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

                                    FORM 10-Q

     (Mark  one)

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

                  FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2003

                                       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 EXP., STE 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

Indicate  by  check  mark  whether  the  registrant  is an accelerated filer (as
defined  in  Rule  12b-2  of  the  Exchange  Act).
Yes    X        No

The  number  of  shares  of  the  registrant's common stock, par value $0.01 per
share,  outstanding  as  of  November  11,  2003  was  25,014,744.


                             PEGASUS SOLUTIONS, INC.

                                    FORM 10-Q

                    FOR THE QUARTER ENDED SEPTEMBER 30, 2003

                                      INDEX



                                                                            Page
                                                                            ----

Part  I.  Financial  Information

     Item  1.  Financial  Statements  (Unaudited)                              3

          a)   Condensed Consolidated Balance Sheets as of September 30, 2003
               and December 31, 2002                                           3
          b)   Condensed Consolidated Statements of Operations and
               Comprehensive Income (Loss) for the Three and Nine months
               Ended September 30, 2003 and 2002                               4
          c)   Condensed Consolidated Statements of Cash Flows for the
               Nine months Ended September 30, 2003 and 2002                   5
          d)   Notes to Condensed Consolidated Financial Statements            6

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

     Item  4.  Controls  and  Procedures                                      20

Part  II.  Other  Information

     Item  1.  Legal  Proceedings                                             21

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

Signatures                                                                    22

                                        2




Part  I.  Financial  Information
Item  1.  Financial  Statements

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


                                     ASSETS

                                                            SEPTEMBER 30,     DECEMBER 31,
                                                                2003              2002
                                                            -------------     ------------
                                                                       
Cash and cash equivalents                                      $ 89,514         $ 19,893
Short-term investments                                            5,071            4,033
Accounts receivable, net                                         23,622           25,886
Other current assets                                              9,028            8,368
                                                               ---------        ---------
  Total current assets                                          127,235           58,180

Goodwill, net                                                   139,533          139,533
Intangible assets, net                                            1,206            6,013
Property and equipment, net                                      70,727           71,442
Other noncurrent assets                                          24,322           12,927
                                                               ---------        ---------
    Total assets                                               $363,023         $288,095
                                                               =========        =========


      LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued liabilities                       $ 21,327         $ 26,574
Unearned income                                                   9,243            7,812
Other current liabilities                                         7,035            6,799
                                                               ---------        ---------
  Total current liabilities                                      37,605           41,185

Noncurrent uncleared commission checks                            5,389            4,641
Other noncurrent liabilities                                     18,570           16,379
Convertible debt                                                 75,000                -

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;
     25,014,244 and 24,747,165 shares issued, respectively          250              247
  Additional paid-in capital                                    290,107          287,676
  Unearned compensation                                               -             (571)
  Accumulated other comprehensive loss                           (1,694)          (1,705)
  Accumulated deficit                                           (62,204)         (59,757)
                                                               ---------        ---------
    Total stockholders' equity                                  226,459          225,890
                                                               ---------        ---------
    Total liabilities and stockholders' equity                 $363,023         $288,095
                                                               =========        =========

<FN>

        See accompanying notes to condensed consolidated financial statements.


                                        3





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

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

                                                     2003      2002          2003       2002
                                                    --------  --------    ---------  ---------
                                                                       
Revenues:
  Service revenues                                  $42,868   $46,614     $121,362   $138,105
  Customer reimbursements                             2,892     2,556        8,242      8,401
                                                    --------  --------    ---------  ---------
    Total revenues                                   45,760    49,170      129,604    146,506

Costs of services:
  Cost of services                                   21,141    21,810       64,283     68,777
  Customer reimbursements                             2,892     2,556        8,242      8,401
                                                    --------  --------    ---------  ---------
    Total costs of services                          24,033    24,366       72,525     77,178

Research and development                                949     1,215        3,545      4,503
General and administrative expenses                   5,543     6,070       17,925     18,676
Marketing and promotion expenses                      3,531     4,316       11,946     13,378
Depreciation and amortization                         5,185    12,058       22,459     36,452
Restructure costs                                        80         -        5,949          -
                                                    --------  --------    ---------  ---------
Operating income (loss)                               6,439     1,145       (4,745)    (3,681)

Other income (expense):
  Interest income (expense), net                       (254)      360          346        917
  Other                                                 240      (139)         270       (405)
                                                    --------  --------    ---------  ---------
Income (loss) before income taxes                     6,425     1,366       (4,129)    (3,169)

Income tax benefit (expense)                         (2,578)     (694)       1,682      1,124

Net income (loss)                                   $ 3,847   $   672     $ (2,447)  $ (2,045)
                                                    ========  ========    =========  =========

Other comprehensive income (loss):
     Change in unrealized gain (loss), net of tax        11         1           11        (21)
                                                    --------  --------    ---------  ---------
Comprehensive income (loss)                         $ 3,858   $   673     $ (2,436)  $ (2,066)
                                                    ========  ========    =========  =========

  Basic and diluted net income (loss) per share     $  0.15   $  0.03     $  (0.10)  $  (0.08)
                                                    ========  ========    =========  =========

  Basic weighted average shares outstanding          24,986    24,880       24,803     24,817
                                                    ========  ========    =========  =========

  Diluted weighted average shares outstanding        25,711    25,642       24,803     24,817
                                                    ========  ========    =========  =========

<FN>

           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,
                                                                                   --------------------
                                                                                     2003       2002
                                                                                   ---------  ---------
                                                                                        
Cash flows from operating activities:
  Net loss                                                                         $ (2,447)  $ (2,045)
  Adjustments to reconcile net loss to net cash provided by operating activities:
    Depreciation and amortization                                                    22,460     36,452
    Other                                                                             1,344      3,035
    Changes in assets and liabilities:
      Accounts receivable                                                             2,264     (1,253)
      Other assets                                                                   (3,908)    (1,130)
      Accounts payable and accrued liabilities                                       (5,247)    (8,627)
      Unearned income                                                                 1,432        475
      Other liabilities                                                               2,040      4,673
                                                                                   ---------  ---------
        Net cash provided by operating activities                                    17,938     31,580

Cash flows from investing activities:
  Purchase of marketable securities                                                 (12,212)    (8,786)
  Proceeds from maturity of marketable securities                                     3,000     16,400
  Purchase of property and equipment                                                (14,959)   (25,267)
  Proceeds from sale of property and equipment                                          110         38
  Investment in Travelweb, LLC                                                            -     (2,143)
  Collections of notes receivable                                                     1,655        207
                                                                                   ---------  ---------
        Net cash used in investing activities                                       (22,406)   (19,551)

Cash flows from financing activities:
  Proceeds from issuance of common stock                                              1,770      1,770
  Purchase of treasury stock                                                              -     (1,213)
  Proceeds from convertible debt issuance                                            75,000          -
  Debt issuance costs                                                                (2,540)         -
  Other                                                                                (141)       (92)
                                                                                   ---------  ---------
        Net cash provided by financing activities                                    74,089        465

Net increase in cash and cash equivalents                                            69,621     12,494
Cash and cash equivalents, beginning of period                                       19,893     13,438
                                                                                   ---------  ---------

Cash and cash equivalents, end of period                                           $ 89,514   $ 25,932
                                                                                   =========  =========

Supplemental schedule of noncash investing and financing activities:
  Landlord paid tenant improvements                                                $    524   $  2,063
                                                                                   =========  =========

<FN>

                 See accompanying notes to condensed consolidated financial statements.


                                        5



                             PEGASUS SOLUTIONS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.     BASIS  OF  PRESENTATION

Pegasus  Solutions,  Inc.  is  a  leading  provider  of  hotel  room reservation
services,  reservation  technology systems and hotel representation services for
the global hospitality industry.  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.  Pegasus' common stock is traded
on  the  Nasdaq  National  Market  under  the  symbol  PEGS.

