PEGASUS SOLUTIONS INC
10-Q, 2000-11-14
COMPUTER PROCESSING & DATA PREPARATION
Previous: HOME WEB INC, NT 10-Q, 2000-11-14
Next: PEGASUS SOLUTIONS INC, 10-Q, EX-10.16, 2000-11-14





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

                                  FORM 10-Q

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

                 For the Quarterly Period Ended September 30, 2000

                                      OR

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

                  For the Transition Period From ___ to ___

                             ____________________

                        Commission File Number 0-22935

                           PEGASUS SOLUTIONS, INC.
            (Exact Name of Registrant as specified in its charter)


                Delaware                                    75-2605174
     (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                     Identification No.)

 3811 Turtle Creek Boulevard, Suite 1100, Dallas, Texas        75219
      (Address of principal executive office)                (Zip Code)

      Registrant's telephone number, including area code: (214) 528-5656


 Indicate by check  mark whether  the registrant  (1) has  filed all  reports
 required to be filed by Section 13  or 15(d) of the Securities Exchange  Act
 of 1934 during the preceding 12 months (or for such shorter period that  the
 registrant was required to file such  reports), and (2) has been subject  to
 such filing requirements for the past 90 days.

                          Yes  [ X ]      No  [   ]

 The number of shares of the registrant's common stock outstanding as of
 November 9, 2000 was 24,646,811.

<PAGE>

                           PEGASUS SOLUTIONS, INC.

                                  FORM 10-Q

                   For the Quarter Ended September 30, 2000

                                    INDEX

                                                                         Page
    Part I.  Financial Information                                       ----

      Item 1.   Financial Statements (unaudited)

               a)  Consolidated Balance Sheets as of September 30,
                   2000 and December 31, 1999                              3
               b)  Consolidated Statements of Operations for the Three
                   and Nine Months Ended September 30, 2000 and 1999       4
               c)  Consolidated Statements of Cash Flows for the Nine
                   Months Ended September 30, 2000 and 1999                5
               d)  Notes to Consolidated Financial Statements              6

      Item 2.  Management's Discussion and Analysis of Financial
               Condition and Results of Operations                        12

    Part II.   Other Information

      Item 1.  Legal Proceedings                                          23

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

      Signatures                                                          24


<PAGE>

 Part I - Financial Information
 Item 1.   Financial Statements

<TABLE>
                             PEGASUS SOLUTIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                     (In thousands except for share amounts)
                                   (Unaudited)


                                             September 30,       December 31,
                                                  2000               1999
                                              ------------       ------------
 <S>                                         <C>                <C>
 ASSETS

 Cash and cash equivalents                   $      41,804      $     104,616
 Restricted cash                                     4,004              2,929
 Short-term investments                                236             35,283
 Accounts receivable, net                           33,189              4,854
 Other current assets                                4,924              2,585
                                              ------------       ------------
   Total current assets                             84,157            150,267

 Intangible assets, net                             97,353                  -
 Property and equipment, net                        33,613              4,856
 Goodwill, net                                     154,640              2,890
 Other noncurrent assets                             4,578              5,527
                                              ------------       ------------
      Total assets                           $     374,341      $     163,540

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Accounts payable and accrued liabilities    $      34,882              6,162
 Deferred tax liability                             12,253                  -
 Unearned income                                    10,162                 63
 Income tax payable                                  9,021                  -
 Customer deposits                                   5,054                384
 Current portion of capital lease obligations          134                 52
                                              ------------       ------------
   Total current liabilities                        71,506              6,661

 Deferred tax liability                             11,639                  -
 Note payable                                       20,000                  -
 Other noncurrent liabilities                          680                107
 Unearned income                                     1,052                  -

 Stockholders' equity:
   Preferred stock, $.01 par value; 2,000,000
     shares authorized; zero shares issued
     and outstanding,                                    -                  -
   Common stock, $.01 par value; 50,000,000
     shares authorized; 24,612,236 and
     20,515,050 shares issued, respectively            246                205
   Additional paid-in capital                      284,712            156,978
   Unearned compensation                              (207)              (442)
   Accumulated comprehensive loss                     (161)               (25)
   Retained earnings (deficit)                     (15,100)                82
   Less treasury stock (174,726 shares,
     at cost)                                          (26)               (26)
                                              ------------       ------------
     Total stockholders' equity                    269,464            156,772
                                              ------------       ------------
     Total liabilities and
       stockholders' equity                  $     374,341      $     163,540
                                              ============       ============

 See accompanying notes to condensed consolidated financial statements
</TABLE>
<PAGE>
<TABLE>

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


                                                  Three Months Ended          Nine Months Ended
                                                     September 30,              September 30,
                                                ------------------------    ------------------------
                                                    2000         1999         2000          1999
                                                ----------    ----------    ----------    ----------
 <S>                                           <C>           <C>           <C>           <C>

 Net revenues                                  $    52,418   $    10,075   $   115,442   $    27,636

 Cost of services                                   25,906         3,391        54,963         8,907
 Research and development                            2,248           658         5,164         1,888
 Write-off of purchased in-process
   research and development                              -             -         8,000             -
 General and administrative expenses                 5,233         1,320        12,580         3,996
 Marketing and promotion expenses                    8,182         1,527        18,810         4,499
 Depreciation and amortization                      16,883           614        34,465         1,853
                                                ----------    ----------    ----------    ----------
 Operating income (loss)                            (6,034)        2,565       (18,540)        6,493
 Other income (expense):
   Interest income, net                                 52         1,571         1,609         3,204
   Write-off of minority interest investment             -             -             -        (1,100)
   Other                                                69             -           164             -
                                                ----------    ----------    ----------    ----------
 Income (loss) before income taxes                  (5,913)        4,136       (16,767)        8,597
 Income taxes                                         (861)        1,406        (1,586)        3,113
                                                ----------    ----------    ----------    ----------
 Net income (loss)                             $    (5,052)  $     2,730   $   (15,181)  $     5,484
                                                ==========    ==========    ==========    ==========
 Other comprehensive loss - change in
   unrealized loss, net of tax                        (698)            -          (136)            -
                                                ----------    ----------    ----------    ----------
 Comprehensive income (loss)                   $    (5,750)  $     2,730   $   (15,317)  $     5,484
                                                ==========    ==========    ==========    ==========
 Net income (loss) per share:
   Basic                                       $     (0.21)  $      0.14   $     (0.66)  $      0.30
                                                ==========    ==========    ==========    ==========
   Diluted                                     $     (0.21)  $      0.13   $     (0.66)  $      0.29
                                                ==========    ==========    ==========    ==========
 Weighted average shares outstanding:
   Basic                                            24,395        20,049        22,975        18,024
                                                ==========    ==========    ==========    ==========
   Diluted                                          24,395        20,916        22,975        19,207
                                                ==========    ==========    ==========    ==========

 See accompanying notes to condensed consolidated financial statements
</TABLE>
<PAGE>
<TABLE>

