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, 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


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
11,  2002  was  24,600,984.


                             PEGASUS SOLUTIONS, INC.

                                    FORM 10-Q

                    FOR THE QUARTER ENDED SEPTEMBER 30, 2002

                                      INDEX



                                                                            Page
                                                                            ----

Part  I.  Financial  Information

     Item  1.  Financial Statements                                            3

     a)  Condensed  Consolidated  Balance  Sheets  as  of  September  30,  2002
          and  December  31, 2001 (unaudited)                                  3
     b)  Condensed  Consolidated  Statements  of  Operations  and
          Comprehensive  Income  (Loss)  for  the  Three  and  Nine Months Ended
          September  30,  2002  and  2001  (unaudited)                         4
     c)  Condensed  Consolidated  Statements  of  Cash  Flows  for  the  Nine
          Months  Ended  September  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                                      11

     Item  4.  Controls  and  Procedures                                      22

Part  II.  Other  Information

     Item  1.  Legal  Proceedings                                             23

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

Signatures                                                                    24

Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002      25

                                        2





PART  I.  FINANCIAL  INFORMATION
ITEM  1.  FINANCIAL  STATEMENTS


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


                                                                  SEPTEMBER  30,   DECEMBER 31,

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

Cash and cash equivalents                                               $ 25,932   $ 13,438
Short-term investments                                                     1,022      9,167
Accounts receivable, net                                                  29,171     29,228
Other current assets                                                       6,080      5,309
                                                                        ---------  ---------
  Total current assets                                                    62,205     57,142


Intangible assets, net                                                    10,436     32,505
Property and equipment, net                                               72,047     67,365
Goodwill, net                                                            141,594    136,921
Other noncurrent assets                                                   11,507      9,737
                                                                        ---------  ---------
    Total assets                                                        $297,789   $303,670
                                                                        =========  =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable                                                        $ 11,813   $ 19,018
Accrued liabilities                                                       18,962     20,185
Unearned income                                                            9,060      8,585
Deferred tax liability                                                     1,964     12,301
Customer deposits                                                          3,931      2,170
Other current liabilities                                                    745        424
                                                                        ---------  ---------
  Total current liabilities                                               46,475     62,683

Uncleared commission checks                                                4,995      4,004
Other noncurrent liabilities                                              15,738      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;
     25,431,900 and 25,136,100 shares issued, respectively                   254        251
  Additional paid-in capital                                             293,971    290,444
  Unearned compensation                                                     (905)       (34)
  Accumulated comprehensive gain                                               -         21
  Accumulated deficit                                                    (58,283)   (56,238)
  Treasury stock at cost; 525,619 and 441,619 shares, respectively        (4,456)    (3,243)
                                                                        ---------  ---------
    Total stockholders' equity                                           230,581    231,201
                                                                        ---------  ---------
    Total liabilities and stockholders' equity                          $297,789   $303,670
                                                                        =========  =========



See accompanying notes to condensed consolidated financial statements.


                                        3






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


                                                                            THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                                SEPTEMBER 30,               SEPTEMBER 30,
                                                                               -------------                -------------

                                                                             2002          2001          2002          2001
                                                                         ------------  ------------  ------------  ------------
                                                                                                       
Net revenues                                                             $    45,619   $    45,226   $   135,906   $   141,102

Cost of services                                                              21,471        24,613        67,233        75,802
Research and development                                                       1,332         2,313         4,621         5,886
General and administrative expenses                                            5,053         5,436        17,659        19,460
Marketing and promotion expenses                                               4,560         4,917        13,622        17,335
Depreciation and amortization                                                 12,058        16,349        36,452        49,177
Restructure costs                                                                  -         6,302             -         7,099
                                                                         ------------  ------------  ------------  ------------
Operating income (loss)                                                        1,145       (14,704)       (3,681)      (33,657)

Other income (expense):
  Interest income, net                                                           360           362           917           575
  Equity in loss of investee                                                       -          (179)            -          (634)
  Gain on sale of business units                                                   -             -             -            78
  Other                                                                         (139)         (166)         (405)         (130)
                                                                         ------------  ------------  ------------  ------------
Income (loss) before income taxes                                              1,366       (14,687)       (3,169)      (33,768)

Income tax expense (benefit)                                                     694        (3,836)       (1,124)       (7,367)
                                                                         ------------  ------------  ------------  ------------
Net income (loss)                                                        $       672   $   (10,851)  $    (2,045)  $   (26,401)
                                                                         ============  ============  ============  ============

Other comprehensive income - change in
   unrealized gain (loss), net of tax                                              1           (14)          (21)           (7)
                                                                         ------------  ------------  ------------  ------------
Comprehensive income (loss)                                              $       673   $   (10,865)  $    (2,066)  $   (26,408)
                                                                         ============  ============  ============  ============

Net income (loss) per share:
  Basic and diluted                                                      $      0.03   $     (0.44)  $     (0.08)  $     (1.08)
                                                                         ============  ============  ============  ============

Weighted average shares outstanding:
  Basic                                                                   24,880,158    24,566,715    24,816,835    24,548,572
                                                                         ============  ============  ============  ============
  Diluted                                                                 25,641,729    24,566,715    24,816,835    24,548,572
                                                                         ============  ============  ============  ============

See accompanying notes to condensed consolidated financial statements.


