Pegasus Solutions Reports Fourth Quarter Cash EPS of $0.05; Continues to See Better than Anticipated Recovery Trends

Press Release: Pegasus Solutions, Inc.
February 5, 2002
DALLAS, TX -- Pegasus Solutions, Inc. (Nasdaq: PEGS), a leading provider of transaction processing and electronic commerce solutions to the hotel industry worldwide, yesterday announced financial results for the fourth quarter and year ended December 31, 2001.

Cash earnings per share (EPS), which excludes non-cash and non-recurring items, exceeded analysts' consensus estimates, and totaled $0.05 per diluted share for the fourth quarter of 2001. This compared to $0.06 for the fourth quarter of 2000. Revenues were $38.9 million for the fourth quarter of 2001, compared to revenues from continuing operations of $39.6 million for the fourth quarter of the prior year. Fourth quarter EBITDA was $5.2 million, representing a 13 percent margin and a 9 percent margin increase from the fourth quarter of 2000. On a GAAP basis, net loss per share for the fourth quarter of 2001 was $0.14 compared to a net loss per share of $0.46 for the fourth quarter of 2000.

    Fourth Quarter Highlights and Financial Results Compared to Fourth Quarter
of 2000
     -- Technology segment revenues grew 8 percent.
     -- EBITDA margins were 13 percent.
     -- CRS revenues increased 13 percent.
     -- Internet transactions soared 48 percent.
     -- Average travel agency fees for Financial Services increased
        15 percent.

John F. Davis, chairman and chief executive officer of Pegasus Solutions said, ``The events of 2001 created what was possibly the worst downturn in the history of travel. However, we are encouraged by trends indicating a recovery advancing faster than we expected, and as our core technology business continues to grow and produce favorable results.''

Pegasus' technology business, comprised of Central Reservation Services (CRS), Electronic Distribution, Financial Services and Property Systems and Services, grew 8 percent from the fourth quarter of 2000, and generated revenues of $24.6 million in the three months ended December 31, 2001.

CRS fourth quarter revenues increased 13 percent on a year-over-year basis primarily due to increased transaction volumes, resulting from customers added during the year. The revenue increase also reflects that, although travel in general had decreased, the rebound appears to continue stronger than initially expected. The Company's outsourcing initiative for voice reservations also resulted in decreased headcount and improved margins for this business.

Although Internet transactions grew an impressive 48 percent, there continues to be a decrease in GDS (global distribution system) transactions that resulted in a 10 percent decrease in fourth quarter Electronic Distribution revenue. GDS bookings, which are closely tied to air travel, have been the slowest channel to recover from September 11. Beginning in 2002, the Electronic Distribution business unit will be combined with the CRS unit to form Reservation Services.

During the fourth quarter, Financial Services increased its customer base by enrolling over 5,500 travel agencies, primarily through the addition of TQ3 Maritz Travel Solutions, increased penetration in the Asia Pacific region and expanding its services to Vacation.com and TravelSavers. Additionally, the average travel agency fee increased 15 percent on a year-over-year basis due to the continued success of the Reconciliation and Tracking Service, which was a new product offering in 2001. Commission Processing revenues decreased 5 percent from the same quarter in 2000, as the Company's Commission Processing service was negatively impacted by increased cancellations and lower average daily room rates as a result of September 11.

Property Systems and Services generated revenue of $1.9 million for the fourth quarter of 2001, up $1.2 million from the fourth quarter of 2000. The year-over-year increase was primarily due to the Company's acquisition of Tempe-based Global Enterprise Technology Solutions LLC (GETS) in September 2001. The integration of GETS employees within Pegasus' existing Phoenix office was completed ahead of schedule and continues to benefit the ongoing development of PegasusCentral(TM), Pegasus' new Web-based hospitality management system. In addition, the Company has recently signed an agreement with TravelLodge UK to introduce beta testing of PegasusCentral in the UK.

``Acquiring GETS ahead of schedule allowed us to accelerate the development and implementation of PegasusCentral. We continue to move ahead with plans for the Six Continents Hotel rollout, which anticipates replacement of existing property systems at all 2,500 North American properties by the end of 2004. PegasusCentral was officially presented at the Six Continent Hotel's Owners meeting last week as one of two technology replacements at these properties. In addition, we are currently in discussions with several other large hotel chains who are also interested in PegasusCentral,'' Davis said.

The Company's Utell subsidiary had revenues for the quarter totaling $14.3 million, down 15 percent from the comparable period a year ago. The decrease primarily resulted from the weakened economy and the impact of September 11, both of which contributed to fewer reservations and sluggish average daily rates.

Utell continues to review and strategically upgrade its portfolio of properties with a focus on maintaining relationships with properties that use more services, while reducing Utell's fixed costs. Although this results in decreased membership revenue in the short-term, operating margins are expected to continue to improve over the longer term. Furthermore, upon the completion of Utell's reservation center consolidation plan, the number of reservation centers will be reduced from 29 to nine.