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

                                                                Nine Months Ended
                                                                  September 30,
                                                           --------------------------
                                                               2000           1999
                                                           -----------     ----------
<S>                                                       <C>             <C>
Cash flows from operating activities:
  Net income (loss)                                       $    (15,181)   $     5,484
  Adjustments to reconcile net income to net
    cash from operating activities:
    Depreciation and amortization                               34,465          1,853
    Write-off of purchased in-process
      research and development                                   8,000              -
    Write-off of minority interest investment                        -          1,100
    Deferred taxes                                              (9,902)             -
    Other                                                        2,890          2,883
    Changes in assets and liabilities:
      Restricted cash                                           (1,076)          (334)
      Accounts receivable                                        3,605         (1,629)
      Other assets                                               5,477         (1,490)
      Accounts payable and accrued liabilities                  (8,441)         2,074
      Unearned income                                            1,401            560
      Other liabilities                                          1,002            (27)
                                                           -----------     ----------
        Net cash provided by operating activities               22,240         10,474
                                                           -----------     ----------
Cash flows from investing activities:
  Purchase of REZsolutions, Inc.                               (95,865)             -
  Purchase of software, property and equipment                  (7,128)        (3,096)
  Purchase of marketable securities                                  -        (54,536)
  Proceeds from maturity of marketable securities               35,294         22,581
  Other                                                             50           (100)
                                                           -----------     ----------
      Net cash used for investing activities                   (67,649)       (35,151)
                                                           -----------     ----------
Cash flows from financing activities:
  Proceeds from issuance of stock                                  418         88,383
  Repayment of note payable                                    (17,768)             -
  Proceeds from credit facility                                 10,000              -
  Repayment of credit facility                                 (10,000)             -
  Payment on capital leases                                        (53)          (473)
                                                           -----------     ----------
    Net cash provided by (used for) financing activities       (17,403)        87,910
                                                           -----------     ----------
Net increase (decrease) in cash and cash equivalents           (62,812)        63,233
Cash and cash equivalents, beginning of period                 104,616         25,002
                                                           -----------     ----------
Cash and cash equivalents, end of period                  $     41,804    $    88,235
                                                           ===========     ==========
Supplemental disclosure of cash flow information:

  Interest paid                                           $        339    $        26
                                                           ===========     ==========
  Income taxes paid                                       $        785    $       140
                                                           ===========     ==========

  See accompanying notes to condensed consolidated financial statements

</TABLE>
<PAGE>

                  Notes to Consolidated Financial Statements
                                 (Unaudited)


 1. BASIS OF PRESENTATION

    On  May 2,  2000,  the stockholders  of  Pegasus Systems,  Inc.  approved
    changing the  Company's name to Pegasus Solutions, Inc.   As a result  of
    the  acquisition of REZ,  Inc. on  April 3, 2000,  the new  name is  more
    descriptive  of the combined  entity and our  services.  Pegasus'  common
    stock is traded on the Nasdaq National Market under the symbol PEGS.

    Pegasus  is a  leading provider  of end-to-end  reservation  distribution
    systems,   reservation  technology  systems   and  hotel   representation
    services  for the global  hotel industry. Pegasus  is organized into  two
    business  segments  -  hospitality  and  technology.    The  consolidated
    financial statements include the accounts of Pegasus Solutions, Inc.  and
    its  wholly  owned  subsidiaries  ("Pegasus"  or  "the  Company").    All
    significant intercompany balances have been eliminated in consolidation.

    In  the  opinion  of management,  the  unaudited  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 normally recurring  nature.
    The  results  for  interim periods  are  not  necessarily  indicative  of
    results  expected for  the  entire fiscal  year.   Certain  prior  period
    amounts   have  been  reclassified   to  conform   with  current   period
    presentation.     The  accompanying   unaudited  consolidated   financial
    statements and the  notes thereto should be read in conjunction with  the
    consolidated  financial statements  and notes  thereto contained  in  our
    annual report for  the year ended December 31, 1999 on Form 10-K and  our
    Form  S-4 (registration  no. 333-92683)  that was  declared effective  on
    March  31, 2000.   Pegasus management believes  that the disclosures  are
    sufficient for interim financial reporting purposes.

 2. EARNINGS PER SHARE

    Basic  and diluted net  income (loss) per  share for the  three and  nine
    months ended September 30, 2000 and 1999 has been computed in  accordance
    with Statement of  Financial Accounting Standards No. 128, "Earnings  per
    Share"  ("FAS 128") using  the weighted average  number of common  shares
    outstanding.

    Diluted net income  (loss) per share for the three and nine months  ended
    September  30, 2000  and  1999 gives  effect  to all  dilutive  potential
    common  shares  that  were outstanding  during  the  respective  periods.
    Outstanding  options and warrants  with strike prices  below the  average
    fair market value  of Pegasus common stock for the three and nine  months
    ended September 30, 1999 were included in the diluted earnings per  share
    ("EPS") calculations for  the respective periods.  Because of net  losses
    for the three  and nine months ended September 30, 2000, all  outstanding
    options  and warrants  were excluded in  the calculation  of diluted  net
    loss per share because their effect would be anti-dilutive.
<PAGE>

<TABLE>
    The following table sets forth the options excluded from the diluted  EPS
    calculations for the periods ended September 30:

                                 2000                                     1999
                -----------------------------------------  --------------------------------------
  Three                                       Weighted                                Weighted
  Months         Options      Strike          Average      Options       Strike       Average
  Ended         Excluded      Price        Remaining Life  Excluded      Price     Remaining Life
 --------       --------   --------------- --------------  -------- ------------- ---------------
 <S>           <C>         <C>               <C>            <C>     <C>              <C>

 March 31         99,000   $25.25 - $29.02   6.6 years        1,500      $27.25      6.8 years
 June 30       3,164,371   $ 1.34 - $29.02   7.8 years        9,000 $27.25-$31.17    6.5 years
 September 30  3,073,893   $ 1.34 - $29.02   7.4 years      106,500 $25.25-$31.17    7.0 years
</TABLE>

<TABLE>
    The following table sets forth the basic and diluted EPS computation  for
    the  three  and  nine  months ended  September  30,  2000  and  1999  (in
    thousands, except per share amounts):

                                 Three Months Ended    Nine Months Ended
                                    September 30,        September 30,
                                 ----------------------------------------
                                    2000      1999       2000       1999
                                 ----------------------------------------
   <S>                          <C>         <C>      <C>          <C>
   Net income (loss)            $ (5,052)   $ 2,730  $ (15,181)   $ 5,484
                                 ========================================
   Basic:
   Weighted average number
    of shares outstanding         24,395     20,049     22,975     18,024
                                 ----------------------------------------
   Net income (loss) per share  $  (0.21)   $  0.14  $   (0.66)   $  0.30
                                 ========================================

   Diluted:
   Weighted average number
    of shares outstanding         24,395     20,049     22,975     18,024

   Additional weighted
     average shares from
     assumed exercise of
     dilutive stock options
     and warrants, net of
     shares to be repurchased
     with exercise proceeds            -        867          -      1,183
                                 ----------------------------------------
   Weighted average number
     of shares outstanding
     used in the diluted net
     income per share
     calculation                  24,395     20,916     22,975     19,207
                                 ----------------------------------------
   Net income (loss) per share  $  (0.21)   $  0.13  $   (0.66)   $  0.29
                                 ========================================
</TABLE>
<PAGE>

 3. SEGMENT INFORMATION

    Based on the  criteria set forth under Statement of Financial  Accounting
    Standards  No. 131,  "Disclosures  about Segments  of an  Enterprise  and
    Related  Information,"  Pegasus  was  organized  into  three   reportable
    segments prior to the REZ acquisition - Pegasus Electronic  Distribution,
    Pegasus  Commission Processing and Pegasus  Business Intelligence.  As  a
    result  of  the  REZ  acquisition, Pegasus  is  now  organized  into  two
    reportable segments - hospitality and technology.

    *  The hospitality segment provides representation, branding,  commission
       processing  and  other  financial  services  to  the  hotel   industry
       worldwide. The  hospitality segment  also includes  our  TravelWeb.com
       Web site.
    *  The technology segment  provides central reservation systems  ("CRS"),
       global   distribution   system   ("GDS")   connectivity,   alternative
       distribution services  and  data warehousing  services to  the  global
       hotel industry.

    Pegasus  is  organized  primarily on  the  basis  of  services  provided.
    Segment  data includes  a charge allocating  all corporate  costs to  the
    operating segments. Management evaluates the performance of its  segments
    based  on   earnings  before  interest,  income  tax,  depreciation   and
    amortization ("EBITDA").

