PEGASUS SOLUTIONS INC
10-Q, 2000-08-14
COMPUTER PROCESSING & DATA PREPARATION
Previous: MERRILL LYNCH DEPOSITOR INC, 10-Q, 2000-08-14
Next: PEGASUS SOLUTIONS INC, 10-Q, EX-27, 2000-08-14




                                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 June 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
 August 10, 2000 was 24,380,457.
<PAGE>

                           PEGASUS SOLUTIONS, INC.

                                  FORM 10-Q

                     For the Quarter Ended June 30, 2000

                                    INDEX

                                                                         Page
    Part I.  Financial Information                                       ----

      Item 1.  Financial Statements (unaudited)

               a)  Condensed Consolidated Balance Sheets as of June 30,
                   2000 and December 31, 1999.                             3
               b)  Condensed Consolidated Statements of Operations for
                   the Three and Six Months Ended June 30, 2000 and 1999   4
               c)  Condensed Consolidated Statements of Cash Flows for
                   the Six Months  Ended June 30, 2000 and 1999            5
               d)  Notes to Condensed 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                                          22

      Item 4.  Submission of Matters to Vote of Security Holders           22

      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.
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                    (In thousands except for share amounts)
                                 (Unaudited)
<CAPTION>

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

 Cash and cash equivalents                   $      34,584      $     104,616
 Restricted cash                                     3,894              2,929
 Short-term investments                              1,384             35,283
 Accounts receivable, net                           36,947              4,854
 Other current assets                                6,525              2,585
                                              ------------       ------------
    Total current assets                            83,334            150,267

 Intangible assets, net                            106,939                  -
 Property and equipment, net                        32,561              4,856
 Goodwill, net                                     159,762              2,890
 Other noncurrent assets                             5,384              5,527
                                              ------------       ------------
       Total assets                          $     387,980      $     163,540
                                              ============       ============
 LIABILITIES AND STOCKHOLDERS' EQUITY

 Accounts payable and accrued liabilities    $      36,885      $       6,162
 Deferred tax liability                             15,068                  -
 Unearned income                                    11,861                 63
 Income tax payable                                  2,208                  -
 Customer deposits                                   4,434                384
 Current portion of capital lease obligations          405                 52
                                              ------------       ------------
    Total current liabilities                       70,861              6,661

 Deferred tax liability                             21,156                  -
 Note payable                                       20,000                  -
 Other noncurrent liabilities                          783                107
 Unearned income                                       550                  -

 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; 24,552,883 and
     20,515,050 shares issued, respectively            246                205
   Additional paid-in capital                      284,183            156,978
   Unearned compensation                              (262)              (442)
   Accumulated comprehensive gain (loss)               537                (25)
   Retained earnings (deficit)                     (10,048)                82
   Less treasury stock (174,726
     shares, at cost)                                  (26)               (26)
                                              ------------       ------------
       Total stockholders' equity                  274,630            156,772
                                              ------------       ------------
       Total liabilities and
         stockholders' equity                $     387,980      $     163,540
                                              ============       ============


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

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


                                                   Three Months Ended           Six Months Ended
                                                        June 30,                    June 30,
                                                ------------------------    ------------------------
                                                    2000         1999         2000          1999
                                                ----------    ----------    ----------    ----------
 <S>                                           <C>           <C>           <C>           <C>
 Net revenues                                  $    52,364   $     9,188   $    63,024   $    17,561

 Cost of services                                   22,543         2,953        25,974         5,516
 Research and development                            2,202           618         2,805         1,230
 Write-off of purchased in-process
   research and development                          8,000             -         8,000             -
 General and administrative expenses                 7,827         1,342         9,732         2,675
 Marketing and promotion expenses                    9,843         1,709        11,437         2,973
 Depreciation and amortization                      16,977           559        17,582         1,239
                                                ----------    ----------    ----------    ----------
 Operating income (loss)                           (15,028)        2,007       (12,506)        3,928
 Other income (expense):
   Interest income (expense), net                      (31)        1,122         1,558         1,633
   Write-off of minority interest investment             -        (1,100)            -        (1,100)
   Other                                                95             -            95             -
                                                ----------    ----------    ----------    ----------
 Income (loss) before income taxes                 (14,964)        2,029       (10,853)        4,461
 Income taxes                                       (1,814)          776          (724)        1,707
                                                ----------    ----------    ----------    ----------
 Net income (loss)                             $   (13,150)  $     1,253   $   (10,129)  $     2,754
                                                ==========    ==========    ==========    ==========