                                        4






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


                                                                                   NINE MONTHS ENDED
                                                                                      SEPTEMBER 30,
                                                                                      -------------

                                                                                     2002       2001
                                                                                   ---------  ---------
                                                                                        
Cash flows from operating activities:
  Net loss                                                                         $ (2,045)  $(26,401)
  Adjustments to reconcile net loss to net cash provided by operating activities:
    Depreciation and amortization                                                    36,452     49,177
    Gain on sale of business units                                                        -        (78)
    Bad debt expense                                                                  1,289      3,009
    Other                                                                             1,746        791
    Changes in assets and liabilities, net of effects of acquisitions:
      Accounts receivable                                                            (1,253)    (3,589)
      Other assets                                                                   (1,539)    (1,759)
      Accounts payable and accrued liabilities                                       (8,627)     7,100
      Unearned income                                                                   475        428
      Other liabilities                                                               4,673     (1,604)
                                                                                   ---------  ---------
        Net cash provided by operating activities                                    31,171     27,074

Cash flows from investing activities:
  Proceeds from sale of business units                                                    -      4,033
  Purchase of marketable securities                                                  (8,786)   (16,374)
  Proceeds from maturity of marketable securities                                    16,400      6,226
  Purchase of property and equipment                                                (25,267)   (11,385)
  Purchase of Global Enterprise Technology Solutions, LLC                                 -    (11,512)
  Investment in Travelweb, LLC                                                       (1,527)         -
  Purchase of REZsolutions, Inc., net of cash acquired                                    -        852
  Other                                                                                  38      1,692
                                                                                   ---------  ---------
        Net cash used in investing activities                                       (19,142)   (26,468)

Cash flows from financing activities:
  Proceeds from issuance of common stock                                              1,770        831
  Repayment of notes payable                                                              -    (20,000)
  Purchase of treasury stock                                                         (1,213)    (2,067)
  Other                                                                                 (92)       (96)
                                                                                   ---------  ---------
        Net cash provided by (used in) financing activities                             465    (21,332)

Net increase (decrease) in cash and cash equivalents                                 12,494    (20,726)
Cash and cash equivalents, beginning of period                                       13,438     37,150
                                                                                   ---------  ---------

Cash and cash equivalents, end of period                                           $ 25,932   $ 16,424
                                                                                   =========  =========

Supplemental schedule of noncash investing and financing activities:
  Landlord paid tenant improvements                                                $  2,063   $      -
                                                                                   =========  =========
  Note received from sale of Summit and Sterling Hotels & Resorts                  $      -   $  7,000
                                                                                   =========  =========

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,
effective  January  1,  2002,  workforce-in-place  from  the REZ acquisition was
reclassified  as  goodwill  and  will  no longer be subject to amortization.  At
September  30,  2002,  goodwill  totaled  $141.6  million.

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





                    Technology   Hospitality    Total
                                      
September 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 September 30, 2002 and December 31,
2001  (amounts  in  thousands):




                          September 30, 2002          December 31, 2001
                       Carrying     Accumulated  Carrying    Accumulated
                         Value     Amortization    Value    Amortization
                                              
Customer relationships  $52,376  $     (43,915)  $52,376  $     (30,942)
Non-compete agreements    3,820         (1,877)    3,820         (1,305)
Other                        48            (16)       48            (11)
Total                   $56,244  $     (45,808)  $56,244  $     (32,258)
                        -------  --------------  -------  --------------




During  the three and nine months ended September 30, 2002, the Company recorded
amortization  expense  in relation to the above-listed intangible assets of $4.4
million  and  $13.6  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 income
and  losses  for the three and nine months ended September 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          Nine months ended
                                              September 30,               September 30,
                                             -------------                -------------

                                           2002          2001          2002          2001
                                        -----------  ------------  ------------  ------------
                                                                     
Reported net income (loss)              $       672  $   (10,851)  $    (2,045)  $   (26,401)
Goodwill amortization                             -        2,589             -         7,913
Workforce in-place amortization                   -        1,056             -         3,168
Adjusted net income (loss)              $       672  $    (7,206)  $    (2,045)  $   (15,320)
                                        -----------  ------------  ------------  ------------

Basic and diluted earnings per share:
   Reported net income (loss)           $      0.03  $     (0.44)  $     (0.08)  $     (1.08)
   Goodwill amortization                          -         0.11             -          0.32
   Workforce in-place amortization                -         0.04             -          0.13
   Adjusted net income (loss)           $      0.03  $     (0.29)  $     (0.08)  $     (0.63)
                                        -----------  ------------  ------------  ------------

Weighted average shares outstanding:
    Basic                                24,880,158   24,566,715    24,816,835    24,548,572
    Diluted                              25,641,729   24,566,715    24,816,835    24,548,572
                                        ===========  ============  ============  ============



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 September 30,
2002,  total  unpaid severance and outplacement costs were approximately $61,000
and  total  unpaid  redundant  facilities  and  other  costs  were approximately
$615,000.  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 2.5
million  shares  of  the  Company's  common stock.  During the nine months ended
September  30,  2002,  84,000  shares were repurchased for an aggregate purchase
price  of $1.2 million.  At September 30, 2002, cumulative repurchases of common
stock  under  board  approved  plans  totaled approximately 526,000 shares at an
aggregate  purchase  price  of  $4.5 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.