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

                       Hospitality   Technology    Other      Total
                       -----------   ----------    -----      -----
        <S>            <C>          <C>          <C>        <C>
        2000
        ----
        Net revenues   $ 33,563     $ 18,855     $    --    $ 52,418
        EBITDA            7,640        3,112          97      10,849

        1999
        ----
        Net revenues      5,244        4,831          --      10,075
        EBITDA            2,118        1,077         (16)      3,179
</TABLE>
<PAGE>

<TABLE>
    A  reconciliation of total  segment EBITDA to  total consolidated  income
    (loss) before income taxes for the three months ended September 30,  2000
    and 1999 is as follows (in thousands):

                                                        2000         1999
                                                     ----------------------
    <S>                                             <C>          <C>
    Total EBITDA for reportable segments            $  10,849    $    3,179
    Depreciation and amortization                     (16,883)         (614)
    Interest income net                                    52         1,571
    Other                                                  69            --
                                                     ----------------------
    Consolidated income (loss) before income taxes  $  (5,913)   $    4,136
                                                     ======================

</TABLE>
<TABLE>

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

                       Hospitality   Technology    Other      Total
                       -----------   ----------    -----      -----
        <S>            <C>          <C>          <C>        <C>
        2000
        ----
        Net revenues   $ 73,358     $ 42,084     $     --   $ 115,442
        EBITDA           17,937        6,089         (101)     23,925

        1999
        ----
        Net revenues     14,529       13,107           --      27,636
        EBITDA            5,410        2,952          (16)      8,346
</TABLE>

<TABLE>
    A reconciliation of total segment EBITDA to total consolidated income
    (loss) before income taxes for the nine months ended September 30, 2000
    and 1999 is as follows (in thousands):

                                                        2000         1999
                                                     ----------------------
    <S>                                             <C>          <C>
    Total EBITDA for reportable segments            $  23,925    $    8,346
    Depreciation and amortization                     (34,465)       (1,853)
    Write-off of purchased in-process research
      and development                                  (8,000)           --
    Interest income, net                                1,609         3,204
    Other                                                 164        (1,100)
                                                     ----------------------
    Consolidated income (loss) before income taxes  $ (16,767)   $    8,597
                                                     ======================
</TABLE>
<PAGE>

 4. ACQUISITION

    On April  3, 2000, Pegasus completed the  acquisition of REZ, Inc.,  also
    known as REZsolutions.  REZ now operates as a wholly owned subsidiary  of
    Pegasus.  REZ stockholders received the following consideration on a  pro
    rata basis:

    1) An   aggregate  3.99   million  shares   of  Pegasus   common   stock,
       approximately   338,000  shares   of   which   were   placed   in   an
       indemnification escrow  account and  approximately 123,000  shares  of
       which were placed  in an escrow account  pending the determination  of
       post-closing adjustments.   No  fractional shares  were issued.    REZ
       stockholders  received a  cash  payment  in  lieu  of  any  fractional
       shares.
    2) Approximately $89  million in  cash, $5.5 million  of which  is in  an
       indemnification escrow account.
    3) A $20 million note payable to Utell International Group, Ltd. in  lieu
       of cash consideration  otherwise receivable by Utell.   Utell was  the
       majority REZ stockholder.

    The  acquisition  was   accounted  for  under  the  purchase  method   of
    accounting.  Accordingly,  REZ's results of operations subsequent to  the
    acquisition  date are included  in the  Company's unaudited  consolidated
    financial statements.

    The  $246.5 million purchase price  includes approximately $11.0  million
    in   acquisition  costs  and  was   allocated  to  assets  acquired   and
    liabilities  assumed based  on estimated  fair value  at the  acquisition
    date  (note  8).   The  approximate fair  value  of assets  acquired  and
    liabilities  assumed at the  acquisition date, excluding  a write-off  of
    purchased  in-process research and development,  is summarized below  (in
    thousands):

         Estimated fair value of REZ net tangible assets purchased  $  3,952
         Deferred tax liability associated with the intangibles
           acquired                                                  (42,179)
         Customer relationships                                       59,600
         Software                                                     33,300
         Workforce in-place                                           20,200
         Non-compete agreement                                         3,700
         Goodwill                                                    159,902


    The  allocation of the purchase  price to intangibles  was based upon  an
    independent,  third-party  appraisal  and management's  estimates.    The
    intangible assets and goodwill have estimated useful lives and  estimated
    annual amortization as follows (in thousands):

                                              Estimated     Calculated
                                               Useful         Annual
                                    Amount      Life       Amortization
                                   --------    -------     ------------
         Customer relationships   $  59,600    3 years     $  19,733
         Software                    33,300    3 years        11,048
         Workforce in-place          20,200    3 years         6,815
         Non-compete agreement        3,700    5 years           737
         Goodwill                   159,902   10 years        16,024
<PAGE>

    The  value  assigned to  purchased  in-process research  and  development
    ("IPR&D")  was determined by identifying  research projects in areas  for
    which  technological feasibility  had not  yet been  established.   These
    projects  totaled $8.0 million  and include a  customer reporting  system
    and Corporate  Direct, a program for  discounted corporate room rates  on
    the Internet.   The value was determined by estimating the expected  cash
    flows  from the projects  once commercially viable,  discounting the  net
    cash flows back to their present value and then applying a percentage  of
    completion to the calculated value as defined below.

    Net  Cash Flows.   The net  cash  flows from the  identified projects are
    based  on our  estimates  of revenues,  cost  of services,  research  and
    development  costs, marketing  and promotion  expenses, and  general  and
    administrative expenses associated  with each project.  The  research and
    development  costs  included  in  the  model  reflect  costs  to  sustain
    projects,   but   exclude  costs   to   bring  in-process   projects   to
    technological feasibility.

    Discount Rate.  The net cash flows were discounted back to their  present
    value using a  25% discount rate.  This discount rate is higher than  the
    industry weighted average  cost of capital due to inherent  uncertainties
    surrounding  the successful development of  the IPR&D, market  acceptance
    of  the  technology,   the  useful  life  of  such  technology  and   the
    uncertainty of  technological advances that could potentially impact  the
    estimates described above.

    Percentage of Completion.  The percentage of completion for each  project
    was determined using  costs incurred to date on each project as  compared
    to the remaining  research and development to be completed to bring  each
    project  to  technological feasibility.    The percentage  of  completion
    applied to the customer reporting and Corporate Direct projects were  65%
    and 80%, respectively.

    If  the projects  discussed  above are  not successfully  developed,  the
    sales  and  profitability  of  the  combined  company  may  be  adversely
    affected in future periods.

    Pro  forma results  of operations  for  the combined  company as  if  the
    transaction  had  occurred  at  the  beginning  of  the  earliest  period
    presented and carried forward into 2000 are as follows (in thousands):

                                                Nine Months        Year
                                                   Ended           Ended
                                               September 30,    December 31,
                                                   2000            1999
                                                 --------        --------
        Revenues                                $ 150,078       $ 184,024
        Net loss                                  (20,911)        (35,261)
        Basic and diluted net loss per share        (0.86)          (1.56)


 5. CONTINGENCIES

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

 6. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

    In June 1998,  the Financial Accounting Standards Board issued  Statement
    of  Financial Accounting Standards  No. 133,  "Accounting for  Derivative
    Instruments  and Hedging Activities" ("FAS  133"). FAS 133 requires  that
    all  derivative instruments  be recorded  on the  balance sheet  at  fair
    value. Changes in  the fair value of derivative instruments are  recorded
    each period in current earnings or other comprehensive income,  depending
    on whether the  derivative is designated as part of a hedge  transaction.
    FAS 133,  as amended by Statement  of Financial Accounting Standards  No.
    137,  "Accounting for  Derivative Instruments  and Hedging  Activities  -
    Deferral of  Effective Date of FAS 133,"  is effective for first  quarter
    financial statements in fiscal 2001.  Pegasus currently accounts for  its
    hedging activities  in accordance with Statement of Financial  Accounting
    Standards No. 52,  "Foreign Currency Translation".  Pegasus is  currently
    measuring the impact of adopting FAS 133.

