment  increased to $3.2  million
 for the three months ended March 31, 2001 from $521,000 for the same  period
 in 2000 primarily due  to depreciation and  amortization expense related  to
 REZ property and equipment.

 Interest income, net.   Net interest income decreased  $1.5 million for  the
 three months  ended March  31, 2001  compared to  the same  period in  2000.
 Interest income decreased $1.1 million for the three months ended March  31,
 2001 compared  to the  same period  in 2000  as marketable  securities  held
 during the three  months ended  March 31,  2000 were  used to  fund the  REZ
 acquisition on April 3, 2000.   Interest expense increased $444,000 for  the
 three months  ended March  31, 2001  compared  to the  same period  in  2000
 primarily due to  $432,000 of  accrued interest on  a note  payable to  Reed
 Elsevier plc, the majority REZ shareholder.


 Loss on sale of  business unit.   In January 2001,  Pegasus sold its  Summit
 Hotels & Resorts and Sterling Hotels & Resorts brand businesses to  IndeCorp
 Corporation for approximately $12  million, which included scheduled  future
 payments with an estimated net realizable value of $5.5 million.  During the
 three months ended  March 31,  2001, Pegasus  recognized a  pre-tax loss  of
 $671,000 related to the sale of these two businesses.


 Equity in loss of investee.  During  the three months ended March 31,  2001,
 Pegasus incurred $298,000 of amortization expense  for the excess cost  over
 net assets  acquired for  our investment  in  GETS.   GETS has  operated  at
 approximately break-even since Pegasus' initial 20 percent investment.

 Provision for income taxes.  Pegasus recorded an income tax benefit of  $2.2
 million for  the three  months ended  March 31,  2001.   Our effective  rate
 differed from  the  statutory rate  primarily  due to  large  non-deductible
 expenses related to  purchase accounting.   Pegasus recorded  an income  tax
 provision of $1.1  million for  the three months  ended March  31, 2000,  an
 effective tax rate of 26.5 percent of pretax income. The effective tax  rate
 for the three months ended March  31, 2000 differed from the statutory  rate
 primarily due to tax-exempt interest income.


 Liquidity and Capital Resources

 Pegasus' principal sources of liquidity at March 31, 2001 included cash  and
 cash equivalents of $30.8 million,  short-term investments of $5.8  million,
 restricted cash of $4.6 million and  an unused revolving credit facility  of
 $30.0 million.  Pegasus' principal sources of liquidity at December 31, 2000
 included cash and cash equivalents of $32.6 million, short-term  investments
 of $1.6 million,  restricted cash of  $4.6 million and  an unused  revolving
 credit facility of $30.0 million.

 Restricted cash represents  funds for travel  agency commission checks  that
 were never submitted to the bank  by travel agencies for payment within  one
 year of their original issuance.  After one year, the bank places a stop  on
 the outstanding travel  agency commission checks  and returns  the funds  to
 Pegasus.  Pegasus records, in an accrued liability account, an amount  equal
 to the restricted  cash recorded upon  receipt of the  funds from the  bank.
 The reasons for the checks not clearing include travel agencies going out of
 business, change in address  or the checks being  lost.  The returned  funds
 are repaid to the original travel  agency if they can  be located or if  not
 then to their state of residence as required by the unclaimed property  laws
 of their state.

 Working capital  decreased to  $3.8  million at  March  31, 2001  from  $6.2
 million at December 31, 2000, and net cash provided by operating  activities
 increased to $4.5 million in for the three months ending March 31, 2001 from
 $3.8 million for the same period in 2000.

 Capital expenditures  consisted  of  purchases of  software,  furniture  and
 computer equipment  as  well  as internally  developed  software  costs  and
 amounted to $3.4 million for the three months ended March 31, 2001  compared
 to $1.3 million for the same  period in 2000.   Additional uses of cash  for
 investing activities for the three months ended March 31, 2001 included  the
 purchase  of  marketable  securities.     Pegasus  has  financed  its   cash
 requirements  for  investments   primarily  through   cash  generated   from
 operations, the sale of capital stock,  the sale of the Summit and  Sterling
 brands and borrowings from its revolving credit facility.  Pegasus estimates
 that its capital expenditures during 2001 will range from approximately  $12
 to $14 million primarily related to adding capacity to existing systems  and
 software development.

