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 June 30, 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
 August 10, 2001 was 24,240,000.




                           PEGASUS SOLUTIONS, INC.

                                 FORM 10-Q/A

                     For the Quarter Ended June 30, 2001


 The Registrant hereby amends the following sections of its Form 10-Q for the
 quarter ended June 30, 2001.


                                                                        Page
    Part I.  Financial Information                                      ----

    Item 1.  Financial Statements                                        3

        a)   Condensed Consolidated Balance Sheets as of June 30, 2001
             (unaudited) and December 31, 2000                           4
        b)   Condensed Consolidated Statements of Operations and
             Comprehensive Loss for the Three and Six Months Ended
             June 30, 2001 and 2000 (unaudited)                          5
        c)   Condensed Consolidated Statements of Cash Flows for the
             Six Months Ended June 30, 2001 and 2000 (unaudited)         6
        d)   Notes to Condensed Consolidated Financial Statements
             (unaudited)                                                 7

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

   Part II.  Other Information

   Item 5.   Other Information                                          22

   Signatures                                                           23







 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 June  30, 2001,  as filed  on August  14, 2001,  to reflect  a
 revision of Pegasus' condensed consolidated  financial statements as of  and
 for the six months ended June 30, 2001.  Only those sections of the Form 10-
 Q filed on August 14, 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' August 14, 2001 filing of the Form
 10-Q.





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


                                                June 30,
                                                  2001
                                               (unaudited        December 31,
                                              and amended)           2000
                                              ------------       ------------
 ASSETS

 Cash and cash equivalents                   $      17,191      $      32,576
 Restricted cash                                     5,404              4,574
 Short-term investments                              9,836              1,563
 Accounts receivable, net                           30,190             29,889
 Other current assets                                3,518              4,189
                                              ------------       ------------
    Total current assets                            66,139             72,791

 Goodwill, net                                     142,085            149,764
 Property and equipment, net                        60,737             64,434
 Intangible assets, net                             45,049             62,909
 Other noncurrent assets                             7,619              7,807
                                              ------------       ------------
       Total assets                          $     321,629      $     357,705
                                              ============       ============
 LIABILITIES AND STOCKHOLDERS' EQUITY

 Accounts payable and accrued liabilities    $      33,780      $      36,097
 Deferred tax liability                             12,074             12,078
 Income tax payable                                  1,819              6,212
 Unearned income                                    10,732              9,428
 Customer deposits                                   4,977              2,691
 Other current liabilities                           1,444                 80
                                              ------------       ------------
    Total current liabilities                       64,826             66,586

 Note payable                                            -             20,000
 Deferred tax liability                              5,212              8,961
 Other noncurrent liabilities                        8,011              1,586

 Stockholders' equity:
    Preferred stock, $0.01 par value; 2,000
      shares authorized; zero shares issued
      and outstanding,                                   -                  -
    Common stock, $0.01 par value; 50,000
      shares authorized; 24,963 and 24,873
      shares issued, respectively                      249                249
    Additional paid-in capital                     288,974            288,422
    Unearned compensation                              (91)              (157)
    Accumulated comprehensive loss                    (258)              (265)
    Accumulated deficit                            (42,051)           (26,501)
    Less treasury stock at cost (442 and
      245 shares, respectively)                     (3,243)            (1,176)
                                              ------------       ------------
       Total stockholders' equity                  243,580            260,572
                                              ------------       ------------
       Total liabilities and
         stockholders' equity                $     321,629      $     357,705
                                              ============       ============

 See accompanying notes to condensed consolidated financial statements




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


                                              Three Months Ended       Six Months Ended
                                                   June 30,                June 30,
                                            ---------------------   ---------------------
                                                                      2001
                                              2001        2000      (amended)     2000
                                            ---------   ---------   ---------   ---------
                                                                   
 Net revenues                              $   49,768  $   52,582      95,876  $   63,243