    On  December 3,  1999, the  Securities and  Exchange Commission  released
    Staff  Accounting Bulletin No. 101  ("SAB 101"), "Revenue Recognition  in
    Financial  Statements," which  summarizes some  of the  Staff's views  in
    applying generally accepted accounting principles to revenue  recognition
    in financial statements.  The Staff provided this guidance due, in  part,
    to  the  large number  of  revenue recognition  issues  that  registrants
    encounter. Pegasus is  applying SAB 101 on a prospective basis  beginning
    in fiscal year 2000.

    In   March  2000,  the  Financial   Accounting  Standards  Board   issued
    Interpretation  No. 44 ("FIN 44"),  "Accounting for Certain  Transactions
    Involving Stock Compensation,  an Interpretation of APB Opinion No.  25".
    FIN  44 clarifies  the application  of APB  Opinion No.  25 for  (a)  the
    definition of  an employee for purposes of  applying APB Opinion No.  25,
    (b)  the  criteria  for  determining  whether  a  plan  qualifies  as   a
    noncompensatory  plan,   (c)  the  accounting  consequences  of   various
    modifications to the  terms of a previously fixed stock option or  award,
    and (d) the accounting for an exchange of stock compensation awards in  a
    business  combination.  FIN 44  was effective July  1, 2000, but  certain
    conclusions  cover specific events that  occur after either December  15,
    1998,  or  January  12,  2000.   The  Company  accounts  for  stock-based
    employee compensation  arrangements in accordance with the provisions  of
    APB  Opinion No. 25 and  intends to follow the  guidance included in  FIN
    44.

 7. STOCKHOLDERS' EQUITY
    On August  9, 2000, the board of  directors authorized the repurchase  of
    up to two  million shares of the Company's common stock.  The  repurchase
    is  at  the  discretion  of the  board  of  directors'  Stock  Repurchase
    Committee  and may be made  on the open  market, in privately  negotiated
    transactions or  otherwise, depending on market conditions, price,  share
    availability and other  factors.  Shares repurchased may be reserved  for
    later  reissue  in  connection with  employee  benefit  plans  and  other
    general  corporate purposes.  As  of September 30,  2000, no shares  have
    been repurchased by Pegasus.
<PAGE>

 8. SUBSEQUENT EVENTS

    On October 18, 2000, Pegasus and REZ shareholders agreed to a  settlement
    of  the balance sheet escrow.   Under the  agreement, the purchase  price
    was  reduced   by  $1,150,000  because  of  post-closing  balance   sheet
    adjustments.   Pegasus will  receive 70,767 shares  of common stock  from
    the balance sheet escrow to effect this adjustment.

    On November 1, 2000, Pegasus entered into an agreement to acquire all  or
    part ownership of Global Enterprise Technology Solutions LLC ("GETS"),  a
    provider  of hotel  property management  systems to  nearly 3,000  hotels
    worldwide.   Under  the terms  of the  agreement, Pegasus  initiated  the
    acquisition  by acquiring  a 20% interest  for a  combination of  Pegasus
    common  stock and cash  totaling $5 million.   Pegasus has  the right  to
    acquire full  ownership of Phoenix-based GETS  within the next 24  months
    for Pegasus common stock and cash.

    As  part of the  transaction, Pegasus obtained  an exclusive license  for
    the new  Internet-based application service provider property  management
    system  currently  under  development by  GETS.    Pegasus  is  currently
    funding  and directing the development  of the system.   As of  September
    30, 2000, Pegasus had funded development costs of $800,000.  Because  the
    agreement  was  signed   after  September  30,  2000,  these  costs   are
    classified as a  note receivable and included in other current assets  in
    Pegasus' consolidated balance sheet as of September 30, 2000.

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

 FORWARD-LOOKING STATEMENTS

 The  following  discussion  of  the  financial  condition  and  results   of
 operations 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,  1999 and our Form  S-4
 (registration no. 333-92683) that was declared effective on March 31,  2000.
 This quarterly  report  on  Form 10-Q  contains  forward-looking  statements
 including statements  using terminology  such as  "may," "will,"  "expects,"
 "plans," "anticipates,"  "estimates,"  "potential," or  "continue,"  or  the
 negative thereof or other  comparable terminology regarding beliefs,  plans,
 expectations or  intentions  for  the future.    Forward-looking  statements
 include statements regarding:

   *  revenue growth and operating margins
   *  revenue generated from new services
   *  the development of purchased in-process research and development
      projects
   *  trends in the travel agency industry
   *  Pegasus Business Intelligence operating losses
   *  future liquidity and capital requirements
   *  the Euro's impact on future revenues
<PAGE>

 These forward-looking statements involve risks and uncertainties and  actual
 results could differ materially from those discussed in the  forward-looking
 statements.  These risks and uncertainties include, but are not limited  to,
 those described under  the heading "Risk  Factors" in our  filings with  the
 Securities and Exchange  Commission, including our  Form 10-K  for the  year
 ended December 31, 1999 and our  Form S-4 (registration no. 333-92683)  that
 was declared effective on March 31, 2000.

 OVERVIEW

 Pegasus  is  a  leading  provider  of  end-to-end  reservation  distribution
 systems, reservation technology  systems and  hotel representation  services
 for the global  hotel industry.   On April  3, 2000,  Pegasus completed  the
 acquisition of REZ, Inc.,  a leader in  providing distribution services  and
 solutions for the  hotel industry.   Prior to the  acquisition, Pegasus  was
 organized into three reporting  segments - Pegasus Electronic  Distribution,
 Pegasus Commission  Processing  and Pegasus  Business  Intelligence.   As  a
 result of  the acquisition,  Pegasus is  now  organized into  two  reporting
 segments - hospitality and technology.

 Pegasus has experienced substantial growth  since  its  inception.   Because
 REZ has historically experienced  slower  revenue growth and lower operating
 margins  than Pegasus,  the  combined company  will likely experience slower
 revenue  growth and lower  operating margins than Pegasus has experienced in
 the past.  If the combined company's revenue growth and operating margins do
 not  improve  over  REZ's  historical  operating performance,  the  combined
 company's cash flow and operating results could be adversely affected.

 Hospitality

 Our  hospitality  segment  includes  hotel  representation services, Pegasus
 Financial  Services  and  TravelWeb.com.   Hospitality  revenues represented
 approximately  64%  of  consolidated  revenue for  the  three  months  ended
 September 30, 2000.

 Representation  Services.  In  order  to  sell  their  rooms in marketplaces
 outside their locale, many independent  hotels associate themselves with our
 hotel  representation services  and  use our  systems  and infrastructure to
 market and make reservations for their rooms.  Our core hotel representation
 service,  offered under the  Utell[R]  brand name, provides hotel marketing,
 voice reservation and GDS and Internet representation services for more than
 6,400 hotels in more than 180 countries.
<PAGE>

 Pegasus offers  branded hotel  representation  services under  the  Sterling
 Hotels & Resorts[TM],  Summit[R] Hotels &  Resorts, Golden Tulip[TM]  Hotels
 and Tulip Inns[TM] brand names.  Both the Sterling[TM] and Summit[R]  brands
 are "soft" brands offering independent hotels the ability to maintain  their
 own identity  while being  affiliated with  the  Sterling or  Summit  brand.
 Sterling Hotels & Resorts  include over 150  independent luxury hotels,  and
 Summit  Hotels  &  Resorts  include  over  150  independent  luxury  hotels.
 Affiliation with Golden Tulip allows member  hotels to adopt the brand  name
 and quality  standards  of  the well-known  Golden  Tulip  Worldwide  brand.
 Golden Tulip Worldwide members  include approximately 400 hotels  worldwide.
 Branded representation service customers also receive hotel marketing, voice
 reservation and  GDS and  Internet representation  services similar  to  our
 Utell  representation  customers.     Representation  revenues  consist   of
 reservation processing fees, membership fees and fees for various  marketing
 services.

