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 JUNE 30, 2002

                                       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.)

    CAMPBELL CENTRE I, 8350 NORTH CENTRAL EXPRESSWAY, SUITE 1900, DALLAS, TEXAS
                                      75206
                      (Address of principal executive office)
                                   (Zip Code)

       Registrant's telephone number, including area code: (214) 234-4000

            3811 TURTLE CREEK BLVD., SUITE 1100, DALLAS, TEXAS 75219
                 (Former address of principal executive office)

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
2,  2002  was  24,860,082.


                             PEGASUS SOLUTIONS, INC.

                                    FORM 10-Q

                       FOR THE QUARTER ENDED JUNE 30, 2002

                                      INDEX




Part  I.  Financial  Information

     Item  1.  Financial Statements                                            3

     a)  Condensed  Consolidated  Balance  Sheets  as  of  June  30,  2002
          and  December  31, 2001 (unaudited)                                  3
     b)  Condensed  Consolidated  Statements  of  Operations  and
          Comprehensive  Loss  for  the  Three  and  Six  Months  Ended June 30,
          2002  and  2001  (unaudited)                                       4
     c)  Condensed  Consolidated  Statements  of  Cash  Flows  for  the  Six
          Months  Ended  June  30,  2002  and  2001  (unaudited)
5
     d)  Notes  to  the  Condensed Consolidated Financial Statements (unaudited)
6

     Item  2.  Management's  Discussion  and Analysis of Financial Condition and
                 Results  of  Operations                                     10

Part  II.  Other  Information

     Item  1.  Legal  Proceedings                                          21

     Item  4.  Submission  of  Matters  to  a  Vote  of  Security  Holders
21

     Item 6.  Exhibits and Reports on Form 8-K                                21

Signatures                                                    22
                                        2





PART  I.  FINANCIAL  INFORMATION
ITEM  1.  FINANCIAL  STATEMENTS


                                   PEGASUS SOLUTIONS, INC.
                            CONDENSED CONSOLIDATED BALANCE SHEETS
                          (IN THOUSANDS, EXCEPT FOR SHARE AMOUNTS)
                                         (UNAUDITED)


                                         JUNE  30,          DECEMBER 31,

                                                                          2002       2001
                                                                        ---------  ---------
                                                                             
ASSETS

Cash and cash equivalents                                               $ 20,944   $ 13,438
Short-term investments                                                     7,699      9,167
Accounts receivable, net                                                  32,667     29,228
Other current assets                                                       4,946      5,309
                                                                        ---------  ---------
  Total current assets                                                    66,256     57,142


Intangible assets, net                                                    14,858     32,505
Property and equipment, net                                               68,215     67,365
Goodwill, net                                                            141,594    136,921
Other noncurrent assets                                                   11,729      9,737
                                                                        ---------  ---------
    Total assets                                                        $302,652   $303,670
                                                                        =========  =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued liabilities                                $ 36,151   $ 39,203
Unearned income                                                           10,573      8,585
Deferred tax liability                                                     8,948     12,301
Customer deposits                                                          4,036      2,170
Other current liabilities                                                  1,010        424
                                                                        ---------  ---------
  Total current liabilities                                               60,718     62,683

Uncleared commission checks                                                4,663      4,004
Other noncurrent liabilities                                               8,067      5,782

Commitments and contingencies                                                  -          -

Stockholders' equity:
  Preferred stock, $0.01 par value; 2,000,000 shares authorized;
     zero shares issued and outstanding,                                       -          -
  Common stock, $0.01 par value; 50,000,000 shares authorized;
     25,356,715 and 25,136,100 shares issued, respectively                   254        251
  Additional paid-in capital                                             293,443    290,444
  Unearned compensation                                                   (1,262)       (34)
  Accumulated comprehensive gain                                               1         21
  Accumulated deficit                                                    (58,955)   (56,238)
  Treasury stock at cost; 513,119 and 441,619 shares, respectively        (4,277)    (3,243)
                                                                        ---------  ---------
    Total stockholders' equity                                           229,204    231,201
                                                                        ---------  ---------
    Total liabilities and stockholders' equity                          $302,652   $303,670
                                                                        =========  =========


See accompanying notes to condensed consolidated financial statements.
                                        3









                                                    PEGASUS SOLUTIONS, INC.
                            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                                             (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                          (UNAUDITED)


                                            THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                     JUNE 30,                    JUNE 30,
                                                     --------                    --------

                                                                            2002          2001          2002          2001
                                                                        ------------  ------------  ------------  ------------
                                                                                                      
Net revenues                                                            $    44,863   $    49,768   $    90,287   $    95,876

Cost of services                                                             23,197        24,930        45,762        51,189
Research and development                                                      1,280         1,579         3,289         3,573
General and administrative expenses                                           6,772         7,472        12,606        14,024
Marketing and promotion expenses                                              4,845         6,066         9,062        12,418
Depreciation and amortization                                                12,254        16,403        24,394        32,828
Restructure costs                                                                 -             -             -           797
                                                                        ------------  ------------  ------------  ------------
Operating loss                                                               (3,485)       (6,682)       (4,826)      (18,953)

Other income (expense):
  Interest income, net                                                          295           174           557           213
  Equity in loss of investee                                                      -          (157)            -          (455)
  Gain on sale of business units                                                  -           749             -            78
  Other                                                                         (13)           79          (266)           36
                                                                        ------------  ------------  ------------  ------------
Loss before income taxes                                                     (3,203)       (5,837)       (4,535)      (19,081)

Income tax benefit                                                            1,285         1,370         1,818         3,531
                                                                        ------------  ------------  ------------  ------------
Net loss                                                                $    (1,918)  $    (4,467)  $    (2,717)  $   (15,550)
                                                                        ============  ============  ============  ============

Other comprehensive income - change in
   unrealized gain (loss), net of tax                                             7            (6)          (20)            7
                                                                        ------------  ------------  ------------  ------------
Comprehensive loss                                                      $    (1,911)  $    (4,473)  $    (2,737)  $   (15,543)
                                                                        ============  ============  ============  ============

Net loss per share:
  Basic and diluted                                                     $     (0.08)  $     (0.18)  $     (0.11)  $     (0.63)
                                                                        ============  ============  ============  ============

Weighted average shares outstanding:
  Basic and diluted                                                      24,836,834    24,490,191    24,784,649    24,539,350
                                                                        ============  ============  ============  ============


See accompanying notes to condensed consolidated financial statements.
                                        4








                                   PEGASUS SOLUTIONS, INC.
                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (IN THOUSANDS)
                                         (UNAUDITED)


                                                        SIX MONTHS ENDED
                                                            JUNE 30,
                                                            --------

                                                                          2002       2001
                                                                        ---------  ---------
                                                                             
Cash flows from operating activities:
  Net loss                                                              $ (2,717)  $(15,550)
  Adjustments to reconcile net loss to net cash provided
    by operating activities:
    Depreciation and amortization                                         24,394     32,828
    Gain on sale of business units                                             -        (78)
    Other                                                                  2,572      2,630
    Changes in assets and liabilities:
      Accounts receivable                                                 (4,870)    (2,515)
      Other assets                                                          (585)    (1,783)
      Accounts payable and accrued liabilities                            (3,252)     1,430
      Unearned income                                                      1,988      1,304
      Other liabilities                                                    3,639        809
                                                                        ---------  ---------
        Net cash provided by operating activities                         21,169     19,075