On  February  4,  2003,  the  Company  announced  a  strategic reorganization to
integrate its technology and hospitality segments into one operating unit.  As a
result,  the  Company's  operations  have integrated support functions including
consolidated  sales  and  marketing,  product  development,  service  delivery,
reservation  and  data  management,  information  technology,  finance and human
resources.  Because  the  Company  has  changed  its  management  approach,
organizational  structure,  operating  performance assessment and reporting, and
operational  decision  making  from  a  segment  perspective  (technology  and
hospitality)  to  a  single  company  perspective, the Company no longer reports
separate  segment  information.

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,  2002.

2.     NET  INCOME  (LOSS)  PER  SHARE

Basic  net  income  (loss)  per  share is computed by dividing net income (loss)
available to common stockholders by the weighted average number of common shares
outstanding  for  the  reporting  period.  The potential effect of the Company's
convertible debt is not included in calculations of net income (loss) per share,
as  those  securities  are contingently convertible.  For the three months ended
September 30, 2003 and 2002, the weighted average shares used to compute income
per  share  include  approximately  725,000  and  762,000  shares,respectively,
representing the dilutive effect of stock options. Excluded from the
calculations of dilutive income per share for the three months ending September
30, 2003 and 2002 were 4.8 million and 3.7 million shares, respectively, as
their effect would be anti-dilutive.  The effect of stock options is not
included in the calculations of diluted net loss per share for the nine months
ended September 30, 2003 and 2002, as their effect would be anti-dilutive.
Shares issuable upon the exercise of stock options that were excluded from
the calculations  were 5.5 million and 4.4 million for the nine months ended
September 30, 2003 and 2002,  respectively.

3.     STOCK-BASED  COMPENSATION

The  Company accounts for stock-based compensation utilizing the intrinsic value
method  in accordance with the provisions of Accounting Principles Board Opinion
No.  25  (APB  25),  "Accounting  for  Stock  Issued  to  Employees" and related
Interpretations.  Accordingly,  no  compensation expense is recognized for fixed
option  plans  because  the  exercise  prices of employee stock options equal or
exceed  the  market  prices  of the underlying stock on the dates of grant.  The
Company  maintains  stock  incentive  and  employee  stock  purchase  plans.
Compensation expense recorded for the stock incentive plan was zero and $357,000
for  the  three  months  ended  September  30,  2003 and 2002, respectively, and
$571,000  and  $464,000  for  the nine months ended September 30, 2003 and 2002,
respectively.


                                        6

The  following  table  represents the effect on net income (loss) and net income
(loss)  per  share  if  the  Company had applied the fair value based method and
recognition  provisions  of Statement of Financial Accounting Standards No. 123,
"Accounting  for Stock-Based Compensation," to stock-based employee compensation
(In  thousands,  except  per  share  amounts):

                                THREE MONTHS ENDED            NINE MONTHS ENDED
                                   SEPTEMBER 30,                SEPTEMBER 30,
                              --------------------------------------------------
                                    2003        2002          2003       2002
                                  --------    --------        ----       ----

Net income (loss), as reported     $3,847      $ 672        ($2,447)    ($2,045)
Add:  Stock-based employee
  compensation expense included
  in reported loss, net of
  related tax effects                  -         232            347         302
Deduct:  Total stock-based
  employee compensation expense
  determined under fair value
  based methods for all awards,
  net of related tax effects       (1,482)    (1,610)        (4,573)     (4,015)
                                   ------     -------       --------     -------
Pro forma net income (loss)        $2,365      ($706)       ($6,673)    ($5,758)
Net income (loss) per share,
basic and diluted:
  As reported                       $0.15      $0.03         ($0.10)     ($0.08)
  Pro forma                         $0.09     ($0.03)        ($0.27)     ($0.23)

The  pro  forma disclosures provided may not be representative of the effects on
reported net income (loss) for future years due to future grants and the vesting
requirements  of  the Company's stock incentive plan.  For purposes of pro forma
disclosures,  the  estimated  fair  value  of  stock-based compensation plans is
amortized  over  the  vesting  period.

4.     RESTRUCTURE  COSTS

On  February  4,  2003,  the  Company  announced  a  strategic reorganization to
integrate its technology and hospitality divisions into one operating unit.  The
integration  plan,  which  is  complete,  included  the elimination of redundant
positions  and consolidation of certain facilities. The elimination of redundant
positions  represented  approximately  10  percent  of  the Company's workforce,
primarily  due  to  the  integration  of  support  functions.

For  the  three  and  nine months ended September 30, 2003, the Company recorded
restructure  charges  of  $80,000  and  $5.9 million, respectively.  Restructure
costs  are  comprised of one-time termination benefits totaling $4.4 million and
facilities-related and other charges totaling $1.5 million.  As of September 30,
2003, unpaid restructure costs of $1.2 million are included in other current and
noncurrent  liabilities  and  are  primarily  facilities-related  costs.

5.       CONVERTIBLE  DEBT

On  July  21,  2003,  the  Company  issued convertible senior notes totaling $75
million  in  principal  through a private placement.  The Company expects to use
the  net  proceeds  from  the  offering  for  working  capital and other general
corporate  purposes.

These  notes  bear  interest  at  an  annual  rate  of  3.875  percent,  payable
semi-annually,  through  the  maturity  date  of  July  15,  2023.  Each note is
convertible  into  Pegasus'  common stock at a conversion price of approximately
$20.13  per  share (equal to an initial conversion rate of approximately 49.6808
shares  per  $1,000 principal amount of notes), subject to adjustment in certain
circumstances.  Holders  of  the  notes  may convert their notes only if (i) the
price of Pegasus' common stock reaches specified thresholds; (ii) the notes have
been  called  for  redemption;  or (iii) specified corporate transactions occur.

The Company may redeem all or some of the notes for cash at any time on or after
July  15, 2008, at a redemption price equal to the principal amount of the notes
plus any accrued and unpaid interest at the redemption date. Holders may require
the Company to purchase the notes on July 16 of 2008, 2013 and 2018, or in other
specified  circumstances,  at a purchase price equal to the principal amount due
plus  any  accrued  and  unpaid  interest  at  the  purchase date and additional
amounts,  if  any.
                                        7


Concurrent  with  the  issuance  of  the  notes,  the Company terminated its $30
million  revolving  credit  facility  with Chase Bank of Texas, Compass Bank and
Wells  Fargo  Bank  (Texas).  Prior  to  termination,  there  were  no  amounts
outstanding  under  this  credit  facility.

The  Company  has  two  existing irrevocable standby letter of credit agreements
with  JPMorgan  Chase  Bank  totaling  $2.1 million, securing the leases for the
Dallas  and Scottsdale offices.  In July 2003, the Company amended its letter of
credit  agreements  and  funded  $2.1 million as collateral for these letters of
credit.

6.     RECENTLY  ISSUED  ACCOUNTING  STANDARDS

In November 2002, the Emerging Issues Task Force ("EITF") reached a consensus on
Issue  No. 00-21, "Revenue Arrangements with Multiple Deliverables."  EITF Issue
No.  00-21 provides guidance on how to account for arrangements that involve the
delivery  or  performance  of  multiple  products, services and/or rights to use
assets.  The  provisions  of  EITF  Issue  No.  00-21  will  apply  to  revenue
arrangements  entered into in fiscal periods beginning after June 15, 2003.  The
adoption  of  EITF  Issue  No.  00-21  did  not have any impact on the Company's
results  of  operations  or  financial  condition.

Financial  Accounting  Standards  Board  ("FASB")  Interpretation  No.  46,
"Consolidation  of Variable Interest Entities" ("FIN 46"), was issued in January
2003.  FIN  46  requires  that  if  an  entity  is  the primary beneficiary of a
variable  interest  entity, the assets, liabilities and results of operations of
the  variable  interest  entity should be included in the consolidated financial
statements  of  the  entity.  The  provisions  of  FIN 46 were effective for all
arrangements  entered into after January 31, 2003.  The Company has not invested
in  any  variable  interest entities after January 31, 2003.  As amended by FASB
Staff  Position  ("FSP")  No.  FIN  46-6, for arrangements entered into prior to
January 31, 2003, the provisions of FIN 46 are effective at the end of the first
interim  or  annual  period  ending  after  December  15,  2003.