 Our  hotel  representation   services  represented   approximately  46%   of
 consolidated revenues for the three months ended September 30, 2000.

 Pegasus Financial  Services.   Pegasus Financial  Services includes  Pegasus
 Commission  Processing  and  Paytell,  a  prepayment  service  that   allows
 travelers to  prepay for  a  hotel stay,  thus  reducing their  exposure  to
 foreign currency exchange rates.

 Pegasus  Commission  Processing   completes  the   hotel  room   reservation
 transaction by collecting  and consolidating  hotel reservation  commissions
 due to each participating travel  agency and providing transaction  reports.
 The value-added commission consolidation and reporting services that Pegasus
 Commission  Processing  provides  to  both  its  hotel  and  travel   agency
 participants help  both parties  operate more  efficiently and  effectively.
 More than  100,000 travel  agencies and  30,000  hotels participate  in  our
 commission processing service.

 Pegasus Commission Processing  revenues consist  of both  travel agency  and
 hotel fees.   Travel agency  fees are  based on  a percentage  of the  hotel
 commissions processed by Pegasus on behalf of participating travel agencies.
 Revenues from  travel agency  fees can  vary  substantially from  period  to
 period based  on the  types of  hotels at  which reservations  are made  and
 fluctuations in  overall  room rates.    In addition,  participating  hotels
 generally pay fees based on the  number of commissionable transactions  that
 Pegasus processes for the respective hotel.

 Many international  travelers who  book hotel  rooms at  our  representation
 service customers utilize our Paytell[TM]  service to reduce their  exposure
 to foreign  currency  fluctuations.   Travelers  using our  Paytell  service
 prepay for hotel rooms in the traveler's local currency.  When the  traveler
 actually stays at the hotel ("guest stay"), Pegasus remits the amount to the
 hotel in the hotel's local currency.  Revenues for this service consist of a
 fee based on a percentage of the exchange rate for the prepayment,  interest
 earned until the guest stay occurs, and the difference in the exchange  rate
 that the traveler paid and the exchange rate when the guest stay occurs.
<PAGE>

 TravelWeb[TM].com.  TravelWeb.com is an  interactive Internet site on  which
 consumers  can  research   and  reserve  hotel   rooms  around  the   world.
 TravelWeb.com contains  detailed property  information on  more than  39,000
 hotels and allows travelers to  directly access hotels' central  reservation
 systems to check room availability and make or cancel a reservation.   Other
 features  include  hotel  photos,  maps,  weather  information  and  special
 discount  programs.     For  hotel  reservations   that  originate  on   the
 TravelWeb.com Web site, Pegasus charges the  hotel either a transaction  fee
 based on the number of net reservations made at participating properties  or
 a commission based on the value of the guest stay.

 Technology

 Our technology  segment  includes application  service  processing,  Pegasus
 Electronic  Distribution  (excluding  TravelWeb.com)  and  Pegasus  Business
 Intelligence services.  Technology revenues represented approximately 36% of
 consolidated revenues for the three months ended September 30, 2000.

 Application Service Processing.  Application Service Processing ("ASP") is a
 service for  hotel  customers that  require  their own  central  reservation
 systems ("CRS") and includes a license  for our RezView[TM] CRS software  as
 well as the hardware and facilities  necessary to run their CRS and  process
 reservations.  ASP includes the following CRS support services:

   *  system administration
   *  database administration
   *  electronic distribution channel management
   *  telecommunications management
   *  private-label voice reservation services

 ASP revenues consist of transaction fees as well as license, maintenance and
 support fees related to our RezView software.

 Pegasus Electronic Distribution.   Pegasus Electronic Distribution  provides
 the technology that  facilitates electronic hotel  room reservations.   This
 technology connects travel industry global distribution systems ("GDS")  and
 travel-related Internet  sites  to  a hotel's  central  reservation  system.
 Pegasus Electronic Distribution supports a variety of distribution  channels
 including the following:

   *  GDS connectivity -  Pegasus Electronic  Distribution is  linked to  all
      major global distribution systems and  connects our hotel customers  to
      travel agent terminals all over the world.

   *  Third-party Web  sites -  We provide travel-related Web sites access to
      our hotel information database, containing more than  37,000 properties
      and on-line hotel reservation capability.   We provide this service  to
      several of the top travel Web  sites such as Expedia.com,  HotWire.com,
      Lastminute.com,   Oracle   e-Travel,   TravelNow.com   and   our    own
      TravelWeb[TM].com.

   *  Hotel Web sites  - Our NetBooker[TM]  service provides hotel  companies
      with a hotel information database and Internet reservation capabilities
      without making expensive technology investments.  Hotel Web sites  that
      are "Powered by Pegasus[TM]," offer brand loyal Internet shoppers real-
      time rates, availability and booking capabilities.
<PAGE>

 Pegasus Electronic Distribution  revenues primarily  consist of  transaction
 fees,  commissions  and  monthly  subscription  or  maintenance  fees.    In
 addition, new hotel customers pay a one-time set-up fee for establishing the
 connection  between  the  hotel's   CRS  and  the  electronic   distribution
 technology.  New third-party  Web site customers pay  a one-time set-up  fee
 for establishing the connection  between a hotel's  CRS and the  third-party
 Web site.

 Pegasus regularly  seeks  to  develop new  services  to  capitalize  on  its
 existing technology and customer base  and to provide additional  electronic
 hotel reservation  capabilities and  information  services to  its  existing
 customers and to other participants in the hotel room distribution  process.
 One such  development  recently  involved  entering  into  an  agreement  to
 purchase all or part of Global Enterprise Technology Solutions LLC ("GETS").
 As part of the  transaction, Pegasus obtained an  exclusive license for  the
 new  Internet-based   ASP  property   management  system   currently   under
 development by  GETS.   Pegasus  is  currently  funding  and  directing  the
 development of the new system.  In addition, Pegasus Electronic Distribution
 has  introduced services that automate the  processing of hotel reservations
 for large meetings and conventions and for corporate travelers.  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.

 Pegasus Business Intelligence. Pegasus  Business Intelligence provides  data
 warehousing services and  marketing research and  information services.   By
 compiling  aggregate   guest  usage,   consumer  profile   and   reservation
 transaction information,  Pegasus  Business Intelligence  provides  database
 marketing,  market  research  and  marketing  information  systems  for  the
 hospitality industry. Business intelligence revenues consist of fees charged
 to hotels  for  the  development  of  hotel  databases  and  for  consulting
 services.

 REZ, INC. ACQUISITION

 On April 3, 2000, Pegasus  completed the acquisition of  REZ, Inc.  REZ  now
 operates as a wholly owned subsidiary of Pegasus.

 The acquisition was accounted for under the purchase method of accounting.
 Accordingly, REZ's results of operations subsequent to the acquisition date
 are included in the Company's unaudited consolidated financial statements.

 The $246.5 million  purchase price includes  approximately $11.0 million  in
 acquisition costs  and  was allocated  to  assets acquired  and  liabilities
 assumed based on estimated fair value  at the acquisition date (notes 4  and
 8).  The approximate fair value  of assets acquired and liabilities  assumed
 at the  acquisition  date, excluding  a  write-off of  purchased  in-process
 research and development, is summarized below (in thousands):


         Estimated fair value of REZ net tangible assets purchased    $ 3,952
         Deferred tax liability associated with the intangibles
           acquired                                                   (42,179)
         Customer relationships                                        59,600
         Software                                                      33,300
         Workforce in-place                                            20,200
         Non-compete agreement                                          3,700
         Goodwill                                                     159,902
<PAGE>

 The allocation  of the  purchase  price to  intangibles  was based  upon  an
 independent,  third-party  appraisal  and   management's  estimates.     The
 intangible assets and  goodwill have  estimated useful  lives and  estimated
 annual amortization as follows (in thousands):


                                             Estimated    Calculated
                                   Amount     Useful        Annual
                                               Life      Amortization
                                  -------    -------     ------------
         Customer relationships  $ 59,600    3 years       $ 19,733
         Software                  33,300    3 years         11,048
         Workforce in-place        20,200    3 years          6,815
         Non-compete agreement      3,700    5 years            737
         Goodwill                 159,902   10 years         16,024

 The  value  assigned  to  purchased  in-process  research  and   development
 ("IPR&D") was determined by identifying research projects in areas for which
 technological feasibility  had not  yet been  established.   These  projects
 totaled $8.0 million and include a  customer reporting system and  Corporate
 Direct, a program for discounted corporate room rates on the Internet.   The
 value was determined by estimating the expected cash flows from the projects
 once commercially  viable, discounting  the net  cash  flows back  to  their
 present value and then applying a percentage of completion to the calculated
 value as defined below.