 In conjunction  with the  REZ acquisition,  Pegasus  entered into  a  credit
 agreement on  April 17,  2000.   Under the  terms of  the credit  agreement,
 Pegasus has an aggregate  $30 million revolving  credit facility with  Chase
 Bank of  Texas, Compass  Bank and  Wells  Fargo Bank  (Texas).   The  credit
 agreement has a two-year term, and a current interest rate of LIBOR plus two
 percent.  There was no amount  outstanding under the credit facility at  May
 10, 2001.

 On August 9, 2000, the Board of Directors authorized the repurchase of up to
 two million shares of the Company's common stock.  The repurchase is at  the
 discretion of the Board of Directors' Stock Repurchase Committee and may  be
 made on the open market, in privately negotiated transactions or  otherwise,
 depending on market conditions, price, share availability and other factors.
 Shares repurchased  may be  reserved for  later reissue  in connection  with
 employee benefit plans and other general corporate purposes.  As of May  10,
 2001, Pegasus had repurchased 156,000 shares at a cost of $1.6 million.

 On November 1,  2000, Pegasus entered  into an agreement  to acquire all  or
 part ownership  of Global  Enterprise Technology  Solutions, a  provider  of
 hotel property  management  systems.   Under  the terms  of  the  agreement,
 Pegasus initiated the acquisition by acquiring  a 20 percent interest for  a
 combination of Pegasus common stock and  cash totaling $5 million.   Pegasus
 has the right  to acquire full  ownership of Phoenix-based  GETS within  the
 next 24  months  for  Pegasus  common  stock and  cash.    As  part  of  the
 transaction, Pegasus obtained  an exclusive  license for  the new  Internet-
 based application  service  provider property  management  system  currently
 under development by GETS.  Pegasus  is currently funding and directing  the
 development of  the  system.    As  of May  10,  2001,  Pegasus  had  funded
 development costs of $3.6 million.

 Our future  liquidity  and  capital requirements  will  depend  on  numerous
 factors, including:

   *  Our profitability
   *  Operational cash requirements
   *  Competitive pressures
   *  Development of new services and applications
   *  Acquisition of complimentary businesses or technologies
   *  Response to unanticipated cash requirements

 Pegasus believes that its  cash flows from  operations, together with  funds
 available from debt financing,  will be sufficient  to meet its  foreseeable
 operating and  capital  requirements  through at  least  the  end  of  2001.
 Pegasus may consider other financing alternatives to fund its  requirements,
 including possible public  or private debt  or equity  offerings.   However,
 there can be no assurance that any financing alternatives sought by  Pegasus
 will be  available or  will be  on  terms that  are attractive  to  Pegasus.
 Further, any  debt  financing may  involve  restrictive covenants,  and  any
 equity financing may be dilutive to stockholders.

 Recently Issued Accounting Standards

 In June  1998, the  Financial Accounting  Standards Board,  or FASB,  issued
 Statement  of  Financial  Accounting  Standards  No.  133,  "Accounting  for
 Derivative Instruments  and  Hedging  Activities," or  FAS  133.    FAS  133
 requires that all derivative instruments be recorded on the balance sheet at
 fair value.    Changes in  the  fair  value of  derivative  instruments  are
 recorded each  period in  current earnings  or other  comprehensive  income,
 depending on  whether  a  derivative  is  designated  as  part  of  a  hedge
 transaction.   FAS 133,  as amended  by  Statement of  Financial  Accounting
 Standards No.  137,  "Accounting  for  Derivative  Instruments  and  Hedging
 Activities-Deferral of  Effective  Date  of  FAS  133,"  was  effective  for
 Pegasus' first quarter financial statements in fiscal 2001.  The adoption of
 FAS 133  did  not have  a  material  impact on  our  consolidated  financial
 statements.




 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 thereunto duly authorized.


                                                      PEGASUS SOLUTIONS, INC.




         November 15, 2001                             /s/ JOHN F. DAVIS, III
                                                       ----------------------
                                                          John F. Davis, III,
                                                           Chairman and Chief
                                                            Executive Officer


         November 15, 2001                                  /s/ SUSAN K. COLE
                                                            -----------------
                                                               Susan K. Cole,
                                                     Chief Financial Officer,
                                               (principal accounting officer)