As discussed in Note 4 to the Consolidated Financial Statements contained in the
Company's  Annual  Report on Form 10-K for the year ended December 31, 2002, the
Company  sold  its Summit Hotels and Resorts and Sterling Hotels & Resorts brand
business  to  Indecorp  Corporation  ("Indecorp") on January 10, 2001.  The sale
agreement, as amended, provided for a $1.0 million and a $6.0 million promissory
note  from  Indecorp.  The  $1.0  million promissory note accrued interest at an
annual  rate  equal to prime plus 2 percent, and was repaid in August 2003.  The
$6.0  million  note  requires  monthly  payments  for  a  period  of eight years
commencing July 1, 2002, and bears interest at an annual rate of 7 percent.  The
Company  also  accepted  a  $2.8  million promissory note that replaced existing
outstanding  trade  receivables.  The  $2.8  million  promissory  note  requires
monthly  payments  for a period of eight years commencing July 1, 2002 and bears
interest  at an annual rate of 7 percent.  During 2001, the Company recognized a
$4.8  million  pre-tax  gain  on  the  sale  of  Summit  and  Sterling.

The Company has evaluated its relationship with Indecorp and has determined that
Indecorp  is a variable interest entity under FIN 46.  The Company has concluded
that  it  is  the primary beneficiary of Indecorp as defined by FIN 46 and, as a
result, despite having no voting or operational control, the Company is required
to  consolidate  Indecorp.

As  a  result  of  the  foregoing,  the  Company  will  account  for Indecorp in
accordance  with  FIN 46 as if it had been consolidated since the sale of Summit
and  Sterling  on  January  10,  2001.  Accordingly,  the  Company will record a
cumulative-effect  adjustment  related  to  the adoption of FIN 46 in the fourth
quarter  of 2003, which is anticipated to include the effects of the reversal of
the  pre-tax gain of $4.8 million recognized on the initial sale.  Additionally,
the Company will begin consolidating Indecorp's results of operations on January
1,  2004.  Based  solely  on  unaudited  financial  information  provided to the
Company's  management  by  Indecorp  on a voluntary basis (which we have not, at
this  point,  taken  any  independent steps to verify), Indecorp's total assets,
liabilities,  revenues,  operating  expenses,  and  net  loss  as of and for the
unaudited  year  ended  June 30, 2003 on a stand-alone basis were $13.8 million,
$17.8  million,  $24.3  million,  $25.4 million, and $5.2 million, respectively.
Indecorp  is  actively pursuing options to obtain additional third-party capital
that may relieve the Company's requirement to consolidate its financial results.
However,  there  can be no assurance that such a transaction will occur.  To the
extent that Indecorp is unsuccessful in obtaining a sufficient capital infusion,
and its shareholders' equity balance is less than zero, Indecorp's future losses
will  be  recognized  by the Company.  Any such losses recognized by the Company
would  be  equally offset to the extent that Indecorp has future income prior to
any  allocations  to  minority  interest  holders.
                                        8


In  April  2003, the FASB issued Statement of Financial Accounting Standards No.
149,  "Amendment  of  Statement  133  on  Derivative  Instruments  and  Hedging
Activities,"  ("FAS  149").   FAS  149 amends and clarifies financial accounting
and  reporting  for  derivative  instruments,  including  certain  derivative
instruments  embedded  in  other  contracts  (collectively  referred  to  as
derivatives) and for hedging activities under FASB Statement No. 133, Accounting
for  Derivative Instruments and Hedging Activities.  This statement is effective
for  contracts  entered  into  or  modified  after June 30, 2003 and for hedging
relationships  designated  after June 30, 2003.  The adoption of FAS 149 did not
have  a  significant  impact on the Company's results of operations or financial
condition.

In  May  2003,  the  FASB issued Statement of Financial Accounting Standards No.
150,  "Accounting for Certain Financial Instruments with Characteristics of Both
Liabilities  and  Equity,"  ("FAS  150").  FAS  150  specifies that freestanding
financial  instruments within its scope constitute obligations of the issuer and
that,  therefore,  the  issuer  must  classify  them  as  liabilities.  Such
freestanding  financial  instruments  include  mandatorily  redeemable financial
instruments,  obligations  to  repurchase  the  issuer's  equity  shares  by
transferring  assets  and  certain  obligations  to  issue  a variable number of
shares.  FAS 150 was effective immediately for all financial instruments entered
into  or  modified  after  May 31, 2003.  For all other instruments, FAS 150 was
effective  at  the  beginning of the third quarter of 2003.  The Company adopted
FAS  150  effective  July  1,  2003  with  no  material  impact on its financial
condition  or  results  of  operations.

7.     CONTINGENCIES

The  Company  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, it does not believe these actions will
have  a  material adverse effect on the Company's financial position, results of
operations  or  liquidity.

8.     OTHER  EVENTS

In  September  2003, the Company acquired all of the stock of Total Distribution
System  Limited,  a  UK  developer  of  tour operator software applications, for
approximately  $1.7  million.  The  Company  accounted  for the acquisition as a
capital  expenditure  because  the  acquired  company's  primary  asset  was its
internally  developed  software.

On November 5, 2003, the Company announced that it had entered into a definitive
agreement to acquire the outstanding stock of Unirez, Inc., a hotel reservations
services  company,  for  $38  million  in  cash, subject to certain post-closing
adjustments.  The  transaction is expected to generate approximately $10 million
in  future tax deductions.  Subject to the satisfaction or waiver of all closing
conditions, the Company expects to close the acquisition of Unirez in the fourth
quarter  of  2003.

                                        9

ITEM  2.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF FINANCIAL CONDITION AND
RESULTS  OF  OPERATIONS

The  following  discussion  and  analysis should be read in conjunction with the
Management's  Discussion  and  Analysis  of  Financial  Condition and Results of
Operations  and the consolidated financial statements and notes thereto included
in  our  Annual  Report on Form 10-K for the year ended December 31, 2002.  This
discussion and analysis contains forward-looking statements including statements
using  terminology  such  as  "may,"  "will,"  "expects,"  "plans,"  "intends,"
"anticipates," "believes," "estimates," "potential," or "continue," or a similar
negative phrase or other comparable terminology regarding beliefs, hopes, plans,
expectations  or  intentions  for  the  future.  This  discussion  and  analysis
contains  forward-looking  statements  that  involve  various  risks  and
uncertainties.  Our  ability  to  predict results or the actual effect of future
plans or strategies is inherently uncertain and the actual results and timing of
certain  events  could differ materially from our current expectations.  Factors
that could cause or contribute to such a difference include, but are not limited
to, changes in general economic conditions, variation in demand for our products
and  services  and  in  the  timing  of  our sales, changes in product and price
competition  for existing and new competitors, changes in our level or operating
expenditures,  delays  in  developing,  marketing and deploying new products and
services,  terrorist activities, action by U.S. or other military forces, global
health epidemics, changes in hotel room rates, capacity adjustments by airlines,
negative  trends  in  the  overall  demand  for travel, other adverse changes in
general  market  conditions  for business and leisure travel, the closing of the
acquisition  of Unirez, Inc., as well as other risks and uncertainties described
in  Pegasus'  filings  with the Securities and Exchange Commission, specifically
including  those  appearing  under  the  caption Risk Factors in our 2002 Annual
Report on Form 10-K. We undertake no obligation to publicly update or revise any
forward-looking  statements,  whether  as  a  result  of new information, future
events  or  otherwise.

DEPENDENCE  ON  THE  HOTEL INDUSTRY AND IMPACT OF THE ECONOMIC CLIMATE AND OTHER
WORLD  EVENTS

Our  business  is sensitive to changes in the demand for and average daily rates
associated  with hotel rooms.  The weak economic climate and other world events,
such  as  continuing  terrorist  threat  alerts,  the war in Iraq and continuing
geopolitical  uncertainty,  have  adversely impacted the travel industry and our
business.   These events were preceded by the terrorist attacks of September 11,
2001,  which  resulted  in  sharp  declines  in  both  the  number of hotel room
reservations  and  the  average daily rate charged for hotel rooms.  The overall
long-term  impact  of  these  events  on  Pegasus  and  the  travel  industry is
uncertain.

