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

                                  FORM 10-Q

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

                 For the Quarterly Period Ended September 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
 November 7, 2001 was 24,595,000.




                           PEGASUS SOLUTIONS, INC.

                                  FORM 10-Q

                   For the Quarter Ended September 30, 2001

                                    INDEX

                                                                        Page
  Part I.  Financial Information                                        ----

  Item 1.  Financial Statements

       a)  Condensed Consolidated Balance Sheets as of September 30,
           2001 (unaudited) and December 31, 2000                        3
       b)  Condensed Consolidated Statements of Operations and
           Comprehensive Loss for the Three and Nine Months Ended
           September 30, 2001 and 2000 (unaudited)                       4
       c)  Condensed Consolidated Statements of Cash Flows for the
           Nine Months Ended September 30, 2001 and 2000 (unaudited)     5
       d)  Notes to Condensed Consolidated Financial Statements
           (unaudited)                                                   6

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

  Part II. Other Information

  Item 1.  Legal Proceedings                                            23
  Item 6.  Exhibits and Reports on Form 8-K                             23

  Signatures                                                            24



 Part I - Financial Information
 Item 1.  Financial Statements

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


                                             September 30,       December 31,
                                                 2001                2000
                                             (unaudited)
                                              ------------       ------------
 ASSETS

 Cash and cash equivalents                   $      10,431      $      32,576
 Restricted cash                                     5,993              4,574
 Short-term investments                             10,186              1,563
 Accounts receivable, net                           28,599             29,889
 Other current assets                                4,909              4,189
                                              ------------       ------------
    Total current assets                            60,118             72,791

 Goodwill, net                                     154,574            149,764
 Property and equipment, net                        58,162             64,434
 Intangible assets, net                             38,717             62,909
 Other noncurrent assets                             4,699              7,807
                                              ------------       ------------
       Total assets                                316,270            357,705
                                              ============       ============

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Accounts payable and accrued liabilities           44,505             36,097
 Deferred tax liability                             12,065             12,078
 Unearned income                                     9,855              9,428
 Income tax payable                                      -              6,212
 Customer deposits                                   3,603              2,691
 Other current liabilities                           1,583                 80
                                              ------------       ------------
    Total current liabilities                       71,611             66,586

 Note payable                                            -             20,000
 Deferred tax liability                              3,249              8,961
 Other noncurrent liabilities                        7,973              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; 25,037 and 24,873
      shares issued, respectively                      250                249
    Additional paid-in capital                     289,662            288,422
    Unearned compensation                              (58)              (157)
    Accumulated comprehensive loss                    (272)              (265)
    Accumulated deficit                            (52,902)           (26,501)
    Less treasury stock at cost (442
      and 245 shares, respectively                  (3,243)            (1,176)
                                              ------------       ------------
       Total stockholders' equity                  233,437            260,572
                                              ------------       ------------
       Total liabilities and
         stockholders' equity                $     316,270      $     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       Nine Months Ended
                                                September 30,           September 30,
                                            ---------------------   ---------------------
                                              2001        2000        2001        2000
                                            ---------   ---------   ---------   ---------
                                                                   
 Net revenues                              $   45,226  $  52,630   $  141,102  $  115,873

 Cost of services                              24,613     25,878       75,802      54,350
 Research and development                       2,313      2,676        5,886       6,038
 General and administrative expenses            5,436      5,699       19,460      13,977
 Marketing and promotion expenses               4,917      7,528       17,335      17,583
 Depreciation and amortization                 16,349     16,883       49,177      34,484
 Restructure costs                              6,302          -        7,099           -
 Write-off of purchased in-process
   research and development                         -          -            -       8,000
                                            ---------   ---------   ---------   ---------
 Operating loss                               (14,704)    (6,034)     (33,657)    (18,559)
 Other income (expense):
   Interest income (expense), net                 362         52          575       1,609
   Equity in loss of investee                    (179)         -         (634)          -
   Gain on sale of business units                   -          -           78           -
   Other                                         (166)        69         (130)        184
                                            ---------   ---------   ---------   ---------
 Loss before income taxes                     (14,687)    (5,913)     (33,768)    (16,766)
 Income tax benefit                            (3,836)      (861)      (7,367)     (1,585)
                                            ---------   ---------   ---------   ---------
 Net loss                                  $  (10,851) $  (5,052)     (26,401)    (15,181)
                                            =========   =========   =========   =========
 Other comprehensive income - change in
   unrealized loss, net of tax                    (14)      (698)          (7)       (136)
                                            ---------   ---------   ---------   ---------
 Comprehensive loss                        $  (10,865) $   (5,750) $  (26,408) $  (15,317)
                                            =========   =========   =========   =========
 Basic and diluted net loss per share      $    (0.44) $    (0.21) $    (1.08) $    (0.66)
                                            =========   =========   =========   =========
 Basic and diluted weighted average
   shares outstanding                          24,567      24,395      24,549      22,975
                                            =========   =========   =========   =========