 Cost of services                              24,930      25,040      51,189      28,472
 Restructure costs                                  -           -         797           -
 Research and development                       1,579       2,759       3,573       3,362
 Write-off of purchased in-process
   research and development                         -       8,000           -       8,000
 General and administrative expenses            7,472       6,373      14,024       8,278
 Marketing and promotion expenses               6,066       8,461      12,418      10,055
 Depreciation and amortization                 16,403      16,997      32,828      17,601
                                            ---------   ---------   ---------   ---------
 Operating loss                                (6,682)    (15,048)    (18,953)    (12,525)
 Other income (expense):
    Interest income (expense), net                174         (31)        213       1,557
    Gain on sale of business units                749           -          78           -
    Equity in loss of investee                   (157)          -        (455)          -
    Other                                          79         115          36         115
                                            ---------   ---------   ---------   ---------
 Loss before income taxes                      (5,837)    (14,964)    (19,081)    (10,853)
 Income tax benefit                            (1,370)     (1,814)     (3,531)       (724)
                                            ---------   ---------   ---------   ---------
 Net loss                                  $   (4,467) $  (13,150) $  (15,550)    (10,129)
                                            =========   =========   =========   =========
 Other comprehensive income - change in
    unrealized loss, net of tax                    (6)        544           7         562
                                            ---------   ---------   ---------   ---------
 Comprehensive loss                        $   (4,473) $  (12,606) $  (15,543)     (9,567)
                                            =========   =========   =========   =========
 Basic and diluted net loss per share      $    (0.18) $    (0.54) $    (0.63) $    (0.46)
                                            =========   =========   =========   =========
 Basic and diluted weighted average
   shares outstanding                      $   24,490  $   24,157  $   24,539  $   22,257
                                            =========   =========   =========   =========

 See accompanying notes to condensed consolidated financial statements




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

                                                          Six Months Ended
                                                              June 30,
                                                      -----------------------
                                                        2001
                                                      (amended)        2000
                                                      --------       --------
 Cash flows from operating activities:
   Net loss                                          $ (15,550)     $ (10,129)
   Adjustments to reconcile net loss to
     net cash from operating activities:
     Depreciation and amortization                      32,828         17,601
     Gain on sale of business units                        (78)             -
     Write-off of purchased in-process
       research and development                              -          8,000
     Provision for bad debt                              2,000            634
     Other                                                 630           (135)
     Changes in assets and liabilities:
       Restricted cash                                    (830)          (965)
       Accounts receivable                              (2,515)         2,104
       Other assets                                     (1,783)         4,082
       Accounts payable and accrued liabilities          1,430        (13,301)
       Unearned income                                   1,304          1,866
       Other liabilities                                   809            597
                                                      --------       --------
         Net cash provided by operating activities      18,245         10,354
                                                      --------       --------
 Cash flows from investing activities:
   Proceeds from sale of business units                  4,536              -
   Purchase of REZsolutions, Inc.                            -        (95,865)
   Purchase of software, property and equipment         (8,129)        (2,703)
   Purchase of marketable securities                   (12,716)             -
   Proceeds from maturity of marketable securities       2,976         35,294
   Repayment of customer advance                         1,500              -
   Other                                                   136             49
                                                      --------       --------
       Net cash used for investing activities          (11,697)       (63,225)
                                                      --------       --------
 Cash flows from financing activities:
   Proceeds from issuance of stock                         230            162
   Repayment of notes payable                          (20,000)       (16,995)
   Purchase of treasury stock                           (2,067)             -
   Repayment of capital leases                             (96)          (328)
                                                      --------       --------
     Net cash used for financing activities            (21,933)       (17,161)
                                                      --------       --------
 Net decrease in cash and cash equivalents             (15,385)       (70,032)
 Cash and cash equivalents, beginning of period         32,576        104,616
                                                      --------       --------
 Cash and cash equivalents, end of period            $  17,191      $  34,584
                                                      ========       ========

 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 the Company's  Annual Report on Form 10-K for the year ended  December
    31,  2000.   Pegasus   management  believes  that  the  disclosures   are
    sufficient for interim financial reporting purposes.


 2. EARNINGS PER SHARE

    Basic  net loss per  share for the  three and six  months ended June  30,
    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.

    Due  to the  Company's net loss  position for  the three  and six  months
    ended June  30, 2001 and 2000, all  outstanding options were excluded  in
    the calculation of diluted net loss per share because their effect  would
    be  anti-dilutive.   Approximately  3.6 million  and 3.2  million  shares
    issuable  upon the exercise  of stock options  were not  included in  the
    calculation of  diluted net loss per share for  the three and six  months
    ended June 30, 2001 and 2000, respectively.