5.     EARNINGS  PER  SHARE

For  the three months ended September 30, 2002, the weighted average shares used
to  compute  diluted  earnings  per  share  include approximately 762,000 shares
representing  the  dilutive  effect  of stock options.  Shares excluded from the
weighted  average  share  calculation  that  related  to  potentially  dilutive
securities  total  3.5  million  for  the three months ended September 30, 2002.
Potentially  dilutive  securities represent stock options that are priced higher
than  the average market value of the Company's common stock during that period.

Due  to  the Company's net loss position for the nine months ended September 30,
2002  and  the  three  and nine months ended September 30, 2001, all outstanding
options  were  excluded in the calculation of diluted net loss per share because
their  effect  would  be anti-dilutive.  For the nine months ended September 30,
2002,  4.4  million  shares issuable upon the exercise of stock options were not
included  in  the  calculations of diluted net loss per share. Approximately 3.4
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 nine months
ended  September  30,  2001.


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.

                                        8


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




              Technology    Hospitality    Total
                                 
2002
- -----------
Net revenues  $    28,727  $     16,892   $45,619
EBITDA              8,368         4,835    13,203

2001
- -----------
Net revenues       27,435        17,791    45,226
EBITDA              2,355          (710)    1,645




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




                                                  2002       2001
                                                     
Total EBITDA for reportable segments            $ 13,203   $  1,645
Depreciation and amortization                    (12,058)   (16,349)
Interest income, net                                 360        362
Equity in loss of investee                             -       (179)
Other                                               (139)      (166)
Consolidated income (loss) before income taxes  $  1,366   $(14,687)
                                                ---------  ---------




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




              Technology   Hospitality    Total
                                
2002
- -----------
Net revenues  $    86,730  $     49,176  $135,906
EBITDA             22,320        10,451    32,771

2001
- -----------
Net revenues       81,867        59,235   141,102
EBITDA             13,772         1,748    15,520




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




                                         2002       2001
                                            
Total EBITDA for reportable segments   $ 32,771   $ 15,520
Depreciation and amortization           (36,452)   (49,177)
Interest income, net                        917        575
Gain on sale of business units                -         78
Equity in loss of investee                    -       (634)
Other                                      (405)      (130)
Consolidated loss before income taxes  $ (3,169)  $(33,768)
                                       ---------  ---------


                                        9



7.     CONTINGENCIES

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


8.     RECENTLY  ISSUED  ACCOUNTING  STANDARD

In  June  2002,  the  Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards  No. 146, "Accounting for Costs Associated with
Exit  or  Disposal  Activities"  ("  FAS  146").  FAS  146  addresses  financial
accounting  and  reporting for costs associated with exit or disposal activities
and  replaces  Emerging Issues Task Force Issue No. 94-3, "Liability Recognition
for  Certain  Employee  Termination Benefits and Other Costs to Exit an Activity
(including  Certain  Costs Incurred in a Restructuring)."  The provisions of FAS
146  are  effective,  on  a  prospective  basis, for exit or disposal activities
initiated  by  the  Company  after  December  31,  2002.

                                       10


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.
Statements  made  in this discussion and analysis that are not purely historical
are  forward-looking  statements.  These statements include statements regarding
Pegasus'  or management's expectations, beliefs, hopes, intentions or strategies
regarding the future.  Because such statements deal with future events, they are
subject  to  various  risks  and  uncertainties  and actual results could differ
materially  from  our  current  expectations.  Factors  that  could  cause  or
contribute to such difference include, but are not limited to, terrorist acts or
war,  variation  in  demand  for and acceptance of our products and services and
timing  of sales, general economic conditions including a slowdown in technology
spending  by  our  current  and  prospective  customers,  failure  to  maintain
successful relationships with and to establish new relationships with customers,
the  success  of  our  international  operations, the level of product and price
competition from existing and new competitors, changes in our level of operating
expenses  and  our ability to control costs, delays in developing, marketing and
deploying  new  products and services and risks identified in our Securities and
Exchange  Commission  filings,  including those appearing under the caption Risk
Factors  in  our  2001  Annual Report on Form 10-K and Quarterly Reports on Form
10-Q  filed  since  the  Annual  Report.


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 agency locations around the world, including
the  10  largest  U.S.-based  travel  agencies  based  on  revenues;
- -     More  than  48,000  hotel  properties  around  the globe, including the 50
largest  hotel  brands  in  the  world based on total number of guest rooms; and
- -     Thousands  of  Web  sites  have  their  hotel  reservations  "Powered  by
Pegasus"(TM).