Subsequent  to  September  11,  2001,  transatlantic business travel and average
daily  rates  have lagged behind the recovery in transaction volumes.  Since our
electronic  distribution  and  central  reservation system, or CRS, revenues are
primarily  transaction-based,  revenues  for  these  services,  which  had sharp
decreases immediately following September 11, 2001, recovered relatively quickly
and  are  close  to  the  levels seen prior to September 11, 2001.  However, the
recovery  in  transaction  volumes stalled due to the weak economic environment,
continuing  terrorist  alerts  and  the  war  in Iraq.  Further, since our hotel
representation  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 have experienced a lengthening in the
sales  cycle for some of our services, as new customers are hesitant to sign new
contracts  given  the  uncertain  economic  environment.

The  weak  economic  climate  in  the United States, the war in Iraq and ongoing
terrorist  alerts have resulted in a decrease in the demand for hotel rooms and,
therefore, have negatively impacted our revenues.  In addition, financial crises
in  the  airline  industry  and Severe Acute Respiratory Syndrome, or SARS, have
negatively  impacted  the  hospitality industry in 2003.  We do not expect hotel
reservation  volume  and  average  daily room rates to increase measurably until
corporate  earnings  start  to  show  improvement  and  accordingly  the general
corporate  confidence  drives business travel back to normal levels.  Additional
terrorist activities, escalation of hostilities in the Middle East or elsewhere,
global health epidemics, or further delays in the economic recovery could have a
material  adverse  effect  on  our  business,  operating  results  and financial
condition.

                                       10

OVERVIEW

Pegasus  is  a  leading provider of hotel room reservation services, reservation
technology  systems and hotel representation services for the global hospitality
industry.  Our  customers  and  distribution  channels  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  50,000  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  that  have their hotel reservations "Powered by
      Pegasus"  TM.

Previously,  our services were organized into two business segments - technology
and  hospitality.  On  February 4, 2003, we announced a strategic reorganization
to  integrate  our  technology and hospitality segments into one operating unit.
As  a  result,  we  have  integrated  support  functions,  including  sales  and
marketing,  product  development, service delivery, reservation/data management,
information  technology, finance and human resources functions.  The integration
plan  continues our existing strategy of better aligning our businesses with our
customers' needs, thus allowing for future revenue growth and the realization of
further  synergies  as  one  fully  integrated  company.  This  plan,  which  is
complete,  includes the elimination of redundant positions and the consolidation
of  some  functions  and facilities.  During the nine months ended September 30,
2003, we recorded $5.9 million of restructure costs, including $4.7 million paid
in  cash,  which  were  primarily  severance  benefits for terminated employees.

SERVICES

Through our comprehensive and integrated service offerings we can provide one or
more  of  the  following  services  to  the  global  hospitality industry:  CRS,
electronic  distribution, hotel representation services, travel agent commission
processing,  and  property  management  systems,  or  PMS.

Reservation Services.  We were formed in 1989 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  global  distribution  systems,  or  GDSs,  which  travel agents use to book
airline  reservations.  This  electronic distribution service supports a variety
of  distribution  channels  including  the  following:

   -  GDS  connectivity  -  Our electronic distribution service is linked to the
      four 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 50,000
      properties and on-line hotel reservation capability.  We provide this
      service to several of the leading travel Internet sites such as
      Expedia.com, Orbitz.com, our affiliate Travelweb.com and our own
      Utell.com.
   -  Hotel  Internet  sites  - Our NetBookerTM 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  approximately  1.4  million hotel rooms
worldwide.  Pegasus  also  provides  CRS  software  licenses to an additional 20
hotel  brands,  representing  approximately  12,000  properties.

Our  CRS  service  provides hotel customers with a license for our RezViewTM 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
                                       11

   -  Electronic  distribution  channel  management
   -  Telecommunications  management
   -  Private-label  voice  reservation  services

Hotel Representation Services.  Hotel Representation Services, offered under the
Utell  brand,  include  marketing  programs,  sales  representation,  a  voice
reservation  network in over 40 countries, and distribution through all GDSs and
a  proprietary  Internet  booking  site, www.Utell.com, with thousands of linked
third-party  Internet  sites.   In order to sell their rooms in the marketplace,
many  independent  hotels  and  small hotel chains associate themselves with our
Utell  brand,  and  use  our  systems  and  infrastructure  to market and accept
reservations for their rooms.  Hotels typically utilize our hotel representation
service  for  the  following  reasons:

   -  To  achieve  a  cost-effective  presence  in  the  primary  electronic
      distribution  channels  -  GDSs  and  the  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 service in
the  world  providing  hotel  sales,  marketing,  voice  reservation and GDS and
Internet  services  for  nearly  4,400 hotels in more than 140 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 has two financial service offerings, Paytell and TravelCom.
In some international markets, it is customary for travelers to prepay for hotel
rooms and other travel arrangements.  Paytell is a service that allows travelers
to  prepay  for  reservations, with Pegasus remitting amounts to hotels when the
guest  stay  occurs.  TravelCom  is  an  Internet-based  proprietary system that
allows  member  hotels  to  expedite  commission  payments  to  travel  agents.

Financial  Services.  Financial  Services  provides  comprehensive  commission
processing  and  payment  solutions to hotels, other travel suppliers and travel
agencies  in  more  than  200  countries.  Key  services  include  commission
processing,  commission  reconciliation and tracking for member agencies, global
commission  solutions  for participating hotels and PegsPay, our payment service
targeted  at  travel  distributors  that  operate  under  the  merchant  model.

Each  month,  Pegasus  consolidates, distributes, reconciles, tracks and reports
millions  of dollars in commission payments to travel agency locations worldwide
on  behalf  of  more than 35,000 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 $350 million of hotel commissions
in  the  nine  months  ended  September  30,  2003.

Property  Systems  and  Services.  PegasusCentralTM  is  our  Internet-based PMS
service.  Traditionally,  hotel  CRSs  and  PMSs  had  separate  databases  that
communicated  only  intermittently,  often  resulting in unbalanced inventories.
With  PegasusCentral,  when  a  hotel  reservation  is  made  from  a  central
reservations  office, via the Internet, or at the property, only one database is
accessed.  This  centralized inventory stores all pertinent information for both
the  central  reservation  and  property  management  functions  and  provides
consistent,  real-time access to rates, availability and other detailed property
information.  PegasusCentral  benefits  both  hotel  chains  and  independent
properties by assisting in the management and operation of many hotel functions,
including:

   -  Enhanced  property  management
                                       12

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

In  2002,  Inter-Continental  Hotel  Group  named  PegasusCentral  as one of two
preferred  PMS  standards for its 2,500-plus Holiday Inn and Holiday Inn Express
properties.  Particularly  in  today's  economic  climate, these and other 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 rollouts to all
      locations.  This  reduces the need for on-site technical experts and
      eliminates long rollout schedules  and  complex  system  upgrades.
   -  Available  per-transaction  pricing  -  With  available  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  acquisitions of REZ, Inc., or REZ, in 2000, and Global Enterprise
Technology Solutions, LLC, or GETS, in 2001.  Revenues for the first nine months
of  2003 consisted of maintenance and support fees related to these PMS software
solutions,  as  well  as  revenues  from  our  PegasusCentral  service.

REVENUES

The  classification  of  service  revenues  and customer reimbursements has been
reflected  in the financial statements to conform with current-year presentation
and  to  give  effect to the 2002 adoption of the Emerging Issues Task Force, or
EITF,  Issue  01-14.  Under  EITF  01-14,  Pegasus'  billings  for out-of-pocket
expenses,  such  as  third-party  vendor  GDS and telecommunication charges, are
classified  as  customer reimbursements, which is a component of total revenues,
and  the  related  costs  are  classified as customer reimbursements, which is a
component  of total costs of services.  The adoption of EITF 01-14 had no effect
on  our  financial  position,  operating  loss, cash flows or per-share results.