 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  and property systems 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 an allocation of  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  of, 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 June 30 (in thousands):

                            Technology     Hospitality     Total
        2001                ----------     -----------     -----
        ----
        Net revenues         $ 27,644       $ 22,124     $ 49,768
        EBITDA                  6,919          2,802        9,721

        2000
        ----
        Net revenues           25,023         27,559       52,582
        EBITDA                  3,857          6,092        9,949

    A  reconciliation of  total  segment EBITDA  to total  consolidated  loss
    before income taxes for the three months ended June 30 is as follows  (in
    thousands):

                                                     2001           2000
                                                   -------        -------
        Total EBITDA for reportable segments      $  9,721       $  9,949
        Depreciation and amortization              (16,403)       (16,997)
        Write-off of purchased in-process
          research and development                      --         (8,000)
        Interest income, net                           174            (31)
        Gain on sale of business unit                  749             --
        Equity in loss of investee                    (157)            --
        Other                                           79            115
                                                   -------        -------
        Consolidated loss before income taxes     $ (5,837)      $(14,964)
                                                   =======        =======

    The following table presents information about reported segments for  the
    six months ended June 30 (in thousands):

                            Technology     Hospitality     Total
        2001                ----------     -----------     -----
        ----
        Net revenues         $ 54,433       $ 41,443     $ 95,876
        EBITDA                 12,957            918       13,875

        2000
        ----
        Net revenues           35,684         27,559       63,243
        EBITDA                  6,984          6,092       13,076


    A reconciliation of total segment EBITDA to total consolidated loss
    before income taxes for the six months ended June 30 is as follows (in
    thousands):
                                                    2001
                                                  (amended)        2000
                                                   -------        -------
        Total EBITDA for reportable segments      $ 13,875       $ 13,076
        Depreciation and amortization              (32,828)       (17,601)
        Write-off of purchased in-process
          research and development                      --         (8,000)
        Interest income, net                           213          1,557
        Gain on sale of business units                  78             --
        Equity in loss of investee                    (455)            --
        Other                                           36            115
                                                   -------        -------
        Consolidated loss before income taxes     $(19,081)      $(10,853)
                                                   =======        =======


 3. RESTRUCTURE COSTS

    During  the  first   quarter  of  2001,  Pegasus  incurred  $797,000   of
    restructuring   charges,   consisting   of  $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 June 30, 2001, unpaid restructure  costs,
    which  are  classified as  accrued  liabilities, were  $312,000  and  are
    expected to be paid within the next six months.


 5. SALE OF BUSINESS UNITS

    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.

    On  June 29,  2001, Pegasus  sold its  Golden Tulip  brand and  licensing
    business  to Madrid-based  NH Hoteles  ("NH")  for $2.0  million.   As  a
    result  of  this  transaction,  Pegasus  recognized  a  pre-tax  gain  of
    $749,000 in the second quarter of 2001.  In addition, NH signed  one-year
    agreements with Pegasus  for reservation and Utell services.  As part  of
    the  agreements,  Pegasus  is  the  exclusive  provider  of  reservations
    technology,  voice and electronic  reservation processing and  commission
    processing services to all Golden Tulip Hotels and Tulip Inns.   Pegasus'
    Utell   subsidiary  also   provides   worldwide  marketing,   sales   and
    distribution  services and  a host  of other  ancillary services  to  all
    Golden Tulip Hotels and Tulip Inns.



 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 June  30,  2001, the  Company  had
    purchased 196,000 shares  for an aggregate $2.1 million pursuant to  this
    buyback program.


 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
    the Company's consolidated financial statements.

    In  July  2001,  the  FASB  issued  Statement  of  Financial   Accounting
    Standards  No. 141,  "Business  Combinations" ("FAS  141") and  No.  142,
    "Goodwill  and Other  Intangibles" ("FAS 142").   FAS  141 prohibits  the
    pooling-of-interests  method  and  addresses  financial  accounting   and
    reporting  for  goodwill  and  other  intangible  assets  acquired  in  a
    business  combination  at  acquisition.    The  provisions  of  FAS   141
    generally  apply to all  business combinations initiated  after June  30,
    2001.    The  Company will  use  the  purchase method  for  all  business
    combinations initiated after June 30, 2001.  FAS 142 addresses  financial
    accounting and  reporting for intangible assets acquired individually  or
    with  a group  of other  assets (but  not those  acquired in  a  business
    combination) at acquisition and for goodwill and other intangible  assets
    subsequent to  their acquisition.  Pegasus  will apply the provisions  of
    FAS 142 to any business combination initiated after June 30, 2001 and  to
    existing goodwill  and intangible assets beginning  in 2002.  The  amount
    of  goodwill included  in the  Company's condensed  consolidated  balance
    sheet  at June 30, 2001  relates to the  REZ acquisition, and  management
    believes  there are no other  identifiable intangible assets included  in
    the  goodwill  amount.    As  such,  the  Company  will  discontinue  the
    amortization of goodwill beginning in January 2002.