 See accompanying notes to condensed consolidated financial statements




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

                                                        Nine Months Ended
                                                           September 30,
                                                      -----------------------
                                                        2001           2000
                                                      --------       --------
 Cash flows from operating activities:
   Net loss                                          $ (26,401)       (15,181)
   Adjustments to reconcile net loss to
     net cash from operating activities:
     Depreciation and amortization                      49,177         34,484
     Gain on sale of business units                        (78)             -
     Write-off of purchased in-process
       research and development                              -          8,000
     Provision for bad debt                              3,009          1,614
     Other                                                 791         (8,645)
     Changes in assets and liabilities:
       Restricted cash                                  (1,419)        (1,076)
       Accounts receivable                              (3,589)         3,605
       Other assets                                     (1,759)         5,477
       Accounts payable and accrued liabilities          7,100         (8,441)
       Unearned income                                     428          1,401
       Other liabilities                                (1,604)         1,002
                                                      --------       --------
         Net cash provided by operating activities      25,655         22,240
                                                      --------       --------
 Cash flows from investing activities:
   Purchase of software, property and equipment        (11,385)        (7,128)
   Purchase of marketable securities                   (16,374)             -
   Proceeds from maturity of marketable securities       6,226         35,294
   Proceeds from sale of business units                  4,033              -
   Purchase of Global Enterprise Technology
     Solutions LLC                                     (11,513)             -
   Purchase of REZsolutions, Inc.                          852        (95,865)
   Repayment of customer advance                         1,500              -
   Other                                                   193             50
                                                      --------       --------
       Net cash used for investing activities          (26,468)       (67,649)
                                                      --------       --------
 Cash flows from financing activities:
   Proceeds from issuance of stock                         831            418
   Repayment of notes payable                          (20,000)       (17,768)
   Purchase of treasury stock                           (2,067)             -
   Repayment of capital leases                             (96)           (53)
                                                      --------       --------
     Net cash used for financing activities            (21,332)       (17,403)
                                                      --------       --------
 Net decrease in cash and cash equivalents             (22,145)       (62,812)
 Cash and cash equivalents, beginning of period         32,576        104,616
                                                      --------       --------
 Cash and cash equivalents, end of period            $  10,431      $  41,804
                                                      ========       ========

 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 nine months ended  September
    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 nine  months
    ended September 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  3.4 million  and  3.1  million
    shares  issuable upon the  exercise of stock  options were excluded  from
    the  calculation of diluted  net loss per  share for the  three and  nine
    months ended September 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"), financial services, electronic  distribution
    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  sold its  Golden
    Tulip business on June 29, 2001.

    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,  amortization  and  other  non-operating  income  and
    expense  ("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 September 30 (in thousands):

                          Technology     Hospitality      Total
        2001              ----------     -----------      -----
        ----
        Net revenues      $ 27,435        $ 17,791      $ 45,226
        EBITDA               4,214          (2,569)        1,645

        2000
        ----
        Net revenues        25,990          26,640        52,630
        EBITDA               5,896           4,953        10,849

    Segment  EBITDA for the  three months ended  September 30, 2001  includes
    $2.9  million and  $3.4 million  of restructuring  costs related  to  the
    technology and hospitality segments, respectively.

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

                                                       2001            2000
                                                     -------         -------
      Total EBITDA for reportable segments          $  1,645        $ 10,849
      Depreciation and amortization                  (16,349)        (16,883)
      Interest income, net                               362              52
      Equity in loss of investee                        (179)             --
      Other                                             (166)             69
                                                     -------         -------
      Consolidated loss before income taxes         $(14,687)       $ (5,913)
                                                     =======         =======

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

                          Technology     Hospitality      Total
        2001              ----------     -----------      -----
        ----
        Net revenues       $ 81,867        $ 59,235     $ 141,102
        EBITDA               17,299          (1,779)       15,520

        2000
        ----
        Net revenues         61,674          54,199       115,873
        EBITDA               13,432          10,493        23,925

    Segment  EBITDA for  the nine months  ended September  30, 2001  includes
    $3.1  million and  $4.0 million  of restructuring  costs related  to  the
    technology and hospitality segments, respectively.

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

                                                       2001            2000
                                                     -------         -------
        Total EBITDA for reportable segments         $15,520         $23,925
        Depreciation and amortization                (49,177)        (34,484)
        Write-off of purchased in-process
          research and development                        --          (8,000)
        Interest income, net                             575           1,609
        Gain on sale of business units                    78              --
        Equity in loss of investee                      (634)             --
        Other                                           (130)            184
                                                     -------         -------
        Consolidated loss before income taxes       $(33,768)       $(16,766)
                                                     =======         =======


 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  September 30, 2001, unpaid  restructure
    costs,  which are classified  as accrued liabilities,  were $190,000  and
    are expected to be paid within the next three months.