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, a
voice  reservation network with local language capabilities in 41 countries, and
distribution through all global distribution systems, or GDSs, and a proprietary
Internet  booking  site,  www.Utell.com,  with  thousands  of linked third-party
Internet  sites.  For the nine months ended September 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.

                                       11


Beginning  in  2002,  our CRS and electronic distribution services were combined
and  are 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.

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 around
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" offer brand-loyal Internet
shoppers  real-time  rates,  availability  and  booking  capabilities.

Our  CRS  is  provided on an application service provider basis to approximately
8,000  hotel  properties,  representing  more  than  2.1  million  hotel  rooms
worldwide.  During the first nine months of 2002, we processed over 24.4 million
hotel  bookings  through  our  CRS.  We also provide CRS software licenses to an
additional  20  hotel  brands,  representing  approximately  13,000  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

Financial  Services.  Financial  Services  provides  comprehensive  commission
processing  and payment solutions to hotels and travel agencies in more than 200
countries.  Key  services  include  commission  processing,  reconciliation  and
tracking  for  member  agencies,  global  commission solutions for participating
hotels  and,  beginning  in  June 2002, PegsPay, our payment service targeted at
travel  distributors.  More  information  is  provided  below  under the heading
"Recent  Developments".

Each  month,  Pegasus  consolidates, distributes, reconciles, tracks and reports
millions  of  dollars  in  commission payments to a significant number of travel
agency  locations  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
$375  million  in  hotel  commissions  during  the  first  nine  months of 2002.

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:

                                       12


- -     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.

In addition to PegasusCentral, we obtained two proprietary software solutions as
part  of  the  REZ, Inc., or REZ, and Global Enterprise Technology Solutions, or
GETS,  acquisitions.  Revenues  for  the  first nine months of 2002 consisted of
maintenance  and  support  fees  related  to the PMS software, revenues from the
operations  of  GETS  and  installation  and  training  fee  revenues  from  our
PegasusCentral  service.

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

Our  hospitality  segment includes hotel representation, marketing and financial
services  offered  under  the Utell brand name.  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:

- -     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  sales,  marketing,  voice  reservation and GDS and
Internet services for nearly 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  two  financial services, Paytell and TravelCom, to
facilitate  payment  to  its  hotel  members  and  commission payments to travel
agencies.  Paytell is a service that allows travelers to prepay for reservations
and  manage their exposure to foreign currency exchange rate fluctuations.  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.  TravelCom is an Internet-based proprietary system that
allows  member  hotels  to  expedite  commission  payments  to  travel  agents.

                                       13


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,  the
continuing  threat  alerts,  and  the  possibility  of  war  with Iraq and other
military  actions.  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,  transatlantic business travel and 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, 2001, recovered relatively quickly and, for
the  first  nine months 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, 2001
events have 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
into  2003.

Prior  to  the  September 11, 2001 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 periodic indicators and adjust our resources accordingly.
We  will  continue  to  focus  on  cost  management  and  the development of new
business.  However,  additional  terrorist activities, escalation of hostilities
in the Middle East or elsewhere or further delays in the economic recovery could
have  a material adverse effect on our business, operating results and financial
condition.


FLUCTUATION  OF  FOREIGN  CURRENCIES

Pegasus  (in  particular, the Hospitality segment) derives a significant portion
of  its  revenue from customers located outside the United States.  Particularly
in  Europe,  fluctuations of foreign currencies such as the Euro and the British
Pound relative to the U.S. Dollar result in Pegasus earning more or less revenue
than  it  otherwise  might  have  earned  if currency rates had remained stable.


                                       14

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
was  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.

During  the  nine  months ended September 30, 2002, we contributed an additional
$1.2  million  in  cash  and  $360,000  in  development costs to Travelweb, LLC.
Because  we  are  equal  partners  with five hotel companies and do not exercise
significant  influence,  our  investment in Travelweb is 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, 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 43 percent of
total  revenues  for  the  nine  months  ending  September  30,  2002.

                                       15


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  demand  for  hotel  rooms, the types of hotels (i.e.
upscale,  economy,  etc.)  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  17 percent of
total  revenues  for  the  nine  months  ending  September  30,  2002.

Property  Systems  and Services.  Property Systems and Services revenues consist
of  maintenance  and  support  fees related to our GuestView software as well as
revenues  from  the  operations  of  GETS,  subsequent to September 1, 2001, the
acquisition  date.  In  addition, Property Systems and Services 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  4
percent  of  total  revenues  for  the  nine  months  ending September 30, 2002.

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

Hotel  representation  service  revenues consist of reservation processing fees,
based  on the value of each reservation processed, quarterly membership fees and
marketing  fees.  Hospitality  revenue  is  also  generated  as  a result of two
financial  service  products,  Paytell  and  TravelCom.  Paytell is a prepayment
process  in  which  a  markup  or  transaction  fee is applied to cross-currency
reservations.  In  addition, the Hospitality segment earns a transaction fee for
each  travel  agent  commission  paid  through  TravelCom.  Hospitality  revenue
represented  approximately  36  percent  of  total  revenues for the nine months
ending  September  30,  2002.

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.