 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  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 most 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
 and commission processing services.

 Pegasus  is  organized  into  two  operating  companies  -  technology   and
 hospitality.   For the  six months  ended June  30, 2001,  approximately  57
 percent and 43 percent of Pegasus' consolidated revenue was derived from the
 technology and hospitality businesses, respectively.

 Technology

 The  technology  company  includes  central  reservation  system,  or   CRS,
 electronic  distribution,  commission  processing  and  property  management
 system, or  PMS,  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 such as Pegasus to provide CRS and PMS capability.

 Central Reservation System.  Our RezView  CRS is provided on an  application
 service provider,  or  ASP, basis  to  more than  10,000  hotel  properties,
 representing over  2.1  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
 central reservation systems 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 29 percent of total revenues for the six months ended June 30,
 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 central reservation  system.
 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
      worldwide.
   *  Third-party Web sites - We provide 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.
   *  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' central
      reservation systems to check room availability and make or cancel a
      reservation.  Other features include hotel photos, maps, weather
      information and special discount programs.

 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 central reservation system 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  central
 reservation  system  and  the  third-party  Web  site.   Pegasus  Electronic
 Distribution revenues represented approximately 10 percent of total revenues
 for the six months ended June 30, 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 $266 million in  hotel
 commissions during the six months ended June 30, 2001.

 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  hotel.    Our  commission  processing  revenues
 represented approximately 16 percent  of total revenues  for the six  months
 ended June 30, 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.
 Property systems revenues for the six  months ended June 30, 2001  primarily
 consisted of maintenance and support fees related to the GuestView software.
 In June 2001, Pegasus launched its new Web-based PMS service  PegasusCentral
 and announced  that Bass  Hotels and  Resorts had  named it  as one  of  two
 preferred PMS standards for its 2,600-plus properties.

 Hospitality

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

 Hotel Representation.  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 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.

 Utell, our  hotel representation  service, provides  hotel marketing,  voice
 reservation, as well as  GDS and Internet  representation services for  more
 than 6,000 hotels in more than 180 countries.  Utell is the oldest,  largest
 and most  diverse  hotel representation  company  in  the world.    It  uses
 Pegasus'  CRS,  offering  advanced  electronic  distribution   capabilities,
 providing both GDS and Internet presence for its member hotels.

 Representation service  revenues  consist of  reservation  processing  fees,
 membership  fees  and  fees  for  various  marketing  services.   Our  hotel
 representation  services  represented  approximately  43  percent  of  total
 revenues for the six months ended June 30, 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.
 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
 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.   The following  table
 illustrates the net change resulting from this revision (in thousands):

                                                             As of
                                                      --------------------
                                                     June 30,  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, including TravelWeb.com, commission processing  and
 PMS services.  We began using this new organizational structure for  segment
 reporting in the first quarter of 2001.

 Management decided in  the fourth quarter  of 2000 not  to seek new  Pegasus
 Business Intelligence  customers.   Pegasus  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  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.

 On June 29, 2001, Pegasus sold its Golden Tulip brand and licensing business
 to Madrid-based NH Hoteles, or NH,  for $2.0 million.   As a result of  this
 transaction, Pegasus recognized  a pre-tax gain  of $749,000  in the  second
 quarter of 2001.   In addition, NH signed  one-year agreements with  Pegasus
 for reservation and Utell services.   As part of the agreements, Pegasus  is
 the exclusive  provider of  reservations  technology, voice  and  electronic
 reservation processing  and commission  processing  services to  all  Golden
 Tulip Hotels and Tulip Inns.  Pegasus' Utell subsidiary also provides a host
 of other ancillary services to all Golden Tulip Hotels and Tulip Inns.