    During  the third  quarter  of 2001,  Pegasus  incurred $6.3  million  of
    restructuring  charges,  consisting  of $4.3  million  in  severance  and
    outplacement  costs and $2.0  million in redundant  facilities and  other
    costs  related  to  reorganizing its  operations  from  a  business  unit
    structure  into  distinct   functional  areas.   As  a  result   of   the
    reorganization plan,  Pegasus is eliminating approximately 15 percent  of
    its  workforce determined  to be  duplicative and  consolidating  certain
    facilities  and  functions.   The  positions  eliminated  were  primarily
    related  to call center  and administrative functions  and included  both
    domestic and international  locations.  As of September 30, 2001,  unpaid
    severance and outplacement  costs were $2.3 million and unpaid  redundant
    facilities  and other costs were  $1.9 million.  These  unpaid costs  are
    classified  as accrued  liabilities and are  expected to  be paid  within
    nine months.


 5. SALE OF BUSINESS UNITS

    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   processing   and   hotel
    representation  services.   Pursuant to  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, and  Pegasus' Utell  subsidiary  provides
    worldwide marketing, sales and distribution services and a host of  other
    ancillary services.

    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. ACQUISITION

    On September  1, 2001, Pegasus acquired the  remaining 80 percent of  the
    outstanding  common stock of Global  Enterprise Technology Solutions  LLC
    ("GETS"),  a Tempe, Arizona-based provider  of hotel property  management
    systems,  for $11.5  million.  Pegasus  acquired the  initial 20  percent
    interest on  November 1, 2000.  The  acquisition was accounted for  under
    the  purchase  method of  accounting.   Accordingly,  GETS's  results  of
    operations  subsequent  to  the acquisition  date  are  included  in  the
    Company's  unaudited condensed  consolidated financial  statements.   The
    total  $22.0 million  purchase price  includes approximately  $90,000  in
    acquisition  costs and was allocated  to assets acquired and  liabilities
    assumed based on  estimated fair value at the acquisition date.   Pegasus
    will  engage  an  independent  third-party  to  provide  an   independent
    valuation  of intangible assets  related to the  GETS acquisition in  the
    fourth  quarter  of   2001.    Based  on  the  Company's  estimate,   the
    preliminary allocation of assets acquired and liabilities assumed at  the
    acquisition date is summarized below (in thousands):

          Estimated fair value of GETS net tangible
            assets purchased .........................        $ (1,381)
          Software ...................................           6,022
          Goodwill ...................................          17,376


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


 8. CONTINGENCIES

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


 9. 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.   Accordingly, 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 September 30,  2001 relates  to the  REZ,
    Inc.  ("REZ") and GETS  acquisitions.  In  accordance with  FAS 142,  the
    Company will discontinue the amortization of goodwill related to the  REZ
    acquisition  beginning in  January  2002, and  will not  record  goodwill
    amortization for  the GETS acquisition since  it occurred after June  30,
    2001.  Furthermore,  management believes there are no other  identifiable
    intangible  assets included in the  goodwill amount for  REZ.  Since  the
    GETS acquisition was  completed late in the quarter, the Company  intends
    to obtain a  third-party valuation of GETS during the fourth quarter  and
    reclassify amounts determined to be identifiable intangible assets.

    In  October  2001, the  FASB  issued Statement  of  Financial  Accounting
    Standards No.  144, "Accounting for the  Impairment or Disposal of  Long-
    Lived Assets"  ("FAS 144").  FAS  144 addresses financial accounting  and
    reporting  for the  impairment or disposal  of long-lived  assets.   This
    statement  supersedes Statement  of  Financial Accounting  Standards  No.
    121, "Accounting  for the Impairment of  Long-Lived Assets and for  Long-
    Lived Assets  to Be Disposed Of" ("FAS  121") and related literature  and
    establishes   a  single  accounting   model,  based   on  the   framework
    established in FAS 121, for long-lived assets to be disposed of by  sale.
    The Company is required to adopt FAS 144 beginning in January 2002.   The
    Company  does not  believe  that the  adoption of  FAS  144 will  have  a
    material impact on its 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  contains   forward-looking
 statements including  statements using  terminology such  as "may,"  "will,"
 "expects,"  "plans,"  "intends,"  "anticipates,"  "believes,"   "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 such  as adverse  changes in  general
 market conditions for business and leisure travel as a result of  additional
 terrorist activities, action by U.S. military forces, changes in hotel  room
 rates, capacity adjustments by  airlines, trends in  the overall demand  for
 travel, and the inherent difficulty in making projections during this period
 of uncertainty, as well as other  risks and uncertainties described in  this
 discussion and analysis.  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.