 Other comprehensive income - change in
   unrealized gain, net of tax                         544             -           562             -
                                                ----------    ----------    ----------    ----------
 Comprehensive income (loss)                   $   (12,606)  $     1,253   $    (9,567)  $     2,754
                                                ==========    ==========    ==========    ==========
 Net income (loss) per share:
   Basic                                       $     (0.54)  $      0.07   $     (0.46)  $      0.16
                                                ==========    ==========    ==========    ==========
   Diluted                                     $     (0.54)  $      0.06   $     (0.46)  $      0.15
                                                ==========    ==========    ==========    ==========
 Weighted average shares outstanding:
   Basic                                            24,157        18,115        22,257        16,995
                                                ==========    ==========    ==========    ==========
   Diluted                                          24,157        19,363        22,257        18,399
                                                ==========    ==========    ==========    ==========

 See accompanying notes to condensed consolidated financial statements

</TABLE>
<PAGE>
<TABLE>
                            PEGASUS SOLUTIONS, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

                                                                Six Months Ended
                                                                    June 30,
                                                           --------------------------
                                                               2000           1999
                                                           -----------     ----------
<S>                                                       <C>             <C>
Cash flows from operating activities:
  Net income (loss)                                       $    (10,129)   $     2,754
  Adjustments to reconcile net income to net
    cash from operating activities:
    Depreciation and amortization                               17,582          1,239
    Write-off of purchased in-process research
      and development                                            8,000              -
    Write-off of minority interest investment                        -          1,100
    Other                                                          518          1,611
    Changes in assets and liabilities:
      Restricted cash                                             (965)          (151)
      Accounts receivable                                        2,104         (1,444)
      Other assets                                               4,082           (527)
      Accounts payable and accrued liabilities                 (13,301)         1,469
      Unearned income                                            1,866          1,181
      Other liabilities                                            597            (18)
                                                           -----------     ----------
        Net cash provided by operating activities               10,354          7,214
                                                           -----------     ----------
Cash flows from investing activities:
  Purchase of REZsolutions, Inc.                               (95,865)             -
  Purchase of software, property and equipment                  (2,703)        (1,712)
  Purchase of marketable securities                                  -        (18,116)
  Proceeds from maturity of marketable securities               35,294         16,231
  Other                                                             49           (100)
                                                           -----------     ----------
      Net cash used for investing activities                   (63,225)        (3,697)
                                                           -----------     ----------
Cash flows from financing activities:
  Proceeds from issuance of stock                                  162         87,665
  Repayment of notes payable                                   (16,995)             -
  Proceeds from credit facility                                 10,000              -
  Repayment of credit facility                                 (10,000)             -
  Repayment of capital leases                                     (328)          (397)
                                                           -----------     ----------
    Net cash provided by (used for) financing activities       (17,161)        87,268
                                                           -----------     ----------
Net increase (decrease) in cash and cash equivalents           (70,032)        90,785
Cash and cash equivalents, beginning of period                 104,616         25,002
                                                           -----------     ----------
Cash and cash equivalents, end of period                  $     34,584    $   115,787
                                                           ===========     ==========
Supplemental disclosure of cash flow information:

  Interest paid                                           $        231    $        22
                                                           ===========     ==========
  Income taxes paid                                       $        690    $        89
                                                           ===========     ==========

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

             Notes to Condensed 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  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  normally
    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  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  net income (loss)  per share for  the three and  six months  ended
    June 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 six months  ended
    June  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  six months ended  June
    30, 1999 and for the three months ended March 31, 2000  were  included in
    the diluted earnings per share  ("EPS")  calculations  for the respective
    periods.  Because  of net  losses  for  the  three  and  six months ended
    June 30, 2000, all outstanding options and warrants were excluded for the
    calculation of diluted net loss per share.