 Our business, particularly our  hotel representation business, is  sensitive
 to changes  in the  demand for  hotel rooms.   Due  to a  weakened  economic
 climate, we have seen a slowing in  the travel market.  Business travel,  in
 particular, has been  negatively impacted  by companies'  efforts to  reduce
 costs.  This decrease in the demand for hotel rooms negatively impacted  our
 revenues for the three months ended June 30 2001.

 Results of Operations

 Pegasus completed the  acquisition of REZ  on April 3,  2000.   Accordingly,
 REZ's results of operations  subsequent to the  acquisition are included  in
 the accompanying unaudited condensed consolidated financial statements.

 Three Months Ended June 30, 2001 and 2000

 Net Revenues.    Net revenues  for  the three  months  ended June  30,  2001
 decreased to $49.8 million  from $52.6 million for  the same period in  2000
 primarily due  to  the sale  of  our Summit  and  Sterling brands  and  lost
 revenues from our discontinued business intelligence operations.   Excluding
 the effect of businesses discontinued  or sold, revenues increased  $920,000
 or 1.9 percent.  An increase  in revenues for CRS and commission  processing
 services was offset by a decrease in hotel representation revenues.

 Revenues for our technology segment increased $2.6 million, or 10.5 percent,
 to $27.6 million for the three months ended June 30, 2001 compared to  $25.0
 million for the same period in 2000.

 CRS revenues increased $1.5 million, or  12.5 percent, to $13.7 million  for
 the three months ended June 30, 2001 compared to $12.2 million for the  same
 period in 2000  primarily due  to adding  new customers,  such as  Universal
 Studios  and  Kimpton  Hotels,  and  providing  more  services  to  existing
 customers.

 Commission processing revenues increased $1.2  million, or 18.1 percent,  to
 $7.8 million  for the  three months  ended June  30, 2001  compared to  $6.6
 million for the same period in  2000.  The increase  was primarily due to  a
 9.3 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.   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.  Growth in our  reconciliation
 and tracking services revenue also contributed to the increase in commission
 processing revenues.

 Electronic distribution  revenues were  $5.2 million  for the  three  months
 ended June 30, 2001 compared  to $5.1 million for  the same period in  2000.
 Both transaction growth rates and revenue growth were negatively impacted by
 the loss of business previously generated  from some hotel Web sites,  which
 terminated in the fall of 2000.

 Property systems and services generated revenues  of $893,000 for the  three
 months ended June 30, 2001 compared to $688,000 for the same period in 2000.
 Current property system  operations primarily consist  of an agreement  with
 Marriott to  maintain  GuestView,  the  PMS  product  obtained  in  the  REZ
 acquisition.

 Revenues for  our hospitality  segment decreased  by $5.4  million, or  19.7
 percent, to $22.1 million for the three months ended June 30, 2001  compared
 to $27.6 million for the same  period in 2000.  The  sale of our Summit  and
 Sterling brands accounted for approximately $3.4 million of the decrease  in
 revenues.   Excluding the  effect of  the Summit  and Sterling  sale,  hotel
 representation revenues decreased by $2.0 million, or 8.5 percent, primarily
 due to lower demand for travel, lower room rates and a depressed Euro.

 Cost of services. Cost  of services was $24.9  million for the three  months
 ended June  30,  2001  compared  to  $25.0 for  the  same  period  in  2000.
 Increased salaries were  offset by a  decrease in travel  expense and  other
 controllable costs as well as the sale of Summit and Sterling.

 Research and development.  Research and development expenses decreased  $1.2
 million, or 42.8 percent,  to $1.6 million for  the three months ended  June
 30, 2001 compared to $2.8 million for the same period in 2000.  The majority
 of our research and  development costs for the  three months ended June  30,
 2001 was related to our Web-based PMS and was capitalized.

 Write-off of  purchased in-process  research and  development.   During  the
 three months  ended  June  30, 2000,  Pegasus  wrote-off  $8.0  million  for
 REZsolutions research  and development  projects that  had not  yet  reached
 technological feasibility at the time of acquisition.

 General and  administrative expenses.  General and  administrative  expenses
 increased $1.1  million, or  17.2 percent,  to $7.5  million for  the  three
 months ended June 30, 2001 compared to  $6.4 million for the same period  in
 2000.  General  and administrative expenses  increased primarily  due to  an
 increase in the use of professional services related to our  enterprise-wide
 accounting and  information  system  as well  as  increased  payroll-related
 costs.   These increases  were  partially offset  by  a decrease  in  travel
 expense and other controllable costs.