Cash flows from investing activities:
  Proceeds from sale of business units                                         -      4,536
  Purchase of marketable securities                                       (6,740)   (12,716)
  Proceeds from maturity of marketable securities                          8,900      2,976
  Purchase of property and equipment                                     (15,991)    (8,129)
  Other                                                                        -      1,636
                                                                        ---------  ---------
        Net cash used in investing activities                            (13,831)   (11,697)

Cash flows from financing activities:
  Proceeds from issuance of common stock                                   1,241        230
  Repayment of notes payable                                                   -    (20,000)
  Purchase of treasury stock                                              (1,034)    (2,067)
  Other                                                                      (39)       (96)
                                                                        ---------  ---------
        Net cash provided by (used in) financing activities                  168    (21,933)

Net increase (decrease) in cash and cash equivalents                       7,506    (14,555)
Cash and cash equivalents, beginning of period                            13,438     37,150
                                                                        ---------  ---------

Cash and cash equivalents, end of period                                $ 20,944   $ 22,595
                                                                        =========  =========


See accompanying notes to condensed consolidated financial statements.
                                        5






                             PEGASUS SOLUTIONS, INC.
              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  primarily  on  the  basis  of services
provided,  resulting  in  two  reportable 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.

Certain  prior  year  amounts  have been reclassified to conform to current year
presentation.  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.  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,  2001.


2.     GOODWILL  AND  OTHER  INTANGIBLES

Effective January 1, 2002, the Company adopted Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangibles" ("FAS 142") and Statement of
Financial  Accounting  Standards  No.  141, "Business Combinations" ("FAS 141").
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.  The  Company's consolidated balance
sheet  at  December 31, 2001 included goodwill, net of accumulated amortization,
totaling  $136.9  million,  which is related to the REZ, Inc. ("REZ") and Global
Enterprise Technology Solutions, LLC ("GETS") acquisitions.  Pegasus applied the
provisions  of  FAS  142  on  January  1,  2002 and discontinued amortization of
goodwill  from  the  REZ acquisition.  In accordance with FAS 141, goodwill from
the  GETS acquisition was never amortized.  In addition, as required by FAS 141,
on January 1, 2002, workforce-in-place from the REZ acquisition was reclassified
as  goodwill  and  will no longer be subject to amortization.  At June 30, 2002,
goodwill  totaled  $141.6  million.

In  accordance  with  FAS 142, goodwill is subject to an annual impairment test,
conducted  at  the  business  segment  level.  As detailed in Note 6, Pegasus is
organized  in  two business segments - technology and hospitality.  Based on the
initial  impairment  test  conducted as of January 1, 2002, the Company does not
believe  goodwill  for either business segment is impaired.  The following table
presents  goodwill, net of accumulated amortization, by business segment at June
30,  2002  and  December  31,  2001  (amounts  in  thousands):





                   Technology   Hospitality    Total
                   -----------  ------------  --------
                                     
June 30, 2002      $   128,935  $     12,659  $141,594

December 31, 2001      124,379        12,542   136,921

                                        6




Pegasus'  adoption  of  FAS  142  had  no  effect  on  the  Company's  acquired
identifiable  intangible assets that are subject to amortization.  The following
table  presents  those  intangible assets at June 30, 2002 and December 31, 2001
(amounts  in  thousands):




                                         June 30, 2002          December 31, 2001
                                         -------------          -----------------

                        Carrying Value    Accumulated Amortization   Carrying Value    Accumulated Amortization
                        ---------------  --------------------------
                                                                          
Customer relationships  $        52,376  $                 (39,686)  $        52,376  $                 (30,942)
Non-compete agreements            3,820                     (1,686)            3,820                     (1,305)
Other                                48                        (14)               48                        (11)
Total                   $        56,244  $                 (41,386)  $        56,244  $                 (32,258)
                        ---------------  --------------------------  ---------------  --------------------------





During  the  three  and  six  months  ended  June 30, 2002, the Company recorded
amortization  expense  in relation to the above-listed intangible assets of $4.5
million  and  $9.1  million,  respectively.  The  following  table  presents the
estimated  amortization  expense for these intangible assets for the years ended
December  31  (amounts  in  thousands):
                                                              2002     $ 17,973
                                                                 2003     4,999
                                                                   2004     769
                                                                   2005     216
                                                              Thereafter     29

The  following pro forma financial information compares the Company's net losses
for  the three and six months ended June 30, 2002 and 2001 had the provisions of
FAS  142  been  applied  on  January  1, 2001 (amounts in thousands except share
amounts):




                           Three months ended          Six months ended
                                    June 30,          June 30,
                                    --------          --------

                                           2002          2001          2002          2001
                                       ------------  ------------  ------------  ------------
                                                                     
Reported net loss                      $    (1,918)  $    (4,467)  $    (2,717)  $   (15,550)
Goodwill amortization                            -         2,614             -         5,324
Workforce in-place amortization                  -         1,056             -         2,113
Adjusted net loss                      $    (1,918)  $      (797)  $    (2,717)  $    (8,113)
                                       ------------  ------------  ------------  ------------

Basic and diluted earnings per share:
   Reported net loss                   $     (0.08)  $     (0.18)  $     (0.11)  $     (0.63)
   Goodwill amortization                         -          0.11             -          0.22
   Workforce in-place amortization               -          0.04             -          0.09
   Adjusted net loss                   $     (0.08)  $     (0.03)  $     (0.11)  $     (0.32)
                                       ------------  ------------  ------------  ------------

Weighted average shares outstanding     24,836,834    24,490,191    24,784,649    24,539,350





3.     RESTRUCTURING  ACTIVITIES

During  the  years ended December 31, 2001 and 2000, the Company reorganized its
operations  from  a  business  unit  structure  into  distinct functional areas,
consolidated  its  reservation  centers  outside of the United States and ceased
operations  of  its  Business  Intelligence division, resulting in restructuring
charges  of  $7.7  million and $3.4 million, respectively.  As of June 30, 2002,
total  unpaid  severance  and  outplacement costs were $410,000 and total unpaid
redundant  facilities  and  other  costs  were $830,000.  These unpaid costs are
classified  as  accrued  liabilities.
                                        7



4.     STOCKHOLDERS'  EQUITY

On  June  5, 2002, the Board of Directors authorized the repurchase of up to two
and  a  half  million  shares  of  the Company's common stock.  During the three
months  ended  June  30,  2002,  71,500 shares were repurchased for an aggregate
value of $1.0 million.  At June 30, 2002, cumulative repurchases of common stock
under  board  approved  plans totaled approximately 513,000 shares at a value of
$4.3  million.  Any  future  repurchases  are  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.

In  June  2002,  the  Compensation  Committee  of the Board of Directors granted
restricted stock representing 98,400 shares to certain executives and members of
the  Board  of  Directors.  Based  on  the  market value of the Company's common
stock,  the  restricted  stock  grant  was valued at $1.3 million.  Compensation
expense  related  to  the restricted stock grant will be recognized ratably over
the  one  year  vesting  period.