<PAGE>
<TABLE>
    The following table sets forth the options excluded from the diluted  EPS
    calculations for the six months ended June 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        10.0 years

 June 30   3,164,371    $1.34-$29.02   7.8 years      9,000   $27.25-$31.17     9.8 years

</TABLE>

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

                                 Three Months Ended     Six Months Ended
                                      June 30,              June 30,
                                 ----------------------------------------
                                    2000      1999       2000       1999
                                 ----------------------------------------
   <S>                          <C>         <C>      <C>          <C>
   Net income (loss)            $ (13,150)  $  1,253 $ (10,129)   $ 2,754
                                 ========================================
   Basic:
   Weighted average number
     of shares outstanding         24,157     18,115    22,257     16,995
                                 ----------------------------------------
   Net income (loss) per share  $   (0.54)  $   0.07 $   (0.46)   $  0.16
                                 ========================================
   Diluted:
   Weighted average number
     of shares outstanding         24,157     18,115    22,257     16,995

   Additional weighted
     average shares from
     assumed exercise of
     dilutive stock options
     and warrants, net of
     shares to be repurchased
     with exercise proceeds             -      1,248         -      1,404
                                 ----------------------------------------
   Weighted average number
     of shares outstanding
     used in the diluted net
     income per share
     calculation                   24,157     19,363    22,257     18,399
                                 ----------------------------------------
   Net income (loss) per share  $   (0.54)  $   0.06 $   (0.46)   $  0.15
                                 ========================================
</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 system  ("CRS"),
       global  distribution  system  ("GDS")  and  alternative   distribution
       services  as  well  as  data  warehousing  and  distribution   channel
       management 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 June 30 (in thousands):

                       Hospitality   Technology    Other      Total
                       -----------   ----------    -----      -----
        <S>            <C>          <C>          <C>        <C>
        2000
        ----
        Net revenues   $ 34,339     $ 18,025     $    --    $ 52,364
        EBITDA            8,648        1,453        (152)      9,949

        1999
        ----
        Net revenues      4,935        4,253          --       9,188
        EBITDA            1,712          854          --       2,566

</TABLE>
<PAGE>

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

                                                        2000         1999
                                                     ----------------------
    <S>                                             <C>          <C>
    Total EBITDA for reportable segments            $    9,949   $    2,566
    Depreciation and amortization                      (16,977)        (559)
    Write-off of purchased in-process research
      and development                                   (8,000)          --
    Interest income (expense), net                         (31)       1,122
    Other                                                   95       (1,100)
                                                     ----------------------
    Consolidated income (loss) before income taxes  $  (14,964)   $   2,029
                                                     ======================

</TABLE>
<TABLE>

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

                       Hospitality   Technology    Other      Total
                       -----------   ----------    -----      -----
        <S>            <C>          <C>          <C>        <C>
        2000
        ----
        Net revenues   $ 39,795     $ 23,229          --    $ 63,024
        EBITDA           10,776        2,497        (197)     13,076

        1999
        ----
        Net revenues      9,284        8,277          --      17,561
        EBITDA            3,292        1,875          --       5,167

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

                                                        2000         1999
                                                     ----------------------
    <S>                                             <C>          <C>
    Total EBITDA for reportable segments            $   13,076   $    5,167
    Depreciation and amortization                      (17,582)      (1,239)
    Write-off of purchased in-process research
      and development                                   (8,000)          --
    Interest income, net                                 1,558        1,633
    Other                                                   95       (1,100)
                                                     ----------------------
    Consolidated income (loss) before income taxes  $  (10,853)  $    4,461
                                                     ======================

</TABLE>
<PAGE>

 4. ACQUISITION

    On April  3, 2000, Pegasus completed the  acquisition of REZ, Inc.,  also
    known  as  REZsolutions,  Inc.   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  condensed
    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.   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  $  4,362
         Deferred tax liability to establish deferred tax
           liabilities 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                                                    159,492

    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                   159,492   10 years        15,958
<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 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.

    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):

                                      Six Months Ended        Year Ended
                                       June 30, 2000       December 31, 1999
                                       -------------       -----------------
        Revenues                         $ 97,660             $ 184,024
        Net loss                          (16,384)              (35,261)
        Basic net loss per share            (0.68)                (1.56)
        Diluted net loss per share          (0.68)                (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.

 7. SUBSEQUENT EVENT

    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.

 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:
<PAGE>

   *  revenue growth and operating margins subsequent to the REZ acquisition
   *  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

 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 the
 acquired REZ business 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 and branding services,
 Pegasus  Financial  Services  and   TravelWeb.com.    Hospitality   revenues
 represented approximately 66% of consolidated  revenue for the three  months
 ended June 30, 2000.