``I am pleased with the actions we are taking at Utell to improve its bottom line performance. I was further encouraged by the recent announcement that Utell has been the most popular hotel group booked through Orbitz (www.orbitz.com) since the site launched hotel reservation capabilities in June 2001,'' said Davis.

     Full Year 2001 Highlights and Financial Results Compared to 2000
     -- Technology segment revenues grew 11 percent.
     -- Cash EPS, which excludes non-cash and non-recurring items, increased
        7 percent.
     -- EBITDA margins improved to 17 percent compared to 15 percent a
        year ago.
     -- Financial Services revenues were up 13 percent.

Revenues for the full year ended December 31, 2001 increased $2.7 million to $173.0 million, compared to pro forma revenues for 2000, which excluded revenues from discontinued and divested businesses. Cash earnings, excluding non-cash and non-recurring items, increased 7 percent to $0.45 per diluted share for 2001, compared to pro forma cash EPS for 2000. Excluding non-cash and non-recurring items, 2001 EBITDA was $30.4 million, and the EBITDA margin increased to 17 percent from a pro forma 15 percent margin for the year ended December 31, 2000.

``While facing an extremely difficult environment, Pegasus' technology revenue and EBITDA margins increased in 2001, and continue to improve today. As a result, we are moving forward into 2002 as a stronger, leaner and more focused company.'' Davis said.

Outlook

``By thoroughly reviewing all of the aspects of our business in 2001, we have successfully reduced costs and improved customer service,'' commented Susan K. Cole, chief financial officer of Pegasus Solutions. ``Our operations are now better aligned to have our Company's bottom line benefit as the travel industry recovers,'' Cole continued. ``We are confirming the guidance provided in October, estimating 2002 revenues to be in the range of $180 million to $185 million, and 2002 cash EPS to be in the range of $0.52 to $0.60.''

``2002 is starting off well, and I am very encouraged by the trends we are seeing. As the recovery continues, I look forward to facing new opportunities in 2002, such as enhancing our existing services or expanding into emerging markets that complement our existing service offerings, '' Davis concluded.

Conference Call

In conjunction with this release, Pegasus Solutions will host a conference call today at 4:45 (ET), 3:45 (CT). The call will be simultaneously Webcast over the Internet. To access the Webcast, go to the Company's Web site, http://www.pegs.com. Click on ``investor information.''

Company Information

Dallas-based Pegasus Solutions, Inc. (www.pegs.com) is a leading global provider of hotel reservation technologies. Its services include central reservations systems; electronic distribution services that connect more than 42,000 hotels to the Internet and to the global distribution systems (GDS); travel agent commission processing and payment services; the consumer Internet site TravelWeb.com (www.travelweb.com); the Utell marketing and reservation representation service (www.Utell.com); and PegasusCentral(TM), a Web-based enterprise solution with property management applications. Pegasus' customers comprise the majority of travel agencies around the world, including the top 10 largest U.S.-based travel agencies(1); more than 46,000 hotel properties around the globe, including 48 of the 50 largest hotel brands in the world based on total number of guest rooms(2); and more than a thousand Web sites/services have their hotel reservations Powered by Pegasus(TM). In addition to its corporate headquarters in Dallas, Pegasus has 23 offices in 16 countries, including regional hubs in Phoenix, London and Singapore. The company's stock is traded on the Nasdaq National Market under the symbol PEGS.

This statement contains references to future events and projected results, including anticipated transactions involving the Company and its service offerings. There can be no assurance that the referenced future events or projected results will actually occur or that the future financial performance of the Company will be as projected. Actual occurrences, results and performance may differ substantially and materially from those projected as a result of a number of risks and uncertainties, such as adverse changes in general market conditions for business and leisure travel as a result of additional terrorist activities, action by U.S. military forces, changes in hotel room rates, capacity adjustments by airlines, trends in the overall demand for travel, and the inherent difficulty in making projections during this period of uncertainty, as well as other risks and uncertainties mentioned in this statement or detailed in the Company's periodic reports and registration statements filed with the Securities and Exchange Commission including its Form 10-K for the year ended December 31, 2000.

Management evaluates Company performance based on earnings before interest, income tax, depreciation, amortization and other non-recurring items (EBITDA). Although EBITDA is not calculated in accordance with generally accepted accounting principles, the Company believes that EBITDA is widely used by analysts, investors and others as a measure of operating performance. Nevertheless, this measure should not be considered in isolation of, or as a substitute for, operating income, cash flows from operating activities or any other measure for determining the Company's operating performance or liquidity that is calculated in accordance with generally accepted accounting principles. In addition, the Company's calculation of EBITDA is not necessarily comparable to similarly titled measures reported by other companies.