 Marketing and promotion expenses. Marketing and promotion expenses decreased
 $2.4 million, or 28.3  percent, to $6.1 million  for the three months  ended
 June 30,  2001  compared  to $8.5  million  for  the same  period  in  2000.
 Marketing and promotion expenses  decreased primarily due  to a decrease  in
 travel and other controllable costs as well as the reduction of the  Pegasus
 Business Intelligence sales force.   In addition,  Utell is now  outsourcing
 some of its marketing functions thereby resulting in lower costs.

 Depreciation and  amortization.    Depreciation  and  amortization  expenses
 decreased $594,000, or  3.5%, to $16.4  million for the  three months  ended
 June 30, 2001 compared to $17.0  million for the same  period in 2000.   The
 decrease was primarily  due to a  reduction in  purchased intangible  assets
 associated with the sale of our Summit and Sterling brands and was  slightly
 offset by property and equipment additions.

 Interest income, net.  Net interest income was $174,000 for the three months
 ended June 30, 2001 compared to net interest expense of $31,000 for the same
 period in 2000.  The net change was primarily  due to the payment of a  note
 payable to Reed  Elsevier plc on  June 14, 2001,  as well as  a decrease  in
 interest expense on capital leases.

 Gain on sale of business unit.  During the three months ended June 30, 2001,
 Pegasus sold its Golden Tulip brand  and licensing business to  Madrid-based
 NH Hoteles.    Proceeds  from  the  sale  were  $2.0  million,  and  Pegasus
 recognized a pre-tax gain of $749,000.

 Equity in loss of investee.   During the three  months ended June 30,  2001,
 Pegasus incurred an  expense of $38,000,  representing its  share of  Global
 Enterprise Technology Solutions LLC,  or GETS, net  losses, and $119,000  of
 amortization expense for the excess cost over net assets acquired for our 20
 percent investment in GETS.

 Provision for income taxes.  Pegasus recorded an income tax benefit of  $1.4
 million, representing an effective tax rate  of 23.5 percent, for the  three
 months ended  June  30, 2001  compared  to an  income  tax benefit  of  $1.8
 million, representing an effective tax rate  of 12.1 percent, for the  three
 months ended June  30, 2000. The  effective tax rates  for the three  months
 ended June 30, 2001 and 2000 differed from the statutory rate primarily  due
 to large non-deductible expenses related to purchase accounting.

 Six Months Ended June 30, 2001 and 2000

 Net Revenues.  Net revenues for the six months ended June 30, 2001 increased
 to $95.9 million from  $63.2 million for the  same period in 2000  primarily
 due to the inclusion of a full six months of revenue from the acquisition of
 REZ on  April  3, 2000.  The increase  was offset by  both the  sale of  our
 Summit and Sterling brands and lost revenues from our discontinued  business
 intelligence operations.

 Revenues for our technology segment increased  to $54.4 million for the  six
 months ended June 30, 2001 compared to $35.7 million for the same period  in
 2000 primarily due  to the  acquisition of  REZ and  increased revenues  for
 commission processing and CRS services.

 CRS revenues increased to  $27.8 million for the  six months ended June  30,
 2001 compared to $12.2 million for the same period in 2000, primarily due to
 the inclusion of a full six months of revenue from the REZ acquisition.   In
 addition, Pegasus added new customers, such as Universal Studios and Kimpton
 Hotels, and provided more services to existing customers.

 Commission processing revenues increased $3.2  million, or 27.6 percent,  to
 $14.9 million  for the  six months  ended June  30, 2001  compared to  $11.7
 million for the same period in  2000.  The increase  was primarily due to  a
 13.6 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.   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.  Growth in our  reconciliation
 and tracking services revenue also contributed to the increase in commission
 processing revenues.

 Electronic distribution revenues decreased $486,000, or 4.7 percent, to $9.9
 million for the six months ended June 30, 2001 compared to $10.4 million for
 the same period in 2000.   Both transaction growth rates and revenue  growth
 were negatively impacted by the loss  of business previously generated  from
 some hotel Web sites, which terminated in the fall of 2000.