 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 the 10 largest U.S.-based
      travel agencies based on revenues;
   *  Nearly 46,000 hotels around the world, including 48 of the 50 largest
      hotel brands based on 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  segments  -  technology   and
 hospitality.  For the nine months ended September 30, 2001, approximately 58
 percent and 42 percent of Pegasus' consolidated revenue was derived from the
 technology and hospitality businesses, respectively.

 Technology

 Our  technology  business  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 the nine months
 ended September  30,  2001,  we processed  approximately  32  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 30  percent  of  total revenues  for  the  nine  months  ended
 September 30, 2001.


 Financial  Services.    Pegasus  Financial  Services,  which  includes   our
 Commission Processing service, 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 our  Commission Processing service  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.    Our  Commission  Processing
 service processed approximately  $391 million in  hotel commission  payments
 during the nine months ended September 30, 2001.

 Financial Services 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.   Financial Services revenues  represented
 approximately 16  percent  of  total revenues  for  the  nine  months  ended
 September 30, 2001.

 Electronic Distribution.  Our  Electronic Distribution service 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.
 Our Electronic  Distribution  service  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.

 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 typically pay a
 one-time set-up  fee  for  establishing the  connection  between  a  hotel's
 central reservation  system  and  the  third-party  Web  site.    Electronic
 Distribution revenues represented approximately 10 percent of total revenues
 for the nine months ended September 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 and Services revenues for  the nine months ended  September
 30, 2001 primarily consisted of maintenance and support fees related to  the
 GuestView software  as  well  as revenues  from  the  operations  of  Global
 Enterprise Technology Solutions LLC, or GETS, subsequent to the September 1,
 2001 acquisition date.  In June 2001, Pegasus launched its new Web-based PMS
 service PegasusCentral and announced that  6 Continents Hotels and  Resorts,
 formerly Bass Hotels and Resorts, had named  it as one of two preferred  PMS
 standards for  its 2,600-plus  properties.   Property Systems  and  Services
 represented approximately 2 percent  of total revenues  for the nine  months
 ended September 30, 2001.

 Hospitality

 Our hospitality  business  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 5,800 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  42  percent  of  total
 revenues for the nine months ended September 30, 2001, which includes Golden
 Tulip revenues for the  six months ended  June 30, 2001.   Pegasus sold  its
 Golden Tulip brand business in June 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  between the date the traveler pays  and
 the date 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 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  hotel  representation  services.    Pursuant  to  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, and  Pegasus'  Utell
 subsidiary provides a host of other ancillary services.

 On September  4, 2001,  Pegasus announced  its  decision to  reorganize  its
 operations from a  business unit structure  into distinct functional  areas.
 The restructuring plan, which includes  the elimination of approximately  15
 percent of its workforce determined to be duplicative and the  consolidation
 of certain facilities and functions, should  be completed by early 2002  and
 once fully implemented,  is estimated to  result in annual  cost savings  of
 approximately $9  million  to $11  million.  During the  three months  ended
 September 30, 2001, Pegasus incurred $6.3 million of restructuring  charges,
 primarily consisting  of severance,  outplacement and  redundant  facilities
 costs.

 On September  1, 2001,  Pegasus acquired  the remaining  80 percent  of  the
 outstanding common stock of Global Enterprise Technology Solutions, or GETS,
 a Tempe, Arizona-based  provider of hotel  property management systems,  for
 $11.5 million.  Pegasus acquired the initial 20 percent interest on November
 1, 2000.   The acquisition was  accounted for under  the purchase method  of
 accounting.  Accordingly,  GETS's results  of operations  subsequent to  the
 acquisition  date  are  included   in  the  Company's  unaudited   condensed
 consolidated financial statements.  The  total $22.0 million purchase  price
 includes approximately $90,000  in acquisition  costs and  was allocated  to
 assets acquired and liabilities assumed based on estimated fair value at the
 acquisition  date.    Pegasus  will  engage  a  third-party  to  provide  an
 independent valuation of intangible assets  related to the GETS  acquisition
 in the fourth quarter of 2001.

 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.


 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.  The terrorist events of September 11 further weakened the demand for
 travel.  The  adverse impact of  both a soft  economy and  the September  11
 events has  resulted  in a  decrease  in the  demand  for hotel  rooms  and,
 therefore, has  negatively impacted  our revenues  for  the three  and  nine
 months ended September 30, 2001.  We expect this trend to continue at  least
 through the first six months of 2002.