RESULTS  OF  OPERATIONS

The results of operations for the three and nine months ended September 30, 2002
include  the  effects  of the GETS acquisition, which was completed September 1,
2001.  Accordingly,  GETS'  results  of  operations,  including  its revenues of
$519,000  and  $1.8  million  for  the three and nine months ended September 30,
2002,  respectively,  are  included  in  the  accompanying  unaudited  condensed
consolidated  financial  statements.

                                       16


Three  Months  Ended  September  30,  2002  and  2001

Net  Revenues.  Overall,  year-over-year revenue comparisons are impacted by the
events  of  September 11, 2001, which had a direct and immediate negative impact
in  2001 and continue to have a lingering negative effect on the general economy
and  hospitality  industry  during the current year.  Net revenues for the three
months  ended  September  30, 2002 were $45.6 million, compared to $45.2 million
for  the  same  period  in  2001.

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





                                               Three months ended
                                                  September 30,

                                                  2002     2001
                                                      
Technology:
   Reservation Services                        $18,722  $19,094
   Financial Services                            8,198    7,283
   Property Systems & Services                   1,807    1,058
   Total technology                             28,727   27,435

Hospitality (Utell)                             16,892   17,791

Total revenue                                  $45,619  $45,226
                                               -------  -------



Revenues  for  our  technology  segment increased $1.3 million, or 5 percent, to
$28.7  million  for the three months ended September 30, 2002, compared to $27.4
million  for  the  same  period  in  2001.

Reservation Services revenues decreased $372,000, or 2 percent, to $18.7 million
for the three months ended September 30, 2002, compared to $19.1 million for the
same  period  in  2001.  The  decrease  was  primarily  due to the loss of a CRS
customer  in  March  2002  following the expected termination of their contract.

Financial  Services  revenues increased $915,000, or 13 percent, to $8.2 million
for  the three months ended September 30, 2002, compared to $7.3 million for the
same  period  in  2001.  The  increased  revenue  was  primarily attributable to
increases  in  the  average  travel  agent  fee  and  member  transaction volume
resulting  from  new  travel  agency locations being added to the customer base,
offset  by  declines  in  hotels'  average  daily  rate  charged  per  room.

Property  Systems  and Services generated revenues of $1.8 million for the three
months ended September 30, 2002, compared to $1.0 million for the same period in
2001.  The  increase  was  primarily  attributable  to  new installations of the
PegasusCentral product offering, which contributed an incremental $410,000.  The
remainder of the increase was attributable to revenue from the September 1, 2001
acquisition  of  GETS.

Revenues  for  our  hospitality  segment decreased by $900,000, or 5 percent, to
$16.9  million  for the three months ended September 30, 2002, compared to $17.8
million  for  the  same  period  in 2001.  The decrease in revenues was due to a
decrease in reservation fees, caused primarily by the continuing negative impact
of  September  11, 2001 and a 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 Utell's hotel portfolio with a focus on
maximizing  revenue  and  margins  on  a  per  hotel  basis.

                                       17


Cost  of services. Cost of services was $21.5 million for the three months ended
September  30, 2002, compared to $24.6 million for the same period in 2001.  The
decrease  was  primarily  due  to 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 revenues was 47
percent  and  54 percent for the three months ended September 30, 2002 and 2001,
respectively.

Research  and development.   Research and development expenses were $1.3 million
for  the  three months ended September 30, 2002, compared to $2.3 million in the
same  period  in  2001.  The  decrease  was  primarily due to an increase in the
capitalization  of payroll costs associated with software development efforts in
2002,  which  include  internal-use  systems  and  external-use systems, such as
PegasusCentral.  Research  and  development expenses as a percentage of revenues
were  3 percent and 5 percent, for the three months ended September 30, 2002 and
2001,  respectively.

General  and  administrative  expenses. General and administrative expenses were
$5.1  million  for  the  three months ended September 30, 2002, compared to $5.4
million  for  the same period in 2001.  General and administrative expenses as a
percentage of revenues were 11 percent and 12 percent for the three months ended
September  30,  2002  and  2001,  respectively.

Marketing  and  promotion  expenses.  Marketing and promotion expenses were $4.6
million  for the three months ended September 30, 2002, compared to $4.9 million
for  the  same period in 2001.  Marketing and promotion expenses as a percentage
of  revenues were 10 percent and 11 percent for the three months ended September
30,  2002  and  2001,  respectively.

Depreciation  and  amortization.  Depreciation  and  amortization  expenses were
$12.1  million  for the three months ended September 30, 2002, compared to $16.3
million  for the same period in 2001.  The decrease was due to Pegasus' adoption
of  FAS  142  (see  Note  2  to  the  Unaudited 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 September 30,
2001,  goodwill  and  workforce-in-place  amortization  was  $5.9  million.

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 has eliminated approximately 15
percent  of  its workforce determined to be duplicative, which has resulted from
consolidating  certain  facilities  and  functions.

Interest  income,  net.  Net  interest  income was $360,000 for the three months
ended  September  30,  2002,  compared  to $362,000 for the same period in 2001.