 Property systems and services generated revenues of $1.6 million for the six
 months ended June 30, 2001 compared to $688,000 for the same period in 2000.
 The increase was  primarily due to  the inclusion of  a full  six months  of
 revenue from  the  REZ  acquisition.   Current  property  system  operations
 primarily consist of an agreement with  Marriott to maintain GuestView,  the
 PMS product obtained in the REZ acquisition.

 Revenues for our hospitality segment increased to $41.4 million for the  six
 months ended June 30, 2001 compared to $27.6 million for the same period  in
 2000 primarily due to the inclusion of a full six months of revenue from the
 REZ acquisition.    This increase  was  offset  by a  decrease  in  revenues
 resulting from the sale of our Summit and Sterling brands, lower demand  for
 travel, lower room rates and a depressed Euro.

 Cost of services. Cost  of services increased to  $51.2 million for the  six
 months ended June 30, 2001, compared to $28.5 million for the same period in
 2000 primarily due to the inclusion of a  full six months of costs from  the
 REZ acquisition.  In addition, increased salaries were offset by a  decrease
 in travel expense and other controllable costs as well as the sale of Summit
 and Sterling.

 Restructure costs.   During  the six  months ended  June 30,  2001,  Pegasus
 incurred $797,000 of restructuring  charges, consisting of $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 increased  to
 $3.6 million for the six months ended June 30, 2001 compared to $3.4 million
 for the  same period  in 2000.    This increase  was  primarily due  to  the
 inclusion of  a full  six months  of  costs from  the REZ  acquisition.  The
 majority of our research and development costs for the six months ended June
 30, 2001 was  related to our  Web-based PMS and  was capitalized,  partially
 offsetting the increase in expense.

 Write-off of purchased in-process research and development.  During the  six
 months ended June 30, 2000, Pegasus wrote-off $8.0 million for  REZsolutions
 research and development  projects that  had not  yet reached  technological
 feasibility at the time of acquisition.

 General and  administrative expenses.  General and  administrative  expenses
 increased to $14.0 million for the  six months ended June 30, 2001  compared
 to $8.3 million for the same period  in 2000 primarily due to the  inclusion
 of a full six  months of costs from  the REZ acquisition.   In addition,  an
 increase in the use of professional services related to our  enterprise-wide
 accounting and  information system  and increases  in payroll-related  costs
 also resulted  in increased  general and  administrative expenses  and  were
 partially offset  by a  decrease in  travel expense  and other  controllable
 costs.

 Marketing and promotion expenses. Marketing and promotion expenses increased
 to $12.4 million for the  six months ended June  30, 2001 compared to  $10.1
 million for the same period in 2000 primarily due to the inclusion of a full
 six months of costs from the  REZ acquisition.  This increase was  partially
 offset by a decrease in travel and  other controllable costs as well as  the
 reduction of the Pegasus  Business Intelligence sales  force.  In  addition,
 Utell is now outsourcing some of  its marketing functions thereby  resulting
 in lower costs.

 Depreciation and  amortization.    Depreciation  and  amortization  expenses
 increased to $32.8 million for the  six months ended June 30, 2001  compared
 to $17.6 million for the same  period in 2000 primarily  as a result of  the
 inclusion of a full six months of depreciation from the REZ acquisition  and
 property and equipment additions.  This  increase was partially offset by  a
 reduction in purchased  intangible assets associated  with the  sale of  our
 Summit and Sterling brands.

 Interest income, net.  Net interest income decreased to $213,000 for the six
 months ended June 30, 2001 compared to  $1.6 million for the same period  in
 2000.  Interest income decreased $1.2 million due to the utilization of  our
 marketable securities  to  fund  the  REZ  acquisition.    Interest  expense
 increased $162,000 due to an additional three months of accrued interest  on
 a note payable to Reed Elsevier plc, the former majority REZ shareholder.

 Gain on sale of business  units.  In January  2001, Pegasus sold its  Summit
 Hotels & Resorts and  Sterling Hotels & Resorts  brand business to  IndeCorp
 Corporation for approximately $12  million, which included scheduled  future
 payments with an estimated realizable value of $5.5 million.  In June  2001,
 Pegasus sold its Golden Tulip brand  and licensing business to  Madrid-based
 NH Hoteles.  During the six months ended June 30, 2001, Pegasus recognized a
 pre-tax gain of $78,000 related to these two transactions.