 Results of Operations

 Pegasus  completed  the  acquisition  of  REZ  on  April  3,  2000  and  the
 acquisition of GETS  on September 1,  2001.  Accordingly,  REZ's and  GETS's
 results of operations subsequent  to the acquisition  dates are included  in
 the accompanying unaudited condensed consolidated financial statements.

 Three Months Ended September 30, 2001 and 2000

 Net Revenues.  Net  revenues for the three  months ended September 30,  2001
 decreased to $45.2 million  from $52.6 million for  the same period in  2000
 primarily due to the sales of  our Summit, Sterling and Golden Tulip  brands
 and lost revenues  from our discontinued  business intelligence  operations.
 Excluding the effect of businesses discontinued or sold, revenues  decreased
 $544,000,  or  1.2  percent,  comprised  of  a  $2.2  million  decrease   in
 hospitality revenues  offset  by  a  $1.7  million  increase  in  technology
 revenues.  The net decrease is primarily due to reduced demand for travel as
 a result of  a weakened economy  and the terrorist  events on September  11,
 2001.

 Revenues for our technology segment increased $1.4 million, or 5.6  percent,
 to $27.4 million for the three  months ended September 30, 2001 compared  to
 $26.0 million for the same period in 2000.

 CRS revenues increased $1.6 million, or  12.5 percent, to $14.2 million  for
 the three months ended September 30, 2001 compared to $12.6 million for  the
 same period in 2000 primarily due  to adding new customers, such as  Kimpton
 Hotels, and providing more services to existing customers.  The increase  in
 CRS revenues  was offset  by a  significant  reduction in  net  reservations
 subsequent to September 11.

 Financial Services  revenues increased  $597,000, or  8.9 percent,  to  $7.3
 million for  the three  months ended  September 30,  2001 compared  to  $6.7
 million for the  same period in  2000.  The  increase was  primarily due  to
 growth  in  our   reconciliation  and  tracking   services  revenue,   which
 contributes to higher average travel agency fees.  This increase was  offset
 by a 4.8 percent decrease in the value of commissions paid to member  travel
 agencies through  our  Commission  Processing  service,  as  the  events  of
 September 11 resulted in lower transaction volumes.

 Electronic Distribution  revenues decreased  $719,000, or  12.8 percent,  to
 $4.9 million for the three months ended September 30, 2001 compared to  $5.6
 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 during the past  year.
 Electronic Distribution  revenues  were  further reduced  by  a  significant
 reduction in net reservations subsequent to September 11.

 Property Systems and  Services generated revenues  of $1.0  million for  the
 three months ended  September 30,  2001 compared  to $809,000  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.   In addition, Property  Systems and Services  revenues
 include approximately $300,000  representing GETS's  revenues subsequent  to
 the September 1, 2001 acquisition date.

 Revenues for  our  hospitality  segment  decreased  $8.8  million,  or  33.2
 percent, to $17.8  million for  the three  months ended  September 30,  2001
 compared to $26.6  million for the  same period in  2000.  The  sale of  our
 Summit, Sterling and  Golden Tulip brands  accounted for approximately  $6.6
 million of the decrease  in revenues.  Excluding  the effect of the  Summit,
 Sterling and Golden Tulip sales, hotel representation revenues decreased  by
 $2.2 million, or 11.1 percent, primarily due to lower demand for travel  and
 lower room rates,  both of  which were  further negatively  impacted by  the
 events of September  11.  To  a lesser extent,  a depressed Euro  negatively
 impacted hospitality revenues.

 Cost of services. Cost of services  decreased $1.3 million, or 4.9  percent,
 to $24.6 million for the three  months ended September 30, 2001 compared  to
 $25.9 million for the same period in 2000.  This decrease is the result of a
 decrease  in  headcount  and  a  decrease   in  travel  expense  and   other
 controllable costs  as well  as the  sales of  Summit, Sterling  and  Golden
 Tulip.

 Research and  development.    Research and  development  expenses  decreased
 $363,000, or  13.6 percent,  to  $2.3 million  for  the three  months  ended
 September 30, 2001  compared to $2.7  million for the  same period in  2000.
 The majority of  our research  and development  costs for  the three  months
 ended  September  30,  2001  was  related  to  our  Web-based  PMS  and  was
 capitalized.

 General and  administrative expenses.  General and  administrative  expenses
 decreased $263,000, or  4.6 percent, to  $5.4 million for  the three  months
 ended September 30,  2001 compared to  $5.7 million for  the same period  in
 2000.  General and administrative expenses decreased primarily due to  lower
 headcount and a  decrease in travel  expense and  other controllable  costs.
 These decreases were partially offset by consulting fees incurred related to
 our restructuring.