5.     EARNINGS  PER  SHARE

Due  to  the Company's net loss position for the three and six months ended June
30,  2002  and 2001, all outstanding options were excluded in the calculation of
diluted  net  loss  per  share  because  their  effect  would  be anti-dilutive.
Approximately  4.5  million  shares  issuable upon the exercise of stock options
were  not  included  in  the  calculations of diluted net loss per share for the
three  and  six  months  ended June 30, 2002.  For the same periods in 2001, 3.6
million  shares  were  not  included in the calculations of diluted net loss per
share.


6.     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,
electronic  distribution, commission processing and property systems services to
the  global  hotel  industry.  The  hospitality  segment  provides  hotel
representation  services  offered  under  the  Utell  brand  name.  Hotel
representation  services  offered under the Golden Tulip brand name were sold in
June  2001.

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 and other
non-operating  income and expense ("EBITDA").  The Company believes that EBITDA,
which  is  widely  used  by analysts and investors, is an appropriate 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
              -----------  ------------  -------
                                

                     2002
              -----------
Net revenues  $    27,171  $     17,692  $44,863
EBITDA              4,724         4,045    8,769
                                         =======

                     2001
              -----------
Net revenues       27,644        22,124   49,768
EBITDA              6,919         2,802    9,721
                                         =======

                                        8




Reconciliations of total segment EBITDA to total consolidated loss before income
taxes  for  the  three  months  ended  June 30, 2002 and 2001 are as follows (in
thousands):





                                         2002       2001
                                       ---------  ---------
                                            
Total EBITDA for reportable segments   $  8,769   $  9,721
Depreciation and amortization           (12,254)   (16,403)
Interest income, net                        295        174
Gain on sale of business unit                 -        749
Equity in loss of investee                    -       (157)
Other                                       (13)        79
Consolidated loss before income taxes  $ (3,203)  $ (5,837)
                                       ---------  ---------





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





              Technology   Hospitality    Total
              -----------  ------------  -------
                                

                     2002
              -----------
Net revenues  $    58,003  $     32,284  $90,287
EBITDA             13,952         5,616   19,568
                                         =======

                     2001
              -----------
Net revenues       54,433        41,443   95,876
EBITDA             12,957           918   13,875
                                         =======





Reconciliations of total segment EBITDA to total consolidated loss before income
taxes  for  the  six  months  ended  June  30,  2002 and 2001 are as follows (in
thousands):





                                         2002       2001
                                       ---------  ---------
                                            
Total EBITDA for reportable segments   $ 19,568   $ 13,875
Depreciation and amortization           (24,394)   (32,828)
Interest income, net                        557        213
Gain on sale of business unit                 -         78
Equity in loss of investee                    -       (455)
Other                                      (266)        36
Consolidated loss before income taxes  $ (4,535)  $(19,081)
                                       ---------  ---------





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.
                                        9



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, 2001.  This
discussion and analysis contains forward-looking statements including statements
using  terminology  such  as  "may,"  "will,"  "expects,"  "plans,"  "intends,"
"anticipates," "believes," "estimates," "potential," or "continue," or a similar
negative  phrase  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  our  Annual  Report  on Form 10-K for the year ended December 31,
2001.  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 in our filings with the Securities and
Exchange Commission, including our Annual Report on Form 10-K for the year ended
December  31,  2001.


OVERVIEW

We  are  a  leading  provider  of  hotel  room reservation services, reservation
technology  systems  and  hotel  representation  services  for  the global hotel
industry.  Our  customers  include:

- -     Tens  of  thousands  of travel agencies around the world, including the 10
largest  U.S.-based  travel  agencies  based  on  revenues;
- -     More  than  48,000 hotels around the world, including the 50 largest hotel
companies  based  on  total  number  of  guest  rooms;  and
- -     Thousands  of  travel-related  Internet  sites.

We  are organized into two business segments - technology and hospitality.   Our
technology  segment  provides  central  reservation  system,  or CRS, electronic
distribution,  travel  agent  commission  processing  and  property  systems and
services  to  the global hotel industry.  Our hospitality segment provides hotel
representation  services  offered  under  the  Utell  brand  name.  Hotel
representation  services include marketing programs, sales representation, voice
reservations, a voice reservation network with local language capabilities in 41
countries,  and  distribution  through all global distribution systems, or GDSs,
and  thousands  of  Internet  sites.  For  the  six  months ended June 30, 2002,
approximately  64  percent  and  36  percent  of  our consolidated revenues were
derived  from  the  technology  and  hospitality  segments,  respectively.


SERVICES

Technology
- ----------

Our  technology  segment  provides  CRS,  electronic  distribution, travel agent
commission  processing  and  property  systems  and services to the global hotel
industry.  Hotel  companies  are placing added 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 developed and operated technology
solutions  may  not  always be cost-effective, particularly as it relates to CRS
and  property  system  functions.  These  systems tend to be expensive to build,
operate  and  update.  As  a result, many hotel companies have chosen to utilize
our  CRS,  property  management  system,  or  PMS,  and  other  services.

Beginning in 2002, our CRS and electronic distribution services are combined and
reported  as  reservation  services.  By  realigning our technology segment on a
functional  basis,  we  are  now  able  to realize synergies between our CRS and
electronic  distribution  services  resulting  in  increased efficiency and cost
savings.
                                       10


Reservation Services.  We were formed in 1988 by 16 of the world's leading hotel
and  travel-related  companies  to  be the world's premier service provider of a
streamlined  and  automated  hotel  reservation  process.  Our  UltraSwitch(R)
technology  provides  a seamless electronic connection between a hotel's CRS and
the  GDSs  that  travel agents use to book airline reservations.  Our electronic
distribution  service  supports a variety of distribution channels including the
following:

- -     GDS  connectivity  -  Our electronic distribution service is linked to all
major  GDSs and therefore connects our hotel customers to travel agents all over
the  world.
- -     Third-party  Internet  sites  -  We  provide travel-related Internet sites
access  to our hotel information database containing more than 44,000 properties
and on-line hotel reservation capability.  We provide this service to several of
the  leading  travel  Internet  sites  such  as  Expedia.com,  HotWire.com,
Lastminute.com,  Amadeus'  e-Travel,  Continental.com, Orbitz.com, Travelweb.com
and  our  own  Utell.com.
- -     Hotel  Internet sites - Our NetBooker(TM) service provides hotel companies
with  a  hotel information database and Internet-based reservation capabilities.
Hotel  Internet  sites  that  are  "Powered  by  Pegasus"(TM)  offer brand-loyal
Internet  shoppers  real-time  rates,  availability  and  booking  capabilities.

Our CRS is provided on an application service provider basis to more than 10,000
hotel  properties,  representing  more  than  2.1 million hotel rooms worldwide.
During  the  first  half  of 2002, we processed over 17.7 million hotel bookings
through  our  CRS.  We  also  provide  CRS software licenses to an additional 20
hotel  brands,  representing  12,000  properties.

Our  CRS service provides hotel customers with a license for our RezView(TM) CRS
software  as  well  as  the  hardware  and  facilities  necessary  to  process
reservations.  Our  CRS  service  also  includes  the  following  support  and
outsourcing  services:

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

Reservation  Services  revenues  consist  of transaction fees and commissions as
well  as  license,  subscription,  maintenance  and  support  fees and represent
approximately  45  percent  of  total revenues for the six months ended June 30,
2002.

Financial  Services.  Financial  Services  provides  comprehensive  commission
payment,  processing  and  management solutions to hotels and travel agencies in
more than 200 countries.  Key services include commission processing, electronic
reconciliation  and  tracking  and  global  commission  solutions.