 Equity in loss  of investee.   During the six  months ended  June 30,  2001,
 Pegasus incurred  expense of  $38,000, representing  its share  of GETS  net
 losses, and $417,000 of  amortization expense for the  excess cost over  net
 assets acquired for our investment in GETS.

 Provision for income taxes.  Pegasus recorded an income tax benefit of  $3.5
 million for the six  months ended June 30,  2001, representing an  effective
 tax rate of 18.5  percent.  Our effective  rate differed from the  statutory
 rate primarily  due to  large non-deductible  expenses related  to  purchase
 accounting.  Pegasus recorded an income tax benefit of $724,000 for the  six
 months ended  June 30,  2000,  representing an  effective  tax rate  of  6.7
 percent of pretax income.  The effective tax rate  for the six months  ended
 June 30, 2000 differed from the  statutory rate primarily due to large  non-
 deductible expenses related to purchase accounting and offset by  tax-exempt
 interest income.

 Liquidity and Capital Resources

 Pegasus' principal sources of liquidity at  June 30, 2001 included cash  and
 cash equivalents of $17.2 million,  short-term investments of $9.8  million,
 restricted cash of $5.4 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 not negotiated  by travel agencies  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
 a liability for 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.  If the travel agency  cannot be located, then  the funds are paid  to
 their state of residence as required by the unclaimed property laws of their
 state.

 Pegasus had working  capital of $1.3  million at June  30, 2001 compared  to
 $6.2 million at December 31, 2000.  Working capital decreased primarily as a
 result of early payment  of our $20 million  note payable to Reed  Elsevier.
 Net cash provided by operating activities increased to $18.2 million for the
 six months ending June 30,  2001 from $10.4 million  for the same period  in
 2000 primarily due to an increased focus on cost containment.

 Capital expenditures  consisted  of  purchases of  software,  furniture  and
 computer equipment  as  well  as internally  developed  software  costs  and
 amounted to $8.1 million for the six months ended June 30, 2001 compared  to
 $2.7 million for  the same  period in  2000.   Additional uses  of cash  for
 investing activities for  the six months  ended June 30,  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, Sterling  and
 Golden Tulip  brands  and borrowings  from  its revolving  credit  facility.
 Pegasus estimates that its capital expenditures during 2001 will range  from
 approximately $14 to  $16 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
 August 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  August
 10, 2001, Pegasus had repurchased 196,000 shares at a cost of $2.1 million.

 On November 1,  2000, Pegasus entered  into an agreement  to acquire all  or
 part ownership of Tempe,  Arizona-based GETS, 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 GETS 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 developed  by
 GETS.  Pegasus is currently funding and directing further development of the
 system.  As of August 10, 2001, Pegasus had funded development costs of $4.9
 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 next twelve  months.
 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.

 In July 2001, the  FASB issued Statement  of Financial Accounting  Standards
 No. 141, "Business  Combinations," or FAS  141, and No.  142, "Goodwill  and
 Other Intangibles," or FAS 142.  FAS 141 prohibits the  pooling-of-interests
 method and addresses  financial accounting  and reporting  for goodwill  and
 other intangible assets acquired in  a business combination at  acquisition.
 The provisions  of FAS  141 generally  apply  to all  business  combinations
 initiated after June 30, 2001.  Pegasus will use the purchase method for all
 business combinations  initiated after  June 30,  2001.   FAS 142  addresses
 financial  accounting   and  reporting   for  intangible   assets   acquired
 individually or with a group  of other assets (but  not those acquired in  a
 business combination) at acquisition and  for goodwill and other  intangible
 assets subsequent to their acquisition.   Pegasus will apply the  provisions
 of FAS 142 to any business combination initiated after June 30, 2001 and  to
 existing goodwill and intangible  assets beginning in 2002.   The amount  of
 goodwill included in Pegasus' condensed  consolidated balance sheet at  June
 30, 2001 relates to the REZ  acquisition, and management believes there  are
 no other identifiable intangible assets included in the goodwill amount.  As
 such, Pegasus will  discontinue the  amortization of  goodwill beginning  in
 January 2002.

 Part II - Other Information


 Item 5.  Other Information

      The Company's  independent accountants have  completed their review  of
      the Company's interim  financial statements for the quarter ended  June
      30, 2001.




 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)