 Representation and Brand Management Services.  In order to sell their  rooms
 in marketplaces  outside their  locale,  many independent  hotels  associate
 themselves with our  hotel representation service  and use  our systems  and
 infrastructure to market and make reservations  for their rooms.  Our  hotel
 representation services, offered under the  Utell brand name, provide  hotel
 marketing, voice reservation  and GDS and  Internet representation  services
 for more  than 6,400  hotels in  more than  180 countries.    Representation
 revenues consist of  reservation processing fees,  membership fees and  fees
 for various marketing services.
<PAGE>

 Pegasus offers  brand  management  services  under  the  Sterling  Hotels  &
 Resorts[TM], Summit Hotels & Resorts[TM], Golden Tulip Hotels[TM] and  Tulip
 Inns[TM] brand names.  Both the Sterling and Summit 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 properties, and Summit Hotels &
 Resorts include over 150 luxury independent 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.  Brand management customers also
 receive  hotel   marketing,  voice   reservation   and  GDS   and   Internet
 representation services  similar to  our  representation customers.    Brand
 management revenues consist of reservation processing fees, membership  fees
 and fees for various marketing services.

 Representation and brand management  services represented approximately  48%
 of consolidated revenues for the three months ended June 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  and
 brand management  customers  utilize our  Paytell  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.com.  TravelWeb.com  is one  of the  largest interactive  Internet
 sites on which  consumers can research  and reserve hotel  rooms around  the
 world as well as make airline reservations.  TravelWeb.com contains detailed
 property information on approximately 36,000 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  server  processing,  Pegasus
 Electronic  Distribution  (excluding  TravelWeb.com)  and  Pegasus  Business
 Intelligence services.  Technology revenues represented approximately 34% of
 consolidated revenues for the three months ended June 30, 2000.

 Application Server Processing.  Application  Server Processing ("ASP") is  a
 service for  hotel  customers that  require  their own  central  reservation
 systems ("CRS") and includes a license for our REZView 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
      more than 350,000 travel agent terminals globally.

   *  Third-party Web  sites  -  Since  Pegasus  Electronic  Distribution  is
      already connected to more than 34,000 hotel properties that use our GDS
      connectivity service, we can provide travel-related Web sites access to
      our distribution database and  real-time hotel reservation  capability.
      Pegasus provides reservation processing services to several of the  top
      travel Web sites such as Expedia.com, Lastminute.com, Oracle  e-Travel,
      TravelNow.com and our own TravelWeb.com.

   *  Hotel Web  sites -  Our NetBooker  service enables  hotel companies  to
      quickly and effectively implement Internet booking 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 has  developed  or is  in  the  process of  developing  several  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.  For example, 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  condensed 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.    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  $  4,362
         Deferred tax liability to establish deferred tax
           liabilities 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                                                    159,492
<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
                                              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                  159,492   10 years          15,958

 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 six months ended June 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  condensed
 consolidated financial  statements contained  herein.   In  accordance  with
 purchase  accounting,  REZ's  results   of  operations  subsequent  to   the
 acquisition date  are  included  in  the  accompanying  unaudited  condensed
 consolidated financial statements.

 THREE MONTHS ENDED JUNE 30, 2000 AND 1999

 Net revenues.  Net  revenues  for  the three  months  ended  June  30,  2000
 increased to $52.4 million from $9.2 million for the three months ended June
 30, 1999.   Revenues  increased primarily  due to  the acquisition  of  REZ.
 Excluding the  effect of  REZ, revenues  increased  $3.1 million,  or  33.5%
 primarily  due  to   higher  transaction  levels   for  Pegasus   Electronic
 Distribution and Pegasus Commission Processing.

 Revenues for our hospitality segment were $34.3 million for the three months
 ended June 30, 2000.  Included  in the three months  ended June 30, 2000  is
 $27.7 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 $1.7 million, or 34.7% for the
 three months ended June 30, 2000 compared to the same period in 1999.

 Pegasus Commission Processing revenues increased approximately 41.0% for the
 three months ended June 30, 2000  compared to the same  period in 1999 as  a
 result of a 35.2%  increase in the number  of hotel commission  transactions
 processed for our  member travel  agencies. The  increase in  the number  of
 transactions was  due  in  part  to  an increase  in  the  number  of  hotel
 properties  and  travel   agencies  participating   in  Pegasus   Commission
 Processing. The value of commissions paid to member travel agencies  through
 our commission processing service increased 41.2% for the three months ended
 June 30, 2000 compared to the same period in 1999 because of an increase  in
 the number  of  hotel commission  transactions  processed combined  with  an
 increase in the average value of commissions processed. Net revenues arising
 from the increase in commissions paid was somewhat offset by a reduction  in
 the  average   fee  received   from   participating  travel   agencies   for
 consolidating and  remitting hotel  commission payments.   The  decrease  in
 travel agency  fees  is  due  to  consolidation  within  the  travel  agency
 industry.  Pegasus expects this trend to continue.