Revenues applicable to customer reimbursements are primarily related to GDS fees
that we pay on behalf of and subsequently bill our customers.  In the future, if
our  customers  decide  to pay their bills directly, our customer reimbursements
revenue  and customer reimbursements cost of services will decrease accordingly.

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  typically  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 42
percent  of  service  revenues  for  the  nine months ending September 30, 2003.
                                       13


Hotel  Representation  Services.  Hotel Representation Services revenues consist
of  reservation  processing fees, membership fees and fees for various marketing
services.  In  addition, the Paytell service allows international travelers, who
book rooms at hotels for which we provide representation services, to prepay for
their hotel rooms in the hotel's local currency.  When a traveler arrives at the
hotel,  Pegasus  remits  the  amount to the hotel in the hotel's local currency.
Revenues  for  this service are derived from transaction fees and the difference
in  the  exchange rate between the date the traveler pays and the date the guest
stay  occurs.  Hotel  Representation Services revenues represented approximately
35  percent  of  service revenues for the nine months ending September 30, 2003.

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 (such as
upscale  or  economy) 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  19 percent of service
revenues  for  the  nine  months  ending  September  30,  2003.

Property Systems and Services.  Property Systems and Services revenues primarily
consist  of  maintenance  and  support  fees  related  to  the  REZ  and  GETS
acquisitions.  In  addition, Property Systems and Services revenues include fees
from our PegasusCentral product, which are recognized monthly.  Property Systems
and  Services  represented  approximately  4 percent of service revenues for the
nine  months  ending  September  30,  2003.

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 travel 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'  costs  of  services consist principally of personnel costs relating to
information  technology,  customer  service  and  telemarketing,  facilities and
equipment  maintenance  costs.  Costs  of  services  also  include  the  cost of
customer  reimbursements.  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,  legal  and
accounting-related,  and  certain  facilities  costs.  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.  Net interest income (expense), primarily
includes interest expense and amortization of capitalized issuance costs related
to  the  $75  million  convertible  debt  offering.  These  costs  are offset by
interest  income  earned  on  the  Company's  investments.

FLUCTUATION  OF  FOREIGN  CURRENCIES

Pegasus  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 and expending more or less in
expenses  than  it  otherwise  might  have earned if currency rates had remained
stable.

RESULTS  OF  OPERATIONS

Pegasus'  service  revenues are predominantly transaction-based.  In addition to
these  service  revenues,  Pegasus bills some customers for certain reimbursable
expenses,  primarily  GDS  fees  for  those  customers who do not pay these fees
directly.  The  classification  of  service revenues and customer reimbursements
has  been  adjusted  to  conform  with the current-year presentation and to give
effect  to  the  2002  adoption  of  EITF  01-14.


                                       14

THREE  MONTHS  ENDED  SEPTEMBER  30,  2003  AND  2002

Revenues.  As  reflected in the table below, total revenues for the three months
ended  September  30,  2003  and  2002  were  $45.8  million  and $49.2 million,
respectively.  Total  service  revenues  decreased $3.7 million, or 8 percent to
$42.9  million  for the three months ended September 30, 2003, compared to $46.6
million  for  the  same  period  in  2002.  Overall,  year-over-year  revenue
comparisons  are  impacted  by  the  economic  climate  in the United States and
internationally,  with  reductions  in  business  travel.  These  factors  were
partially  offset  by  the  positive  impact  of  foreign currency fluctuations.

Other  changes  in  the business are described in the paragraphs that follow the
presentation  of  revenues  below  (In  thousands):

                                                     Three months ended
                                                       September 30,
                                                    --------------------
                                                    2003             2002
                                                    ----             ----

          Reservation Services                     $18,365         $19,717
          Hotel Representation Services             14,716          16,893
          Financial Services                         8,159           8,198
          Property Systems & Services                1,628           1,806
             Total service revenues                 42,868          46,614
                                                    ------          ------

                Customer reimbursements              2,892           2,556

                Total revenues                     $45,760         $49,170
                                                   -------         -------


Reservation  Services  revenues  decreased  $1.4 million, or 7 percent, to $18.4
million for the three months ended September 30, 2003, compared to $19.7 million
for  the same period in 2002.  The decrease was primarily due to the termination
of  a  customer  contract  that  provided  $2.2 million of revenue for the three
months  ended  September  30, 2002 as well as a decrease in ongoing CRS customer
revenue  of $587,000, due to pricing pressure.  These decreases were offset by a
$1.4 million increase in electronic distribution revenues, primarily due to a 41
percent  increase  in  Internet  transactions.  The  increase  in  Internet
transactions  was  primarily driven by leisure travelers taking advantage of low
rates  during  the  peak  leisure  travel  months.

Hotel Representation Services revenues decreased by $2.2 million, or 13 percent,
to  $14.7  million  for  the  three months ended September 30, 2003, compared to
$16.9  million for the same period in 2002.  The decrease was primarily due to a
decline  in  transatlantic  bookings  for  Utell hotels, caused primarily by the
global  economic  climate  and  other  world  events,  as  well as an 11 percent
decrease  in  the  number  of  hotels  Utell  represents, as a result of pricing
pressure  from  lower  cost  distribution  channels.  These items were partially
offset  by  the  favorable  impact  of  foreign  currency  fluctuations.

Financial  Services  revenues  for the three months ended September 30, 2003 and
2002 were $8.2 million.  Current-year revenues reflect an increase in electronic
reconciliation and tracking services of $480,000 and an increase in fees for our
PegsPay  service  of  $180,000.  These  increases  were  offset  by  a 3 percent
decrease  in gross commissions, resulting from a decrease in average daily rates
charged  by  hotels.

Property  Systems  and  Services  revenues decreased $180,000, or 10 percent, to
$1.6  million  for  the  three  months ended September 30, 2003 compared to $1.8
million for the same period in 2002.  The decreased revenue was primarily due to
a  customer  incentive  granted  in  the  three months ended September 30, 2003,
related  to  a  vendor's  service outage.  In addition, the Company's rollout of
PegasusCentral  was  delayed  by  stability  issues.

Customer reimbursements increased approximately $340,000 to $2.9 million for the
three  months  ended  September  30,  2003, compared to $2.6 million in the same
period  in  2002  due  to  an increase in our customers' GDS transaction volume.
                                       15


Cost of services. Cost of services, excluding customer reimbursements, was $21.1
million for the three months ended September 30, 2003, compared to $21.8 million
for  the  same  period in 2002.  The decrease was primarily due to lower payroll
expenses  due  to the Company's 2003 restructuring and lower variable costs, due
to  a  decline  in  transactions.  Cost  of  services as a percentage of service
revenues  was 49 percent and 47 percent for the three months ended September 30,
2003  and  2002,  respectively.

Research  and development.   Research and development expenses were $949,000 for
the  three months ended September 30, 2003, compared to $1.2 million in the same
period  in  2002.  The  decrease  was  primarily  due  to  an  increase  in  the
capitalization  of  payroll  costs  associated with an increase in the number of
projects  that  are  eligible  for  capitalization.  Research  and  development
expenses  as  a  percentage of service revenues were 2 percent and 3 percent for
the  three  months  ended  September  30,  2003  and  2002,  respectively.

General  and  administrative  expenses. General and administrative expenses were
$5.5  million  for  the  three months ended September 30, 2003, compared to $6.1
million  for  the  same period in 2002.  The decrease was primarily due to lower
payroll  expenses  due  to  the  Company's  2003  restructuring  and cost-saving
measures  initiated  in 2003, as well as reductions in discretionary spending in
light  of  the  challenging  operating  environment.  General and administrative
expenses  as  a  percentage  of  service  revenues were 13 percent for the three
months  ended  September  30,  2003  and  2002.