 Net Cash Flows.  The net cash  flows from the identified projects are  based
 on our estimates  of revenues, cost  of services,  research and  development
 costs, marketing  and promotion  expenses,  and general  and  administrative
 expenses associated with each project.   The research and development  costs
 included in the model reflect costs  to sustain projects, but exclude  costs
 to bring in-process projects to technological feasibility.

 Discount Rate.   The net cash  flows were discounted  back to their  present
 value using a  25% discount rate.   This discount  rate is  higher than  the
 industry weighted  average cost  of capital  due to  inherent  uncertainties
 surrounding the successful  development of the  IPR&D, market acceptance  of
 the technology, the useful  life of such technology  and the uncertainty  of
 technological  advances  which  could   potentially  impact  the   estimates
 described above.

 Percentage of Completion.  The percentage of completion for each project was
 determined using costs incurred to date  on each project as compared to  the
 remaining research and development to be completed to bring each project  to
 technological feasibility.   The  percentage of  completion applied  to  the
 customer  reporting  and  Corporate  Direct  projects  were  65%  and   80%,
 respectively.

 If the projects discussed  above are not  successfully developed, the  sales
 and profitability  of the  combined company  may  be adversely  affected  in
 future periods.
<PAGE>

 RESULTS OF OPERATIONS

 The results of operations for the three and nine months ended September  30,
 2000 and 1999 include the effect of the REZ acquisition, which was completed
 on April 3, 2000 and  is discussed in Note  4 to the unaudited  consolidated
 financial statements  contained  herein.    Accordingly,  REZ's  results  of
 operations  subsequent  to  the  acquisition   date  are  included  in   the
 accompanying unaudited consolidated financial statements.

 Weakness of the Euro

 Pegasus derives a substantial portion of its revenue from customers  located
 outside the United States, particularly in Europe.  The weakness in the Euro
 relative to the  U.S. Dollar resulted  in Pegasus  earning approximately  $2
 million and $3  million less  in revenue during  the three  and nine  months
 ended September 30, 2000, respectively, than it otherwise might have  earned
 if currency rates had remained comparable  with currency rates for the  same
 periods in  1999.   Because  the  Euro has  continued  to decline  in  value
 relative  to  the   U.S.  Dollar,  we   anticipate  continued  pressure   on
 international revenues during the fourth quarter of 2000.

 Three Months Ended September 30, 2000 and 1999

 Net revenues. Net  revenues for the  three months ended  September 30,  2000
 increased to $52.4  million from $10.1  million for the  three months  ended
 September 30, 1999.  Revenues increased primarily due to the acquisition  of
 REZ.  Excluding the effect of REZ, revenues increased $2.8 million, or 28.1%
 primarily  due  to   higher  transaction  levels   for  Pegasus   Electronic
 Distribution and Pegasus Commission Processing.

 Revenues for our hospitality segment were $33.6 million for the three months
 ended September 30, 2000.  Included in the three months ended September  30,
 2000 is $26.3 million  in hospitality revenues  related to REZ's  operations
 subsequent  to  the  April  3,  2000  effective  date  of  the  acquisition.
 Excluding the effect of REZ, hospitality revenues increased $2.0 million, or
 38.6% for the  three months ended  September 30, 2000  compared to the  same
 period in 1999.

 Pegasus Commission Processing revenues increased approximately 46.7% for the
 three months ended September  30, 2000 compared to  the same period in  1999
 primarily due to a 34.7% increase in the value of commissions paid to member
 travel agencies through our commission processing service.  The increase  in
 the value of commissions paid was due to an increase in the number of  hotel
 commission transactions processed combined with  an increase in the  average
 value of commissions processed.  In  addition, revenue earned on the  spread
 between the  currency  in which  the  hotel  commission is  earned  and  the
 currency paid to  the travel agency  increased.  Incremental  reconciliation
 and tracking services revenue also contributed to the increase in commission
 processing revenues.  Net revenues arising from the increase in  commissions
 paid  was  offset  by  a  reduction   in  the  average  fee  received   from
 participating  travel  agencies  for   consolidating  and  remitting   hotel
 commission payments.  The decrease in  the average travel agency fee is  due
 to consolidation within the  travel agency industry.   Pegasus expects  this
 trend to continue.
<PAGE>

 Revenues for our technology segment were  $18.9 million for the three months
 ended September 30, 2000.  Included in the three months ended September  30,
 2000 is $13.2  million in technology  revenue related  to REZ's  operations.
 Excluding the  effect of  REZ, technology  revenues increased  $810,000,  or
 16.8% for the  three months ended  September 30, 2000  compared to the  same
 period in 1999.

 Pegasus Electronic  Distribution  revenues  increased 26.8%  for  the  three
 months ended September  30, 2000  as compared to  the same  period in  1999.
 This increase resulted  primarily from  a 19.2%  increase in  the number  of
 hotel reservations  made through  our  GDS and  Internet-based  distribution
 services.  Transaction  revenue per  transaction increased  4.8% due  to  an
 increase in  the number of Internet-based transactions,  which generate more
 revenue per transaction.

 Pegasus Business Intelligence  revenues were $236,000  for the three  months
 ended September 30, 2000,  compared to $567,000 for  the three months  ended
 September 30,1999.  Pegasus Business Intelligence revenues consisted of fees
 charged to hotels for the development and maintenance of hotel databases and
 for consulting services.

 Pegasus Business Intelligence  had net pretax  losses of approximately  $1.3
 million and $1.1 million for the  three months ended September 30, 2000  and
 1999, respectively.   Pegasus  expects this  business  to continue  to  have
 losses in the foreseeable future.

 Cost of services. Cost of services  were $25.9 million for the three  months
 ended September 30, 2000.  Included in the three months ended September  30,
 2000 is $21.7 million in cost of services attributable to REZ's  operations.
 Excluding the effect  of REZ, cost  of services increased  $821,000 for  the
 three months ended September 30, 2000  compared to the same period in  1999.
 Cost of services for the old  Pegasus business increased due to an  increase
 in headcount for electronic distribution and commission processing.

 Research and  development.   Research  and  development expenses  were  $2.2
 million for  the  three months  ended  September  30, 2000.    Research  and
 development for  the three  months ended  September 30,  2000 includes  $1.4
 million in research  and development expenses  related to REZ's  operations.
 Excluding the effect  of REZ,  research and  development expenses  increased
 $216,000 for the three months ended September 30, 2000 compared to the  same
 period in 1999.

 General and  administrative expenses.  General and  administrative  expenses
 were $5.2 million for  the three months ended  September 30, 2000.   General
 and administrative expenses for  the three months  ended September 30,  2000
 includes $3.2 million in general and administrative expenses related to REZ.
 Excluding the  direct effect  of REZ,  general and  administrative  expenses
 increased $649,000 for the three months ended September 30, 2000 compared to
 the same period in 1999.  General and administrative expenses increased  due
 to an increase in headcount as well as other expenses that were incurred  as
 a result  of  the  REZ  acquisition  but  did  not  meet  the  criteria  for
 capitalization.
<PAGE>

 Marketing and promotion expenses. Marketing and promotion expenses were $8.2
 million for the  three months  ended September 30,  2000.   Included in  the
 three months  ended September  30, 2000  is $6.5  million in  marketing  and
 promotion expenses  attributable  to REZ.    Excluding the  effect  of  REZ,
 marketing and promotion  expenses increased $109,000,  for the three  months
 ended September 30, 2000 compared to the same period in 1999.  Marketing and
 promotion expenses for the old Pegasus business increased due to an increase
 in headcount for commission processing, business intelligence and  corporate
 marketing.