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' net
losses and amortization expense for the excess cost over net assets acquired for
our  20 percent investment in GETS, prior to the acquisition of the remaining 80
percent  on  September  1,  2001.

Income  tax expense (benefit).  Pegasus recorded income tax expense of $694,000,
representing  an  effective  tax  rate of 51 percent, for the three months ended
September  30,  2002,  compared  to  an  income  tax  benefit  of  $3.8 million,
representing  an  effective  tax  rate of 26 percent, for the three months ended
September 30, 2001.  The effective tax rate for the three months ended September
30,  2002 differed from the statutory rate of 35 percent, primarily due to small
non-deductible expenses and adjustments to 2001 tax provision entries to reflect
actual  amounts reported on the 2001 income tax returns, partially offset by the
beneficial tax rate differential of certain foreign earnings.  The effective tax
rate  for  the three months ended September 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.

                                       18


Nine  Months  Ended  September  30,  2002  and  2001

Net  Revenues.  Overall,  year-over-year revenue comparisons are impacted by the
events  of  September 11, 2001, which had a direct and immediate negative impact
in 2001 and continues to have a lingering negative effect on the general economy
and  hospitality  industry  during  the current year.  Net revenues for the nine
months  ended September 30, 2002 were $135.9 million, compared to $141.1 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.  Excluding  the  results of businesses sold or
discontinued,  and  the  termination fee described above, net revenues decreased
approximately $1.7 million, or 1 percent.  The decrease in revenue was primarily
due to a decrease in transaction revenues following the early termination of the
customer  contract  noted above and the continued low demand for business travel
as  a  by-product  of  the  sluggish  economy  and  terrorism  threats.

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




                                                                Nine months ended
                                                                  September 30,

                                                                  2002      2001
                                                                       
Technology:
   Reservation Services                                        $ 59,120  $ 56,808
   Financial Services                                            22,594    22,158
   Property Systems & Services                                    5,016     2,643
   Business Intelligence                                              -       258
   Total technology                                              86,730    81,867
                                                               --------  --------

   Technology continuing operations (1)                          83,195    81,609

Hospitality:
   Utell                                                         49,176    52,505
   Golden Tulip                                                       -     6,730
   Total hospitality                                             49,176    59,235

   Hospitality continuing operations                             49,176    52,505

Total revenue                                                  $135,906  $141,102
                                                               --------  --------

Total continuing operations (1)                                $132,371  $134,114
                                                               --------  --------


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




Revenues  for  our  technology  segment increased $4.9 million, or 6 percent, to
$86.7  million  for  the nine months ended September 30, 2002, compared to $81.9
million  for  the  same  period  in  2001.

Reservation  Services  revenues  increased  $2.3  million or 4 percent, to $59.1
million  for the nine months ended September 30, 2002, compared to $56.8 million
for  the  same period in 2001.  Excluding the impact of the one-time termination
fee  noted  above,  reservation  service revenues decreased primarily due to the
March 2002 termination of a client whose revenue has not yet been fully replaced
by  new  customers.

Financial  Services  revenues increased $436,000, or 2 percent, to $22.6 million
for  the nine months ended September 30, 2002, compared to $22.2 million for the
same  period  in  2001.  The  increase  in revenue was primarily attributable to
increases  in  the  average  travel agent fee and member transaction volume as a
result  of  new  travel  agency  locations added to the customer base, offset by
declines  in  hotels'  average  daily  room  rates.

                                       19


Property  Systems  and  Services  generated  revenues of $5 million for the nine
months ended September 30, 2002, compared to $2.6 million for the same period in
2001.  The  increase  was  primarily due to the September 1, 2001 acquisition of
GETS,  which  contributed  approximately $1.8 million in revenue during the nine
months  ended  September  30,  2002.  The  remainder  of the increase was due to
revenue  generated  by  PegasusCentral  installations.

Excluding  Golden  Tulip,  revenues  for  our hospitality segment decreased $3.3
million,  or 6 percent, to $49.2 million for the nine months ended September 30,
2002,  compared  to  $52.5 million for the same period in 2001.  The decrease in
revenue  was  the  result of a decrease in reservation fees, caused primarily by
the  continuing  negative  impact of September 11, 2001, and the decrease in the
number  of  hotels  Utell  represents.  The  decrease  was  also the result of a
strategic  initiative  to  upgrade  Utell's  hotel  portfolio  with  a  focus on
maximizing  revenue  and  margins  on  a  per-hotel  basis.

Cost  of  services. Cost of services was $67.2 million for the nine months ended
September  30, 2002, compared to $75.8 million for the same period in 2001.  The
decrease was primarily due to the results of the cost reduction measures enacted
during the third quarter 2001 restructuring, consisting primarily of a reduction
in  personnel  and  facilities,  and  the absence of costs related to the Golden
Tulip  brand.  Cost  of services as a percentage of revenues were 49 percent and
54  percent for the nine months ended September 30, 2002 and 2001, respectively.

Research  and  development.  For  the  nine  months  ended  September  30, 2002,
research  and development expenses were $4.6 million compared to $5.9 million in
the  same  period  in 2001.  The decrease is primarily due to an increase in the
capitalization  of payroll costs associated with software development efforts in
2002,  which  include  internal-use  systems  and  external-use systems, such as
PegasusCentral.