Marketing  and  promotion  expenses.  Marketing and promotion expenses were $3.5
million  for the three months ended September 30, 2003, compared to $4.3 million
for  the  same  period in 2002.  The decrease was primarily due to lower payroll
expenses, due to the Company's 2003 restructuring, as well as an increased focus
on  reducing  discretionary  spending  in  light  of  the  challenging operating
environment.  Marketing  and  promotion  expenses  as  a  percentage  of service
revenues  were  8 percent and 9 percent for the three months ended September 30,
2003  and  2002,  respectively.

Depreciation and amortization.  Depreciation and amortization expenses were $5.2
million for the three months ended September 30, 2003, compared to $12.1 million
for  the  same  period in 2002.  The decrease is primarily due to a $7.0 million
impact  as  a  result  of  the  completion of amortization of certain intangible
assets  in  March  2003.

Restructure  costs.  During  the  three months ended September 30, 2003, Pegasus
incurred  $80,000  of restructuring charges related to the reorganization of its
operations  from  a  business  unit  structure  into  distinct functional areas.

Interest  income  (expense),  net.    Net  interest  expense of $254,000 for the
three  months  ended  September  30, 2003 was the result of interest expense and
amortization  of  capitalized  debt  issuance  costs  related to the $75 million
convertible  debt  offering.  These  costs were offset by interest income on the
Company's  investments,  which  resulted  in  net  interest income for the three
months  ended  September  30,  2002.

Income  tax  expense.  Pegasus  recorded  income tax expense of $2.6 million and
$694,000  for  the three months ended September 30, 2003 and 2002, respectively,
reflecting  effective  rates  of 40 percent and 51 percent, respectively.  These
rates  differed  from  the  statutory  rate  of  35  percent,  primarily  due to
nondeductible  expenses,  offset  by  the  benefit  of  lower foreign tax rates.

NINE  MONTHS  ENDED  SEPTEMBER  30,  2003  AND  2002

Revenues.  As  reflected  in the table below, total revenues for the nine months
ended  September  30,  2003  and  2002  were  $129.6 million and $146.5 million,
respectively.  Total  service revenues decreased $16.7 million, or 12 percent to
$121.4  million for the nine months ended September 30, 2003, compared to $138.1
million  for  the same period in 2002.  Excluding a $3.5 million termination fee
received  from  a  customer  following  the termination of its contract in March
2002, service revenues decreased $13.2 million.  Overall, year-over-year revenue
comparisons  are  impacted  by  the  economic  climate  in the United States and
internationally,  the  war in Iraq, foreign currency fluctuations, and financial
crises  in  the  airline  industry, as well as the effect the September 11, 2001
events  had  on  the  nine  months  ended  September  30,  2002.


                                       16

Other  changes  in  the business are described in the paragraphs that follow the
presentation  of  revenues  below  (In  thousands):

                                                  Nine  months  ended
                                                       June 30,
                                                 ---------------------
                                                 2003             2002
                                                 ----             ----

      Reservation Services                      $51,729         $61,319
      Hotel Representation Services              42,067          49,176
      Financial Services                         22,757          22,594
      Property Systems & Services                  4,809          5,016
        Total service revenues                   121,362        138,105
                                                 -------        -------

        Customer reimbursements                    8,242          8,401

        Total revenues                          $129,604       $146,506
                                                --------       --------

        Total  service  revenues  from
        continuing  operations,
        excluding revenues for customer
        reimbursements                          $121,362       $134,571     (1)
                                                --------       --------

(1)  Excludes a $3.5 million termination fee included in Reservation Services in
March  2002.

Reservation  Services  revenues  decreased $9.6 million, or 16 percent, to $51.7
million  for the nine months ended September 30, 2003, compared to $61.3 million
for  the  same  period  in  2002.  Excluding  the  impact  of  the  $3.5 million
termination  fee  noted  above,  reservation  services  revenues  decreased $6.1
million,  or  10  percent.  The decrease was primarily due to the termination of
two  customer contracts that provided $8.7 million of revenue in the nine months
ended  September 30, 2002, as well as a decrease in ongoing CRS customer revenue
of  $1.3 million due to pricing pressure.  These decreases were partially offset
by a $3.9 million increase in electronic distribution revenues, primarily due to
a  35  percent  increase  in  Internet  transactions.

Hotel Representation Services revenues decreased by $7.1 million, or 14 percent,
to $42.1 million for the nine months ended September 30, 2003, compared to $49.2
million  for  the  same  period  in  2002.  The  decrease was primarily due to a
decline  in  domestic  and  transatlantic  bookings  for  Utell  hotels,  caused
primarily  by  the global economic climate and other world events, as well as an
11  percent  decrease  in  the  number of hotels Utell represents as a result of
pricing  pressure  from  lower  cost  distribution  channels.  These  items were
partially  offset  by  the  favorable  impact  of foreign currency fluctuations.

Financial  Services  revenues  increased approximately $160,000 to $22.8 million
for  the nine months ended September 30, 2003, compared to $22.6 million for the
same  period  in  2002.  The  increased revenue was primarily attributable to an
increase  in  electronic  reconciliation  and tracking services of approximately
$1.5 million and an increase in fees for our PegsPay service of $380,000.  These
increases  were  offset  by a 6 percent decrease in gross commissions, resulting
from  a  decrease in transaction volume and the reduction in average daily rates
charged  by  hotels.

Property  Systems  and Services revenues decreased $200,000 or 4 percent to $4.8
million  for  the nine months ended September 30, 2003, compared to $5.0 million
for  the  same  period  in  2002.  The  decrease was primarily due to a customer
incentive  granted  in  the three months ending September 30, 2003, related to a
vendor's  service  outage.  In addition, the Company's rollout of PegasusCentral
was  delayed  by  stability  issues.

Customer  reimbursements  decreased  to  $8.2  million  in the nine months ended
September 30, 2003, compared to $8.4 million in the same period in 2002 due to a
decrease  in  our  customers'  GDS  transaction  volume.

                                       17

Cost of services. Cost of services, excluding customer reimbursements, was $64.3
million  for the nine months ended September 30, 2003, compared to $68.8 million
for  the  same  period in 2002.  The decrease was primarily due to lower payroll
expenses  due  to the Company's 2003 restructuring and lower variable costs, due
to  a  decline  in  transactions.  Additionally,  the Company experienced a $1.3
million  reduction  in  bad  debt  expense  due to an overall improvement in the
collectibility  of  the  Company's  accounts receivable as compared to the prior
year,  and  a  decline  in  consulting  services of $760,000 for items that were
incurred  in 2002 but not in 2003.  These decreases were offset by non-recurring
costs  of  $1.4  million  incurred in 2003 for the Company's move of the Arizona
office  and  data  center and transition activities resulting from the Company's
strategic integration.  Cost of services as a percentage of service revenues was
53 percent and 50 percent for the nine months ended September 30, 2003 and 2002,
respectively.

Research  and development.   Research and development expenses were $3.5 million
for  the  nine  months ended September 30, 2003, compared to $4.5 million in the
same  period  in  2002.  The  decrease  was  primarily due to an increase in the
capitalization  of  payroll  costs  associated with an increase in the number of
projects  that  are  eligible  for  capitalization.  Research  and  development
expenses  as a percentage of service revenues were 3 percent for the nine months
ended  September  30,  2003  and  2002.

General  and  administrative  expenses. General and administrative expenses were
$17.9  million  for  the nine months ended September 30, 2003, compared to $18.7
million  for  the  same period in 2002.  The decrease was primarily due to lower
payroll and operating expenses, due to the Company's 2003 restructuring, as well
as  reductions  in  discretionary spending in light of the challenging operating
environment.  These  decreases  were  offset  by  higher  employee-related  and
insurance costs in 2003.  General and administrative expenses as a percentage of
service  revenues  were  15  percent  and  14  percent for the nine months ended
September  30,  2003  and  2002,  respectively.

Marketing  and  promotion  expenses. Marketing and promotion expenses were $11.9
million  for the nine months ended September 30, 2003, compared to $13.4 million
for  the  same  period in 2002.  The decrease was primarily due to lower payroll
expenses,  due to the Company's 2003 restructuring as well as an increased focus
of  reducing  discretionary  spending  in  light  of  the  challenging operating
environment.  Marketing  and  promotion  expenses  as  a  percentage  of service
revenues  were 10 percent for the nine months ended September 30, 2003 and 2002.

Depreciation  and  amortization.  Depreciation  and  amortization  expenses were
$22.5  million  for  the nine months ended September 30, 2003, compared to $36.5
million  for  the same period in 2002.  The decrease is primarily due to a $14.1
million  impact  as  a  result  of  the  completion  of amortization for certain
purchased  intangible  assets  in  March  2003.

Restructure  costs.  During  the  nine  months ended September 30, 2003, Pegasus
incurred  $5.9  million  of  restructuring  charges,  consisting  of termination
benefits  and  facilities-related  costs  related to reorganizing its operations
from  a  business  unit  structure  into  distinct  functional  areas.

Income  tax  benefit.  Pegasus  recorded  income tax benefit of $1.7 million and
$1.1 million for the nine months ended September 30, 2003 and 2002 respectively,
reflecting  effective tax rates of 41 percent and 35 percent, respectively.  The
effective  tax  rate  for  the nine months ended June 30, 2003 differed from the
statutory  rate of 35 percent, primarily due to the benefit of lower foreign tax
rates,  offset  by  nondeductible  expenses.

LIQUIDITY  AND  CAPITAL  RESOURCES

Pegasus'  principal sources of liquidity at September 30, 2003 included cash and
cash  equivalents  of  $89.5 million and short-term investments of $5.1 million.

Concurrent  with  the  issuance of the convertible senior notes discussed below,
Pegasus  terminated  its  $30.0  million  revolving  credit  facility.  Prior to
termination,  there  were  no  amounts  outstanding  under this credit facility.

Pegasus  has  two  existing irrevocable standby letter of credit agreements with
JPMorgan  Chase  Bank  totaling  $2.1 million collateralizing the leases for the
Dallas  and Scottsdale offices.  In July 2003, the Company amended its letter of
credit  agreements  and  funded  $2.1 million as collateral for these letters of
credit.
                                       18


On  July  21, 2003, Pegasus issued convertible senior notes totaling $75 million
in  principal  through  a  private  placement.  Pegasus  expects  to use the net
proceeds  from  the  offering  for  working  capital and other general corporate
purposes.

These  notes  bear  interest  at  an  annual  rate  of  3.875  percent,  payable
semi-annually  through  the  maturity  date  of  July  15,  2023.  Each  note is
convertible  into  Pegasus'  common stock at a conversion price of approximately
$20.13  per  share (equal to an initial conversion rate of approximately 49.6808
shares  per  $1,000 principal amount of notes), subject to adjustment in certain
circumstances.  Holders  of  the  notes  may convert their notes only if (i) the
price of Pegasus' common stock reaches specified thresholds; (ii) the notes have
been  called  for  redemption;  or (iii) specified corporate transactions occur.

Pegasus  may  redeem  all  or some of the notes for cash at any time on or after
July  15, 2008, at a redemption price equal to the principal amount of the notes
plus  any  accrued  and  unpaid interest to the redemption date. As noted above,
holders  may  require Pegasus to purchase the notes on July 16 of 2008, 2013 and
2018,  or  in  other  specified  circumstances, at a purchase price equal to the
principal  amount  due plus any accrued and unpaid interest to the purchase date
and  additional  amounts,  if  any.

Pegasus  had working capital of $89.6 million at September 30, 2003, compared to
a  working  capital of $17.0 million at December 31, 2002.  Net cash provided by
operating  activities  decreased  to  $17.9  million  for the nine months ending
September  30,  2003,  from $31.6 million for the same period in 2002, primarily
due  to  a  reduction  in  service  revenues and the impact of restructure costs
incurred  in  2003.

Net  cash  used  in investing activities increased to $22.4 million for the nine
months  ended  September 30, 2003, compared to $19.6 million for the same period
in  2002.  This increase was primarily the result of a decrease in proceeds from
maturities  of  marketable  securities,  offset  by  a  decrease in purchases of
property  and  equipment  associated  with the finalization of our Dallas office
relocation  in  2002.

Pegasus  expects  to  continue  to  incur capital expenditures related to adding
capacity  to  existing systems and software development, which it estimates will
total from $20 million to $23 million for 2003.  Operating leases continue to be
the  only  off-balance  sheet  financing  arrangements in which Pegasus engages.

On  November 5, 2003 the Company announced that it had entered into a definitive
agreement to acquire the outstanding stock of Unirez, Inc., a hotel reservations
services  company,  for  $38  million  in  cash, subject to certain post-closing
adjustments.  The  transaction is expected to generate approximately $10 million
in  future tax deductions.  Subject to the satisfaction or waiver of all closing
conditions, the Company expects to close the acquisition of Unirez in the fourth
quarter  of  2003.

On  November  5,  2003, the Board of Directors renewed its authorization for the
repurchase of up to 2.5 million shares of Pegasus' common stock.  No shares were
repurchased  during the nine months ended September 30, 2003, nor were there any
shares  repurchased through the date of this filing.  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.

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
- -     Common  stock  repurchases
- -     Response  to  unanticipated  cash  requirements
                                       19


We  believe  that  the Company's financial condition is strong and that its cash
and  cash  flows  from  operations  will  be  sufficient to meet its foreseeable
operating  and  capital  requirements  through  at least the next twelve months.
Pegasus  may  consider  other  financing  alternatives to fund its requirements,
including  possible  public or private debt or equity offerings.  However, there
can  be  no  assurance that any financing alternatives sought by Pegasus will be
available or will be on terms that are attractive to Pegasus.  Further, any debt
financing  may  involve  restrictive  covenants, and any equity financing may be
dilutive  to  stockholders.

OTHER  MATTERS

Financial  Accounting  Standards  Board  ("FASB")  Interpretation  No.  46,
"Consolidation  of Variable Interest Entities" ("FIN 46"), was issued in January
2003.  FIN  46  requires  that  if  an  entity  is  the primary beneficiary of a
variable  interest  entity, the assets, liabilities and results of operations of
the  variable  interest  entity should be included in the consolidated financial
statements  of  the  entity.  The  provisions  of  FIN 46 were effective for all
arrangements  entered into after January 31, 2003.  The Company has not invested
in  any  variable  interest entities after January 31, 2003.  As amended by FASB
Staff  Position  ("FSP")  No.  FIN  46-6, for arrangements entered into prior to
January 31, 2003, the provisions of FIN 46 are effective at the end of the first
interim  or  annual  period  ending  after  December  15,  2003.

As discussed in Note 4 to the Consolidated Financial Statements contained in the
Pegasus'  Annual  Report  on  Form  10-K  for  the year ended December 31, 2002,
Pegasus  sold  its Summit Hotels and Resorts and Sterling Hotels & Resorts brand
business  to  Indecorp  Corporation on January 10, 2001.  The sale agreement, as
amended,  provided  for  a  $1.0 million and a $6.0 million promissory note from
Indecorp.  The  $1.0  million promissory note accrued interest at an annual rate
equal  to prime plus 2 percent, and was repaid in August 2003.  The $6.0 million
note  requires  monthly  payments for a period of eight years commencing July 1,
2002,  and bears interest at an annual rate of 7 percent.  Pegasus also accepted
a  $2.8  million  promissory  note  that  replaced  existing  outstanding  trade
receivables.  The  $2.8  million promissory note requires monthly payments for a
period  of  eight  years commencing July 1, 2002 and bears interest at an annual
rate  of 7 percent.  During 2001, Pegasus recognized a $4.8 million pre-tax gain
on  the  sale  of  Summit  and  Sterling.

The Company has evaluated its relationship with Indecorp and has determined that
Indecorp  is a variable interest entity under FIN 46.  The Company has concluded
that  it  is  the primary beneficiary of Indecorp as defined by FIN 46 and, as a
result, despite having no voting or operational control, the Company is required
to  consolidate  Indecorp.

As  a  result  of the foregoing, Pegasus will account for Indecorp in accordance
with FIN 46 as if it had been consolidated since the sale of Summit and Sterling
on  January  10,  2001.  Accordingly,  Pegasus  will  record a cumulative-effect
adjustment  related  to  the  adoption  of FIN 46 in the fourth quarter of 2003,
which  is anticipated to include the effects of the reversal of the pre-tax gain
of  $4.8  million  recognized  on  the initial sale.  Additionally, Pegasus will
begin  consolidating Indecorp's results of operations on January 1, 2004.  Based
solely  on  unaudited  financial  information provided to Pegasus' management by
Indecorp  on a voluntary basis (which we have not taken any independent steps to
verify), Indecorp's total assets, liabilities, revenues, operating expenses, and
net  loss  as of and for the unaudited year ended June 30, 2003 on a stand-alone
basis  were $13.8 million, $17.8 million, $24.3 million, $25.4 million, and $5.2
million,  respectively.  Indecorp  is  actively  pursuing  options  to  obtain
additional  third-party  capital  that  may  negate the Company's requirement to
consolidate its financial results.  However, there can be no assurance that such
a  transaction  will  occur.  To  the  extent  that  Indecorp is unsuccessful in
obtaining a sufficient capital infusion, and its shareholders' equity balance is
less  than  zero,  Indecorp's  future losses will be recognized by Pegasus.  Any
such  losses  recognized  by  Pegasus would be equally offset to the extent that
Indecorp  has  future  income  prior  to  any  allocations  to minority interest
holders.

ITEM  4.  CONTROLS  AND  PROCEDURES

The Company maintains disclosure controls and procedures designed to ensure that
it  is able to collect the information it is required to disclose in the reports
it  files  with  the Securities and Exchange Commission, or SEC, and to process,
summarize and disclose this information within the time periods specified in the
rules  of  the SEC.  As of the end of the period covered by 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) -15(e) and 15(d)-15(e) under the Securities Exchange Act of 1934,
are  effective  in  timely  alerting them to material information required to be
included  in  Pegasus'  periodic  SEC  reports.
                                       20


In  designing  and evaluating the disclosure controls and procedures, management
recognized  that  any  controls  and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the desired control
objectives,  and  management  necessarily  was required to apply its judgment in
evaluating  the  cost-benefit  relationship of possible controls and procedures.

The  Company  maintains  a  system  of  internal  controls  designed  to provide
reasonable  assurance  that  transactions  are  executed  in  accordance  with
management's  general  or  specific  authorization  and  that  transactions  are
recorded  as  necessary:

  -  to permit preparation of financial statements in conformity with generally
     accepted  accounting  principles,  and
  -  to  maintain  accountability  for  assets.

Since  the date of the most recent evaluation of the Company's internal controls
by  the  Chief Executive Officer and Chief Financial Officer, there have been no
significant  changes  in  such  controls  or  in  other  factors that could have
significantly  affected  those  controls,  including any corrective actions with
regard  to  significant  deficiencies  and  material  weaknesses.

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  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 31.1 - Certification of Chief Executive Officer, Pursuant to Section 302
of  the  Sarbanes-Oxley  Act  of  2002.

Exhibit 31.2 - Certification of Chief Financial Officer, Pursuant to Section 302
of  the  Sarbanes-Oxley  Act  of  2002.

Exhibit  32.1  - 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  32.2  - 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  filed

On  October  28,  2003  Pegasus Solutions, Inc. filed a report on Form 8-K which
furnished  information  under  Item  12  -  Results  of  Operation and Financial
Condition  for  its press release announcing its financial results for the third
quarter  ended  September  30,  2003.
                                       21


On  November  5,  2003  Pegasus Solutions, Inc. filed a report on Form 8-K under
Item  5  -  Other Events, and furnished information under Item 9 - Regulation FD
Disclosure,  for  its  announcement  of  a  definitive  agreement to acquire the
outstanding  stock  of Unirez, Inc., for $38 million in cash, subject to certain
closing  conditions  and  post-closing  adjustments.



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, 2003                   /s/ JOHN F. DAVIS, III
                                              ----------------------------------
                                                             John F. Davis, III,
                                                                 Chairman, Chief
                                                 Executive Officer and President











                               
                      November 14, 2003                        /s/ SUSAN K. COLE
                                                --------------------------------
                                                                  Susan K. Cole,
                                                        Executive Vice President
                                                     and Chief Financial Officer
                                                  (Principal Accounting Officer)



                                       22



EXHIBIT  INDEX


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

31.1                     Certification of Chief Executive Officer, Pursuant to
                         Section 302 of the  Sarbanes-Oxley  Act  of  2002.

31.2                     Certification of Chief  Financial Officer, Pursuant to
                         Section 302 of the  Sarbanes-Oxley  Act  of  2002.

32.1                     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.

32.2                     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  31.1

                            CERTIFICATION 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 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 report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
       information included in this 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  report;

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

       a)  Designed such disclosure controls  and  procedures,  or  caused  such
           disclosure controls and procedures to be designed under our
           supervision, 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  report  is  being  prepared;

       b)  Evaluated the effectiveness of the registrant's disclosure controls
           and procedures and presented in this report our conclusions about the
           effectiveness of  the  disclosure controls and procedures, as of the
           end of the period covered by  this report based on  such  evaluation;
           and

       c)  Disclosed  in this report any change in the registrant's internal
           control over  financial  reporting  that  occurred  during  the
           registrant's most recent fiscal  quarter (the registrant's fourth
           fiscal quarter in the case of an annual report)  that has  materially
           affected,  or is reasonably likely to materially affect,  the
           registrant's  internal  control  over  financial  reporting;  and

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

       a)  All  significant deficiencies  and  material weaknesses in the design
           or operation of internal control  over  financial reporting which are
           reasonably likely  to  adversely  affect  the registrant's ability to
           record,  process, summarize and  report  financial  information; and

       b)  Any  fraud,  whether  or  not  material, that involves management or
           other employees who have a significant role in the registrant's
           internal control over  financial  reporting.

Date:  November 14,  2003

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



Exhibit  31.2

                            CERTIFICATION 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 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 report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
       information included in this 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 report;

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

       a)  Designed  such disclosure controls  and  procedures,  or caused  such
           disclosure controls and procedures to be designed under our
           supervision, 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  report  is  being  prepared;

       b)  Evaluated  the  effectiveness of the registrant's disclosure controls
           and procedures and presented in this report our conclusions about the
           effectiveness of  the  disclosure controls and procedures, as of the
           end of the period covered by this report based  on  such  evaluation;
           and

       c)  Disclosed  in this report any change in the registrant's internal
           control over financial reporting that occurred during the
           registrant's most recent fiscal  quarter (the registrant's fourth
           fiscal quarter in the case of an annual report)  that  has materially
           affected,  or is reasonably likely to materially affect,  the
           registrant's  internal  control  over  financial  reporting;  and

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

       a)  All  significant deficiencies and material weaknesses in the design
           or operation  of  internal  control  over  financial reporting which
           are reasonably likely to adversely affect  the  registrant's  ability
           to  record,  process, summarize and report financial information; and

       b)  Any  fraud,  whether  or  not  material, that involves management or
           other employees who have a significant role in the registrant's
           internal control over  financial  reporting.

Date:  November 14,  2003

/s/  SUSAN  K. COLE
- -------------------------------------
Susan  K. Cole
Executive  Vice  President  and  Chief  Financial  Officer




Exhibit  32.1


              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, 2003 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, 2003                   /s/ JOHN F. DAVIS, III
                                              ----------------------------------
                                                             John F. Davis, III,
                                                                 Chairman, Chief
                                                 Executive Officer and President







Exhibit  32.2


              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, 2003 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, 2003                 /s/ SUSAN K. COLE
                                                --------------------------------
                                                                  Susan K. Cole,
                                                        Executive Vice President
                                                     and Chief Financial Officer
                                                  (Principal Accounting Officer)