 Revenues for our technology segment were  $18.0 million for the three months
 ended June 30, 2000.  Included  in the three months  ended June 30, 2000  is
 $12.9 million in technology revenue related to REZ's operations.   Excluding
 the effect of REZ, technology revenues increased $1.4 million, or 32.1%  for
 the three months ended June 30, 2000 compared to the same period in 1999.

 Pegasus Electronic  Distribution  revenues  increased 35.6%  for  the  three
 months ended June 30,  2000 as compared to  the same period  in 1999.   This
 increase resulted primarily  from a 19.6%  increase in the  number of  hotel
 reservations made through our GDS and Internet-based distribution  services.
 Total transaction revenue per transaction increased 6.9% due to an  increase
 in the number  of Internet-based transactions,  which generate more  revenue
 per transaction.
<PAGE>

 Pegasus Business Intelligence  revenues were $421,000  for the three  months
 ended June 30, 2000, which is flat  compared to the three months ended  June
 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  $1.5
 million and $1.1 million for the three months ended June 30, 2000 and  1999,
 respectively.  Pegasus expects  this segment to continue  to have losses  in
 the foreseeable future.  However, Pegasus  expects the losses to decline  as
 this segment  develops new  products, builds  its customer  base,  increases
 revenues and reduces costs.

 Cost of services. Cost of services  were $22.5 million for the three  months
 ended June 30, 2000.  Included  in the three months  ended June 30, 2000  is
 $18.9  million  in  cost  of  services  attributable  to  REZ's  operations.
 Excluding the effect of REZ, cost of services increased $1.1 million for the
 three months ended June 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 June 30, 2000.  Research and  development
 for the three months ended June  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 $228,000 for the  three
 months ended June 30, 2000 compared to the same period in 1999.

 Write-off of  purchased in-process  research and  development.   During  the
 three months  ended  June 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 $7.8 million for  the three months  ended June 30,  2000.  General  and
 administrative expenses for the  three months ended  June 30, 2000  includes
 $5.6  million  in  general  and  administrative  expenses  related  to  REZ.
 Excluding the  direct effect  of REZ,  general and  administrative  expenses
 increased $923,000 for the three months ended June 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.

 Marketing and promotion expenses. Marketing and promotion expenses were $9.8
 million for the three  months ended June  30, 2000.   Included in the  three
 months ended  June 30,  2000  is $7.8  million  in marketing  and  promotion
 expenses attributable to REZ.   Excluding the effect  of REZ, marketing  and
 promotion expenses increased $361,000, for the  three months ended June  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.
<PAGE>

 Depreciation and amortization. Depreciation  and amortization expenses  were
 $17.0 million for  the three  months ended  June 30,  2000.   For the  three
 months ended  June  30,  2000, depreciation  and  amortization  expense  for
 property and equipment increased to $3.1 million from $449,000 for the three
 months ended June 30, 1999 primarily due to $2.5 million of depreciation and
 amortization expense related to REZ property  and equipment.  For the  three
 months ended  June  30,  2000,  amortization  expense  related  to  purchase
 accounting increased to  $13.9 million from  $111,000 for  the three  months
 ended June 30, 1999 because of the REZ acquisition.

 Interest income (expense), net.  Net interest income decreased $1.2  million
 for the three months ended June 30, 2000 compared to the three months  ended
 June 30, 1999.   Interest  income decreased  $616,000 for  the three  months
 ended June 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 $537,000 for the three months ended June 30, 2000 compared to  the
 same period in 1999 primarily due  to $400,000 accrued interest on the  Reed
 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  $1.8
 million for the three months ended June 30, 2000 primarily due to large non-
 deductible expenses related  to purchase  accounting.   Pegasus recorded  an
 income tax provision of $776,000 for  the three months ended June 30,  1999,
 an effective tax rate of 38.3% of pretax income. The effective tax rate  for
 the three  months ended  June  30, 1999  differed  from the  statutory  rate
 primarily due to state income taxes.

 SIX MONTHS ENDED JUNE 30, 2000 AND 1999

 Net revenues. Net revenues for the six months ended June 30, 2000  increased
 to $63.0 million from $17.6 million for the six months ended June 30,  1999.
 Revenues increased primarily due to the  acquisition of REZ.  Excluding  the
 effect of REZ, revenues increased $5.4  million, or 30.5%, primarily due  to
 and higher  transaction  levels  for  Pegasus  Electronic  Distribution  and
 Pegasus Commission Processing.

 Revenues for our hospitality segment were  $39.8 million for the six  months
 ended June 30,  2000.  Included  in the six  months ended June  30, 2000  is
 $27.7 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 $2.8 million, or 30.4% for the
 six months ended June 30, 2000 compared to the same period in 1999.
<PAGE>

 Pegasus Commission Processing  revenues increased 34.4%  for the six  months
 ended June 30, 2000  compared to the same  period in 1999 as  a result of  a
 37.2% increase in the number of hotel commission transactions processed  for
 our member travel agencies. The increase  in the number of transactions  was
 due in part  to an increase  in the number  of hotel  properties and  travel
 agencies participating  in  Pegasus  Commission  Processing.  The  value  of
 commissions paid to member travel agencies through our commission processing
 service increased 40.2% for the six  months ended June 30, 2000 compared  to
 the same  period in  1999 because  of an  increase in  the number  of  hotel
 commission transactions processed combined with  an increase in the  average
 value of commissions processed.  Net revenues arising  from the increase  in
 commissions paid  was somewhat  offset by  a reduction  in the  average  fee
 received from participating travel agencies for consolidating and  remitting
 hotel commission payments.   The decrease  in travel agency  fees is due  to
 consolidation within the travel agency industry.  Pegasus expects this trend
 to continue.

 Revenues for our technology  segment were $23.2 million  for the six  months
 ended June 30,  2000.  Included  in the six  months ended June  30, 2000  is
 $12.9 million in technology revenue related to REZ's operations.   Excluding
 the effect of REZ, technology revenues increased $2.5 million, or 30.8%  for
 the six months ended June 30, 2000 compared to the same period in 1999.

 Pegasus Electronic Distribution revenues increased 35.2% for the six  months
 ended June 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 9.6% due  to an increase in the number  of
 Internet-based transactions, which generate more revenue per transaction.

 Pegasus Business  Intelligence  revenues  decreased  $70,000,  or  8.3%,  to
 $774,000 for the six months ended June 30, 2000 compared to $844,000 for the
 six months  ended  June 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  $2.9
 million and $2.0 million for  the six months ended  June 30, 2000 and  1999,
 respectively.  Pegasus expects  this segment to continue  to have losses  in
 the foreseeable future.  However, Pegasus  expects the losses to decline  as
 this segment  develops new  products, builds  its customer  base,  increases
 revenues and reduces costs.

 Cost of services.  Cost of services  were $26.0 million  for the six  months
 ended June 30,  2000.  Included  in the six  months ended June  30, 2000  is
 $18.9  million  in  cost  of  services  attributable  to  REZ's  operations.
 Excluding the effect of REZ, cost of services increased $2.0 million for the
 six months ended June 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  $2.8
 million for the six  months ended June 30,  2000.  Research and  development
 expenses for the six months ended June 30, 2000 include $1.4 million related
 to REZ's operations.  Excluding the effect of REZ, research and  development
 expenses increased $219,000 for the six months ended June 30, 2000  compared
 to the same period in 1999.
<PAGE>

 Write-off of purchased in-process research and development.  During the  six
 months ended June 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 $9.7 million  for the  six months  ended June  30, 2000.   General  and
 administrative expenses for the six months ended June 30, 2000 include  $5.6
 million  related  to  REZ.    Excluding  the  effect  of  REZ,  general  and
 administrative expenses increased $1.5 million for the six months ended June
 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
 $11.4 million for the six months ended June  30, 2000.  Included in the  six
 months ended  June 30,  2000  is $7.8  million  in marketing  and  promotion
 expenses attributable to REZ.   Excluding the effect  of REZ, marketing  and
 promotion expenses increased $692,000 for the six months ended June 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
 $17.6 million for the six months  ended June 30, 2000.   For the six  months
 ended June 30, 2000, depreciation and amortization expense for property  and
 equipment increased to  $3.6 million from  $1.0 million for  the six  months
 ended June  30, 1999  primarily  due to  $2.5  million of  depreciation  and
 amortization expense related  to REZ property  and equipment.   For the  six
 months ended  June  30,  2000,  amortization  expense  related  to  purchase
 accounting increased to $14.0 million from $221,000 for the six months ended
 June 30, 1999 because of the REZ acquisition.

 Interest income, net.   Net interest  income decreased $75,000  for the  six
 months ended June 30, 2000 compared to  the six months ended June 30,  1999.
 Interest income increased $449,000  for the six months  ended June 30,  2000
 compared to  the  same  period  in 1999  as  we  had  additional  marketable
 securities during  the first  quarter  of 2000  due  to a  secondary  public
 offering of our common stock in May 1999. This increase was partially offset
 by lower  interest  income  during  the  second  quarter  of  2000  as  some
 marketable securities  were used  to fund  the  REZ acquisition.    Interest
 expense increased $525,000 for the six  months ended June 30, 2000  compared
 to the same period in 1999 primarily due to $400,000 accrued interest on the
 Reed 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
 $724,000 for the six months ended June 30, 2000 primarily due to large  non-
 deductible expenses related  to purchase  accounting.   Pegasus recorded  an
 income tax provision of $1.7 million for the six months ended June 30, 1999,
 an effective tax rate of 38.3% of pretax income. The effective tax rate  for
 the six  months  ended  June  30, 1999  differed  from  the  statutory  rate
 primarily due to state income taxes.
<PAGE>

 LIQUIDITY AND CAPITAL RESOURCES

 Pegasus' principal sources of liquidity at  June 30, 2000 included cash  and
 cash equivalents of  $34.6 million, short-term  investments of $1.4  million
 and restricted cash of $3.9 million as well as a 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 $12.5  million at  June 30,  2000 from  $143.6
 million at December 31, 1999.  Net cash provided by operating activities was
 $10.4 million  for the  six months  ended  June 30,  2000 compared  to  $7.2
 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 $2.7 million for the six months ended June 30, 2000 compared  to
 $1.7 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 $8.0 million and  primarily relate to adding  capacity
 to existing systems.

 Proceeds from the exercise of stock  options and warrants were $162,000  for
 the six months ended  June 30, 2000  compared to $3.2  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  the current interest rate is LIBOR  plus
 2%.  There was no amount outstanding  under the credit facility at June  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.

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

   *  Our profitability
   *  Operational cash 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 2000.   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.


 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.
<PAGE>

 Item 4.   Submission of Matters to Vote of  Security Holders - Pegasus  held
      its  annual meeting of  stockholders on Tuesday  May 2, 2000.   At  the
      annual meeting Pegasus stockholders took the following actions:

      1) By a vote of 15,493,952 for and 1,487,193 withheld, the
         stockholders elected John F. Davis, III as class III director
         for a term of three years or until his successor is elected and
         qualified.
      2) By a vote of 16,823,326 for and 157,819 withheld, the
         stockholders elected Michael A. Barnett as class III director
         for a term of three years or until his successor is elected and
         qualified.
      3) By a vote of 15,493,952 for, 99,759 against, 4,038 abstaining
         and 1,383,396 non-votes, the stockholders approved changing the
         Company's name to Pegasus Solutions, Inc. by means of an amendment
         to Pegasus' Certificate of Incorporation to read "The name of the
         corporation is Pegasus Solutions, Inc."
      4) By a vote of 9,820,404 for, 5,082,734 against, 22,968
         abstaining and 2,055,039 non-votes, the stockholders approved
         amendments to Pegasus' Amended 1997 Stock Option Plan that:

         *  Increase the number of shares reserved for issuance under the
            plan;
         *  Eliminate the annual grant of 1,500 options to each non-employee
            director at an exercise price of 85% of fair market value; and
         *  Give the plan administrator discretionary rights to make stock
            option grants to non-employee directors at fair market value.

 Item 6.  Exhibits and Reports on Form 8-K

      (a)         Exhibits

                  Exhibit 27 - Financial Data Schedule

      (b)         Reports on Form 8-K

        On May 15, 2000, Pegasus filed a Form 8-K/A to amend Item 2 of the
        Form 8-K filed with the Commission on April 18, 2000.

<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.




         August 14, 2000                               /s/ JOHN F. DAVIS, III
                                                       ----------------------
                                                          John F. Davis, III,
                                                          President and Chief
                                                            Executive Officer


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


                                   EXHIBIT INDEX


           Exhibit
           Number      Description of Exhibits
           -------     -----------------------

              27       Financial Data Schedule



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