 Marketing and promotion expenses. Marketing and promotion expenses decreased
 $2.6 million, or 34.7  percent, to $4.9 million  for the three months  ended
 September 30, 2001  compared to $7.5  million for the  same period in  2000.
 Marketing and promotion  expenses decreased primarily  due to  the sales  of
 Summit, Sterling and Golden Tulip, a  reduction in headcount and a  decrease
 in travel  and  other  controllable  costs.    In  addition,  Utell  is  now
 outsourcing some  of  its marketing  functions  thereby resulting  in  lower
 costs.

 Depreciation and  amortization.    Depreciation  and  amortization  expenses
 decreased $534,000, or 3.2  percent, to $16.3 million  for the three  months
 ended September 30, 2001  compared to $16.9 million  for the same period  in
 2000.  The decrease was primarily due to a reduction in purchased intangible
 assets associated with the  sales of our Summit,  Sterling and Golden  Tulip
 brands and was  slightly offset by  depreciation of  property and  equipment
 additions.

 Restructure costs.    During the  three  months ended  September  30,  2001,
 Pegasus incurred $6.3 million of restructuring charges, primarily consisting
 of  severance,  outplacement  and  redundant  facilities  costs  related  to
 reorganizing its operations  from a  business unit  structure into  distinct
 functional  areas.    As  part  of  the  reorganization  plan,  Pegasus   is
 eliminating approximately  15  percent of  its  workforce determined  to  be
 duplicative and consolidating certain facilities and functions.

 Interest income, net.  Net interest income was $362,000 for the three months
 ended September 30, 2001  compared to $52,000 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 and a decrease in interest expense related  to
 capital leases.

 Equity in loss  of investee.   During the three  months ended September  30,
 2001, Pegasus incurred  an expense of  $179,000, representing  its share  of
 GETS's net losses  and amortization  expense for  the excess  cost over  net
 assets acquired for our 20 percent investment in GETS prior to September  1,
 2001 when the Company acquired the remaining 80 percent interest in GETS.

 Provision for income taxes.  Pegasus recorded an income tax benefit of  $3.8
 million, representing an effective tax rate  of 26.1 percent, for the  three
 months ended  September  30, 2001  compared  to  an income  tax  benefit  of
 $861,000, representing an effective tax rate of 14.6 percent, for the  three
 months ended  September 30,  2000. The  effective tax  rates for  the  three
 months ended September 30,  2001 and 2000 differed  from the statutory  rate
 primarily  due  to  large   non-deductible  expenses  related  to   purchase
 accounting.

 Nine Months Ended September 30, 2001 and 2000

 Net Revenues.   Net revenues for  the nine months  ended September 30,  2001
 increased to $141.1 million from $115.9 million for the same period in  2000
 primarily due to the  inclusion of a  full nine months  of revenue from  the
 acquisition of REZ on April 3, 2000.   The increase was partially offset  by
 the sales of our Summit, Sterling and Golden Tulip brands and lost  revenues
 from our discontinued business intelligence operations.

 Revenues for our technology segment increased to $81.9 million for the  nine
 months ended  September 30,  2001 compared  to $61.7  million for  the  same
 period in  2000  primarily due  to  the  acquisition of  REZ  and  increased
 revenues for CRS and Financial Services.

 CRS revenues increased to $41.9 million for the nine months ended  September
 30, 2001 compared to  $24.8 million for the  same period in 2000,  primarily
 due to  the  inclusion  of a  full  nine  months of  revenue  from  the  REZ
 acquisition.  In  addition, we added  new CRS customers,  such as  Universal
 Studios  and  Kimpton  Hotels,  and  provided  more  services  to   existing
 customers.   The  increase  in  CRS  revenues  was  partially  offset  by  a
 significant reduction in net reservations subsequent to September 11.

 Financial Services  revenues increased  $3.8 million,  or 20.8  percent,  to
 $22.2 million for the nine months ended September 30, 2001 compared to $18.3
 million for the same period in  2000.  The increase  was primarily due to  a
 7.1 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  Financial
 Services   revenues.   The  increase  in  Financial  Services  revenues  was
 partially offset  by  a  reduction  in the  value  of  commissions  paid  in
 September 2001 due to the events of September 11.

 Electronic Distribution revenues decreased $1.1 million, or 6.7 percent,  to
 $14.9 million for the nine months ended September 30, 2001 compared to $16.0
 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 during the past  year.
 Electronic Distribution  revenues  were  further reduced  by  a  significant
 reduction in net reservations subsequent to September 11.

 Property Systems and  Services generated revenues  of $2.6  million for  the
 nine months ended September 30, 2001  compared to $1.5 million for the  same
 period in 2000.  The increase was primarily  due to the inclusion of a  full
 nine 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.  In  addition,
 Property Systems  and Services  revenues include  approximately $300,000  in
 revenue from GETS's subsequent to its September 1, 2001 acquisition date.