General  and  administrative  expenses. General and administrative expenses were
$17.7  million  for  the nine months ended September 30, 2002, compared to $19.5
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 2001 with the implementation of our enterprise-wide accounting
and  information  system  and  consulting  related  to  the  2001 restructuring.
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 revenues were 13 percent and 14 percent for the nine
months  ended  September  30,  2002  and  2001,  respectively.

Marketing  and  promotion  expenses. Marketing and promotion expenses were $13.6
million  for the nine months ended September 30, 2002, compared to $17.3 million
for  the  same  period  in  2001.  Marketing  and  promotion  expenses decreased
primarily due to the absence of costs related to the Golden Tulip brand incurred
during  2001.  Marketing and promotion expenses as a percentage of revenues were
10 percent and 12 percent for the nine months ended September 30, 2002 and 2001,
respectively.

Depreciation  and  amortization.  Depreciation  and  amortization  expenses were
$36.5  million  for  the nine months ended September 30, 2002, compared to $49.2
million for the same period in 2001.  The decrease was primarily due to Pegasus'
adoption  of  FAS  142  (see  Note  2  to  the  Unaudited Condensed Consolidated
Financial  Statements),  which  resulted  in  the  January  1, 2002 cessation of
amortization  of  goodwill  from the REZ acquisition.  For the nine months ended
September  30,  2001,  goodwill  and  workforce-in-place  amortization was $17.9
million.

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.

Interest  income,  net.  Net  interest  income  was $917,000 for the nine months
ended September 30, 2002, compared to $575,000 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.

                                       20


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

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  $12.0  million.  In June 2001, Pegasus sold its
Golden  Tulip  brand  and licensing business to Madrid-based NH Hoteles.  During
the  nine  months ended September 30, 2001, Pegasus recognized a gain of $78,000
related  to  these  two  transactions.

Income  tax  expense  (benefit).  Pegasus recorded an income tax benefit of $1.1
million,  representing  an effective tax rate of 36 percent, for the nine months
ended  September  30,  2002,  compared to an income tax benefit of $7.4 million,
representing  an  effective  tax  rate  of 22 percent, for the nine months ended
September  30, 2001.  The effective tax rate for the nine months ended September
30,  2002 differed from the statutory rate of 35 percent, primarily due to small
non-deductible  expenses,  adjustments  to 2001 tax provision entries to reflect
actual  amounts reported on the 2001 income tax returns, partially offset by the
beneficial tax rate differential of certain foreign earnings.  The effective tax
rate  for  the  nine months ended September 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.


LIQUIDITY  AND  CAPITAL  RESOURCES

Pegasus'  principal sources of liquidity at September 30, 2002 included cash and
cash equivalents of $25.9 million, short-term investments of $1.0 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  September  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 $15.7 million at September 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  was somewhat offset by capital expenditures.  Net cash provided
by  operating  activities  increased to $31.2 million for the nine months ending
September  30,  2002,  from  $27.1  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.

Pegasus  has  satisfied its cash requirements for investing activities primarily
through  cash  generated  from  operations.  Capital  expenditures  consisted of
purchases  of  software,  furniture and computer equipment as well as internally
developed software costs and amounted to $25.3 million for the nine months ended
September  30,  2002 compared to $11.4 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,  and an increase in capitalized software development.
Through  September  30,  2002,  capital  expenditures  include  funded  tenant
improvement  allowances  totaling  approximately  $2.7  million, which represent
improvements  that  we  were  reimbursed  for  by  the  lessor.

                                       21


Pegasus  expects to incur continued 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.

On  June  5, 2002, the Board of Directors authorized the repurchase of up to 2.5
million shares of Pegasus' common stock.  During the nine months ended September
30, 2002, 84,000 shares were repurchased for an aggregate purchase price of $1.2
million.  At  September  30,  2002, cumulative repurchases of common stock under
board  approved  plans  totaled  approximately  526,000  shares  at an aggregate
purchase  price of $4.5 million.  Through November 13, 2002, we have repurchased
an  additional  308,000  shares  at an aggregate purchase price of $3.2 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

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.


RECENTLY  ISSUED  ACCOUNTING  STANDARD

In  June  2002,  the  Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards  No. 146, "Accounting for Costs Associated with
Exit  or  Disposal  Activities,"  or  FAS  146.  FAS  146  addresses  financial
accounting  and  reporting for costs associated with exit or disposal activities
and  replaces  Emerging Issues Task Force Issue No. 94-3, "Liability Recognition
for  Certain  Employee  Termination Benefits and Other Costs to Exit an Activity
(including  Certain  Costs Incurred in a Restructuring)."  The provisions of FAS
146  are  effective,  on  a  prospective  basis, for exit or disposal activities
initiated  by  the  Company  after  December  31,  2002.