 Depreciation and amortization. Depreciation  and amortization expenses  were
 $16.9 million for the three months ended September 30, 2000.  For the  three
 months ended September 30, 2000,  depreciation and amortization expense  for
 property and equipment increased to $3.2 million from $504,000 for the three
 months  ended  September  30,  1999  primarily   due  to  $2.6  million   of
 depreciation and amortization expense related to REZ property and equipment.
 For the three months ended September 30, 2000, amortization expense  related
 to purchased  intangibles  and  goodwill increased  to  $13.7  million  from
 $111,000 for the three  months ended September 30,  1999 because of the  REZ
 acquisition.

 Interest income (expense), net.  Net interest income decreased $1.5  million
 for the three months ended September  30, 2000 compared to the three  months
 ended September 30, 1999.   Interest income decreased  $1.0 million for  the
 three months ended September 30, 2000 compared to the same period in 1999 as
 we utilized some of our marketable  securities to fund the REZ  acquisition.
 Interest expense increased $502,000 for the three months ended September 30,
 2000 compared to the same period  in 1999 primarily due to $400,000  accrued
 interest on the Utell note payable.

 Provision for  Income Taxes.   Pegasus  recorded an  income tax  benefit  of
 $861,000 for the  three months  ended September  30, 2000  primarily due  to
 large non-deductible  expenses  related  to purchase  accounting.    Pegasus
 recorded an income tax provision of $1.4 million for the three months  ended
 September 30, 1999, an effective tax rate of 34% of pretax income.

 Nine Months Ended September 30, 2000 and 1999

 Net revenues. Net  revenues for  the nine  months ended  September 30,  2000
 increased to $115.4  million from $27.6  million for the  nine months  ended
 September 30, 1999.  Revenues increased primarily due to the acquisition  of
 REZ.   Excluding the  effect of  REZ, revenues  increased $8.2  million,  or
 29.7%, primarily due  to higher  transaction levels  for Pegasus  Electronic
 Distribution and Pegasus Commission Processing.

 Revenues for our hospitality segment were $73.4 million for the nine  months
 ended September 30, 2000.  Included  in the nine months ended September  30,
 2000 is $54.0  million in hospitality  revenue related  to REZ's  operations
 subsequent  to  the  April  3,  2000  effective  date  of  the  acquisition.
 Excluding the effect of REZ, hospitality revenues increased $4.8 million, or
 33.3% for the nine months ended September, 2000 compared to the same  period
 in 1999.
<PAGE>

 Pegasus Commission Processing revenues increased  38.8% for the nine  months
 ended September 30, 2000 compared to the same period in 1999 as a result  of
 a 38.2% increase in the value of commissions paid to member travel  agencies
 through our commission processing  service.  The  value of commissions  paid
 increased because  of    an  increase in  the  number  of  hotel  commission
 transactions processed combined  with an increase  in the  average value  of
 commissions processed.  In  addition, revenue earned  on the spread  between
 the currency in which the hotel  commission is earned and the currency  paid
 to the travel  agency increased.   Incremental  reconciliation and  tracking
 services revenue also contributed to  the increase in commission  processing
 revenues.  Net revenues  arising from the increase  in commissions paid  was
 offset by a reduction in the average fee received from participating  travel
 agencies for consolidating  and remitting  hotel commission  payments.   The
 decrease in the average travel agency fee is due to consolidation within the
 travel agency industry.  Pegasus expects this trend to continue.

 Revenues for our technology segment were  $42.1 million for the nine  months
 ended September 30, 2000.  Included  in the nine months ended September  30,
 2000 is $25.6  million in technology  revenue related  to REZ's  operations.
 Excluding the effect of REZ, technology revenues increased $3.4 million,  or
 25.6% for the  nine months  ended September 30,  2000 compared  to the  same
 period in 1999.

 Pegasus Electronic Distribution revenues increased 32.1% for the nine months
 ended September 30,  2000 as  compared to  the same  period in  1999.   This
 increase resulted primarily  from a 19.1%  increase in the  number of  hotel
 reservations made through our GDS and Internet-based distribution  services.
 Transaction revenue per transaction increased 7.9% due to an increase in the
 number of  Internet-based  transactions,  which generate  more  revenue  per
 transaction.

 Pegasus Business Intelligence revenues decreased $401,000, or 28.4%, to $1.0
 million for  the nine  months  ended September  30,  2000 compared  to  $1.4
 million for  the nine  months ended  September  30,1999.   Pegasus  Business
 Intelligence  revenues  consisted  of  fees   charged  to  hotels  for   the
 development and maintenance of hotel databases and for consulting services.

 Pegasus Business Intelligence  had net pretax  losses of approximately  $4.2
 million and $3.1 million  for the nine months  ended September 30, 2000  and
 1999, respectively.   Pegasus  expects this  business  to continue  to  have
 losses in the foreseeable future.

 Cost of services. Cost  of services were $55.0  million for the nine  months
 ended September 30, 2000.  Included  in the nine months ended September  30,
 2000 is $43.2 million in cost of services attributable to REZ's  operations.
 Excluding the effect of REZ, cost of services increased $2.8 million for the
 nine months ended September  30, 2000 compared to  the same period in  1999.
 Cost of services for the old  Pegasus business increased due to an  increase
 in headcount for electronic distribution and commission processing.

 Research and  development.   Research  and  development expenses  were  $5.2
 million for  the  nine  months  ended September  30,  2000.    Research  and
 development expenses for the  nine months ended  September 30, 2000  include
 $2.8 million related  to REZ's  operations.   Excluding the  effect of  REZ,
 research and development  expenses increased  $435,000 for  the nine  months
 ended September 30, 2000 compared to the same period in 1999.
<PAGE>

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

 General and  administrative expenses.  General and  administrative  expenses
 were $12.6 million for  the nine months ended  September 30, 2000.   General
 and administrative expenses  for the nine  months ended  September 30,  2000
 include $6.4 million related to REZ.   Excluding the effect of REZ,  general
 and administrative expenses increased $2.1 million for the nine months ended
 September 30,  2000  compared to  the  same period  in  1999.   General  and
 administrative expenses increased due to an increase in headcount as well as
 other expenses that were incurred as a result of the acquisition but did not
 meet the criteria for capitalization.

 Marketing and  promotion expenses.  Marketing  and promotion  expenses  were
 $18.8 million for the nine months ended September 30, 2000.  Included in the
 nine months  ended September  30, 2000  is $13.5  million in  marketing  and
 promotion expenses  attributable  to REZ.    Excluding the  effect  of  REZ,
 marketing and  promotion expenses  increased $802,000  for the  nine  months
 ended September 30, 2000 compared to the same period in 1999.  Marketing and
 promotion expenses for the old Pegasus business increased due to an increase
 in headcount for commission processing, business intelligence and  corporate
 marketing.

 Depreciation and amortization.  Depreciation and amortization expenses  were
 $34.5 million for the nine  months ended September 30,  2000.  For the  nine
 months ended September 30, 2000,  depreciation and amortization expense  for
 property and equipment increased to $6.8  million from $1.5 million for  the
 nine months  ended September  30,  1999 primarily  due  to $5.0  million  of
 depreciation and amortization expense related to REZ property and equipment.
 For the nine months ended September  30, 2000, amortization expense  related
 to purchased  intangibles  and  goodwill increased  to  $27.6  million  from
 $332,000 for the  nine months ended  September 30, 1999  because of the  REZ
 acquisition.