 Revenues for our hospitality segment increased to $59.2 million for the nine
 months ended  September 30,  2001 compared  to $54.2  million for  the  same
 period in 2000  primarily due  to the  inclusion of  a full  nine months  of
 revenue from the REZ acquisition.   This increase was partially offset by  a
 decrease in revenues resulting  from the sales of  our Summit, Sterling  and
 Golden Tulip brands, lower demand for  travel and lower room rates, both  of
 which were further negatively impacted by the events of September 11.  To  a
 lesser extent, a depressed Euro negatively impacted hospitality revenues.

 Cost of services. Cost of services  increased to $75.8 million for the  nine
 months ended September  30, 2001,  compared to  $54.4 million  for the  same
 period in 2000 primarily due to the inclusion of a full nine months of costs
 from the REZ acquisition.   In addition,  increased salaries were  partially
 offset by a decrease in travel expense and other controllable costs as  well
 as the sales of Summit, Sterling and Golden Tulip.

 Research and development.   Research and  development expenses decreased  to
 $5.9 million for the nine months  ended September 30, 2001 compared to  $6.0
 million for the  same period  in 2000.   The  majority of  our research  and
 development costs for the nine months  ended September 30, 2001 was  related
 to our Web-based PMS and was capitalized.

 General and  administrative expenses.  General and  administrative  expenses
 increased to $19.5  million for  the nine  months ended  September 30,  2001
 compared to $14.0 million for the same  period in 2000 primarily due to  the
 inclusion of a  full nine  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 our restructuring plan
 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 decreased
 to $17.3 million for  the nine months ended  September 30, 2001 compared  to
 $17.6 million for  the same period  in 2000 primarily  due to  the sales  of
 Summit,  Sterling  and  Golden  Tulip  and  a  decrease  in  travel,   other
 controllable costs and headcount.

 Depreciation and  amortization.    Depreciation  and  amortization  expenses
 increased to $49.2  million for  the nine  months ended  September 30,  2001
 compared to $34.5 million for the same period in 2000 primarily as a  result
 of the  inclusion  of  a full  nine  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 sales of our Summit, Sterling and Golden Tulip brand businesses.

 Restructure costs.  During the nine months ended September 30, 2001, Pegasus
 incurred $7.1  million of  restructuring  charges, primarily  consisting  of
 severance,  outplacement   and  redundant   facilities  costs   related   to
 reorganizing its operations  from a  business unit  structure into  distinct
 functional areas, the consolidation of reservation centers and winding  down
 its Business Intelligence operations.

 Write-off of purchased in-process research and development.  During the nine
 months  ended  September  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.

 Interest income, net.   Net interest  income decreased to  $575,000 for  the
 nine months ended September 30, 2001  compared to $1.6 million for the  same
 period in  2000.    Interest  income  decreased  $1.4  million  due  to  the
 utilization of our marketable securities to fund the REZ acquisition and was
 partially offset  by  a  $330,000 decrease  in  interest  expense  primarily
 related to capital leases.

 Gain on sale of business  units.  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.  In  the
 first  quarter  of  2001,   the  Company  recognized   a  pre-tax  loss   of
 approximately $671,000 related to this transaction.   In the fourth  quarter
 of 2001, Pegasus  has recognized an  additional $5.5  million pre-tax  gain,
 making the  total  pre-tax gain  on  this  transaction $4.8  million.    For
 disclosure regarding this transaction, see the "Recent Developments" section
 of this management's discussion and analysis.

 In June 2001, Pegasus sold its Golden Tulip brand and licensing business  to
 Madrid-based NH Hoteles, recognizing a pre-tax  gain of $749,000 related  to
 this transaction.

 Equity in loss  of investee.   During the  nine months  ended September  30,
 2001, Pegasus incurred expense of $634,000, representing its share of GETS's
 net losses and  amortization expense  for the  excess cost  over net  assets
 acquired for our 20  percent investment in GETS  prior to September 1,  2001
 when the Company acquired the remaining 80 percent interest in GETS.

 Provision for income taxes.  Pegasus recorded an income tax benefit of  $7.4
 million for  the  nine months  ended  September 30,  2001,  representing  an
 effective tax rate of  21.8 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 $1.6 million
 for the nine months ended September 30, 2000, representing an effective  tax
 rate of 9.5 percent of  pretax income. The effective  tax rate for the  nine
 months ended September 30, 2000 differed  from the statutory rate  primarily
 due to  large non-deductible  expenses related  to purchase  accounting  and
 partially offset by tax-exempt interest income.

 Liquidity and Capital Resources

 Pegasus' principal sources of liquidity at September 30, 2001 included  cash
 and cash  equivalents  of $10.4  million,  short-term investments  of  $10.2
 million, restricted  cash of  $6.0 million  and an  unused revolving  credit
 facility of  $30.0  million, with  $27.4  million available  for  borrowing.
 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, all of which was available for borrowing.

 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 a working capital deficit of $11.5 million at September 30, 2001
 compared to positive working capital of  $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  as well as $11.5 million payment  for
 the GETS acquisition.  Net cash  provided by operating activities  increased
 to $25.7 million for  the nine months ending  September 30, 2001 from  $22.2
 million for the same period in 2000  primarily due to an increased focus  on
 cost containment and accounts receivable collections.

 Capital expenditures  consisted  of  purchases of  software,  furniture  and
 computer equipment  as  well  as internally  developed  software  costs  and
 amounted to  $11.4 million  for the  nine months  ended September  30,  2001
 compared to $7.1 million for  the same period in  2000.  Additional uses  of
 cash for investing activities for the  nine months ended September 30,  2001
 included the purchase of marketable securities and the acquisition of  GETS.
 Pegasus has  satisfied  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 brand  businesses and  borrowings
 from its  revolving credit  facility.   Pegasus estimates  that its  capital
 expenditures for the remainder of 2001 will range from approximately $3.0 to
 $4.0 million primarily related  to adding capacity  to existing systems  and
 software development.  For 2002, Pegasus estimates capital expenditures will
 range from  approximately $18.0  million to  $21.0 million.   The  estimated
 year-over-year  increase  is  primarily  due  to  furniture,  equipment  and
 leasehold improvements for our new Dallas and Phoenix offices as well as our
 new data center in Phoenix.  Capital expenditures for 2002 will also include
 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
 November 7, 2001.

 In September 2001, Pegasus  signed lease agreements for  its new Dallas  and
 Phoenix offices.  In conjunction with the lease agreements, Pegasus  entered
 into  two  irrevocable  standby  letter  of  credit  agreements  with  Chase
 Manhattan Bank totaling $2.6 million.  The amount available to Pegasus under
 the $30 million credit facility is reduced by these letters of credit.

 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 November
 7, 2001, Pegasus had repurchased 196,000 shares at a cost of $2.1 million.

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

   *  Our profitability
   *  Operational cash requirements, including payments for severance and
      redundant facilities related to our restructuring
   *  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 the Company's  condensed consolidated balance sheet  at
 September 30, 2001 relates to the REZ and GETS acquisitions.  In  accordance
 with FAS  142, the  Company will  discontinue the  amortization of  goodwill
 related to  the REZ  acquisition beginning  in January  2002, and  will  not
 record goodwill  amortization for  the GETS  acquisition since  it  occurred
 after June 30, 2001.   Furthermore, management believes  there are no  other
 identifiable intangible  assets included  in the  goodwill amount  for  REZ.
 Since the  GETS  acquisition was  completed  late in  the  quarter,  Pegasus
 intends to obtain a third-party valuation of GETS during the fourth  quarter
 and reclassify amounts determined to be identifiable intangible assets.

 In October 2001, the FASB issued Statement of Financial Accounting Standards
 No. 144, "Accounting for the Impairment  or Disposal of Long-Lived  Assets,"
 or FAS 144.   FAS 144 addresses financial  accounting and reporting for  the
 impairment or  disposal of  long-lived assets.   This  statement  supersedes
 Statement of Financial  Accounting Standards  No. 121,  "Accounting for  the
 Impairment of Long-Lived  Assets and for  Long-Lived Assets  to Be  Disposed
 Of," or FAS 121, and related literature and establishes a single  accounting
 model, based on the framework established in FAS 121, for long-lived  assets
 to be disposed of by sale.  Pegasus  is required to adopt FAS 144  beginning
 in January 2002.  Pegasus does not believe that the adoption of FAS 144 will
 have a material impact on its consolidated financial statements.


 Part II - Other Information

 Item 1.   Legal  Proceedings  -   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.

 Item 6.  Exhibits and Reports on Form 8-K

      (a) Exhibits

          10.23   Office lease dated September 17, 2001 between the
                  Company and Dallas RPFIV Campbell Centre
                  Associates Limited Partnership relating to
                  property located at 8350 North Central
                  Expressway, Dallas, Texas 75206
          10.24   Office lease dated September 14, 2001 between the
                  Company and Ryan Companies US, Inc. relating to
                  property located at 14000 North Pima Road,
                  Scottsdale, Arizona 85260
          10.25   Form of Promissory Note agreement dated November
                  9, 2001 between the Company and IndeCorp
                  Corporation
          10.26   Form of Promissory Note agreement dated November
                  9, 2001 between the Company and IndeCorp
                  Corporation


      (a) Reports on Form 8-K

                  Not applicable





 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)