Item  4.  Controls  and  Procedures

(a)     Evaluation  of  disclosure  controls and procedures.  Within the 90 days
prior to the filing of this report, Pegasus carried out an evaluation, under the
supervision  and  with  the  participation of Pegasus' management, including its
Chief  Executive  Officer  and  Chief Financial Officer, of the effectiveness of
Pegasus'  disclosure  controls  and  procedures.  Based  upon  that  evaluation,
Pegasus'  Chief  Executive  Officer  and  Chief Financial Officer concluded that
Pegasus'  disclosure  controls and procedures, as defined in Rules 13(a) - 14(c)
and  15(d)  -  14(c) under the Securities Exchange Act of 1934, are effective in
timely alerting them to material information required to be included in Pegasus'
periodic  Securities  and  Exchange  Commission  reports.

(b)     Changes in internal controls.  There have been no significant changes in
Pegasus'  internal  controls or in other factors that could significantly affect
these  controls  subsequent  to  the  date  Pegasus  carried out its evaluation.


                                       22

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

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)  Reports  on  Form  8-K

     None.

                                       23

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 14, 2002      /s/ JOHN F. DAVIS, III
                                                             John F. Davis, III,
                                                           ---------------------
                                                              Chairman and Chief
                                                               Executive Officer







                                                                         
                            November 14, 2002                 /s/ SUSAN K. COLE
                                                                 Susan K. Cole,
                                                          ---------------------
                                                       Executive Vice President
                                                    and Chief Financial Officer
                                                 (principal accounting officer)


                                       24


                             PEGASUS SOLUTIONS, INC.
                           CERTIFICATIONS PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002
I,  John  F.  Davis,  III,  certify  that:
1.  I  have  reviewed  this  quarterly report on Form 10-Q of Pegasus Solutions,
Inc.;
2.  Based  on  my  knowledge,  this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;

3.  Based  on  my  knowledge,  the  financial  statements,  and  other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  we  have:

a)  designed  such  disclosure  controls  and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is  made  known  to  us by others within those entities, particularly during the
period  in  which  this  quarterly  report  is  being  prepared;

b)  evaluated  the  effectiveness  of  the  registrant's disclosure controls and
procedures  as  of  a  date  within  90  days  prior  to the filing date of this
quarterly  report  (the  "Evaluation  Date");  and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on  our  evaluation as of the
Evaluation  Date;

5.  The registrant's other certifying officer and I have disclosed, based on our
most  recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a)  all significant deficiencies in the design or operation of internal controls
which  could  adversely  affect  the  registrant's  ability  to record, process,
summarize  and  report  financial  data and have identified for the registrant's
auditors  any  material  weaknesses  in  internal  controls;  and

b)  any  fraud,  whether  or  not  material,  that  involves management or other
employees who have a significant role in the registrant's internal controls; and

6.  The  registrant's  other  certifying  officer  and  I have indicated in this
quarterly  report  whether  or  not  there  were significant changes in internal
controls  or  in other factors that could significantly affect internal controls
subsequent  to  the date of our most recent evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.

Date:  November  14,  2002
/s/  JOHN  F.  DAVIS,  III                _
- -------------------------------------------
John  F.  Davis,  III
Chairman  and  Chief  Executive  Officer

                                       25


                             PEGASUS SOLUTIONS, INC.
                           CERTIFICATIONS PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002
I,  Susan  K.  Cole,  certify  that:
1.  I  have  reviewed  this  quarterly report on Form 10-Q of Pegasus Solutions,
Inc.;
2.  Based  on  my  knowledge,  this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;

3.  Based  on  my  knowledge,  the  financial  statements,  and  other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  we  have:

a)  designed  such  disclosure  controls  and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is  made  known  to  us by others within those entities, particularly during the
period  in  which  this  quarterly  report  is  being  prepared;

b)  evaluated  the  effectiveness  of  the  registrant's disclosure controls and
procedures  as  of  a  date  within  90  days  prior  to the filing date of this
quarterly  report  (the  "Evaluation  Date");  and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on  our  evaluation as of the
Evaluation  Date;

5.  The registrant's other certifying officer and I have disclosed, based on our
most  recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a)  all significant deficiencies in the design or operation of internal controls
which  could  adversely  affect  the  registrant's  ability  to record, process,
summarize  and  report  financial  data and have identified for the registrant's
auditors  any  material  weaknesses  in  internal  controls;  and

b)  any  fraud,  whether  or  not  material,  that  involves management or other
employees who have a significant role in the registrant's internal controls; and

6.  The  registrant's  other  certifying  officer  and  I have indicated in this
quarterly  report  whether  or  not  there  were significant changes in internal
controls  or  in other factors that could significantly affect internal controls
subsequent  to  the date of our most recent evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.

Date:  November  14,  2002
/s/  SUSAN  K.  COLE                _
- -------------------------------------
Susan  K.  Cole
Executive  Vice  President  and  Chief  Financial  Officer
                                       26


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 September 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.





                                                                         
                                  November 14, 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 September 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.




                                                                        
                           November 14, 2002                 /s/ SUSAN K. COLE
                                                                Susan K. Cole,
                                                            ------------------
                                                      Executive Vice President
                                                   and Chief Financial Officer
                                                (principal accounting officer)