Each  month,  Pegasus  consolidates, distributes, reconciles, tracks and reports
millions  of  dollars  in  commission payments to a significant number of travel
agencies worldwide on behalf of more than 32,000 participating hotel properties.
Traditionally, the process of reconciling and paying hotel commissions to travel
agencies  was based on transaction-specific hotel data and consisted of a number
of  relatively  small  payments  to travel agencies, often including payments in
multiple  currencies.  Our  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 in their choice of currency.
Our  commission  processing  service  processed  over  $246  million  in  hotel
commissions  during  the  first  half  of  2002.

Financial  Services  revenues  consist  of  both  travel  agency and hotel fees.
Travel  agency  fees  are  primarily based on a percentage of the value of hotel
commissions  processed  by  us  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  we process for the respective
hotel.  Financial  Services  revenues  represented  approximately  16 percent of
total  revenues  for  the  six  months  ended  June  30,  2002.
                                       11



Property  Systems  and  Services.  PegasusCentral(TM)  is our Internet-based PMS
service.  Six  Continents  Hotels  has  named  it  as  one  of two preferred PMS
standards  for  its  2,500-plus  Holiday Inn and Holiday Inn Express properties.
Traditionally, hotel CRSs and PMSs had separate databases that communicated only
intermittently, often resulting in unbalanced inventories.  With PegasusCentral,
when  a  hotel  reservation  is made from a central reservations office, via the
Internet,  or  at the property, only one database is accessed.  This centralized
inventory  stores all pertinent information for both the central reservation and
property  management  functions  and  provides  consistent,  real-time access to
rates,  availability  and  other  detailed property information.  PegasusCentral
benefits  both  hotel  chains  and  independent  properties  by assisting in the
management  and  operation  of  many  hotel  functions,  including:

- -     Enhanced  property  management
- -     Multi-property  central  reservation
- -     Customer  relationship  management
- -     Sales  and  catering
- -     Point-of-sale
- -     Back-office  modules  such  as  receivables,  payables  and  purchasing

Particularly  in  today's  economic  climate,  hotel  companies  can realize the
benefits  of  PegasusCentral  through  the  following:

- -     Reduced  capital  equipment  expenditures  -  Other PMS services typically
require  significant  capital  expenditures.  Because  PegasusCentral  is
Internet-based,  hotel  properties  will  incur only the cost of a computer with
Internet  access  to  operate  this  system.  Centrally hosted hardware and data
services  are  located at Pegasus' data center, providing secure central storage
for  applications  and  data.
- -     Reduced  employee  training  costs  -  PegasusCentral's  Internet-based
technology  is  easy  to use, offering convenient pull-down menus, substantially
reducing  the  customer's learning curve.  In addition, users can take advantage
of  interactive  online  training  modules.
- -     Reduced IT staffing costs - PegasusCentral performs system upgrades from a
centralized  facility  resulting  in instant product roll-outs to all locations.
This reduces the need for on-site technical experts and eliminates long roll-out
schedules  and  complex  system  upgrades.
- -     Per-transaction  pricing  -  With  per-transaction  pricing,  hotels  pay
transaction  fees  only  as their rooms are occupied, better aligning technology
costs  with  room  revenues.

As  part  of  the  REZ  acquisition, we obtained the GuestView(TM) PMS software.
Although  we  are  still  servicing  existing  customers, we are not selling new
licenses  for the GuestView software.  Revenues for the first six months of 2002
consisted  of  maintenance  and  support fees related to the GuestView software,
revenues  from the operations of GETS and installation and training fee revenues
from  our  PegasusCentral  service.  Property  Systems  and  Services  revenues
represented  approximately  3 percent of total revenues for the six months ended
June  30,  2002.

Hospitality
- -----------

Our  hospitality  segment  includes  hotel representation and marketing 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.  Our  hospitality  segment  represented
approximately  36  percent  of  total revenues for the six months ended June 30,
2002.

Hotel  representation.  Representation  service  revenues consist of reservation
processing  fees,  membership  fees and fees for various marketing services.  In
order  to sell their rooms in the marketplace, many independent hotels and small
hotel  chains associate themselves with our hotel representation service and use
our  systems and infrastructure to market and make reservations for their rooms.
Hotels  typically  join  our  hotel  representation  service  for  the following
reasons:
                                       12


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

Utell  is  the  oldest, largest and most diverse hotel representation company in
the  world  providing  hotel  marketing,  voice reservation and GDS and Internet
representation services for more than 5,000 hotels in 163 countries.  Utell uses
Pegasus'  CRS,  which  offers  advanced electronic distribution capabilities and
provides both a GDS and Internet presence for member hotels.  In addition, Utell
offers  front-end  commission processing services to encourage its hotel members
to  pay  travel  agency  commissions.

Paytell.  Many  international and domestic travelers who book rooms at hotels to
which  we  provide  representation  services utilize Paytell to prepay for hotel
stays.  In  some  international markets, it is customary for travelers to prepay
hotel rooms and other travel arrangements.  International travelers also benefit
by  reducing  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.


DEPENDENCE  ON  THE  HOTEL  INDUSTRY  AND  IMPACT  OF THE ECONOMIC RECESSION AND
SEPTEMBER  11,  2001  EVENTS

Our  business,  particularly our hospitality segment, is sensitive to changes in
the  demand for hotel rooms.  The travel industry has been adversely impacted by
the  onset  of  the  economic  recession  and  other world events, including the
terrorist  attacks  of  September  11,  2001,  the following retaliation and the
continuing  threat  alerts.  The  overall  long-term  impact  of these events on
Pegasus  and  the travel industry is uncertain.  Both the number of reservations
and  the  average  daily  rate  charged  for  hotel  rooms have sharply declined
following  September  11,  2001  due  to  the  decrease in demand.  Although the
recovery  in the number of reservations, as compared to the prior year, has been
quicker  than  anticipated, average daily rates have not yet fully recovered and
continue  to  lag  behind  the  recovery  in  transaction  volumes.  Since  our
electronic  distribution  and  CRS  revenues  are  primarily  transaction-based,
revenues  for  these  services,  which had sharp decreases immediately following
September 11, have recovered relatively quickly and, for the first half of 2002,
are  close to the levels seen in the prior year.  However, since our hospitality
and  commission  processing services are based in large part on a combination of
reservation  volume  and  average  daily rates, their recovery has been somewhat
slower.  In  addition, we experienced an increase in the sales cycle for some of
our  services,  as  new  customers were hesitant to sign new contracts given the
uncertain  economic  environment.

The adverse impact of both an economic recession and the September 11 events has
resulted  in  a  decrease  in  the  demand  for  hotel rooms and, therefore, has
negatively  impacted  our  revenues.  We  expect this trend to continue at least
through  the  end  of  2002.

Prior  to  the  September  11  events,  we  completed  a  thorough review of our
operations  and,  in  an  effort  to  reduce  our  costs and improve operational
efficiencies,  instituted  a  restructuring  plan.  We  continue  to  monitor
reservations  and  other  daily indicators and adjust our resources accordingly.
We  will  continue  to  focus  on  cost  management  and  the development of new
business.  However,  additional  terrorist activities or a delay in the economic
recovery could have a material adverse effect on our business, operating results
and  financial  condition.


STRENGTH  OF  THE  EURO

Pegasus  derives  a  significant  portion  of its revenue from customers located
outside  the  United  States, particularly in Europe.  Recently, the strength of
the  Euro  relative  to the U.S. Dollar resulted in Pegasus earning more revenue
than  it  otherwise  might  have earned if currency rates had remained stable or
weakened.
                                       13



RECENT  DEVELOPMENTS

Travelweb  LLC,  formerly  known  as  Hotel  Distribution  System,  LLC
- -----------------------------------------------------------------------

On  February  11,  2002,  Pegasus  and  five hotel chains - Hilton Hotels, Hyatt
Corporation, Marriott International, Six Continents Hotels and Starwood Hotels -
announced  the  formation of Travelweb LLC, formerly known as Hotel Distribution
System,  LLC.  This  new venture was formed to distribute discounted hotel rooms
over  the  Internet  through  multiple  Internet sites using a merchant business
model.  Under  the  merchant model, Travelweb receives hotel room inventory from
suppliers at wholesale or "net" rates.  Travelweb then sets the retail price for
the  hotel room and processes the transaction as the merchant of record enabling
Travelweb  to  receive  a higher level of gross profit per transaction than in a
fee  per  booking arrangement.  Under the merchant model, Travelweb generally is
not  obligated  to  pay  suppliers for unsold inventory.  Travelweb utilizes our
technology  to  create a direct connection between hotel reservation systems and
Internet  sites.  Travelweb  has  signed  an  agreement  with  Orbitz,  LLC  to
distribute the room inventory on a non-exclusive basis, and our Utell subsidiary
is  one  of  the  first  hotel  suppliers  to  distribute room inventory through
Travelweb.

On  April  4,  2002,  we  entered  into  a  three-year technology agreement with
Travelweb  to develop technology and provide services that automate the net-rate
reservation and merchant model processes for Travelweb and participating hotels.
In  addition,  we transferred our consumer Internet site, TravelWeb.com, as part
of our capital contribution to the venture.  In May 2002, we delivered the first
phase  of  technology  before  the  scheduled  completion  date.

Because  we  are  equal  partners  with  these  five  hotel companies and do not
exercise  significant  influence,  our investment in Travelweb will be accounted
for  under  the  cost  method.  As a result, we will not recognize any income or
loss  related to this investment unless we receive dividends or we determine the
investment  to  be  impaired.

PegsPay
- -------

In  June 2002, Financial Services launched PegsPay(TM), an ASP-based service for
travel businesses that operate under the merchant model, which is being marketed
to  travel distributors worldwide.  The first of its kind, PegsPay automates the
exchange  of  funds  and  incentives  between  travel  distributors such as tour
operators,  online  net  rate  providers, consolidators and wholesalers, and any
type  of  travel  supplier,  including  hotels,  car rental companies, airlines,
railways  and  cruise  lines.  PegsPay  provides  an  automated,  more efficient
process  for  both  the  travel  distributor  and the travel supplier, providing
confidence that the financial transactions supporting their relationship will be
complete,  dependable  and  supported  by  quality  service  and  information.

The  new  service  allows the travel distributor to pay each travel supplier via
one  consolidated payment in the travel supplier's choice of currency and in the
manner in which the supplier wishes to get paid (e.g., check or direct deposit).
Additionally,  the  travel supplier receives detailed reservation reporting that
allows  them  to  better  manage  their  net  rate  distribution  programs.


REVENUE

Technology  Revenue
- -------------------

Reservation  Services.  Reservation  Services  revenues  consist  of  CRS  and
electronic  distribution  revenues.  CRS revenues consist of transaction fees as
well  as  license, maintenance and support fees related to our RezView software.
Electronic  Distribution  revenues  primarily  consist  of  transaction  fees,
commissions  and  monthly  subscription  or  maintenance fees.  In addition, new
hotel  customers  pay a one-time fee for establishing the connection between the
hotel's  central  reservation system and the electronic distribution technology.
New  third-party  Internet  site  customers  typically  pay  a  one-time fee for
establishing  the  connection  between  the  third-party  Internet  site and our
electronic distribution technology, which is amortized over the related contract
period.  Reservation  Services  revenues represented approximately 45 percent of
total  revenues  for  the  six  months  ending  June  30,  2002.
                                       14


Financial  Services.  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  six  months  ending  June  30, 2002.

Property  Systems  and Services.  Property Systems and Services revenues consist
of  maintenance  and  support  fees related to the GuestView software as well as
revenues  from  the  operations  of  GETS,  subsequent to September 1, 2001, the
acquisition  date.  In  addition,  Property  System revenues include transaction
fees  from  our  PegasusCentral  service, which are recognized monthly, based on
room  occupancy rates, as well as PegasusCentral installation and training fees.
Property  Systems  and  Services  represented  approximately  3 percent of total
revenues  for  the  six  months  ending  June  30,  2002.

Hospitality  Revenue
- --------------------

Hospitality  revenue  represented approximately 36 percent of total revenues for
the  six  months  ending  June  30, 2002.  Hotel representation service revenues
consist  of  reservation  processing  fees, membership fees and fees for various
marketing  services.  In  addition,  our  Paytell  services  allow international
travelers, who book rooms at hotels to which we provide representation services,
to  prepay  for  their  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.

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.


COSTS

Pegasus'  cost  of  services consists principally of personnel costs relating to
information  technology,  customer  service and telemarketing and facilities and
equipment maintenance costs.  Research and development costs consist principally
of personnel costs, related overhead costs and fees paid to outside consultants.
General  and  administrative expenses are primarily personnel, office, legal and
accounting  related.  Marketing  and  promotion  expenses  consist  primarily of
personnel  costs, advertising, public relations and participation in trade shows
and  other  industry  events.  Depreciation  and  amortization  expense includes
depreciation  of  computer  equipment,  office  furniture,  office equipment and
leasehold  improvements  as  well  as  amortization  of  software and intangible
assets.  In accordance with Statement of Financial Accounting Standards No. 142,
amortization  of  goodwill  ceased  on  January  1,  2002.
                                       15



RESULTS  OF  OPERATIONS

The  results  of  operations  for  the  three and six months ended June 30, 2002
include  the  effects  of the GETS acquisition, which was completed September 1,
2001.  Accordingly,  GETS'  results  of  operations,  including  its revenues of
$522,000  and  $1.3  million  for  the three and six months ended June 30, 2002,
respectively,  are included in the accompanying unaudited condensed consolidated
financial  statements.

Three  Months  Ended  June  30,  2002  and  2001

Net  Revenues.  Net revenues for the three months ended June 30, 2002 were $44.9
million, compared to $49.8 million for the same period in 2001.  The decrease in
year-over-year  net  revenues  was primarily due to the sale of the Golden Tulip
brand  in  June 2001.  Excluding the results of businesses sold or discontinued,
net  revenues  decreased approximately $1.3 million, or 3 percent.  The decrease
was  caused  by the continued downward pressure on average daily rates following
the terrorist attacks of September 11, 2001 and the termination in March 2002 of
a  large  CRS  customer  whose  revenue  has  not yet been fully replaced by new
customers.


Changes  in  Pegasus'  business  are  described in detail in the paragraphs that
follow  the  presentation  of  revenues  below  (amounts  in  thousands):




                                    Three months ended
                                         June 30,

                                 2002     2001
                                   
Technology:
   Reservation Services         $18,195  $18,862
   Financial Services             7,448    7,781
   Property Systems & Services    1,528      933
   Business Intelligence              -       68
   Total technology              27,171   27,644
                                -------  -------
   Continuing operations         27,171   27,576

Hospitality:
   Utell                         17,692   18,612
   Golden Tulip                     ---    3,512
   Total hospitality             17,692   22,124
   Continuing operations         17,692   18,612

Total revenue                   $44,863  $49,768
Total continuing operations     $44,863  $46,188
                                =======  =======





Revenues  for  our technology segment decreased $473,000, or 2 percent, to $27.2
million  for the three months ended June 30, 2002, compared to $27.6 million for
the  same  period  in  2001.

Reservation Services revenues decreased $667,000, or 4 percent, to $18.2 million
for the three months ended June 30, 2002, compared to $18.9 million for the same
period  in  2001.  The  decrease  was primarily due to the loss of a customer in
March  2002  following  the  expected  termination  of  their  contract.

Financial  Services  revenues  decreased $333,000, or 4 percent, to $7.4 million
for  the three months ended June 30, 2002, compared to $7.8 million for the same
period  in 2001.  The decrease was primarily the result of a 5 percent reduction
in  gross  commissions  processed  resulting  from a decrease in hotels' average
daily  rate  charged  for  rooms  following  September  11,  2001.

Property  Systems  and Services generated revenues of $1.5 million for the three
months  ended  June  30, 2002, compared to $933,000 for the same period in 2001.
The  increase  was  primarily  due to the September 1, 2001 acquisition of GETS,
which  contributed  approximately  $552,000  in  revenue during the three months
ended  June  30, 2002.  The remainder of the increase is attributable to revenue
generated  by  PegasusCentral  installations.
                                       16


Excluding  Golden  Tulip,  revenues  for  our  hospitality  segment decreased by
$920,000,  or  5  percent,  to $17.7 million for the three months ended June 30,
2002,  compared  to $18.6 million for the same period in 2001.  The decrease was
the  result  of  a  strategic  initiative  to  reduce the number of hotels Utell
represents  to  improve  margins  and to upgrade the quality of the Utell member
hotels.

Cost  of services. Cost of services was $23.2 million for the three months ended
June  30,  2002,  compared  to  $24.9  million for the same period in 2001.  The
decrease  was  primarily due to the absence of costs related to the Golden Tulip
brand  and  the  results of the cost reduction measures enacted during the third
quarter 2001 restructuring.  Cost of services as a percentage of revenue were 52
percent  and  50  percent  for  the  three  months ended June 30, 2002 and 2001,
respectively.

Research  and  development.  For  the three months ended June 30, 2002, research
and  development  expense  both  in  total  and  as a percentage of revenue were
consistent  with  the  same  period  in  2001.

General  and  administrative  expenses. General and administrative expenses were
$6.8  million for the three months ended June 30, 2002, compared to $7.5 million
for  the  same period in 2001.  The decrease was primarily due to cost reduction
measures  enacted  during  the  third  quarter  2001 restructuring.  General and
administrative expenses as a percentage of revenue were 15 percent for the three
months  ended  June  30,  2002  and  2001.

Marketing  and  promotion  expenses.  Marketing and promotion expenses were $4.8
million  for  the three months ended June 30, 2002, compared to $6.1 million for
the  same  period in 2001.  Marketing and promotion expenses decreased primarily
due  to  the  absence  of  $856,000  of  costs related to the Golden Tulip brand
incurred  during  2001,  and  as  the  result  of  continuing the cost reduction
measures  initiated during the third quarter 2001 restructuring.   Marketing and
promotion expenses as a percentage of revenue were 11 percent and 12 percent for
the  three  months  ended  June  30,  2002  and  2001,  respectively.

Depreciation  and  amortization.  Depreciation  and  amortization  expenses were
$12.3  million  for  the  three  months  ended  June 30, 2002, compared to $16.4
million  for the same period in 2001.  The decrease was due to Pegasus' adoption
of  FAS  142  (see  Note  2 to the Condensed Consolidated Financial Statements),
which resulted in the January 1, 2002 cessation of amortization of goodwill from
the  REZ  acquisition.  For  the  three  months  ended  June  30, 2001, goodwill
amortization  was  $4.2  million.

Interest  income,  net.  Net  interest  income was $295,000 for the three months
ended  June 30, 2002, compared to $174,000 for the same period in 2001.  The net
change  was primarily due to a reduction in interest expense in 2002, because of
the  repayment  of  the  $20 million note to Reed Elsevier plc on June 15, 2001.

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

Gain  on  sale  of  business units.  In June 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.

Income  tax  benefit.  Pegasus  recorded  an income tax benefit of $1.3 million,
representing  an  effective  tax  rate of 40 percent, for the three months ended
June  30,  2002, compared to an income tax benefit of $1.4 million, representing
an  effective  tax rate of 23 percent, for the three months ended June 30, 2001.
The  effective  tax  rate for the three months ended June 30, 2002 differed from
the statutory rate of 35 percent, primarily due to small non-deductible expenses
and  the  beneficial  tax  rate  differential  of certain foreign earnings.  The
effective  tax  rate  for the three months ended June 30, 2001 differed from the
statutory  rate  of  35  percent, primarily due to large non-deductible expenses
related  to purchase accounting, partially offset by tax-exempt interest income.
                                       17


Six  Months  Ended  June  30,  2002  and  2001

Net  Revenues.  Net  revenues  for the six months ended June 30, 2002 were $90.3
million,  compared  to  $95.9 million for the same period in 2001.  Net revenues
for  2002  included  a  one-time  $3.5  million  termination fee received from a
customer  following  the  termination  of  their  contract  in  March 2002.  The
decrease  in  year-over-year  net  revenues was primarily due to the sale of the
Golden  Tulip  brand  in June 2001.  Excluding the results of businesses sold or
discontinued,  and  the  termination fee described above, net revenues decreased
approximately  $2.2  million, or 2 percent.  The primary reason for the decrease
in  revenue  was  due to the decrease in transaction revenue following the early
termination  of  a  customer  contract,  noted above, and the continued downward
pressure on average daily rates following the terrorist attacks of September 11,
2001.

Changes  in  Pegasus'  business  are  described in detail in the paragraphs that
follow  the  presentation  of  revenues  below  (amounts  in  thousands):





                                     Six months ended
                                         June 30,

                                 2002      2001
                                          
Technology:
   Reservation Services         $40,406  $37,605
   Financial Services            14,396   14,877
   Property Systems & Services    3,201    1,695
   Business Intelligence              -      256
   Total technology              58,003   54,433
                                -------  --------
   Continuing operations         54,469       (1)   54,177

Hospitality:
   Utell                         32,284   34,767
   Golden Tulip                       -    6,676
   Total hospitality             32,284   41,443
   Continuing operations         32,284   34,767

Total revenue                   $90,287  $95,876
Total continuing operations     $86,753       (1)  $88,944
                                =======            =======
<FN>


(1)  Excludes  the  one-time  $3.5  million  termination
       fee  recognized  in  March  2002





Revenues  for  our  technology  segment increased $3.6 million, or 7 percent, to
$58.0  million for the six months ended June 30, 2002, compared to $54.4 million
for  the  same  period  in  2001.

Reservation  Services  revenues  increased  $2.8 million, or 7 percent, to $40.4
million  for  the  six months ended June 30, 2002, compared to $37.6 million for
the  same  period  in  2001.  The  increase  in revenue was primarily due to the
one-time  termination  fee  noted  above,  which more than offset the decline in
second  quarter  2002  transaction  revenue  following  their  termination.

Financial  Services  revenues decreased $481,000, or 3 percent, to $14.4 million
for  the  six months ended June 30, 2002, compared to $14.9 million for the same
period  in  2001.  The decrease was primarily the result of a 7 percent decrease
in  gross commissions processed for the six months ended June 30, 2002, compared
to  the  same  period  in  2001.  The decrease in gross commissions was due to a
decrease  in  hotels'  average daily rates following the events of September 11,
2001.

Property  Systems  and  Services  generated revenues of $3.2 million for the six
months  ended  June  30,  2002,  compared to $1.7 million for the same period in
2001.  The  increase  was  primarily due to the September 1, 2001 acquisition of
GETS,  which  contributed  approximately  $1.3 million in revenue during the six
months  ended  June  30, 2002.  The remainder of the increase was due to revenue
generated  by  PegasusCentral  installations.
                                       18


Excluding  Golden  Tulip,  revenues  for  our hospitality segment decreased $2.5
million,  or 7 percent, to $32.3 million for the six months ended June 30, 2002,
compared  to $34.8 million for the same period in 2001.  The decrease in revenue
was  the  result  of  a  decrease  in reservation fees, caused by the continuing
impact  of  September  11,  2001, and the decrease in the number of hotels Utell
represents.  The  decrease  in  the number of hotels represented by Utell is the
result  of  a  planned  strategic  initiative  to upgrade the portfolio of Utell
member  hotels.

Cost  of  services.  Cost of services was $45.8 million for the six months ended
June  30,  2002,  compared  to  $51.2  million for the same period in 2001.  The
decrease  was  primarily due to the absence of costs related to the Golden Tulip
brand  and  the  results of the cost reduction measures enacted during the third
quarter 2001 restructuring, consisting primarily of a reduction in personnel and
facilities.  Cost  of services as a percentage of revenue were 51 percent and 53
percent  for  the  six  months  ended  June  30,  2002  and  2001, respectively.

Research  and development.  For the six months ended June 30, 2002, research and
development expense both in total and as a percentage of revenue were consistent
with  the  same  period  in  2001.

General  and  administrative  expenses. General and administrative expenses were
$12.6  million for the six months ended June 30, 2002, compared to $14.0 million
for  the  same  period  in  2001.  General and administrative expenses decreased
primarily due to the absence of significant professional fees that were incurred
in  first  quarter  of  2001  with  the  implementation  of  our enterprise-wide
accounting  and  information system.  Additional reductions were realized as the
result  of  the  cost  reduction  measures enacted during the third quarter 2001
restructuring.  General  and  administrative expenses as a percentage of revenue
were  14 percent and 15 percent for the six months ended June 30, 2002 and 2001,
respectively.

Marketing  and  promotion  expenses.  Marketing and promotion expenses were $9.1
million  for  the  six months ended June 30, 2002, compared to $12.4 million for
the  same  period in 2001.  Marketing and promotion expenses decreased primarily
due  to  the  absence of $1.9 million of costs related to the Golden Tulip brand
incurred  during  2001,  and  as  the  result  of  continuing the cost reduction
measures  initiated  during the third quarter 2001 restructuring.  Marketing and
promotion expenses as a percentage of revenue were 10 percent and 13 percent for
the  six  months  ended  June  30,  2002  and  2001,  respectively.

Depreciation  and  amortization.  Depreciation  and  amortization  expenses were
$24.4  million for the six months ended June 30, 2002, compared to $32.8 million
for  the  same  period  in  2001.  The  decrease  was  primarily due to Pegasus'
adoption  of  FAS  142  (see  Note  2  to  the  Condensed Consolidated Financial
Statements),  which resulted in the January 1, 2002 cessation of amortization of
goodwill  from  the  REZ  acquisition.  For  the six months ended June 30, 2001,
goodwill  amortization  was  $8.6  million.

Interest income, net.  Net interest income was $557,000 for the six months ended
June 30, 2002, compared to $213,000 for the same period in 2001.  The net change
was  primarily  due  to  a reduction in interest expense in 2002, because of the
repayment  of  the  $20  million  note  to  Reed  Elsevier plc on June 15, 2001.

Equity  in loss of investee.  During the six months ended June 30, 2001, Pegasus
incurred  an  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  20  percent  investment  in  GETS.

Gain on sale of business units.  In January 2001, Pegasus sold its Summit Hotels
and  Resorts  and  Sterling  Hotels  and  Resorts  brand  business  to  IndeCorp
Corporation  for  approximately  $12  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 gain of $78,000 related
to  these  two  transactions.

Income  tax  benefit.  Pegasus  recorded  an income tax benefit of $1.8 million,
representing  an effective tax rate of 40 percent, for the six months ended June
30,  2002,  compared  to  an income tax benefit of $3.5 million, representing an
effective  tax  rate of 19 percent, for the six months ended June 30, 2001.  The
effective  tax  rate  for  the  six months ended June 30, 2002 differed from the
statutory rate of 35 percent, primarily due to small non-deductible expenses and
the beneficial tax rate differential of certain foreign earnings.  The effective
tax rate for the six months ended June 30, 2001 differed from the statutory rate
of  35  percent,  primarily  due  to  large  non-deductible  expenses related to
purchase  accounting,  partially  offset  by  tax-exempt  interest  income.
                                       19



LIQUIDITY  AND  CAPITAL  RESOURCES

Pegasus'  principal sources of liquidity at June 30, 2002 included cash and cash
equivalents  of  $20.9  million,  short-term  investments of $7.7 million and an
unused  revolving  credit facility of $30.0 million.  Pegasus' principal sources
of  liquidity  at  December 31, 2001 included cash and cash equivalents of $13.4
million,  short-term  investments of $9.2 million and an unused revolving credit
facility  of  $30.0  million.

Effective March 31, 2002, Pegasus amended and extended its $30 million revolving
credit  facility  with  Chase  Bank  of Texas, Compass Bank and Wells Fargo Bank
(Texas)  through  March  31,  2004.  The credit facility has an interest rate of
LIBOR plus 2 percent.  There was no amount outstanding under the credit facility
at  June  30,  2002  or  December  31,  2001.

Pegasus  has  entered  into  two irrevocable standby letter of credit agreements
with  Chase  Manhattan  Bank totaling $2.6 million related to the leases for its
new  Dallas  and Phoenix offices.  The amount available to Pegasus under the $30
million  credit  facility  is  reduced  by  these  letters  of  credit.

Pegasus  had  working  capital  of  $5.5 million at June 30, 2002, compared to a
working  capital  deficit of $5.5 million at December 31, 2001.  Working capital
increased  primarily  as  a  result  of  cash  flows  generated  from  operating
activities and net proceeds from the purchase and sale of marketable securities,
offset  by  capital  expenditures.  Net  cash  provided  by operating activities
increased  to  $21.2 million for the six months ending June 30, 2002, from $19.1
million  for  the  same  period in 2001.  This increase was primarily due to the
third  quarter  2001  restructuring, which reduced headcount by approximately 15
percent,  and  a  continued  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 $16.0
million  for the six months ended June 30, 2002 compared to $8.1 million for the
same period in 2001.  The increase was primarily due to furniture, equipment and
leasehold  improvements  for our new Dallas and Phoenix offices as well as costs
associated  with  our  new  data  center  in  Phoenix.  Pegasus expects to incur
incremental  capital  expenditures  through  the  end of 2002 to add capacity to
existing  systems  and continued software development and for the Phoenix office
move.  Operating  leases  continue  to  be  the only off-balance sheet financing
arrangements  Pegasus  engages  in.

Additional  uses  of cash for investing activities for the six months ended June
30,  2002  included  purchases  of  marketable securities totaling $6.7 million,
compared  to  $12.7  million for the same period in 2001.  Pegasus has satisfied
its  cash  requirements  for  investments  primarily through cash generated from
operations.

On  June  5, 2002, the Board of Directors authorized the repurchase of up to two
and  a  half  million  shares of Pegasus' common stock.  During the three months
ended  June  30,  2002, 71,500 shares were repurchased for an aggregate value of
$1.0  million.  At  June  30, 2002, cumulative repurchases of common stock under
board  approved  plans  totaled  approximately 513,000 shares at a value of $4.3
million.  Any  future  repurchases  are  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.

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 and investment in complementary businesses or technologies
- -     Response  to  unanticipated  cash  requirements
                                       20


Pegasus  believes  its cash flows from operations, together with funds available
from debt financing and the sale of common stock, 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.


Other  Matters

In the Proxy Statement for our 2002 annual meeting of stockholders, we described
certain  "integrated"  options  associated  with  the  Supplemental  Employee
Retirement  Plan  ("SERP")  and disclosed 176,275 options related to the SERP as
being  granted  to  three  Named  Executive  Officers under the heading entitled
"Options  Grants  In  Last  Fiscal  Year."  These options described in the Proxy
Statement  are  not  outstanding.  Neither  the  Board  of  Directors  nor  its
Compensation  Committee  authorized, or presently intends to authorize, these or
any  other  options  in connection with the SERP.  The impact of excluding these
options  from  theinformation contained in the Proxy Statement, Annual Report on
Form  10-K  or  our  first  quarter  report  on  Form  10-Q  is  not  material.


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  4.  Submission  of  Matters  to  Vote  of  Security  Holders

Pegasus  held  its annual meeting of stockholders on  Tuesday, May 7,  2002.  At
the  annual  meeting,  Pegasus  stockholders  took  the  following  actions:

1)     By a vote of 23,283,745 for and 79,599 withheld, the stockholders elected
Robert B. Collier as Class II Director for a term expiring at the annual meeting
to  be  held  in  2005  and  until  his  successor  is  elected  and  qualified.

2)     By a vote of 23,383,734 for and 79,610 withheld, the stockholders elected
Bruce W. Wolff as Class II Director for a term expiring at the annual meeting to
be  held  in  2005  and  until  his  successor  is  elected  and  qualified.

3)     By  a  vote  of 13,091,476 for, 10,232,969 against and 38,899 abstaining,
the  stockholders approved amendments to our 1997 Amended Stock Option Plan that
extend  its terms to March 5, 2012, provide for the issuance of restricted stock
(in  addition  to  incentive  and  non-qualified  stock  option grants currently
permitted)  so  long  as  the number of shares of restricted stock issued in any
calendar year does not exceed 2.5% of the number of shares reserved for issuance
under  the  plan,  and  rename  the plan the "Pegasus Solutions, Inc. 2002 Stock
Incentive  Plan."


Item  6.  Exhibits  and  Reports  on  Form  8-K
                                       21


a)  Exhibits

Exhibit  99.1  - Certification of Chief Executive Officer, Pursuant to 18 U.S.C.
Section  1350,  as  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.

Exhibit  99.2  - Certification of Chief Financial Officer, Pursuant to 18 U.S.C.
Section  1350,  as  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.


b)  Form  8-Ks  filed  under  Item  5  -  Other  Events

On  May  23,  2002, Pegasus Solutions, Inc. filed a report on Form 8-K to notify
shareholders  that  John  F. Davis III, Pegasus Solutions' Chairman of the Board
and  Chief  Executive  Officer  had  entered into a Form 10b5-1, written trading
plan.

On June 21, 2002, Pegasus Solutions, Inc. filed a report on Form 8-K to announce
the  authorization by the Board of Directors of the Company's new stock buy-back
program  for  the repurchase of up to 2.5 million shares of the Company's common
stock.



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.


                                     August 6, 2002       /s/ JOHN F. DAVIS, III
                                                        ------------------------
                                                             John F. Davis, III,
                                                             -------------------
                                                              Chairman and Chief
                                                               Executive Officer


                                            August 6, 2002     /s/ SUSAN K. COLE
                                                                  Susan K. Cole,
                                                                  --------------
                                                        Executive Vice President
                                                     and Chief Financial Officer
                                                  (principal accounting officer)


                                       22


                                  EXHIBIT INDEX


Exhibit  Number          Description
- ---------------          -----------

99.1     Certification of Chief Executive Officer, Pursuant to 18 U.S.C. Section
1350,  as  Adopted  Pursuant  to  Section 906 of the Sarbanes-Oxley Act of 2002.

99.2     Certification of Chief Financial Officer, Pursuant to 18 U.S.C. Section
1350,  as  Adopted  Pursuant  to  Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit  99.1


              CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO
                 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with  the  Quarterly  Report  of  Pegasus  Solutions, Inc. ("the
Company")  on  Form  10-Q  for the period ending June 30, 2002 as filed with the
Securities and Exchange Commission on the date hereof ("the Report"), I, John F.
Davis,  III,  Chief  Executive  Officer  of the Company, certify, pursuant to 18
U.S.C.  section  1350,  as adopted pursuant to section 906 of the Sarbanes-Oxley
Act  of  2002,  that:

1.     The Report fully complies with the requirements of section 13(a) or 15(d)
of  the  Securities  Exchange  Act  of  1934  (15  U.S.C.  78m  or  78o(d)); and
2.     The  information contained in the Report fairly presents, in all material
respects,  the  financial  condition  and  results of operations of the Company.


                                     August 6, 2002       /s/ JOHN F. DAVIS, III
                                                        ------------------------
                                                             John F. Davis, III,
                                                             -------------------
                                                              Chairman and Chief
                                                               Executive Officer

Exhibit  99.2


              CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO
                 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with  the  Quarterly  Report  of  Pegasus  Solutions, Inc. ("the
Company")  on  Form  10-Q  for the period ending June 30, 2002 as filed with the
Securities  and  Exchange Commission on the date hereof ("the Report"), I, Susan
K.  Cole, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C.
section  1350,  as  adopted pursuant to section 906 of the Sarbanes-Oxley Act of
2002,  that:

1.     The Report fully complies with the requirements of section 13(a) or 15(d)
of  the  Securities  Exchange  Act  of  1934  (15  U.S.C.  78m  or  78o(d)); and
2.     The  information contained in the Report fairly presents, in all material
respects,  the  financial  condition  and  results of operations of the Company.


                                            August 6, 2002     /s/ SUSAN K. COLE
                                                               -----------------
                                                                  Susan K. Cole,
                                                                  --------------
                                                        Executive Vice President
                                                     and Chief Financial Officer
                                                  (principal accounting officer)