    (1) Travel Weekly, June 25, 2001, "Top 50 Travel Agencies"
    (2) Hotel Business, February 7, 2001, "The Top Hotel Brands"


                           PEGASUS SOLUTIONS, INC.
             CONSOLIDATED STATEMENT OF OPERATIONS - CASH EARNINGS
                 (In thousands except for per share amounts)
                                 (Unaudited)

                                                  Three Months Ended
                                                  December 31, 2001

                                           As      Cash Earnings        Cash
                                        Reported    Adjustments       Earnings

    Net revenues                         $38,860         $--           $38,860

    Cost of services                      22,330         --            22,330
    Research and development               1,956         --             1,956
    General and administrative expenses    5,741      (709)(1)          5,032
    Marketing and promotion expenses       4,374         --             4,374
    Depreciation and amortization         16,474   (13,128)(2)          3,346
    Restructure costs                        597      (597)(1)             --
    Operating income (loss)              (12,612)   14,434              1,822
    Other income (expense):
       Interest income, net                  193         --               193
       Equity in loss of investee             --         --                --
       Gain on sale of business unit       5,460    (5,460)(3)             --
       Other                               2,044    (2,000)(1)             44
    Income (loss) before income taxes     (4,915)    6,974              2,059
    Income tax expense (benefit)          (1,579)    2,361(4)             782
    Net income (loss)                    $(3,336)   $4,613             $1,277

    Diluted net income per share                                        $0.05

    Diluted weighted average shares
     outstanding                                                       25,171


       Notes:
       (1) To adjust for non-recurring charges and gains.
       (2) To adjust for amortization of purchased goodwill and intangible
           assets.
       (3) To adjust for gain on sale of Summit/Sterling business
       (4) To adjust income tax expense (benefit) for assumed 38% tax rate for
           cash earnings.


                             PEGASUS SOLUTIONS, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)


                                                 (Unaudited)
                                                   December       December 31,
                                                    2001              2000
    ASSETS

    Cash and cash equivalents                       $7,210           $32,576
    Restricted cash                                  6,228             4,574
    Short-term investments                           9,167             1,563
    Accounts receivable, net                        29,228            29,889
    Income tax receivable                              375                --
    Other current assets                             4,934             4,189
        Total current assets                        57,142            72,791

    Goodwill, net                                  135,321           149,764
    Intangible assets, net                          32,505            62,909
    Property and equipment, net                     68,965            64,434
    Deferred tax asset                               4,569                --
    Other noncurrent assets                          9,737             7,807
            Total assets                          $308,239          $357,705

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Accounts payable and accrued
     liabilities                                   $43,207           $36,097
    Deferred tax liability                          12,301            12,078
    Unearned income                                  8,585             9,428
    Income tax payable                                  --             6,212
    Customer deposits                                2,170             2,691
    Other current liabilities                          424                80
        Total current liabilities                   66,687            66,586

    Note payable                                       111            20,000
    Deferred tax liability                              --             8,961
    Other noncurrent liabilities                    10,534             1,586

    Stockholders' equity:
        Common stock                                   251               249
        Additional paid-in capital                 290,444           288,422
        Unearned compensation                          (34)             (157)
        Accumulated comprehensive loss                (273)             (265)
        Accumulated deficit                        (56,238)          (26,501)
        Less treasury stock                         (3,243)           (1,176)
            Total stockholders' equity             230,907           260,572
            Total liabilities and
             stockholders' equity                 $308,239          $357,705


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


                                        Three Months Ended      Year Ended
                                           December 31,        December 31,
                                          2001      2000      2001      2000

    Net revenues                        $38,860   $46,326  $179,962  $162,199

    Cost of services                     22,330    26,027    98,132    80,377
    Research and development              1,956     1,995     7,842     8,033
    General and administrative expenses   5,741     6,427    25,201    20,404
    Marketing and promotion expenses      4,374     7,260    21,709    24,843
    Depreciation and amortization        16,474    17,065    65,651    51,549
    Restructure costs                       597     3,421     7,696     3,421
    Write-off of purchased in-process
     research
        and development                      --        --        --     8,000
    Operating loss                      (12,612)  (15,869)  (46,269)  (34,428)
    Other income (expense):
        Interest income, net                193       168       768     1,777
        Equity in loss of investee           --        --      (634)       --
        Gain on sale of business units    5,460        --     5,538        --
        Other                             2,044       (33)    1,914       151
    Loss before income taxes             (4,915)  (15,734)  (38,683)  (32,500)
    Income tax benefit                   (1,579)   (4,333)   (8,946)   (5,918)
    Net loss                            $(3,336) $(11,401) $(29,737) $(26,582)

    Basic and diluted net loss per
     share                               $(0.14)   $(0.46)   $(1.21)   $(1.14)

    Basic and diluted weighted average
     shares outstanding                  24,632    24,588    24,570    23,380


SOURCE: Pegasus Solutions, Inc.