 Interest income, net.   Net interest income decreased  $1.6 million for  the
 nine months  ended September  30, 2000  compared to  the nine  months  ended
 September 30, 1999.  Interest income decreased $452,000 for the nine  months
 ended September 30, 2000 compared to the same period in 1999 as we had  less
 marketable securities during the  second and third quarters  of 2000 due  to
 the REZ acquisition.  Interest expense  increased $1.1 million for the  nine
 months ended  September  30,  2000  compared to  the  same  period  in  1999
 primarily due to $800,000 accrued interest on the Utell note payable as well
 as interest expense for outstanding balances on our Chase line of credit and
 capital leases.

 Provision for Income Taxes.  Pegasus recorded an income tax benefit of  $1.6
 million for the nine months ended September 30, 2000 primarily due to  large
 non-deductible expenses related to purchase accounting.  Pegasus recorded an
 income tax provision of $3.1 million for the nine months ended September 30,
 1999, an effective  tax rate of  36.2% of pretax  income. The effective  tax
 rate for  the  nine  months  ended September  30,  1999  differed  from  the
 statutory rate primarily due to state income taxes.
<PAGE>

 LIQUIDITY AND CAPITAL RESOURCES

 Pegasus' principal sources of liquidity at September 30, 2000 included  cash
 and cash equivalents  of $41.8 million,  short-term investments of  $236,000
 and restricted  cash of  $4.0 million  as  well as  a $30.0  million  credit
 facility with  Chase Bank  of Texas,  N.A.   Pegasus' principal  sources  of
 liquidity at December 31, 1999 included cash and cash equivalents of  $104.6
 million, short-term investments of $35.3 million and restricted cash of $2.9
 million.

 Restricted cash represents  funds for travel  agency commission checks  that
 were never submitted to the bank  by travel agencies for payment within  one
 year of their original issuance.  After one year, the bank places a stop  on
 the outstanding travel  agency commission checks  and returns  the funds  to
 Pegasus.  Pegasus records, in an accrued liability account, an amount  equal
 to the  restricted  cash recorded  upon  receipt  of funds  from  the  bank.
 Reasons for the  checks not clearing  include travel agencies  going out  of
 business, change in address  or the checks being  lost.  The returned  funds
 are repaid to the original travel agency if they can be located, or if  not,
 then to their state of residence as required by the unclaimed property  laws
 of their state.

 Working capital decreased to $12.7 million at September 30, 2000 from $143.6
 million at December 31, 1999. Net cash provided by operating activities  was
 $22.2 million for the nine months ended September 30, 2000 compared to $10.5
 million for the same period in 1999.

 Capital expenditures  consisted  of  purchases of  software,  furniture  and
 computer equipment  as  well  as internally  developed  software  costs  and
 amounted to  $7.1 million  for  the nine  months  ended September  30,  2000
 compared to $3.1 million for the same period in 1999.  Pegasus has  financed
 its cash requirements for investments primarily through cash generated  from
 operations, the  sale of  capital stock  and borrowings  from its  revolving
 credit facility.   Pegasus estimates  that its  capital expenditures  during
 2000 will approximate $10.0 million and primarily relate to adding  capacity
 to existing systems.

 Proceeds from the exercise of stock  options and warrants were $418,000  for
 the nine months ended  September 30, 2000 compared  to $3.9 million for  the
 same period in 1999.

 Pegasus completed secondary public offerings of its common stock in February
 1998, raising net  proceeds to  Pegasus of $4.2  million, and  in May  1999,
 raising net proceeds to Pegasus of $84.4 million.  A portion of the proceeds
 was used at the  time of each offering  to repay certain lease  obligations,
 for working capital and other general corporate purposes, with the remaining
 proceeds placed in  short-term marketable securities.    On  April 3,  2000,
 Pegasus completed the acquisition of  REZ, Inc. utilizing approximately  $89
 million of the net proceeds from its initial and secondary public offerings.
 Other consideration included an aggregate of 3.99 million shares of  Pegasus
 common stock  and a  $20 million  note payable  to Utell,  the majority  REZ
 stockholder.
<PAGE>

 In conjunction  with the  REZ acquisition,  Pegasus  entered into  a  credit
 agreement on  April 17,  2000.   Under the  terms of  the credit  agreement,
 Pegasus has an aggregate  $30 million revolving  credit facility with  Chase
 Bank of  Texas, Compass  Bank and  Wells  Fargo Bank  (Texas).   The  credit
 agreement has a two-year term, and a current interest rate of LIBOR plus 2%.
 There was no amount outstanding under the credit facility  at  September 30,
 2000.

 On August 9, 2000, the board of directors authorized the repurchase of up to
 two million shares of the Company's common stock.  The repurchase is at  the
 discretion of the board of directors' Stock Repurchase Committee and may  be
 made on the open market, in privately negotiated transactions or  otherwise,
 depending on market conditions, price, share availability and other factors.
 Shares repurchased  may be  reserved for  later reissue  in connection  with
 employee benefit plans and other general corporate purposes.

 On November 1,  2000, Pegasus entered  into an agreement  to acquire all  or
 part ownership of  Global Enterprise  Technology Solutions  LLC ("GETS"),  a
 provider of  hotel  property  management  systems  to  nearly  3,000  hotels
 worldwide.   Under  the  terms  of  the  agreement,  Pegasus  initiated  the
 acquisition by acquiring a 20% interest for a combination of Pegasus  common
 stock and cash totaling $5 million.   Pegasus has the right to acquire  full
 ownership of Phoenix-based GETS within the next 24 months for Pegasus common
 stock and cash.  As part  of the transaction, Pegasus obtained an  exclusive
 license for  the new  Internet-based application  service provider  property
 management system currently under development by GETS.  Pegasus is currently
 funding and directing  the development of  the system.   As of November  14,
 2000, Pegasus had funded development costs of $1.3 million.

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

   *  Our profitability
   *  Working capital requirements
   *  Competitive pressures
   *  Development of new services and applications
   *  Acquisition of complimentary businesses or technologies
   *  Response to unanticipated cash requirements

 Pegasus believes that its liquidity and  cash flow from operations  together
 with funds  available  from  current and  future  debt  financing,  will  be
 sufficient to  meet  its  foreseeable  operating  and  capital  requirements
 through at least  the end  of 2001.   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.
<PAGE>

 Part II - Other Information

 Item 1.   Legal  Proceedings  -   Pegasus  is  subject   to  certain   legal
      proceedings, claims and disputes which arise in the ordinary course  of
      our business. Although management cannot predict the outcomes of  these
      legal  proceedings,  we  do  not believe  these  actions  will  have  a
      material  adverse   effect  on  our  financial  position,  results   of
      operations or liquidity.

 Item 6.  Exhibits and Reports on Form 8-K

      (a)  Exhibits

           Exhibit 10.16 - Global Enterprise Technology Solutions LLC
                           Purchase Agreement
           Exhibit 10.17 - Global Enterprise Technology Solutions LLC
                           Development and Escrow Agreement
           Exhibit 27    - Financial Data Schedule

      (b)  Reports on Form 8-K

           Not applicable

<PAGE>

 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, 2000                             /s/ JOHN F. DAVIS, III
                                                       ----------------------
                                                          John F. Davis, III,
                                                          President and Chief
                                                            Executive Officer


         November 14, 2000                               /s/ JEROME L. GALANT
                                                         --------------------
                                                            Jerome L. Galant,
                                                     Chief Financial Officer,
                                               (principal accounting officer)

<PAGE>

                                   EXHIBIT INDEX


       Exhibit Number              Description of Exhibits
       -------------               -----------------------
            10.16      Global Enterprise Technology Solutions LLC
                       Purchase Agreement
            10.17      Global Enterprise Technology Solutions LLC
                       Development and Escrow Agreement
              27       Financial Data Schedule



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission