UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549


                                    ---------
                                    FORM 10-Q
                                    ---------

Mark One

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

                For the Quarterly Period ended September 30, 2004

                                       OR

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

                For the transition period from ______ to _______

                         Commission File Number 0-24249

                                    PDI, INC.
             (Exact name of Registrant as specified in its charter)

      Delaware                                     22-2919486
      -----------------------------------          ----------------------
      (State or other jurisdiction of              (I.R.S. Employer
      incorporation or organization)               Identification No.)


                          Saddle River Executive Centre
                                1 Route 17 South
                         Saddle River, New Jersey 07458
                         ------------------------------
                    (Address of principal executive offices)

                                 (201) 258-8450
                                 --------------
              (Registrant's telephone number, including area code)

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

                                Yes [X]     No[_]

Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act.)

                                Yes [X]     No[_]

As of October 29, 2004 the Registrant had a total of 14,687,469 shares of Common
Stock, $.01 par value, outstanding.




                                      INDEX
                                      -----

                                    PDI, INC.


           PART I. FINANCIAL INFORMATION
           -----------------------------
                                                                            Page
Item 1.    Consolidated Financial Statements (unaudited)

           Balance Sheets
           September 30, 2004 and December 31, 2003............................3

           Statements of Operations -- Three and Nine Months
           Ended September 30, 2004 and 2003...................................4

           Statements of Cash Flows -- Nine Months
           Ended September 30, 2004 and 2003...................................5

           Notes to Consolidated Interim Financial Statements..................6

Item 2.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations................................23

Item 3.    Quantitative and Qualitative Disclosures
           About Market Risk......................................Not Applicable

Item 4.    Controls and Procedures............................................38


PART II. OTHER INFORMATION
- --------------------------

Item 1.    Legal Proceedings..................................................39
Item 6.    Exhibits...........................................................40


SIGNATURES....................................................................41

                                       2



                                    PDI, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)
                                   (unaudited)


                                                     September 30,  December 31,
                                                         2004            2003
                                                       ---------      ---------


                                ASSETS
Current assets:
  Cash and cash equivalents .......................... $  77,284     $ 113,288
  Short-term investments .............................    29,032         1,344
  Inventory, net .....................................        --            43
  Accounts receivable, net of allowance for
    doubtful accounts of $349 and $749 as of
    September 30, 2004 and December 31, 2003,
    respectively .....................................    22,932        40,885
  Unbilled costs and accrued profits on contracts
    in progress ......................................     2,442         4,041
  Deferred training and other program costs ..........     1,656         1,643
  Other current assets ...............................    10,836         8,847
  Deferred tax asset .................................     3,900        11,053
                                                       ---------     ---------
Total current assets .................................   148,082       181,144

Net property and equipment ...........................    18,369        14,494
Deferred tax asset ...................................     6,797         7,304
Goodwill .............................................    21,759        11,132
Other intangible assets ..............................    20,021         1,648
Other long-term assets ...............................     3,833         3,901
                                                       ---------     ---------
Total assets ......................................... $ 218,861     $ 219,623
                                                       =========     =========

                 LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable ................................... $   3,394     $   8,689
  Accrued returns ....................................     4,602        22,811
  Accrued incentives .................................    17,149        20,486
  Accrued salaries and wages .........................     8,897         9,031
  Unearned contract revenue ..........................     9,809         3,604
  Restructuring accruals .............................       321           744
  Income taxes and other accrued expenses ............    15,422        15,770
                                                       ---------     ---------
Total current liabilities ............................    59,594        81,135
Total long-term liabilities ..........................        --            --
                                                       ---------     ---------
Total liabilities ....................................    59,594        81,135
                                                       ---------     ---------

Commitments and Contingencies (note 13)

Stockholders' equity:

Preferred stock, $.01 par value, 5,000,000 shares
    authorized, no shares issued and outstanding .....        --            --
Common stock, $.01 par value, 100,000,000 shares
    authorized: shares issued and outstanding,
    September 30, 2004 - 14,625,537, and
    December 31, 2003 - 14,387,126; 161,115 and
    136,178 restricted shares issued and
    outstanding at September 30, 2004 and
    December 31, 2003, respectively ..................       148           145
Additional paid-in capital ...........................   115,492       109,531
Retained earnings ....................................    45,990        29,505
Accumulated other comprehensive income ...............        47            25
Unamortized compensation costs .......................    (2,300)         (608)
Treasury stock, at cost: 5,000 shares ................      (110)         (110)
                                                       ---------     ---------
Total stockholders' equity ...........................   159,267       138,488
                                                       ---------     ---------
Total liabilities & stockholders' equity ............. $ 218,861     $ 219,623
                                                       =========     =========

                   The accompanying notes are an integral part
                          of these financial statements

                                       3



                                    PDI, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
                                   (unaudited)



                                                                Three Months Ended         Nine Months Ended
                                                                   September 30,             September 30,
                                                               ---------------------     ----------------------
                                                                 2004         2003         2004          2003
                                                               --------      -------     --------      --------
                                                                            (restated)                (restated)
                                                                                           
Revenue
   Service ...............................................     $ 92,525      $94,470     $277,666      $245,111
Product, net .............................................           (3)          81       (1,034)          197
                                                               --------      -------     --------      --------
       Total revenue .....................................       92,522       94,551      276,632       245,308
                                                               --------      -------     --------      --------
Cost of goods and services
  Program expenses (including related party amounts of
     $0 and $653 for the quarters ended September 30, 2004
     and 2003, respectively and $180 and $1,287 for the
     nine months ended September 30, 2004 and 2003,
     respectively) .......................................       68,127       70,085      203,670       182,227
  Cost of goods sold .....................................           10          952          244         1,097
                                                               --------      -------     --------      --------
       Total cost of goods and services ..................       68,137       71,037      203,914       183,324
                                                               --------      -------     --------      --------

Gross profit .............................................       24,385       23,514       72,718        61,984

Compensation expense .....................................        8,409        9,297       26,549        27,294
Other selling, general and administrative expenses .......        6,941        7,676       19,089        20,714
Restructuring  and other related expenses ................           --           --           --          (270)
Litigation settlement ....................................           --           --           --         2,100
                                                               --------      -------     --------      --------
       Total operating expenses ..........................       15,350       16,973       45,638        49,838
                                                               --------      -------     --------      --------
Operating income .........................................        9,035        6,541       27,080        12,146
Other income, net ........................................          231          246          860           741
                                                               --------      -------     --------      --------
Income before provision for taxes ........................        9,266        6,787       27,940        12,887
Provision for income taxes ...............................        3,799        2,605       11,455         5,115
                                                               --------      -------     --------      --------
Net income ...............................................     $  5,467      $ 4,182     $ 16,485      $  7,772
                                                               ========      =======     ========      ========


Basic net income per share ...............................     $   0.37      $  0.29     $   1.13      $   0.55
                                                               ========      =======     ========      ========
Diluted net income per share .............................     $   0.37      $  0.29     $   1.11      $   0.54
                                                               ========      =======     ========      ========

Basic weighted average number of shares outstanding ......       14,621       14,252       14,538        14,202
                                                               ========      =======     ========      ========
Diluted weighted average number of shares outstanding ....       14,933       14,543       14,873        14,349
                                                               ========      =======     ========      ========



                   The accompanying notes are an integral part
                         of these financial statements

                                       4



                                    PDI, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)



                                                                                 Nine Months Ended
                                                                                   September 30,
                                                                              -----------------------
                                                                                2004           2003
                                                                              --------       --------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES
Net income ................................................................   $ 16,485       $  7,772
     Adjustments to reconcile net income to net cash
       provided by (used in) operating activities:
         Depreciation and amortization ....................................      4,272          4,428
         Reserve for inventory obsolescence and bad debt ..................         54          2,041
         Loss on disposal of assets .......................................        264             --
         Deferred taxes, net ..............................................      7,660             --
         Stock compensation costs .........................................      1,135            403
     Other changes in assets and liabilities:
         Decrease in accounts receivable ..................................     19,665          1,823
         Decrease (increase) in inventory .................................         43           (363)
         Decrease (increase) in unbilled costs ............................      1,599         (1,106)
         (Increase) in deferred training ..................................        (13)          (596)
         (Increase) decrease in other current assets ......................       (457)        15,807
         Decrease in other long-term assets ...............................         68            140
         (Decrease) in accounts payable ...................................     (5,779)          (209)
         (Decrease) in accrued returns ....................................    (18,208)        (5,733)
         (Decrease) increase in accrued liabilities .......................     (3,471)         7,760
         (Decrease) in restructuring liability ............................       (423)        (4,225)
         Increase (decrease) in unearned contract revenue .................      3,392           (800)
         (Increase) decrease in income taxes and other accrued expenses ...     (1,593)         1,473
                                                                              --------       --------
Net cash provided by operating activities .................................     24,693         28,615
                                                                              --------       --------

CASH FLOWS FROM INVESTING ACTIVITIES
      (Purchases) sales of short-term investments .........................    (27,665)          4,279
      Cash paid for acquisition, including closing costs ..................    (28,394)            --
      Purchase of property and equipment ..................................     (7,774)        (1,482)
                                                                              --------       --------
Net cash (used in) provided by investing activities .......................    (63,833)         2,797
                                                                              --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES
      Net proceeds from exercise of stock options .........................      3,136            886
                                                                              --------       --------
Net cash provided by financing activities .................................      3,136            886
                                                                              --------       --------

Net (decrease) increase in cash and cash equivalents ......................    (36,004)        32,298
Cash and cash equivalents - beginning .....................................    113,288         66,827
                                                                              --------       --------
Cash and cash equivalents - ending ........................................   $ 77,284       $ 99,125
                                                                              ========       ========



                   The accompanying notes are an integral part
                         of these financial statements

                                       5



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


1.    BASIS OF PRESENTATION

      The accompanying  unaudited interim consolidated  financial statements and
related  notes should be read in  conjunction  with the  consolidated  financial
statements  of PDI,  Inc.  and its  subsidiaries  (the  "Company"  or "PDI") and
related notes as included in the Company's  Amended Annual Report on Form 10-K/A
for the year ended  December 31, 2003 as filed with the  Securities and Exchange
Commission.  The  unaudited  interim  consolidated  financial  statements of the
Company have been  prepared in accordance  with  generally  accepted  accounting
principles (GAAP) for interim  financial  reporting and the instructions to Form
10-Q and Article 10 of Regulation S-X.  Accordingly,  they do not include all of
the  information  and  footnotes   required  by  GAAP  for  complete   financial
statements.  The unaudited interim consolidated financial statements include all
adjustments  (consisting of normal recurring adjustments) which, in the judgment
of  management,  are  necessary  for  a  fair  presentation  of  such  financial
statements.  Operating  results for the three month and nine month periods ended
September  30, 2004 are not  necessarily  indicative  of the results that may be
expected for the year ending  December 31, 2004.  Certain  prior period  amounts
have been  reclassified to conform with the current  presentation with no effect
on financial position, net income or cash flows.

1B.   RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

      We have restated our previously issued consolidated  financial  statements
for the three and nine months ended  September 30, 2003 (the  previously  issued
financial  statements) to apply the provisions of EITF 01-14,  "Income Statement
Characterization  of  Reimbursement   Received  for   `Out-of-Pocket'   Expenses
Incurred".  (EITF 01-14) In  September  2004,  the Company  became aware that it
should  have  been  applying  EITF  01-04  to the  previously  issued  financial
statements.  In accordance with EITF 01-14, direct reimbursements received by us
from our clients for certain costs incurred should have been included as part of
revenue with an identical  increase to cost of goods and  services,  rather than
being netted  against cost of goods and services.  Revenue and cost of goods and
services in the previously  issued  financial  statements were increased by $8.3
million for the quarter ended September 30, 2003, and $20.2 million for the nine
months ended September 30, 2003. EITF 01-14,  which was issued in late 2001, was
applicable for years  beginning in 2002, and also required  reclassification  of
all previous periods for comparative purposes.

      This  restatement  does  not  affect  previously  reported  gross  profit,
operating income, net income,  cash flows from operations or earnings per share.
Additionally,   there  is  no  effect  on  the   consolidated   balance  sheets,
consolidated   statements   of  cash  flows  or   consolidated   statements   of
stockholders' equity for the previously issued financial  statements.  A summary
of the effects of the restatement to reclassify these amounts is as follows:

                                  QUARTER ENDED             NINE MONTHS ENDED
                                    30-SEP-03                   30-SEP-03
                             ----------------------      ----------------------
                                 AS                          AS
                             PREVIOUSLY       AS         PREVIOUSLY       AS
                              REPORTED     RESTATED       REPORTED     RESTATED
                             ----------    --------      ----------    --------
CONSOLIDATED STATEMENTS
OF OPERATIONS:
  Service revenue             $86,200       $94,470      $224,888      $245,112
  Product revenue                  81            81           197           197
                              -------       -------      --------      --------
     TOTAL REVENUE             86,281        94,551       225,085       245,309
                              -------       -------      --------      --------
  Program expenses             61,815        70,085       162,004       182,228
  Cost of goods sold              952           952         1,097         1,097
                              -------       -------      --------      --------
TOTAL COST OF GOODS
AND SERVICES                   62,767        71,037       163,101       183,325
                              -------       -------      --------      --------
     GROSS PROFIT             $23,514       $23,514      $ 61,984      $ 61,984
                              -------       -------      --------      --------

                                       6



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


2.    REVENUE RECOGNITION

      The  paragraphs  that  follow  describe  the  guidelines  that the Company
adheres to in accordance  with GAAP when  recognizing  revenue and cost of goods
and services in financial  statements.  In accordance with GAAP, service revenue
and product revenue and their respective direct costs have been shown separately
on the consolidated statements of operations.

      Historically, the Company has derived a significant portion of its service
revenue  from a limited  number of  clients.  Concentration  of  business in the
pharmaceutical  services  industry  is  common  and the  industry  continues  to
consolidate.  As a result,  the  Company  is likely to  continue  to  experience
significant client  concentration in future periods.  For the three months ended
September  30,  2004,  and 2003 the  Company's  three  largest  clients who each
individually  represented  10% or more of its  service  revenue,  accounted  for
approximately,  in  the  aggregate,  74.4%,  and  72.4%,  respectively,  of  the
Company's  service  revenue.  For the nine months ended  September 30, 2004, and
2003 the Company's two largest clients who each accounted for 10% or more of its
service revenue totaled, in the aggregate,  64.9%, and 67.0%,  respectively,  of
the Company's service revenue.

      Service Revenue and Program Expenses
      ------------------------------------

      Service  revenue  is earned  primarily  by  performing  product  detailing
programs and other marketing and promotional  services under contracts.  Revenue
is recognized as the services are performed and the right to receive payment for
the services is assured.  Revenue is recognized  net of any potential  penalties
until the  performance  criteria  relating to the penalties  have been achieved.
Performance  incentives,  as well as  termination  payments,  are  recognized as
revenue in the period  earned and when payment of the bonus,  incentive or other
payment is assured.  Under  performance  based contracts,  revenue is recognized
when the performance based parameters are achieved.

      Program expenses consist  primarily of the costs associated with executing
product  detailing  programs,  performance  based  contracts  or other sales and
marketing  services  identified  in  the  contract.   Program  expenses  include
personnel costs and other costs associated with executing a product detailing or
other  marketing or  promotional  program,  as well as the initial  direct costs
associated with staffing a product detailing  program.  Such costs include,  but
are not limited to, facility rental fees, honoraria and travel expenses,  sample
expenses and other promotional  expenses.  Personnel costs, which constitute the
largest portion of program  expenses,  include all labor related costs,  such as
salaries,   bonuses,   fringe   benefits   and  payroll   taxes  for  the  sales
representatives  and sales  managers  and  professional  staff who are  directly
responsible for executing a particular program. Initial direct program costs are
those costs  associated with  initiating a product  detailing  program,  such as
recruiting,   hiring,  and  training  the  sales  representatives  who  staff  a
particular  product  detailing  program.  All personnel costs and initial direct
program costs,  other than training costs,  are expensed as incurred for service
offerings. Product detailing,  marketing and promotional expenses related to the
detailing of products the Company  distributes are recorded as a selling expense
and are included in other selling,  general and  administrative  expenses in the
consolidated statements of operations.

                                       7



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


      Reimbursable Out-of-pocket Expenses
      -----------------------------------

      Reimbursable  out-of-pocket  expenses  include  those  relating  to out-of
pocket  expenses and other similar  costs,  for which we are  reimbursed at cost
from our clients.  In  accordance  with EITF 01-14  reimbursements  received for
out-of-pocket  expenses  incurred are  characterized as revenue and an identical
amount is included as cost of goods and services in the consolidated  statements
of operations. Out-of-pocket expenses for the three and nine month periods ended
September  30,  2004  were  $5.4  million  and  $18.0   million,   respectively.
Out-of-pocket  expenses for the three and nine month periods ended September 30,
2003 were $8.3 million and $20.2 million, respectively.

      Training and Other Initial Direct Costs
      ---------------------------------------

      Training costs include the costs of training the sales representatives and
managers on a particular product detailing program so that they are qualified to
properly  perform  the  services  specified  in the  related  contract.  For all
contracts,  training costs are deferred and amortized on a  straight-line  basis
over the shorter of the life of the  contract to which they relate or 12 months.
When the  Company  receives  a  specific  contract  payment  from a client  upon
commencement of a product  detailing program expressly to compensate the Company
for  recruiting,  hiring and training  services  associated  with  staffing that
program,  such payment is deferred and  recognized as revenue in the same period
that the recruiting  and hiring  expenses are incurred and  amortization  of the
deferred  training is  expensed.  When the  Company  does not receive a specific
contract  payment for training,  all revenue is deferred and recognized over the
life of the contract.

      Product Revenue and Cost of Goods Sold
      --------------------------------------

      Product  revenue is  recognized  when  products  are  shipped and title is
transferred  to the  customer.  Product  revenue  for the three  and nine  month
periods ended September 30, 2004 was negative,  primarily from the adjustment to
the Ceftin returns reserve, as discussed in Note 5 to the consolidated financial
statements, net of the sale of the Xylos wound care products. Product revenue of
$81,000 and $197,000 for the three and nine month  periods  ended  September 30,
2003 was primarily from the sale of the Xylos wound care products.

      Cost of goods sold includes all expenses for product  distribution  costs,
acquisition and manufacturing costs of the product sold.

3.    ACQUISITION

      On August 31, 2004, the Company acquired  substantially  all of the assets
of  Pharmakon,  L.L.C.  ("Pharmakon")  in a  transaction  treated  as  an  asset
acquisition  for tax  purposes.  The  acquisition  has been  accounted  for as a
purchase,  subject  to the  provisions  of  Statement  of  Financial  Accounting
Standards  (SFAS) 141. The Company made  payments to the members of Pharmakon at
closing  of  $27.4  million,  and  assumed  approximately  $2.6  million  in net
liabilities.  Additional  payments of approximately  $1.0 million were made as a
result of closing costs.  Additionally,  the members of Pharmakon can still earn
up to an additional $10 million in cash based upon achievement of certain annual
profit targets through December 2006. These payments, if made, would be added to
goodwill.  In connection with this  transaction,  the Company has recorded $29.5
million in goodwill and other identifiable intangibles,  which consists of $10.6
million in goodwill and $18.9 million in other identifiable intangible assets.

      Pharmakon is a healthcare  communications company focused on the marketing
of ethical  pharmaceutical and biotechnology  products. A primary reason for the
acquisition of Pharmakon was the advancement of the Company's goal to expand its
presence  in the  growing  and  heavily  outsourced  medical  education  market.
Pharmakon's   emphasis  is  on  the  creation,   design  and  implementation  of
interactive peer persuasion  programs.  The successful  integration of Pharmakon
and PDI will result in both companies leveraging their account relationships and
successfully cross selling their services.

                                       8



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


      The following  unaudited pro forma consolidated  results of operations for
the nine-month periods ended September 30, 2004 and 2003 assume that the Company
and Pharmakon  had been  combined as of the beginning of the periods  presented.
The pro  forma  results  include  estimates  and  assumptions  which  management
believes  are  reasonable.  However,  pro  forma  results  are  not  necessarily
indicative of the results that would have occurred if the  acquisition  had been
consummated as of the dates indicated,  nor are they  necessarily  indicative of
future operating results.

                             Nine Months Ended
                               September 30,
                         -------------------------
                            2004            2003
                         ---------       ---------
                 (in thousands, except for per share data)

Revenue                  $ 289,765       $ 256,761
                         =========       =========
Net income               $  18,622       $   9,174
                         =========       =========
Earnings per share       $    1.25       $    0.64
                         =========       =========


4.    STOCK-BASED COMPENSATION

      In June 2004,  the  Company  adopted  the PDI,  Inc.  2004 Stock Award and
Incentive  Plan (the 2004 Plan),  which was approved by the  Company's  board of
directors in March 2004 and approved by the Company's Stockholders in June 2004.
The 2004 Plan supplements the Company's 2000 Omnibus Incentive Compensation Plan
and 1998 Stock Option Plan (the Preexisting  Plans),  reserving 2,896,868 shares
for options,  restricted stock and a variety of other types of awards.  The 2004
Plan  authorizes  a broad  range  of  awards,  including  stock  options,  stock
appreciation  rights,  restricted stock,  deferred stock,  other awards based on
common stock, dividend equivalents,  stock-based performance awards,  cash-based
performance  awards,  shares issuable in lieu of rights to cash compensation and
discounted options pursuant to an employee stock purchase program. No new awards
will be  authorized  for  grant  under the  Preexisting  Plans,  but  previously
authorized  awards  under  those  plans  will  remain in effect.  SFAS No.  123,
"ACCOUNTING FOR STOCK-BASED COMPENSATION" allows companies a choice of measuring
employee stock-based  compensation expense based on either the fair value method
of accounting or the intrinsic value approach under the Accounting Pronouncement
Board  (APB)  Opinion  No. 25. The  Company  accounts  for these plans under the
recognition  and measurement  principles of APB Opinion No. 25,  "ACCOUNTING FOR
STOCK ISSUED TO EMPLOYEES,  AND RELATED  INTERPRETATIONS." No stock option-based
employee  compensation  cost is reflected in net income,  as all options granted
under  those  plans  had an  exercise  price  equal to the  market  value of the
underlying  common  stock  on the  date of the  grant.  Certain  employees  have
received  restricted common stock, the amortization of which is reflected in net
income and was $291,000 and $856,000 for the three and nine month  periods ended
September 30, 2004. Additionally,  during the first quarter of 2004, the Company
accelerated  the vesting of stock option grants and restricted  stock grants for
certain employees which resulted in total compensation of approximately $275,000
in the quarter  ended March 31, 2004.  As required by SFAS No. 148,  "ACCOUNTING
FOR STOCK-BASED  COMPENSATION - TRANSITION AND DISCLOSURE - AN AMENDMENT OF SFAS
NO. 123",  the following  table shows the  estimated  effect on earnings and per
share data as if the Company had applied the fair value  recognition  provisions
of SFAS No. 123 to stock-based employee compensation.

                                       9



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)



                                                       Three Months Ended              Nine Months Ended
                                                          September 30,                  September 30,
                                                      2004            2003            2004           2003
                                                   ---------       ---------       ---------       ---------
                                                             (in thousands, except per share data)
                                                                                       
Net income, as reported                            $   5,467       $   4,182       $  16,485       $   7,772
Add: Stock-based employee compensation
expense included in reported net income, net
of related tax effects                                   172              82             667             294
Deduct: Total stock-based employee
compensation expense determined under fair
value based methods for all awards, net of
related tax effects                                     (988)         (1,666)         (3,053)         (4,800)
                                                   ---------       ---------       ---------       ---------
Pro forma net income                               $   4,651       $   2,598       $  14,099       $   3,266
                                                   =========       =========       =========       =========

Net income per share
    Basic--as reported                             $    0.37       $    0.29       $    1.13       $    0.55
                                                   =========       =========       =========       =========
    Basic--pro forma                               $    0.32       $    0.18       $    0.97       $    0.23
                                                   =========       =========       =========       =========

    Diluted--as reported                           $    0.37       $    0.29       $    1.11       $    0.54
                                                   =========       =========       =========       =========
    Diluted--pro forma                             $    0.31       $    0.18       $    0.95       $    0.23
                                                   =========       =========       =========       =========



      Compensation  cost for the  determination  of pro  forma  net  income - as
adjusted and related per share  amounts were  estimated  using the Black Scholes
option pricing  model,  with the following  assumptions:  (i) risk free interest
rate of 3.40% and 2.85% at  September  30,  2004 and  2003,  respectively;  (ii)
expected life of five years for the three and nine month periods ended September
30, 2004 and 2003;  (iii)  expected  dividends - $0 for the three and nine month
periods ended  September 30, 2004 and 2003; and (iv)  volatility of 100% for the
three and nine months  periods ended  September 30, 2004 and 2003.  The weighted
average fair value of options  granted  during the three and nine month  periods
ended September 30, 2004 was $20.99 and $19.27,  respectively  and for the three
and nine  month  periods  ended  September  30,  2003 were  $12.94  and  $11.23,
respectively.

      In March 2003, the Company  initiated an option exchange  program pursuant
to  which  eligible   employees,   which  excluded  certain  members  of  senior
management,  were  offered an  opportunity  to exchange an  aggregate of 357,885
outstanding  stock options with  exercise  prices of $30.00 and above for either
cash or shares of restricted stock, depending upon the number of options held by
an  eligible  employee.  The offer  exchange  period  expired  on May 12,  2003.
Approximately  310,403 shares of common stock  underlying  eligible options were
tendered  by  eligible  employees  and  accepted  by the  Company.  This  number
represented  approximately  87% of the total shares of common  stock  underlying
eligible options. A total of approximately 120 eligible  participants elected to
exchange an  aggregate  of  approximately  59,870  shares of common  stock under
eligible  options and received  cash in the  aggregate  amount of  approximately
$67,000  (which  amount  includes  applicable  withholding  taxes).  A total  of
approximately  145  eligible  participants  elected to exchange an  aggregate of
approximately  250,533  shares of common stock  underlying  eligible  options in
exchange for an aggregate of  approximately  49,850 shares of restricted  stock.
All tendered options were canceled and became eligible for re-issuance under the
Company's  option plans.  The  restricted  stock is subject to three-year  cliff
vesting and is subject to forfeiture upon  termination of employment  other than
in the event of the recipient's death or disability.

                                       10



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


      Approximately  47,483  options,   which  were  offered  to,  but  did  not
participate in, the option exchange program, are subject to variable accounting.
As such, the Company may record compensation  expense if the market price of the
Company's  common stock exceeds the exercise price of the  non-tendered  options
until these options are  terminated,  exercised or forfeited.  To date, this has
not occurred.  The non-tendered options have exercise prices ranging from $59.50
to $80.00 and a remaining life of 6.0 to 6.3 years.

5.    CEFTIN CONTRACT TERMINATION

      In October  2000,  the  Company  entered  into an  agreement  (the  Ceftin
Agreement) with  GlaxoSmithKline  (GSK) for the exclusive U.S. sales,  marketing
and distribution rights for Ceftin(R) Tablets and Ceftin(R) for Oral Suspension,
two dosage forms of a cephalosporin  antibiotic,  which agreement was terminated
in February 2002 by mutual agreement of the parties.  The Ceftin Agreement had a
five-year  term but was  cancelable  by either party  without cause on 120 days'
notice.  From October 2000 through February 2002, the Company marketed Ceftin to
physicians  and sold the  products  primarily to  wholesale  drug  distributors,
retail chains and managed care providers.

       On August 21, 2001,  the U.S.  Court of Appeals  overturned a preliminary
injunction  granted by the New Jersey District Court to GSK, which  subsequently
allowed  for the  entry of a  generic  competitor  to  Ceftin  immediately  upon
approval by the FDA. The affected Ceftin patent had previously been scheduled to
run through July 2003. The generic  version of Ceftin was approved by the FDA in
February 2002 and it began to be manufactured in late March 2002. As a result of
this U.S. Court of Appeals decision and its impact on future sales, in the third
quarter  of 2001  the  Company  recorded  a charge  to cost of goods  sold and a
related reserve of $24.0 million  representing the anticipated future loss to be
incurred by the Company under the Ceftin Agreement as of September 30, 2001. The
recorded loss was  calculated as the excess of estimated  costs that the Company
was  contractually  obligated  to incur to complete  its  obligations  under the
Ceftin Agreement,  over the remaining estimated gross profits to be earned under
the Ceftin Agreement from selling the inventory. These costs primarily consisted
of amounts paid to GSK to reduce purchase commitments, estimated committed sales
force  expenses,  selling and marketing  costs through the effective date of the
termination,  distribution  costs, and fees to terminate existing  arrangements.
The  Ceftin  Agreement  was  terminated  by the  Company  and GSK under a mutual
termination  agreement  entered  into in December  2001.  GSK resumed  exclusive
rights to Ceftin  after the  effective  date of the  termination  of the  Ceftin
Agreement,  and the Company  believes that GSK currently  sells Ceftin under its
own label code.

       Pursuant to the  termination  agreement,  the  Company  agreed to perform
marketing and  distribution  services through February 28, 2002. As is common in
the  pharmaceutical  industry,  customers who  purchased  the  Company's  Ceftin
product are permitted to return unused product, after approval from the Company,
up to six months before and one year after the expiration  date for the product,
but no later than  December 31, 2004.  The products sold by the Company prior to
the Ceftin Agreement termination date of February 28, 2002 have expiration dates
through June 2004. The Company also maintains  responsibility for processing and
payment of certain sales rebates through December 31, 2004. The Company's Ceftin
sales  aggregated  approximately  $628  million  during  the term of the  Ceftin
Agreement.

       As  of  December   31,  2002,   the  Company  had  accrued   reserves  of
approximately  $16.5  million  related to Ceftin sales.  Of this accrual,  $11.0
million  related to return  reserves and $5.5 million  related to sales  rebates
accruals.  On an ongoing  basis,  the Company  assesses  its reserve for product
returns  by:  analyzing   historical  sales  and  return  patterns;   monitoring
prescription data for branded Ceftin;  monitoring  inventory  withdrawals by the
wholesalers and retailers for branded Ceftin;  inquiring about inventory  levels
and potential  product  returns with the  wholesaler  companies;  and estimating
demand for the  product.  During the third  quarter of 2003,  the Company made a
$5.5 million payment to settle its estimated remaining sales

                                       11



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


rebate liabilities, and concluded based on its returns reserve review process,
which included a review of prescription and withdrawal data for branded Ceftin
as well as information communicated to the Company by the wholesalers, that the
remaining $11.0 million reserve for returns was adequate as of September 30,
2003.

      In the fourth quarter of 2003,  the Company  determined,  based  primarily
upon new  information  obtained  from  its  wholesalers  as part of its  ongoing
reserve review process,  that significant  amounts of inventory,  incremental to
that  previously  reported  by the  wholesalers,  were  being  held  by  them in
inventory.  The Company  believed that this resulted,  in part, from the sale by
the  wholesalers  of Ceftin  product not supplied by the Company and acquired by
the wholesalers  subsequent to the mutual  termination of the Ceftin  agreement.
Based upon that  information,  the Company  increased its returns  reserve $12.0
million to a total reserve of $22.8 million in the fourth quarter of 2003.

      On March 31, 2004, the Company signed an agreement and waiver with a large
wholesaler by which the Company agreed to pay that wholesaler $10.0 million, and
purchase $2.5 million worth of services from that  wholesaler by March 31, 2006,
in exchange for that wholesaler waiving, to the fullest extent permitted by law,
all rights with respect to any additional returns of Ceftin to the Company.  The
Company  made the  payment on April 5, 2004.  In the second  quarter of 2004 the
Company  increased  its  return  reserve by  approximately  $1.2  million  based
primarily  upon new  information  obtained from the  wholesalers  as part of the
Company's ongoing reserve review process.

      The  Company's  reserve of $4.6 million at September 30, 2004 reflects the
Company's  estimated liability for all identified product that could potentially
be returned by all the remaining  wholesalers,  and an estimate of the Company's
liability with respect to remaining, but not yet identified, product sold by the
Company that is still being held in the trade.  The reserve has been  calculated
based on, with respect to certain  wholesalers,  reimbursing  the wholesalers at
the amount that they  purchased  the product  from the  Company.  The reserve as
recorded by the Company is its best estimate based on its  understanding  of its
obligations.  The reserve also includes a liability of $2.5 million for services
to be  purchased by the Company  from a large  wholesaler  which the Company was
able to negotiate in lieu of cash payments as described  above. The Company will
continue to assess the adequacy of its reserves until the Company's  obligations
for processing any returned products ceases on December 31, 2004.

6.    OTHER PERFORMANCE BASED CONTRACTS

      In May  2001,  the  Company  entered  into a  copromotion  agreement  with
Novartis  Pharmaceuticals  Corporation  (Novartis) for the U.S. sales, marketing
and  promotion  rights for  Lotensin(R),  Lotensin  HCT(R) and  Lotrel(R).  That
agreement was scheduled to run through  December 31, 2003. On May 20, 2002, this
agreement was replaced by two separate agreements,  one for Lotensin and one for
Lotrel-Diovan through the addition of Diovan(R) and Diovan HCT(R). Both of these
agreements were scheduled to end December 31, 2003;  however,  the Lotrel-Diovan
agreement was renewed on December 24, 2003 for an additional one year period. In
February  2004,  the Company was notified by Novartis of its intent to terminate
the Lotrel-Diovan  agreement,  without cause, effective March 16, 2004 and, as a
result,  $28.9 million of anticipated  revenue associated with the Lotrel-Diovan
agreement in 2004 will not be realized.  The Company was  compensated  under the
terms of the agreement  through the effective  termination date. Even though the
Lotensin  agreement  ended  December 31, 2003,  the Company is still entitled to
receive royalty payments on the sales of Lotensin through December 31, 2004. The
royalties  earned under this  arrangement  for the three and nine month  periods
ended  September  30,  2004  were  approximately   $441,000  and  $3.4  million,
respectively;  the royalties earned during the remainder of 2004 are expected to
diminish because the product lost its patent protection in February 2004.

      In  October  2002,  the  Company  entered  into an  agreement  with  Xylos
Corporation (Xylos) for the

                                       12



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


exclusive U.S.  commercialization  rights to the Xylos XCell(TM) Cellulose Wound
Dressing  (XCell)  wound care  products.  The  Company  began  selling the Xylos
products  in  January  2003;  however,  sales  were  significantly  slower  than
anticipated  and actual  2003 sales did not meet the  Company's  forecasts.  The
Company did have the right to terminate the  agreement  with 135 days' notice to
Xylos,  beginning  January 1, 2004.  Based on these sales  results,  the Company
concluded  that  sales of XCell  were  not  sufficient  enough  to  sustain  the
Company's  continued  role as  commercialization  partner  for the  product  and
therefore,  on January 2, 2004, the Company  exercised its contractual  right to
terminate  the  agreement  on 135 days'  notice to Xylos.  The Company  accepted
orders for XCell  products  through May 16, 2004 when the agreement  terminated;
however, the Company's promotional  activities in support of the brand concluded
in January 2004. The Company  recorded a reserve for potential  excess inventory
during  2003 of  approximately  $835,000.  As  discussed  in Note 7, the Company
continues to have an investment in Xylos.  In addition,  in February  2004,  the
Company entered into a term loan agreement with Xylos, pursuant to which it made
loans to Xylos in an aggregate amount of $500,000; $375,000 was disbursed in the
quarter ended March 31, 2004 and the  remaining  $125,000 was disbursed in April
2004. Pursuant to the terms of the agreement,  the loans are due to be repaid on
June 30, 2005.

      On December 31, 2002, the Company entered into a licensing  agreement with
Cellegy Pharmaceuticals,  Inc. (Cellegy) for the exclusive North American rights
for Fortigel(TM), a testosterone gel product. The agreement is in effect for the
commercial life of the product.  Cellegy  submitted a New Drug Application (NDA)
for the hypogonadism  indication to the U.S. Food and Drug Administration  (FDA)
in June 2002. In July 2003, Cellegy received a letter from the FDA rejecting its
NDA for Fortigel.  Cellegy has told the Company that it is in  discussions  with
the  FDA  to  determine  the  appropriate   course  of  action  needed  to  meet
deficiencies  cited  by the FDA in its  determination.  Under  the  terms of the
agreement,  the Company paid Cellegy a $15.0  million  initial  licensing fee on
December 31, 2002. Under the terms of the licensing  agreement,  if it should be
enforced (see discussion of the lawsuit below),  this nonrefundable  payment was
made prior to FDA approval and, since there is no alternative  future use of the
licensed  rights,  the $15.0  million  payment  was  expensed  by the Company in
December  2002,  when  incurred.  This  amount was  recorded  in other  selling,
general,  and  administrative  expenses in the  December  31, 2002  consolidated
statements of operations.  Pursuant to the terms of the licensing agreement,  if
it should be enforced  (see  discussion of lawsuit  below),  the Company will be
required  to pay  Cellegy a $10.0  million  incremental  license  fee  milestone
payment upon  Fortigel's  receipt of all approvals  required by the FDA (if such
approvals are obtained) to promote,  sell and distribute the product in the U.S.
This  incremental  milestone  license fee, if  incurred,  will be recorded as an
intangible  asset  and  amortized  over  its  estimated  useful  life,  as  then
determined,  which is not expected to exceed the life of the patent. The Company
believes  that  it  will  not be  required  to pay  Cellegy  the  $10.0  million
incremental  license fee  milestone  payment in 2004,  and it is unclear at this
point when or if  Cellegy  will get  Fortigel  approved  by the FDA which  would
trigger  the  Company's  obligation  to pay $10.0  million to  Cellegy.  Royalty
payments to Cellegy over the term of the  commercial  life of the product  would
range from 20% to 30% of net sales. As discussed in Note 13, the Company filed a
complaint  against Cellegy in December 2003,  that alleges,  among other things,
that  Cellegy  fraudulently  induced  the  Company to enter  into the  licensing
agreement, and seeks the return of the $15.0 million initial licensing fee, plus
additional  damages  caused by Cellegy's  conduct.  Since the Company  filed the
lawsuit,  Cellegy is no longer in regular  contact  with the  Company  regarding
Fortigel.  Thus,  for example,  the Company has been informed that Cellegy is in
continuing  contact  with the FDA but the  Company is unaware of the precise FDA
status  regarding  Fortigel  (as of June 30,  2004,  it had not been  approved).
Accordingly,  the  Company  may  not  possess  the  most  current  and  reliable
information  concerning the current status of, or future  prospects  relating to
Fortigel.  The  issuance  of the  non-approvable  letter  by the FDA  concerning
Fortigel, however, casts significant doubt upon Fortigel's prospects and whether
it will ever be approved.  The Company cannot predict with any certainty whether
the FDA will ultimately approve Fortigel for sale in the U.S.

      As discussed in Note 13, in May 2003,  the Company  settled a lawsuit with
Auxilium

                                       13



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


Pharmaceuticals, Inc. which sought to enjoin its performance under the Cellegy
agreement.

7.    OTHER INVESTMENTS

      In October 2002, the Company  acquired $1.0 million of preferred  stock of
Xylos.  The Company  recorded its  investment in Xylos under the cost method and
its ownership interest in Xylos is less than five percent.  As discussed in Note
6, the Company  served in 2003 as the exclusive  distributor  of the Xylos XCell
product line, but on January 2, 2004, the Company  terminated  that  arrangement
effective May 16, 2004. In addition,  in February 2004, the Company entered into
a term loan agreement  with Xylos,  pursuant to which it has made loans to Xylos
in an aggregate amount of $500,000;  $375,000 was disbursed in the quarter ended
March 31, 2004 and the remaining $125,000 was disbursed in April 2004.  Pursuant
to the terms of the agreement,  the loans are due to be repaid on June 30, 2005.
Although Xylos  recognized  operating  losses in 2003 and through the first nine
months  of 2004,  the  Company  continues  to  believe  that,  based on  current
prospects and  activities at Xylos,  its investment in Xylos is not impaired and
the amounts loaned are recoverable as of September 30, 2004.  However,  if Xylos
continues to experience losses and is not able to generate sufficient cash flows
through financing,  the Company may not recover its loans and its investment may
become impaired.

      In  May  2004,  the  Company  entered  into  a  loan  agreement  with  TMX
Interactive,  Inc.  (TMX), a provider of sales force  effectiveness  technology.
Pursuant  to the loan  agreement,  the  Company  provided  TMX with a term  loan
facility of $500,000 and a convertible loan facility of $500,000,  each of which
are due to be repaid on November 26, 2005.  In connection  with the  convertible
loan  facility,  the Company has the right to convert  all,  or, in multiples of
$100,000, any part of the convertible note into common stock of TMX.

8.    INVENTORY

      At  September  30,  2004 the  Company  no longer  has any  finished  goods
inventory  relating to the XCell wound care products.  At December 31, 2003, the
Company had approximately $43,000 in finished goods inventory, net of reserves.

      In the third  quarter  of 2003,  as a result of the  continued  lower than
anticipated  Xylos product sales,  management  recorded a reserve of $835,000 to
reduce the value of the XCell  inventory to its estimated net realizable  value.
As  discussed  in Note 6,  on  January  2,  2004  the  Company  gave  notice  of
termination of its agreement with Xylos, effective May 16, 2004. As of September
30, 2004 all remaining inventory had been destroyed.

9.    NEW ACCOUNTING PRONOUNCEMENTS

      In January 2003, the FASB issued  Interpretation No. 46, "CONSOLIDATION OF
VARIABLE INTEREST ENTITIES" (FIN 46). FIN 46 requires a variable interest entity
(VIE) to be consolidated by a company,  if that company is subject to a majority
of the risk of loss from the VIE's  activities or entitled to receive a majority
of the entity's  residual  returns or both. In December  2003, the FASB issued a
revision to the FIN 46 (FIN46R)  which  partially  delayed the effective date of
the interpretation to March 31, 2004 and added additional scope exceptions.  The
adoption  of FIN46 and FIN46R did not have a  material  impact on the  Company's
business, financial condition and results of operations.

      In December  2003,  the Staff of the  Securities  and Exchange  Commission
issued Staff Accounting Bulletin No. 104 (SAB 104), "REVENUE RECOGNITION," which
supercedes SAB 101, "REVENUE RECOGNITION

                                       14



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


IN FINANCIAL  STATEMENTS."  SAB 104's primary  purpose is to rescind  accounting
guidance contained in SAB 101 related to multiple element revenue  arrangements,
superceded  as a result of the issuance of EITF 00-21,  "ACCOUNTING  FOR REVENUE
ARRANGEMENTS  WITH MULTIPLE  DELIVERABLES."  Additionally,  SAB 104 rescinds the
SEC's "REVENUE  RECOGNITION IN FINANCIAL  STATEMENTS  FREQUENTLY ASKED QUESTIONS
AND ANSWERS"  (the FAQ) issued with SAB 101 that had been  codified in SEC Topic
13, "REVENUE  RECOGNITION." The revenue  recognition  principles provided for in
both SAB 101 and EITF 00-21 remain largely unchanged.  As a result, the adoption
of SAB 104 did not have a material impact on the Company's  business,  financial
condition and results of operations.

      On March 31, 2004, the FASB issued an Exposure Draft, "Share-Based Payment
- - An Amendment of FASB  Statements  No. 123 and 95" (proposed  FAS 123R),  which
currently is expected to be effective for public companies in periods  beginning
after June 15, 2005. We would be required to implement the proposed  standard no
later than the  quarter  that  begins  July 1, 2005.  The  cumulative  effect of
adoption, if any, applied on a modified prospective basis, would be measured and
recognized on July 1, 2005.  The proposed FAS 123R  addresses the accounting for
transactions in which an enterprise  receives  employee services in exchange for
(a) equity  instruments of the enterprise or (b)  liabilities  that are based on
the fair value of the enterprise's  equity instruments or that may be settled by
the issuance of such equity  instruments.  The proposed FAS 123R would eliminate
the ability to account for share-based  compensation  transactions using APB 25,
and generally  would  require  instead that such  transactions  be accounted for
using a fair-value  based method.  As proposed,  companies  would be required to
recognize  an expense  for  compensation  cost  related to  share-based  payment
arrangements including stock options and employee stock purchase plans. The FASB
expects  to issue a final  standard  by  December  31,  2004.  We are  currently
evaluating  option  valuation  methodologies  and  assumptions  in  light of the
proposed FAS 123R related to employee stock options. Current estimates of option
values using the Black-Scholes  method (as shown above) may not be indicative of
results from valuation methodologies ultimately adopted in the final rules.

10.   HISTORICAL AND PRO FORMA BASIC AND DILUTED NET INCOME PER SHARE

      Historical  and pro  forma  basic  and  diluted  net  income  per share is
calculated  based on the  requirements of SFAS No. 128,  "EARNINGS PER SHARE." A
reconciliation  of the  number of shares  used in the  calculation  of basic and
diluted  earnings per share for the periods ended September 30, 2004 and 2003 is
as follows:

                                         Three Months Ended    Nine Months Ended
                                            September 30,        September 30,
                                         ------------------    -----------------
                                          2004        2003      2004       2003
                                         ------      ------    ------     ------
                                                      (in thousands)

Basic weighted average number
    of common shares outstanding ......  14,621      14,252    14,538     14,202
Dilutive effect of stock options and
    restricted stock ..................     312         291       335        147
                                         ------      ------    ------     ------
Diluted weighted average number
    of common shares outstanding ......  14,933      14,543    14,873     14,349
                                         ======      ======    ======     ======

      Outstanding  options at September 30, 2004 to purchase  412,268  shares of
common  stock  with  exercise  prices  ranging  from  $27.00 to $93.75  were not
included in the  computation  of historical and pro forma diluted net income per
share  because to do so would  have been  antidilutive.  Outstanding  options at
September  30, 2003 to purchase  447,174  shares of common  stock with  exercise
prices ranging from

                                       15



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


$21.10 to $93.75 were not  included in the  computation  of  historical  and pro
forma   diluted  net  income  per  share  because  to  do  so  would  have  been
antidilutive.

11.   SHORT-TERM INVESTMENTS

      At  September  30,  2004,  short-term   investments  were  $29.0  million,
including  approximately $1.5 million of investments classified as available for
sale  securities.  At  September  30,  2003,  short-term  investments  were $1.7
million,  including  approximately  $1.2 million of  investments  classified  as
available for sale  securities.  The  unrealized  after-tax  gain/(loss)  on the
available  for  sale   securities  is  included  as  a  separate   component  of
stockholders'  equity  as  accumulated  other  comprehensive  income.  All other
short-term investments are stated at cost, which approximates fair value.

12.   OTHER COMPREHENSIVE INCOME

      A reconciliation of net income as reported in the Consolidated  Statements
of Operations to Other  comprehensive  income,  net of taxes is presented in the
table below.

                                         Three Months Ended    Nine Months Ended
                                            September 30,        September 30,
                                         ------------------    -----------------
                                          2004        2003      2004       2003
                                         ------      ------    ------     ------
                                                       (thousands)

Net income                               $ 5,467    $ 4,182    $16,485   $ 7,772
Other comprehensive income, net of tax:
    Unrealized holding gain on
      available-for-sale securities
      arising during the period              (10)        16          1       106
    Reclassification adjustment for
      losses included in net income           --          3         21        37
                                         -------    -------    -------   -------
Other comprehensive income               $ 5,457    $ 4,201    $16,507   $ 7,915
                                         =======    =======    =======   =======


13.   COMMITMENTS AND CONTINGENCIES

      Due to the nature of the business in which the Company is engaged, such as
product  detailing and distribution of products,  it could be exposed to certain
risks. Such risks include,  among others,  risk of liability for personal injury
or death to persons using products the Company  promotes or  distributes.  There
can be no assurance that substantial claims or liabilities will not arise in the
future  because of the nature of the Company's  business  activities  and recent
increases   in   litigation   related   to   healthcare   products,    including
pharmaceuticals,  increases this risk. The Company seeks to reduce its potential
liability  under its service  agreements  through  measures such as  contractual
indemnification provisions with clients (the scope of which may vary from client
to client,  and the  performances  of which are not secured) and insurance.  The
Company  could,  however,  also be held liable for errors and  omissions  of its
employees in connection with the services it performs that are outside the scope
of any indemnity or insurance policy. The Company could be materially  adversely
affected if it was required to pay damages or incur  defense costs in connection
with a claim that is outside the scope of an indemnification  agreement;  if the
indemnity,  although applicable,  is not performed in accordance with its terms;
or if the  Company's  liability  exceeds the amount of  applicable  insurance or
indemnity.

                                       16



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


SECURITIES LITIGATION

      In January and February 2002, the Company, its chief executive officer and
its chief financial officer were served with three complaints that were filed in
the  United  States  District  Court for the  District  of New  Jersey  alleging
violations of the Securities  Exchange Act of 1934 (the "Exchange  Act").  These
complaints  were brought as purported  shareholder  class actions under Sections
10(b) and 20(a) of the Exchange Act and Rule 10b-5  established  thereunder.  On
May 23, 2002,  the Court  consolidated  all three  lawsuits into a single action
entitled  In re PDI  Securities  Litigation,  Master  File No.  02-CV-0211,  and
appointed lead plaintiffs (Lead Plaintiffs) and Lead Plaintiffs'  counsel. On or
about December 13, 2002, Lead Plaintiffs filed a second consolidated and amended
complaint (Second  Consolidated and Amended  Complaint),  which superseded their
earlier complaints.

      The complaint names the Company, its chief executive officer and its chief
financial officer as defendants; purports to state claims against the Company on
behalf of all persons who purchased  the Company's  Common Stock between May 22,
2001 and August 12, 2002;  and seeks money  damages in  unspecified  amounts and
litigation  expenses including  attorneys' and experts' fees. The essence of the
allegations in the Second Consolidated and Amended Complaint is that the Company
intentionally  or recklessly  made false or  misleading  public  statements  and
omissions  concerning its financial  condition and prospects with respect to its
marketing of Ceftin in connection with the October 2000  distribution  agreement
with GSK, its marketing of Lotensin in connection with the May 2001 distribution
agreement  with  Novartis,  as well as its  marketing of Evista(R) in connection
with the October 2001 distribution agreement with Eli Lilly and Company.

      In  February  2003,  the  Company  filed a motion to  dismiss  the  Second
Consolidated  and  Amended  Complaint  under the Private  Securities  Litigation
Reform Act of 1995 and Rules 9(b) and  12(b)(6)  of the  Federal  Rules of Civil
Procedure.  That motion is fully  submitted to the court for its  decision.  The
Company believes that the allegations in this purported  securities class action
are without merit and intends to defend the action vigorously.

BAYER-BAYCOL LITIGATION

      The Company has been named as a defendant in numerous lawsuits,  including
two class action matters,  alleging claims arising from the use of Baycol(R),  a
prescription  cholesterol-lowering medication. Baycol was distributed,  promoted
and sold by Bayer Corporation  (Bayer) in the United States through early August
2001,  at which time Bayer  voluntarily  withdrew  Baycol from the United States
market.  Bayer  retained  certain  companies,  such as the  Company,  to provide
detailing  services on its behalf  pursuant to contract sales force  agreements.
The Company may be named in additional  similar  lawsuits.  To date, the Company
has defended these actions  vigorously  and has asserted a contractual  right of
indemnification  against  Bayer for all costs and  expenses  the Company  incurs
relating to these  proceedings.  In February  2003,  the Company  entered into a
joint defense and indemnification  agreement with Bayer, pursuant to which Bayer
has agreed to assume substantially all of the Company's defense costs in pending
and  prospective  proceedings  and to indemnify  the Company in these  lawsuits,
subject to certain limited  exceptions.  Further,  Bayer agreed to reimburse the
Company for all  reasonable  costs and  expenses  incurred to date in  defending
these  proceedings.  To date, Bayer has reimbursed the Company for approximately
$1.6 million in legal expenses, of which approximately  $700,000 was received in
the nine months ended  September  30, 2003 and was  reflected as a credit within
selling,  general and administrative  expense.  No amounts have been recorded in
2004.

                                       17



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


AUXILIUM PHARMACEUTICALS LITIGATION

      On January 6, 2003,  the  Company  was named as a  defendant  in a lawsuit
filed by Auxilium Pharmaceuticals, Inc. (Auxilium), in the Pennsylvania Court of
Common  Pleas,  Montgomery  County.  Auxilium was seeking  monetary  damages and
injunctive relief,  including  preliminary  injunctive relief,  based on several
claims  related to the  Company's  alleged  breaches  of a contract  sales force
agreement  entered into by the parties on November 20, 2002, and claims that the
Company was  misappropriating  trade  secrets in  connection  with its exclusive
license agreement with Cellegy.

      On May 8, 2003,  the Company  entered into a settlement and mutual release
agreement  with Auxilium  (Settlement  Agreement),  by which the lawsuit and all
related  counter  claims were dropped  without any  admission of  wrongdoing  by
either party.  The settlement  terms included a cash payment which was paid upon
execution  of the  Settlement  Agreement  as well as  certain  other  additional
expenses.  The Company  recorded a $2.1 million  charge in the first  quarter of
2003  related to this  settlement.  Pursuant to the  Settlement  Agreement,  the
Company also agreed that it would (a) not sell, ship, distribute or transfer any
Fortigel product to any wholesalers,  chain drug stores, pharmacies or hospitals
prior to  November  1,  2003,  and (b) pay  Auxilium  an  additional  amount per
prescription to be determined based upon a specified  formula,  in the event any
prescriptions  were filled for Fortigel  prior to January 26, 2004. As discussed
in Note 6, in July 2003,  Cellegy  received a letter from the FDA  rejecting its
NDA for Fortigel.  The Company did not pay any additional  amount to Auxilium as
set forth in clause (b) above since  Fortigel  was not approved by the FDA prior
to  January  26,  2004.  The  Company  does not  believe  that the  terms of the
Settlement   Agreement   will   have  any   impact   on  the   success   of  its
commercialization of the product if, or when, the FDA approves it.

CELLEGY PHARMACEUTICALS LITIGATION

      On December 12, 2003, the Company filed a complaint against Cellegy in the
U.S. District Court for the Southern District of New York. The complaint alleges
that  Cellegy  fraudulently  induced the  Company to enter into a December  2002
license agreement with Cellegy regarding  Fortigel  ("License  Agreement").  The
complaint  also  alleges  claims for  misrepresentation  and breach of  contract
related to the License  Agreement.  In the complaint,  the Company seeks,  among
other  things,  rescission  of the  License  Agreement  and  return of the $15.0
million  initial  licensing  fee it paid  Cellegy.  After the Company filed this
lawsuit,  also on December  12,  2003,  Cellegy  filed a  complaint  against the
Company in the U.S.  District  Court for the  Northern  District of  California.
Cellegy's complaint seeks a declaration that Cellegy did not fraudulently induce
the Company to enter the License Agreement and that Cellegy has not breached its
obligations  under  the  License  Agreement.  The  Company  filed an  answer  to
Cellegy's complaint on June 18, 2004, in which it makes the same allegations and
claims for relief as it does in its New York action, and it also alleges Cellegy
violated  California unfair  competition law. By order dated April 23, 2004, the
Company's  lawsuit was transferred to the Northern  District of California where
it may be consolidated with Cellegy's  action.  The Company is unable to predict
the ultimate outcome of these lawsuits.

OTHER LEGAL PROCEEDINGS

      The Company is currently a party to other legal proceedings  incidental to
its business.  While the Company currently believes that the ultimate outcome of
these proceedings  individually,  and in the aggregate, will not have a material
adverse effect on its consolidated  financial statements,  litigation is subject
to  inherent  uncertainties.  Were the  Company  to  settle a  proceeding  for a
material  amount  or were an  unfavorable  ruling  to occur,  there  exists  the
possibility of a material  adverse effect on the Company's  business,  financial
condition and results of operations.

                                       18



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


      No material  amounts  have been  accrued for losses under any of the above
mentioned matters, as no amounts are considered probable or reasonably estimable
at this time.

      Other than the foregoing,  the Company is not currently a defendant in any
material  pending  litigation  and it is not  aware of any  material  threatened
litigation.

14.   RESTRUCTURING AND OTHER RELATED EXPENSES

      During the third  quarter of 2002,  the  Company  adopted a  restructuring
plan, the objective of which was to  consolidate  operations in order to enhance
operating efficiencies (the 2002 Restructuring Plan). This plan was primarily in
response to the general decrease in demand within the Company's  markets for the
sales  and  marketing   services   segment,   and  the   recognition   that  the
infrastructure that supported these business units was larger than required. The
Company originally  estimated that the restructuring  would result in annualized
SG&A savings of approximately $14.0 million, based on the level of SG&A spending
at the time it initiated  the  restructuring.  However,  these savings have been
partially offset by incremental SG&A expenses the Company incurred in subsequent
periods as the Company has been successful in expanding its business  platforms.
Substantially all of the restructuring  activities were completed as of December
31, 2003.

      During the quarter ended March 31, 2003, the Company recognized a $270,000
reduction  in the  restructuring  accrual  due to  negotiating  higher  sublease
proceeds than originally estimated for the leased facility in Cincinnati, Ohio.

      During the quarter ended June 30, 2003 the Company incurred  approximately
$133,000  of  additional  restructuring  expense  due to  higher  than  expected
contractual  termination  costs. This additional expense was recorded in program
expenses consistent with the original recording of the restructuring charges.

      Also during the  quarter  ended June 30,  2003 the  Company  recognized  a
$473,000 reduction in the restructuring accrual due to lower than expected sales
force  severance   costs.   Greater   success  in  the   reassignment  of  sales
representatives  to other  programs and the  voluntary  departure of other sales
representatives  combined to reduce the  requirement for severance  costs.  This
adjustment  was  recorded  in  program  expenses  consistent  with the  original
recording of the restructuring charges.

      The  accrual  for  restructuring  and  exit  costs  totaled  approximately
$321,000 at September 30, 2004,  and is recorded in current  liabilities  on the
accompanying balance sheet.

A roll forward of the activity for the 2002 Restructuring Plan is as follows:

                              BALANCE AT                            BALANCE AT
                             DECEMBER 31,                          SEPTEMBER 30,
         (IN THOUSANDS)          2003      ADJUSTMENTS   PAYMENTS      2004
                             -----------   -----------   --------  ------------
    Administrative severance     $285         $  --       $(199)       $ 86
    Exit costs                    459            --        (224)        235
                                 ----         -----       -----        ----
                                  744            --        (423)        321
                                 ----         -----       -----        ----
    Sales force severance          --            --          --          --
                                 ----         -----       -----        ----
       TOTAL                     $744         $  --       $(423)       $321
                                 ====         =====       =====        ====


15.   SEGMENT INFORMATION

      Effective  in the first  quarter  of 2004,  the  Company  reorganized  its
internal  operating  units  from three  reporting  segments  into two  reporting
segments: sales and marketing services group (SMSG) and PDI

                                       19



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)


products group (PPG). These reorganized  segments reflect the termination of the
Xylos  agreement  and the  decision  to manage  the  other  medical  device  and
diagnostic  (MD&D) units under the Company's  existing contract sales structure.
Additionally,  the reorganized segments reflect the greater emphasis the Company
intends to place on its services  business and away from licensing and acquiring
pharmaceutical and medical device products.  As a result of this reorganization,
the MD&D  segment  was  disaggregated  and  assimilated  into the two  remaining
segments.  The MD&D  segment was  comprised  of the  clinical  sales unit,  MD&D
contract  sales unit, and product  licensing.  The SMSG segment now includes the
Company's clinical sales and MD&D contract sales units; the Company's  dedicated
and shared  contract  sales  units;  and the  Company's  marketing  research and
medical  education  and  communication  services.  The  businesses  within  SMSG
recognize  revenue  predominantly  through  fee for service  contracts.  The PPG
contracts are  characterized by either  significant  management  effort required
from the Company's  product  marketing  group,  or reliance on the attainment of
performance incentives in order to fully cover the Company's costs, or both. The
PPG segment now includes  MD&D product  offerings in addition to the rest of the
Company's  copromotion  services.  PPG  derives  revenue  through a  variety  of
agreement types including directly from product sales or based on a formula with
product sales as its basis. The segment  information from prior periods has been
restated to conform to the current period's presentation.

      Corporate  charges are allocated to each of the operating  segments on the
basis of total salary costs.  Corporate  charges include  corporate  headquarter
costs and  certain  depreciation  expense.  Capital  expenditures  have not been
allocated to the operating segments since it is impracticable to do so.



                                               Three Months Ended               Nine Months Ended
                                                  September 30,                   September 30,
                                            ------------------------        -------------------------
                                              2004            2003            2004             2003
                                            --------        --------        --------         --------
                                                                 (in thousands)
                                                                                 
Revenue (2003 amounts restated)
   Sales and marketing services group       $ 92,008        $ 81,322        $274,131         $209,631
   PDI products group                            514          13,229           2,501           35,677
                                            --------        --------        --------         --------
      Total                                 $ 92,522        $ 94,551        $276,632         $245,308
                                            ========        ========        ========         ========

Income (loss) from operations, before
 corporate allocations
   Sales and marketing services group       $ 16,825        $ 12,087        $ 50,483         $ 32,999
   PDI products group                            200          (1,609)           (321)          (8,870)
   Corporate charges                          (7,990)         (3,937)        (23,082)         (11,983)
                                            --------        --------        --------         --------
      Total                                 $  9,035        $  6,541        $ 27,080         $ 12,146
                                            ========        ========        ========         ========

Corporate allocations
   Sales and marketing services group       $ (7,964)       $ (3,438)       $(22,895)        $(10,113)
   PDI products group                            (26)           (499)           (187)          (1,870)
   Corporate charges                           7,990           3,937          23,082           11,983
                                            --------        --------        --------         --------
      Total                                 $     --        $     --        $     --         $     --
                                            ========        ========        ========         ========


                                       20



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)



                                                      Three Months Ended               Nine Months Ended
                                                         September 30,                   September 30,
                                                   ------------------------        -------------------------
                                                     2004            2003            2004             2003
                                                   --------        --------        --------         --------
                                                                        (in thousands)
                                                                                      
Income (loss) from operations, less
  corporate allocations
   Sales and marketing services group              $  8,861       $  8,649        $ 27,588        $ 22,886
   Pharmaceutical products group                        174         (2,108)           (508)        (10,740)
   Corporate charges                                     --             --              --              --
                                                   --------       --------        --------        --------
      Total                                        $  9,035       $  6,541        $ 27,080        $ 12,146
                                                   ========       ========        ========        ========

Reconciliation of income from operations to
 income before provision for income taxes
   Total EBIT for operating groups                 $  9,035       $  6,541        $ 27,080        $ 12,146
   Other income, net                                    230            246             861             741
                                                   --------       --------        --------        --------
    Income before provision for income taxes       $  9,265       $  6,787        $ 27,941        $ 12,887
                                                   ========       ========        ========        ========

Capital expenditures
   Sales and marketing services group              $  2,772       $  1,055        $  7,774        $  1,482
   PDI products group                                    --             --              --              --
                                                   --------       --------        --------        --------
      Total                                        $  2,772       $  1,055        $  7,774        $  1,482
                                                   ========       ========        ========        ========

Depreciation expense
   Sales and marketing services group              $  1,095       $    965        $  3,674        $  2,864
   PDI products group                                     3            649              28           1,103
                                                   --------       --------        --------        --------
  Total                                            $  1,098     $  1,614        $  3,702        $  3,967
                                                   ========       ========        ========        ========


15.   GOODWILL AND INTANGIBLE ASSETS

      Effective January 1, 2002, the Company adopted SFAS No. 142, "GOODWILL AND
OTHER  INTANGIBLE  ASSETS." Under SFAS No. 142,  goodwill is no longer amortized
but is evaluated for  impairment  on at least an annual  basis.  The Company has
established  reporting  units for purposes of testing  goodwill for  impairment.
Goodwill  has been  assigned  to the  reporting  units to which the value of the
goodwill relates.  The Company performed the required annual impairment tests in
the fourth quarter of 2003 and determined that no impairment existed at December
31, 2003. These tests involved  determining the fair market value of each of the
reporting  units  with which the  goodwill  was  associated  and  comparing  the
estimated  fair market  value of each of the  reporting  units with its carrying
amount.  The Company's  total  goodwill,  which is not subject to  amortization,
totaled  $21.8  million and $11.1  million as of September 30, 2004 and December
31, 2003, respectively.

      As a result of the  acquisition of Pharmakon  (discussed in Note 3), there
was an additional  $10.6 million added to the carrying  amount of goodwill.  The
carrying amounts at September 30, 2004 by operating segment are shown below:

    (in thousands)                           SMSG        PPG        TOTAL
                                           -------     -------     -------

    Balance as of December 31, 2003        $11,132     $    --     $11,132
    Amortization                                --          --          --
    Acquisitions                            10,627          --      10,627
                                           -------     -------     -------

    Balance as of September 30, 2004       $21,759     $    --     $21,759
                                           =======     =======     =======


       All identifiable  intangible assets recorded as of September 30, 2004 are
being amortized on a straight-line  basis over the life of the intangibles which
range  from 5 to 15 years.  The  carrying  amounts  at  September  30,  2004 and
December 31, 2003 are as follows:

                                       21



                                    PDI, INC.
                NOTES TO INTERIM FINANCIAL STATEMENTS - CONTINUED
                                   (UNAUDITED)



(in thousands)                    As of September 30, 2004                As of December 31, 2003
                             -----------------------------------      ---------------------------------
                             Carrying    Accumulated                  Carrying   Accumulated
                              Amount     Amortization      Net         Amount    Amortization      Net
                             --------    ------------    -------      --------   ------------    ------
                                                                               
Covenant not to compete       $ 1,826       $1,035       $   791       $1,686       $  780       $  906
Customer relationships         17,508          831        16,677        1,208          559          649
Corporate tradename             2,672          119         2,553          172           79           93
                              -------       ------       -------       ------       ------       ------

   Total                      $22,006       $1,985       $20,021       $3,066       $1,418       $1,648
                              =======       ======       =======       ======       ======       ======


      Amortization expense totaled  approximately  $260,000 and $567,000 for the
three and nine months ended  September 30, 2004 and  approximately  $153,000 and
$460,000  for the three and nine months  ended  September  30,  2003.  Estimated
amortization expense for the next five years is as follows:

              (in thousands)
            2004       $1,040
                       ======
            2005        1,895
                       ======
            2006        1,703
                       ======
            2007        1,281
                       ======
            2008        1,281
                       ======

                                       22



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


                           FORWARD-LOOKING STATEMENTS

            VARIOUS  STATEMENTS  MADE IN THIS QUARTERLY  REPORT ON FORM 10-Q ARE
"FORWARD-LOOKING  STATEMENTS"  (WITHIN  THE  MEANING OF THE  PRIVATE  SECURITIES
LITIGATION  REFORM ACT OF 1995) REGARDING THE PLANS AND OBJECTIVES OF MANAGEMENT
FOR  FUTURE  OPERATIONS.  THESE  STATEMENTS  INVOLVE  KNOWN AND  UNKNOWN  RISKS,
UNCERTAINTIES  AND OTHER FACTORS THAT MAY CAUSE OUR ACTUAL RESULTS,  PERFORMANCE
OR ACHIEVEMENTS TO BE MATERIALLY DIFFERENT FROM ANY FUTURE RESULTS,  PERFORMANCE
OR ACHIEVEMENTS  EXPRESSED OR IMPLIED BY THESE FORWARD-LOOKING  STATEMENTS.  THE
FORWARD-LOOKING  STATEMENTS  INCLUDED  IN  THIS  REPORT  ARE  BASED  ON  CURRENT
EXPECTATIONS  THAT  INVOLVE  NUMEROUS  RISKS  AND  UNCERTAINTIES.  OUR PLANS AND
OBJECTIVES ARE BASED, IN PART, ON ASSUMPTIONS  INVOLVING JUDGEMENTS ABOUT, AMONG
OTHER THINGS,  FUTURE  ECONOMIC,  COMPETITIVE  AND MARKET  CONDITIONS AND FUTURE
BUSINESS  DECISIONS,  ALL OF  WHICH  ARE  DIFFICULT  OR  IMPOSSIBLE  TO  PREDICT
ACCURATELY  AND MANY OF WHICH ARE BEYOND OUR  CONTROL.  ALTHOUGH WE BELIEVE THAT
OUR ASSUMPTIONS UNDERLYING THE FORWARD-LOOKING STATEMENTS ARE REASONABLE, ANY OF
THESE  ASSUMPTIONS COULD PROVE INACCURATE AND,  THEREFORE,  WE CANNOT ASSURE YOU
THAT THE  FORWARD-LOOKING  STATEMENTS  INCLUDED  IN THIS REPORT WILL PROVE TO BE
ACCURATE.   IN  LIGHT  OF  THE   SIGNIFICANT   UNCERTAINTIES   INHERENT  IN  THE
FORWARD-LOOKING  STATEMENTS  INCLUDED IN THIS  REPORT,  THE  INCLUSION  OF THESE
STATEMENTS  SHOULD NOT BE  INTERPRETED  BY ANYONE THAT OUR  OBJECTIVES AND PLANS
WILL BE ACHIEVED.  FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER  MATERIALLY
AND  ADVERSELY  FROM THOSE  EXPRESSED OR IMPLIED BY  FORWARD-LOOKING  STATEMENTS
INCLUDE,  BUT ARE NOT  LIMITED  TO, THE  FACTORS,  RISKS AND  UNCERTAINTIES  (i)
IDENTIFIED OR DISCUSSED  HEREIN,  (ii) SET FORTH IN "RISK FACTORS" UNDER PART I,
ITEM 1, OF THE COMPANY'S AMENDED ANNUAL REPORT ON FORM 10-K/A FOR THE YEAR ENDED
DECEMBER  31, 2003 AS FILED WITH THE  SECURITIES  AND EXCHANGE  COMMISSION,  AND
(iii) SET FORTH IN THE  COMPANY'S  PERIODIC  REPORTS ON FORMS  10-Q/A AND 8-K AS
FILED WITH THE  SECURITIES  AND EXCHANGE  COMMISSION  SINCE  JANUARY 1, 2004. WE
UNDERTAKE  NO  OBLIGATION  TO  REVISE  OR UPDATE  PUBLICLY  ANY  FORWARD-LOOKING
STATEMENTS FOR ANY REASON.

RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

      We have restated our previously issued consolidated  financial  statements
for the quarter  ended  September  30,  2003 (the  previously  issued  financial
statements)   to  apply  the  provisions  of  EITF  01-14,   "Income   Statement
Characterization  of  Reimbursement   Received  for   `Out-of-Pocket'   Expenses
Incurred".  In accordance with EITF 01-14, direct reimbursements  received by us
from our clients for certain costs incurred should have been included as part of
revenue with an identical  increase to cost of goods and  services,  rather than
being netted  against cost of goods and services.  Revenue and cost of goods and
services in the previously  issued  financial  statements were increased by $8.3
million for the quarter ended September 30, 2003, and $20.2 million for the nine
months ended September 30, 2003. EITF 01-14,  which was issued in late 2001, was
applicable for years  beginning in 2002, and also required  reclassification  of
all previous periods for comparative purposes.

      This  restatement  does  not  affect  previously  reported  gross  profit,
operating income, net income,  cash flows from operations or earnings per share.
Additionally,   there  is  no  effect  on  the   consolidated   balance  sheets,
consolidated   statements   of  cash  flows  or   consolidated   statements   of
stockholders' equity for the previously issued financial  statements.  A summary
of the effects of the restatement to reclassify these amounts is as follows:

                                       23



                                 QUARTER ENDED            NINE MONTHS ENDED
                                   30-SEP-03                  30-SEP-03
                           ------------------------    ------------------------
                               AS                          AS
                           PREVIOUSLY        AS        PREVIOUSLY        AS
                            REPORTED      RESTATED      REPORTED      RESTATED
                           ----------    ----------    ----------    ----------
CONSOLIDATED STATEMENTS
OF OPERATIONS:
  Service revenue          $   86,200    $   94,470    $  224,888    $  245,112
  Product revenue                  81            81           197           197
                           ----------    ----------    ----------    ----------
     TOTAL REVENUE             86,281        94,551       225,085       245,309
                           ----------    ----------    ----------    ----------
  Program expenses             61,815        70,085       162,004       182,228
  Cost of goods sold              952           952         1,097         1,097
                           ----------    ----------    ----------    ----------
TOTAL COST OF GOODS
AND SERVICES                   62,767        71,037       163,101       183,325
                           ----------    ----------    ----------    ----------
     GROSS PROFIT          $   23,514    $   23,514    $   61,984    $   61,984
                           ----------    ----------    ----------    ----------

OVERVIEW

      We  are  a   healthcare   sales  and   marketing   company   serving   the
biopharmaceutical  and medical devices and  diagnostics  (MD&D)  industries.  We
create and  execute  sales and  marketing  campaigns  intended  to  improve  the
profitability of pharmaceutical or MD&D products.  We do this by partnering with
companies  who own the  intellectual  property  rights  to  these  products  and
recognize our ability to  commercialize  these products and maximize their sales
performance.  We have a variety of  agreement  types that we enter into with our
partner  companies,  ranging from fee for service  arrangements  to  performance
based contracts.

REPORTING SEGMENTS

      Our business is organized into two reporting segments:

   o  PDI sales and marketing services group (SMSG), comprised of:

         o  Sales Teams Business

               o  Dedicated contract sales teams

               o  Shared contract sales teams

               o  Medical device and diagnostic contract sales teams

               o  Clinical sales teams

               o  Hybrid teams

         o  Marketing research and consulting (MR&C)

         o  Medical education and communications (PDI EdComm and Pharmakon)

   o  PDI products group (PPG) is comprised of those  agreements in which PDI is
      directly or indirectly  compensated  on the basis of product  sales.  This
      segment  currently has the  remaining  revenue from PDI's  agreement  with
      Novartis in support of Lotensin and the agreement with Xylos in support of
      XCell wound care products.  We terminated our agreement our agreement with
      Xylos effective May 16, 2004. Both agreements have been terminated and the
      PPG  segment is  reporting  the  residual  financial  activity  from those
      agreements.

   We  reorganized  our  segments  in  the  first  quarter  of  2004  due to the
termination  of the Xylos  agreement  and the  decision to manage the other MD&D
units under our existing contract sales structure. Additionally, the reorganized
segments  reflect  the  greater  emphasis  we  intend  to place on our  services
business and away from licensing and acquiring pharmaceutical and medical device
products. The businesses within the sales and marketing services group recognize
revenue predominantly through fee

                                       24



for service  contracts.  The products group derives revenue through a variety of
agreement types including directly from product sales or based on a formula with
product  sales as its  basis.  The PPG  contracts  are  characterized  by either
significant  management  effort  required from our product  marketing  group, or
reliance on the attainment of performance incentives in order to fully cover our
costs, or both.

DESCRIPTION OF BUSINESSES

SALES AND MARKETING SERVICES GROUP (SMSG)

Dedicated Contract Sales Teams
- ------------------------------

      Product  detailing  involves a representative  meeting  face-to-face  with
targeted  physicians and other healthcare decision makers to provide a technical
review of the  product  being  promoted.  Dedicated  contract  sales  teams work
exclusively  on behalf of one client and often carry the  business  cards of the
client.  Each sales team is customized to meet the  specifications of our client
with respect to representative profile,  physician targeting,  product training,
incentive  compensation plans,  integration with clients' in-house sales forces,
call reporting platform,  program duration and data integration.  Without adding
permanent  personnel,  the client gets a high quality,  industry-standard  sales
team comparable to its internal sales force.

Shared Contract Sales Teams
- ---------------------------

      Our shared sales teams sell multiple brands from different  pharmaceutical
manufacturers.  Through them, we make a face-to-face  selling resource available
to those clients that want an  alternative  to a dedicated  team. The PDI Shared
Sales teams are leading providers of these detailing  programs in the U.S. Since
costs are shared among various  companies,  these programs may be less expensive
for the client than programs  involving a dedicated  sales force.  With a shared
sales team,  the client still gets targeted  coverage of its physician  audience
within the representatives' geographic territories.

Medical Device and Diagnostics Contract Sales Teams
- ---------------------------------------------------

      MD&D contract sales is an outsourced  solution for selling medical devices
to hospitals, clinics and other healthcare institutions. The MD&D contract sales
teams work exclusively on behalf of one client. Each sales team is customized to
meet the  specifications of our client with respect to  representative  profile,
identified   territories,   product  training,   incentive  compensation  plans,
integration with clients' in-house sales forces,  activity  reporting  platform,
program duration and data integration.  Without adding permanent personnel,  the
client gets a high quality, industry-standard sales team.

Medical Device and Diagnostics Clinical Sales Teams
- ---------------------------------------------------

      Our clinical sales teams employ nurses, medical  technologists,  and other
clinicians  who train and provide  hands-on  clinical  education and after sales
support to the medical  staffs of hospitals and clinics that recently  purchased
our clients' equipment. Our activities maximize product utilization and customer
satisfaction for the medical  practitioners,  while simultaneously  enabling our
clients'  sales  forces  to  continue  their  selling   activities   instead  of
in-servicing the equipment.

Hybrid Teams
- ------------

      Hybrid teams take elements of the different sales teams outlined above and
coordinate their activities to achieve a unique solution for a client.  In order
to gain greater  physician  coverage  across the  country,  a client may want to
deploy a dedicated team to the large  metropolitan  markets and supplement  that
team with a shared team in order to reach additional  markets and physicians not
reached by the  dedicated  team.  Another  example  of a hybrid  team may be the
combination  of a sales team with a clinical  team when the  product  requires a
sales effort along with clinical support. Hybrid teams enable us to craft custom

                                       25



solutions for clients with unique challenges.

Marketing Research (Mr&C)
- -------------------------

      Employing  leading  edge,  and in  some  instances  proprietary,  research
methodologies,  we provide  qualitative and quantitative  marketing  research to
pharmaceutical  companies  with respect to  healthcare  providers,  patients and
managed  care  customers  in the U.S.  and  globally.  We offer a full  range of
pharmaceutical  marketing research  services,  including studies to identify the
most impactful  business strategy,  profile,  positioning,  message,  execution,
implementation and post implementation for a product. Correctly implemented, our
marketing  research  model  improves  the  knowledge  clients  obtain  about how
physicians and other healthcare professionals will likely react to products.

      We utilize a systematic  approach to  pharmaceutical  marketing  research.
Recognizing  that every marketing  need, and therefore every marketing  research
solution,  is unique, we have developed our marketing model to help identify the
work that  needs to be done in order to  identify  critical  paths to  marketing
goals.  At  each  step of the  marketing  model  we can  offer  proven  research
techniques,  proprietary  methodologies  and customized study designs to address
specific product needs.

      In addition to  conducting  marketing  research,  we have trained  several
thousand  industry  professionals  at  our  public  seminars.  Our  professional
development seminars focus on key marketing processes and issues.

Medical Education and Communications (Pdi Edcomm and Pharmakon)
- ---------------------------------------------------------------

      Our  PDI  EdComm  group  provides   medical   education  and   promotional
communications  to  the   biopharmaceutical   and  MD&D  industries.   Using  an
expert-driven,  customized  approach,  we provide  our clients  with  integrated
advocacy development, accredited continuing medical education (CME), promotions,
publication  services and interactive sales initiatives to generate  incremental
value for products.

      PDI EdComm creates  custom  designed  programs  focusing on optimizing the
informed use of our  clients'  products.  Our  services  are executed  through a
customized,  integrated plan that can be leveraged  across the product's  entire
life cycle.  We can meet a wide range of objectives,  including  advocacy during
pre-launch,  communicating disease state awareness, supporting a product launch,
helping an  under-performing  brand,  fending off new  competition and expanding
market leadership.

      Pharmakon's  emphasis is on the  creation,  design and  implementation  of
interactive  peer  persuasion  programs.  Each marketing  program can be offered
through a number of different venues including teleconferences, dinner meetings,
"lunch and learns", and web casts. Within each of its programs, Pharmakon offers
a number of services including strategic design, tactical execution,  technology
support, moderator services and thought leader management.

PDI PRODUCTS GROUP (PPG)

      There  are  occasions  when  a  biopharmaceutical  or  medical  device  or
diagnostic  company would want to  outlicense,  sell or copromote a product that
they own or to which they own the rights.  They may not have the capabilities to
market a product  themselves or they may have other products in their  portfolio
on which they are  concentrating  their sales and marketing  resources.  In this
instance,  our products group works to create a mutually beneficial  partnership
arrangement,   pursuant   to  which  we  utilize   our  sales,   marketing   and
commercialization  capabilities  to  commercialize  the product for our partner.
These  agreements may require  upfront  payments,  royalty  payments,  milestone
payments and/or other compensation  strategies.  These agreements  generally are
riskier for us, but generally  have the potential to deliver  greater  revenues,
margins and consistency than our services businesses.

                                       26



      Given the broad  array of our  service  offerings,  we are able to provide
complete product  commercialization  capabilities (Integrated  Commercialization
Services) to pharmaceutical  companies on a fee for service basis. The execution
of these product  sales,  marketing and  commercialization  activities  would be
substantially similar to those we perform in a copromotion, licensing or product
acquisition  transaction;  however,  our fee structure and risk profile would be
markedly different.

NATURE OF CONTRACTS BY SEGMENT

      Given the  customized  nature of our  business,  we  utilize a variety  of
contract structures.  Historically, most of our product detailing contracts have
been fee for  service,  I.E.,  the client pays a fee for a specified  package of
services.  These contracts typically include operational  benchmarks,  such as a
minimum number of sales  representatives or a minimum number of calls. Also, our
contracts might have a lower base fee offset by built-in  incentives we can earn
based on our performance.  In these situations,  we have the opportunity to earn
additional fees, as incentives, based on attaining performance benchmarks.

      Our product  detailing  contracts  generally are for terms of one to three
years and may be renewed or extended.  However,  the majority of these contracts
are  terminable  by the client for any  reason on 30 to 90 days'  notice.  These
contracts  sometimes  provide  for  termination  payments  in the event they are
terminated by the client without cause.  While the cancellation of a contract by
a client  without cause may result in the imposition of penalties on the client,
these  penalties may not act as an adequate  deterrent to the termination of any
contract. In addition, we cannot assure you that these penalties will offset the
revenue we could have earned  under the  contract or the costs we may incur as a
result of its  termination.  The loss or  termination of a large contract or the
loss of multiple contracts could have a material adverse effect on our business,
financial condition and results of operations.  Contracts may also be terminated
for cause if we fail to meet stated performance benchmarks.

      Our MR&C, PDI EdComm, and Pharmakon  contracts  generally are for projects
lasting from three to six months. The contracts are terminable by the client and
provide for termination payments in the event they are terminated without cause.
Termination  payments  include  payment of all work completed to date,  plus the
cost of any nonrefundable  commitments made on behalf of the client.  Due to the
typical  size of the  projects,  it is unlikely the loss or  termination  of any
individual  MR&C,  EdComm,  or Pharmakon  contract would have a material adverse
effect on our business, financial condition and results of operations.

      The contracts within the products group can be either performance based or
fee for service and may require sales, marketing and distribution of product. In
performance-based  contracts, we typically provide and finance a portion, if not
all,  of the  commercial  activities  in  support  of a brand  in  return  for a
percentage of product sales. An important  performance parameter is normally the
level of sales or prescriptions attained by the product during the period of our
marketing or promotional  responsibility,  and in some cases,  for periods after
our promotional activities have ended.

      In May  2001,  we  entered  into a  copromotion  agreement  with  Novartis
Pharmaceuticals  Corporation  (Novartis)  for  the  U.S.  sales,  marketing  and
promotion rights for Lotensin(R),  Lotensin HCT(R) and Lotrel(R). That agreement
was scheduled to run through  December 31, 2003. On May 20, 2002, that agreement
was  replaced by two separate  agreements:  one for Lotensin and another one for
Lotrel,  Diovan(R) and Diovan HCT(R).  The Lotensin  agreement  called for us to
provide  promotion,  selling,  marketing and brand  management for Lotensin.  In
exchange,  we were entitled to receive a percentage of product  revenue based on
certain  total  prescription   (TRx)  objectives  above  specified   contractual
baselines.  Both  agreements  were  scheduled to run through  December 31, 2003;
however,  the  Lotrel-Diovan  agreement  was renewed on December 24, 2003 for an
additional  one-year  period.  In February 2004, we were notified by Novartis of
its intent to terminate the  Lotrel-Diovan  contract  without  cause,  effective
March 16, 2004 and, as a result, $28.9 million of anticipated revenue associated
with  the  Lotrel-Diovan  contract  in  2004  will  not  be  realized.  We  were
compensated under the terms of the agreement

                                       27



through the effective termination date. Even though the Lotensin agreement ended
December  31, 2003,  we are still  entitled to receive  royalty  payments on the
sales of Lotensin  through  December 31, 2004.  The royalties  earned under this
arrangement  for the three and nine month periods ended  September 30, 2004 were
approximately  $441,000 and $3.4 million,  respectively;  the  royalties  earned
during the  remainder of 2004 are expected to diminish  because the product lost
its patent protection in February 2004.

      On December 31, 2002,  we entered  into an exclusive  licensing  agreement
with Cellegy  Pharmaceuticals,  Inc.  (Cellegy) for the exclusive North American
rights for Fortigel(TM),  a testosterone gel product. The agreement is in effect
for the commercial life of the product. Cellegy submitted a New Drug Application
(NDA) for the hypogonadism  indication to the U.S. Food and Drug  Administration
(FDA) in June  2002.  In July  2003,  Cellegy  received  a  letter  from the FDA
rejecting  its NDA for Fortigel.  Cellegy has told us that it is in  discussions
with the FDA to  determine  the  appropriate  course  of  action  needed to meet
deficiencies  cited  by the FDA in its  determination.  Under  the  terms of the
agreement, we paid Cellegy a $15.0 million initial licensing fee on December 31,
2002. Under the terms of the licensing agreement,  if it should be enforced (see
discussion of the lawsuit below),  this nonrefundable  payment was made prior to
FDA  approval  and since  there is no  alternative  future  use of the  licensed
rights,  we expensed the $15.0 million  payment in December 2002, when incurred.
This amount was recorded in other selling,  general and administrative  expenses
in the December 31, 2002 consolidated statements of operations.  Pursuant to the
terms of the licensing  agreement,  if it should be enforced (see  discussion of
lawsuit below),  we will be required to pay Cellegy a $10.0 million  incremental
license fee milestone payment upon Fortigel's  receipt of all approvals required
by the FDA (if such approvals are obtained) to promote,  sell and distribute the
product in the U.S. This incremental milestone license fee, if incurred, will be
recorded as an intangible asset and amortized over its estimated useful life, as
then  determined,  which is not  expected to exceed the life of the  patent.  We
believe  that  we  will  not  be  required  to pay  Cellegy  the  $10.0  million
incremental  license fee  milestone  payment in 2004,  and it is unclear at this
point when or if  Cellegy  will get  Fortigel  approved  by the FDA which  would
trigger our  obligation  to pay $10.0  million to Cellegy.  Royalty  payments to
Cellegy over the term of the commercial life of the product would range from 20%
to 30% of net  sales.  As  discussed  in Note 13, we filed a  complaint  against
Cellegy in December  2003,  that  alleges,  among  other  things,  that  Cellegy
fraudulently  induced us to enter into the  licensing  agreement,  and seeks the
return of the $15.0  million  initial  licensing  fee, plus  additional  damages
caused by Cellegy's conduct. Since we filed the lawsuit, Cellegy is no longer in
regular  contact with us regarding  Fortigel.  Thus,  for example,  we have been
informed that Cellegy is in  continuing  contact with the FDA but we are unaware
of the precise FDA status  regarding  Fortigel (as of September 30, 2004, it had
not been  approved)  and the FDA  continued  to express  concern  about the high
supraphysiologic Cmax serum testosterone levels achieved in subjects of Fortigel
testing.  We are also  unaware  of what  steps  Cellegy  is  taking  to  develop
Fortigel, to obtain FDA approval for Fortigel,  and/or to arrange for a party to
manufacture  Fortigel.  We have requested this information from Cellegy but have
not received full and complete responses from Cellegy.  Accordingly,  we may not
possess the most current and reliable information  concerning the current status
of, or future prospects relating to Fortigel. The issuance of the non-approvable
letter by the FDA concerning  Fortigel,  however,  casts  significant doubt upon
Fortigel's  prospects  and whether it will ever be approved.  We cannot  predict
with any certainty whether the FDA will ultimately  approve Fortigel for sale in
the U.S.

      In October  2002,  we  partnered  with Xylos  Corporation  (Xylos) for the
exclusive U.S.  commercialization  rights to the Xylos XCell(TM) Cellulose Wound
Dressing (XCell) wound care products,  by entering into an agreement pursuant to
which we became the exclusive commercialization partner for the sales, marketing
and  distribution  of the  product  line in the U.S.  On  January  2,  2004,  we
exercised our  contractual  right to terminate the agreement on 135 days' notice
to Xylos  since  sales  of XCell  were not  sufficient  to  sustain  our role as
commercialization partner for the product. We accepted orders for XCell products
through May 16, 2004 when the agreement  terminated;  however,  our  promotional
activities in support of the brand  concluded in January 2004. See Notes 6 and 7
to the financial statements for more information. We currently do not anticipate
entering into similar commercialization agreements in the MD&D market.

                                       28



REVENUE RECOGNITION AND ASSOCIATED COSTS

      The paragraphs  that follow  describe the guidelines  that we adhere to in
accordance with generally accepted accounting principles (GAAP) when recognizing
revenue  and  cost  of  goods  and  services  in our  financial  statements.  In
accordance with GAAP,  service revenue and product revenue and their  respective
direct costs have been shown separately on the income statement.

      Historically, we have derived a significant portion of our service revenue
from  a  limited   number  of   clients.   Concentration   of  business  in  the
pharmaceutical  services  industry  is  common  and the  industry  continues  to
consolidate.  As a result,  we are likely to continue to experience  significant
client concentration in future periods. For the three months ended September 30,
2004,  and  2003 the  Company's  three  largest  clients  who each  individually
represented 10% or more of its service revenue, accounted for approximately,  in
the aggregate, 74.4%, and 72.4%, respectively, of the Company's service revenue.
For the nine months ended September 30, 2004, and 2003 the Company's two largest
clients who each accounted for 10% or more of its service  revenue  totaled,  in
the aggregate, 64.9%, and 67.0%, respectively, of the Company's service revenue.

      SERVICE REVENUE AND PROGRAM EXPENSES

      Service  revenue  is earned  primarily  by  performing  product  detailing
programs and other marketing and promotional  services under contracts.  Revenue
is recognized as the services are performed and the right to receive payment for
the services is assured.  Revenue is recognized  net of any potential  penalties
until the  performance  criteria  relating to the penalties  have been achieved.
Performance  incentives,  as well as  termination  payments,  are  recognized as
revenue in the period  earned and when payment of the bonus,  incentive or other
payment is assured.  Under  performance  based contracts,  revenue is recognized
when the performance based parameters are achieved.

      Program expenses consist  primarily of the costs associated with executing
product  detailing  programs,  performance  based  contracts  or other sales and
marketing  services  identified  in  the  contract.   Program  expenses  include
personnel costs and other costs associated with executing a product detailing or
other  marketing or  promotional  program,  as well as the initial  direct costs
associated with staffing a product detailing  program.  Such costs include,  but
are not limited to, facility rental fees, honoraria and travel expenses,  sample
expenses and other promotional  expenses.  Personnel costs, which constitute the
largest portion of program  expenses,  include all labor related costs,  such as
salaries,   bonuses,   fringe   benefits   and  payroll   taxes  for  the  sales
representatives  and sales  managers  and  professional  staff who are  directly
responsible for executing a particular program. Initial direct program costs are
those costs  associated with  initiating a product  detailing  program,  such as
recruiting,   hiring,  and  training  the  sales  representatives  who  staff  a
particular  product  detailing  program.  All personnel costs and initial direct
program costs,  other than training costs,  are expensed as incurred for service
offerings. Product detailing,  marketing and promotional expenses related to the
detailing of products we  distribute  are recorded as a selling  expense and are
included  in  other  selling,   general  and  administrative   expenses  in  the
consolidated statements of operations.

      Reimbursable Out-of-pocket Expenses
      -----------------------------------

      Reimbursable  out-of-pocket  expenses  include  those  relating  to out-of
pocket  expenses and other similar  costs,  for which we are  reimbursed at cost
from our clients.  In  accordance  with EITF 01-14  reimbursements  received for
out-of-pocket  expenses  incurred are  characterized as revenue and an identical
amount is included as cost of goods and services in the consolidated  statements
of operations. Out-of-pocket expenses for the three and nine month periods ended
September 30, 2004 were $5.4 million and $18.0 million, respectively. Out-of-

                                       29



pocket  expenses for the three and nine month periods  ended  September 30, 2003
were $8.3 million and $20.3 million, respectively.

      Training and Other Initial Direct Costs
      ---------------------------------------

      Training costs include the costs of training the sales representatives and
managers on a particular product detailing program so that they are qualified to
properly  perform  the  services  specified  in the  related  contract.  For all
contracts,  training costs are deferred and amortized on a  straight-line  basis
over the shorter of the life of the  contract to which they relate or 12 months.
When we receive a specific contract payment from a client upon commencement of a
product detailing program expressly to compensate us for recruiting,  hiring and
training  services  associated  with  staffing  that  program,  such  payment is
deferred and  recognized as revenue in the same period that the  recruiting  and
hiring  expenses  are  incurred and  amortization  of the  deferred  training is
expensed.  When we do not receive a specific contract payment for training,  all
revenue is deferred and recognized over the life of the contract.

      As a result  of the  revenue  recognition  and  program  expense  policies
described  above, we may incur  significant  initial direct program costs before
recognizing revenue under a particular product detailing program.  Our inability
to  specifically  negotiate for payments that are  specifically  attributable to
recruiting, hiring or training services in our product detailing contracts could
adversely impact our operating results for periods in which the costs associated
with the product detailing services are incurred.

      PRODUCT REVENUE AND COST OF GOODS SOLD

      Product  revenue is  recognized  when  products  are  shipped and title is
transferred to the customer.  Product  revenue was negative  $3,000 and negative
$1.0  million  for the three and nine  months  ended  September  30,  2004.  The
negative $1.0 million for the nine months ended September 30, 2004 was primarily
due to the $1.2 million increase in the Ceftin returns reserve as discussed more
fully in Note 5. Additionally we had product revenue of $81,000 and $197,000 for
the three and nine months ended September 30, 2003, respectively, primarily from
the sale of the Xylos wound care products.

      Cost of goods sold includes all expenses for product  distribution  costs,
acquisition and manufacturing costs of the product sold.  Inventory is valued at
the lower of cost or  market  value.  Cost is  determined  using  the  first-in,
first-out  costing  method.  Inventory to date has  consisted  of only  finished
goods.

CONSOLIDATED RESULTS OF OPERATIONS

      The  following  table  sets  forth,  for the  periods  indicated,  certain
consolidated  statements  of  operations  data as a percentage  of revenue.  The
trends illustrated in this table may not be indicative of future results.

                                       30





                                                         Three Months Ended         Nine Months Ended
                                                           September 30,              September 30,
                                                        -------------------       --------------------
                                                         2004         2003         2004          2003
                                                        ------       ------       ------        ------
                                                                                      
Revenue                                                            (restated)                  (restated)
   Service ...........................................   100.0%        99.9%       100.4%         99.9%
   Product, net ......................................      --          0.1         (0.4)          0.1
                                                        ------       ------       ------        ------
      Total revenue ..................................   100.0%       100.0%       100.0%        100.0%
Cost of goods and services
   Program expenses ..................................    73.6         74.1         73.6          74.3
   Cost of goods sold ................................      --          1.0          0.1           0.4
                                                        ------       ------       ------        ------
      Total cost of goods and services ...............    73.6%        75.1%        73.7%         74.7%

Gross profit .........................................    26.4         24.9         26.3          25.3
Compensation expense .................................     9.1          9.8          9.6          11.1
Other selling, general and administrative expenses ...     7.5          8.2          6.9           8.4
Restructuring and other related expenses, net ........      --           --           --          (0.1)
Litigation settlement ................................      --           --           --           0.9
                                                        ------       ------       ------        ------
      Total operating expenses .......................    16.6         18.0         16.5          20.3
                                                        ------       ------       ------        ------
Operating income .....................................     9.8          6.9          9.8           5.0
Other income, net ....................................     0.2          0.3          0.3           0.3
                                                        ------       ------       ------        ------
Income before provision for income taxes .............    10.0          7.2         10.1           5.3
Provision for income taxes ...........................     4.1          2.8          4.1           2.1
                                                        ------       ------       ------        ------
Net income ...........................................     5.9%         4.4%         6.0%          3.2%
                                                        ======       ======       ======        ======


THREE MONTHS ENDED  SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED  SEPTEMBER
30, 2003

      REVENUE.  Revenue  for the  quarter  ended  September  30,  2004 was $92.5
million, 2.1% less than revenue of $94.6 million for the quarter ended September
30, 2003. Revenue from the SMSG segment for the quarter ended September 30, 2004
was $92.0  million,  13.1% more than revenue of $81.3  million from that segment
for the comparable prior year period. The increase is mainly attributable to the
higher number of sales representatives  contracted for by our dedicated contract
sales  clients in the quarter ended  September  30, 2004 than in the  comparable
prior year  period.  PPG revenue for the quarter  ended  September  30, 2004 was
approximately  $515,000,  consisting  almost entirely of revenue due to Lotensin
royalties.  The  Lotensin  royalties  earned  during the  remainder  of 2004 are
expected to diminish because the product lost its patent  protection in February
2004.  PPG revenue was $13.2 million in the  comparable  prior year period.  The
Lotensin contract, which was a major contributor in 2003, was completed December
31, 2003 and we will  continue to earn  Lotensin  royalties  until  December 31,
2004.

      COST OF GOODS AND  SERVICES.  Cost of goods and  services  for the quarter
ended September 30, 2004 was $68.1 million,  comparable to $71.0 million for the
quarter ended  September 30, 2003.  As a percentage  of total  revenue,  cost of
goods and services were 73.6% for the quarter ended  September 30, 2004 slightly
less than 75.1% in the comparable  prior year period.  Program  expenses  (i.e.,
cost of  services)  associated  with  the SMSG  segment  for the  quarter  ended
September 30, 2004 were $68.1 million, 11.5% more than program expenses of $61.1
million  for  the  comparable   prior  year  period.   The  increase  is  mainly
attributable to the higher number of sales representatives contracted for by our
dedicated contract sales clients in the quarter ended September 30, 2004 than in
the  comparable  prior  year  period.  As a  percentage  of sales and  marketing
services segment  revenue,  program expenses for the quarter ended September 30,
2004 decreased to 74.0% from 75.1% in the comparable prior year period.  Cost of
goods and services associated with the PPG segment were $11,000 and $9.9 million
for the quarters ended September 30, 2004 and 2003, respectively.  This decrease
can be primarily  attributed to the  completion of the Lotensin  contract  which
ended December 31, 2003.

      COMPENSATION EXPENSE. Compensation expense for the quarter ended September
30, 2004 was $8.4 million,  9.6% less than $9.3 million for the comparable prior
year  period.  The decrease in  compensation  expense was  primarily  due to the
decreased  staffing  in  support  of the  product  businesses,  which  have been
de-emphasized.  As a percentage of total revenue, compensation expense decreased
to 9.1% for the quarter ended September 30, 2004 from 9.8% for the quarter ended
September 30, 2003.  Compensation  expense for the quarter  ended  September 30,
2004  attributable to the SMSG segment was $8.2 million compared to $6.2 million
for the quarter ended  September 30, 2003.  This increase can be attributed to a
greater  amount of internal  resources  and  management's  time and effort being
expended,  related  to the SMSG  segment  in  2004.  Compensation  expense  as a
percentage of revenue  increased to 8.9% from 7.6% in the comparable  prior year
period.   Compensation   expense  for  the  quarter  ended  September  30,  2004
attributable  to the PPG segment  was  approximately  $216,000  compared to $3.1
million in the prior year period.  This  decrease can be attributed to the lower
level of resources  required after the completion of the Lotensin contract which
ended December 31, 2003.

                                       31



      OTHER SELLING,  GENERAL AND ADMINISTRATIVE  EXPENSES. Total other selling,
general and  administrative  expenses  were $6.9  million for the quarter  ended
September 30, 2004,  9.6% less than other  selling,  general and  administrative
expenses of $7.7 million for the quarter ended September 30, 2003. This decrease
is primarily a result of a reduction of sales force and marketing  costs related
to Xylos,  a product we  marketed  and  distributed.  During  2003,  we incurred
approximately  $500,000 in sales force and  marketing  costs whereas those costs
were not incurred for the quarter ended September 30, 2004 as we stopped selling
the products on May 16,  2004.  As a percentage  of total  revenue,  total other
selling,  general and administrative  expenses decreased to 7.5% for the quarter
ended  September 30, 2004 from 8.2% for the quarter ended September 30, 2003 due
to continuing cost management efforts. Other selling, general and administrative
expenses  attributable  to the SMSG segment for the quarter ended  September 30,
2004 were $6.8 million,  compared to other selling,  general and  administrative
expenses of $5.4 million  attributable to that segment for the comparable  prior
year period.  This  increase is primarily  due to a larger  portion of corporate
resources being expended on behalf of the SMSG segment in the current period. As
a  percentage  of revenue  from sales and  marketing  services,  other  selling,
general and  administrative  expenses were 7.4% and 6.6% for the quarters  ended
September  30,  2004  and  2003,   respectively.   Other  selling,  general  and
administrative  expenses  attributable  to the PPG segment for the quarter ended
September 30, 2004 were approximately  $114,000 compared to $2.3 million for the
comparable prior year period; this decrease can be attributed to the lower level
of resources  required after the completion of the Lotensin contract which ended
December 31, 2003 and the termination of the Xylos agreement.

      OPERATING  INCOME.  Operating  income for the quarter ended  September 30,
2004 was $9.0  million,  compared to  operating  income of $6.5  million for the
quarter ended  September 30, 2003.  Operating  income as a percentage of revenue
increased to 9.8% for the three months ended September 30, 2004 from 6.9% in the
comparable  prior year period.  Operating income for the quarter ended September
30,  2004 for the SMSG  segment was $8.9  million,  or 2.5% higher than the SMSG
operating income for the quarter ended September 30, 2003 of $8.6 million.  As a
percentage of revenue from the sales and marketing  services segment,  operating
income for that segment  decreased to 9.6% for the quarter  ended  September 30,
2004,  from  10.6% for the  comparable  prior  year  period.  This  decrease  is
primarily  due to a larger  portion of  corporate  resources  being  expended on
behalf of the SMSG segment in the current period. There was operating income for
the PPG segment  for the  quarter  ended  September  30,  2004 of  approximately
$174,000,  compared  to an  operating  loss of $2.1  million  for the prior year
period.

      OTHER INCOME, NET. Other income, net, for the quarters ended September 30,
2004  and  2003 was  $230,000  and  $246,000,  respectively,  and was  comprised
primarily of interest income.

      PROVISION FOR INCOME TAXES. Income tax expense, which consisted of Federal
and state  corporate  income  taxes,  was $3.8  million  for the  quarter  ended
September 30, 2004, compared to income tax expense of approximately $2.6 million
for the quarter ended September 30, 2003. The effective tax rate for the quarter
ended  September 30, 2004 was 41.0% and for the quarter ended September 30, 2003
was 38.4%.  The rate for the quarter ended September 30, 2003 was lower than the
Company's  average  annual  effective  rate  because  the  return to  profitable
operations  in 2003  enabled  the  utilization  of tax loss  carry-forwards  for
certain states.

      NET  INCOME.  Net income for the  quarter  ended  September  30,  2004 was
approximately $5.5 million, compared to net income of approximately $4.2 million
for the quarter ended  September  30, 2003.  This increase is due to the factors
discussed above.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO NINE MONTHS ENDED
SEPTEMBER 30, 2003

      REVENUE.  Revenue for the nine months ended  September 30, 2004 was $276.6
million,  12.8% more than revenue of $245.3 million in the comparable prior year
period.  Revenue from the SMSG segment


                                       32



for the nine months ended September 30, 2004 was $274.1 million, 30.8% more than
revenue of $209.6  million for the nine months ended  September  30, 2003.  This
increase is mainly  attributable to the addition of three significant  dedicated
contract sales teams contracts in July 2003 which are still ongoing in 2004. PPG
revenue for the nine months  ended  September  30, 2004 was $2.5  million;  that
consisted primarily of Lotensin royalties,  partially offset by the $1.2 million
of  negative  revenue  that was  recognized  due to the  increase  in the Ceftin
returns reserve (as discussed more fully in Note 5 to the financial statements).
The Lotensin  royalties earned during the remaining quarter of 2004 are expected
to diminish because the product lost its patent protection in February 2004. PPG
revenue was $35.7  million in the  comparable  prior year  period.  The Lotensin
contract, which was a major contributor in 2003, was completed December 31, 2003
and we will continue to earn Lotensin royalties until December 31, 2004.

      COST OF GOODS AND SERVICES. Cost of goods and services for the nine months
ended September 30, 2004 was $203.9  million,  11.2% more than cost of goods and
services of $183.3  million for the nine months ended  September  30, 2003. As a
percentage of total revenue,  cost of goods and services  decreased to 73.7% for
the nine months ended September 30, 2004 from 74.7% in the comparable prior year
period.  Program  expenses  (i.e.,  cost of services)  associated  with the SMSG
segment for the quarter ended September 30, 2004 were $203.7 million, 32.0% more
than program expenses of $154.3 million for the prior year period. This increase
is mainly  attributable to the addition of three significant  dedicated contract
sales teams  contracts  in July 2003.  As a  percentage  of sales and  marketing
services segment  revenue,  program expenses for the nine months ended September
30, 2004 and 2003 were 74.3% and 73.6%,  respectively.  The  reduction  in gross
profit  percentage  of 0.7%  is  primarily  attributable  to  greater  incentive
payments earned in 2003, and severance and  reassignment  costs incurred in 2004
associated  with  programs  that  terminated  early.  Cost of goods and services
associated  with the PPG segment were  $254,000  and $29.0  million for the nine
months ended  September  30, 2004 and 2003,  respectively.  This decrease can be
primarily  attributed  to the  completion  of the Lotensin  contract  that ended
December 31, 2003.  Also,  during the nine months ended  September  30, 2003, we
recognized a $340,000 net reduction in the restructuring accrual associated with
the 2002  Restructuring  Plan (see Note 14 and  "RESTRUCTURING AND OTHER RELATED
EXPENSES" disclosure below for further explanations.)

      COMPENSATION  EXPENSE.  Compensation  expense  for the nine  months  ended
September  30,  2004 was $26.5  million,  2.7% less than $27.3  million  for the
comparable  prior year period.  As a percentage of total  revenue,  compensation
expense  decreased  to 9.6% for the nine months  ended  September  30, 2004 from
11.1% for the nine  months  ended  September  30,  2003 due to  continuing  cost
management efforts. Compensation expense for the nine months ended September 30,
2004  attributable  to the SMSG  segment  was $24.6  million  compared  to $18.6
million for the nine month period ended September 30, 2003; this increase can be
attributed to a greater amount of management's time and effort being expended on
behalf of the SMSG  segment in 2004.  As a percentage  of revenue,  compensation
expense  increased  to 9.0%  from  8.9% in the  comparable  prior  year  period.
Compensation  expense for the nine months ended September 30, 2004  attributable
to the PPG segment was $1.9  million or 75.2% of PPG  revenue,  compared to $8.7
million  or 24.4% in the prior year  period.  A large  portion  of  compensation
expense through the nine months ended September 30, 2004 attributable to the PPG
segment was for severance related activities which occurred in the first quarter
of 2004. The decrease from the comparable prior year period can be attributed to
the lower level of  resources  required  after the  completion  of the  Lotensin
contract which ended December 31, 2003.

      OTHER SELLING,  GENERAL AND ADMINISTRATIVE  EXPENSES. Total other selling,
general and administrative expenses were $19.1 million for the nine months ended
September 30, 2004,  7.8% less than other  selling,  general and  administrative
expenses  of $20.7  million  for the  nine  months  ended  September  30,  2003.
Excluding  approximately $700,000 in legal fee reimbursements from Bayer for the
nine  months  ended  September  30,  2003,  total  other  selling,  general  and
administrative  expenses are approximately  $2.3 million less for the comparable
period in 2004. As a percentage of total revenue,  total other selling,  general
and  administrative  expenses  decreased  to 6.9%  for  the  nine  months  ended
September 30, 2004 from 8.4% for the nine months ended September 30, 2003. Other
selling,  general and administrative  expenses  attributable to the SMSG segment
for the nine months ended  September  30, 2004 were $18.2  million,  compared to
other selling, general and administrative

                                       33



expenses of $12.8 million  attributable to that segment for the comparable prior
year period. This increase is primarily due to a larger portion of resources and
corporate  overhead  costs being  expended on behalf of the SMSG  segment in the
current  period.  As a percentage of revenue from sales and marketing  services,
other selling,  general and  administrative  expenses were 6.6% and 6.1% for the
nine months ended  September  30, 2004 and 2003,  respectively.  Other  selling,
general and administrative expenses attributable to the PPG segment for the nine
months ended  September 30, 2004 were  approximately  $873,000  compared to $7.9
million for the comparable prior year period; this decrease can be attributed to
the lower level of  resources  required  after the  completion  of the  Lotensin
contract  which  ended  December  31,  2003  and the  termination  of the  Xylos
agreement.

      RESTRUCTURING  AND OTHER RELATED EXPENSES  (CREDITS).  For the nine months
ended   September  30,  2004  we  did  not  recognize  any  adjustments  to  the
restructuring accrual.  During the quarter ended March 31, 2003, we recognized a
$270,000  reduction  in the  restructuring  accrual  due to  negotiating  higher
sublease  proceeds  than  originally   estimated  for  the  leased  facility  in
Cincinnati,  Ohio.  During the quarter  ended June 30,  2003,  we also  incurred
approximately  $133,000 of additional  restructuring  expense due to higher than
expected contractual  termination costs. This additional expense was recorded in
program  expenses  consistent with the original  recording of the  restructuring
charges.  Also during the quarter  ended June 30, 2003 we  recognized a $473,000
reduction  in  the   restructuring   accrual  due  to  greater  success  in  the
reassignment  of sales  representatives  to  other  programs  and the  voluntary
departure  of  other  sales   representatives   which  combined  to  reduce  the
requirement  for  severance  costs.  This  adjustment  was  recorded  in program
expenses  consistent with the original  recording of the restructuring  charges.
See the "RESTRUCTURING AND OTHER RELATED EXPENSES"  disclosure below for further
explanations of the Restructuring Plan and related activity.

      LITIGATION  SETTLEMENT.  On May 8, 2003, we entered into a settlement  and
mutual release agreement with Auxillium (Settlement  Agreement).  The settlement
terms included a cash payment paid upon  execution of the  Settlement  Agreement
and other  additional  expenses  that  totaled  $2.1  million.  This expense was
recorded in the quarter ended March 31, 2003.

      OPERATING INCOME. Operating income for the nine months ended September 30,
2004 was $27.1 million,  an increase of 122.9%,  compared to operating income of
$12.1 million for the nine months ended September 30, 2003.  Operating income as
a percentage  of revenue  increased to 9.8% for the nine months ended  September
30, 2004 from 5.0% in the comparable  prior year period.  This relates to higher
revenue and gross  margin  from the impact of three  dedicated  sales  contracts
entered into in July 2003 as well as the impact of management's cost containment
efforts.  Operating  income for the nine months ended September 30, 2004 for the
SMSG segment was $27.6 million,  or 20.5% higher than the SMSG operating  income
for the nine months ended  September 30, 2003 of $22.9 million.  As a percentage
of revenue from the sales and marketing  services segment,  operating income for
that segment  decreased to 10.1% for the nine months ended  September  30, 2004,
from 10.9% for the comparable prior year period. There was an operating loss for
the PPG segment for the nine months ended  September  30, 2004 of  approximately
$508,000,  substantially  due to the $1.2 million increase in the Ceftin returns
reserve,  compared  to an  operating  loss of $10.7  million  for the prior year
period.

      OTHER INCOME,  NET. Other income, net, for the nine months ended September
30, 2004 and 2003 was $860,000 and  $741,000,  respectively,  and was  comprised
primarily of interest income.

      PROVISION FOR INCOME  TAXES.  Income tax expense was $11.5 million for the
nine  months  ended  September  30,  2004,  compared  to income  tax  expense of
approximately  $5.1 million for the nine months ended September 30, 2003,  which
consisted of Federal and state  corporate  income taxes.  The effective tax rate
for the nine month period ended  September 30, 2004 was 41.0%,  comparable to an
effective tax rate of 39.7 % for the nine months ended  September 30, 2003.  The
rate for the nine months ended  September  30, 2003 was lower than the Company's
average annual effective rate because the return to profitable

                                       34



operations  in 2003  enabled  the  utilization  of tax loss  carry-forwards  for
certain  states.  The rate for the quarter ended  September 30, 2004 was in line
with the expected rate for the year.

      NET INCOME.  Net income for the nine months ended  September  30, 2004 was
approximately  $16.5  million,  compared  to net  income of  approximately  $7.8
million for the nine months ended  September  30, 2003.  This increase is due to
the factors discussed above.

LIQUIDITY AND CAPITAL RESOURCES

      As of September 30, 2004, we had cash and cash  equivalents and short-term
investments of approximately $106.3 million and working capital of approximately
$88.0 million,  compared to cash and cash equivalents and short-term investments
of  approximately  $114.6 million and working  capital of  approximately  $100.0
million at December 31, 2003.

      For the nine  months  ended  September  30,  2004,  net cash  provided  by
operating  activities  was $24.7  million,  compared  to $28.6  million net cash
provided by operating  activities for the nine months ended  September 30, 2003.
The main  components  of cash provided by operating  activities  during the nine
months ended September 30, 2004 were:

      o  net income of approximately $16.5 million; and

      o  decrease in the net deferred tax asset of  approximately  $7.7 million;
         and

      o  depreciation and other non-cash expenses of approximately  $5.7 million
         which  included  bad  debt  expense  of  approximately  $54,000,  stock
         compensation  expense of approximately $1.1 million and amortization of
         intangible assets of approximately  $567,000, each of which was charged
         to  SG&A; and  loss on  disposal of  assets  of approximately $264,000,
         partially offset by

      o  a net cash  decrease in "other  changes in assets and  liabilities"  of
         $5.2 million.

      As of  September  30,  2004,  we had $2.4  million of  unbilled  costs and
accrued profits on contracts in progress. When services are performed in advance
of billing, the value of such services is recorded as unbilled costs and accrued
profits on  contracts  in progress.  Normally,  all  unbilled  costs and accrued
profits are earned and billed  within 12 months  from the end of the  respective
period. Also, as of September 30, 2004, we had $9.8 million of unearned contract
revenue.  When we bill  clients for  services  before they have been  completed,
billed amounts are recorded as unearned  contract  revenue,  and are recorded as
revenue when earned.

      The net changes in the "Other changes in assets and  liabilities"  section
of the consolidated  statement of cash flows may fluctuate depending on a number
of factors, including the number and size of programs,  contract terms and other
timing  issues;  these  variations  may change in size and  direction  with each
reporting  period.  A major net cash  outflow in 2004 has been net  payments  of
$18.2 million to reimburse customers for returns of Ceftin product.

      For the nine months ended  September 30, 2004,  net cash used in investing
activities was $63.8 million. The main components consisted of the following:

      o  Approximately  $27.6  million  used  in  the  purchase  of  a  laddered
         portfolio of short-term investments in very high grade debt instruments
         with  a  focus  on  preserving  capital,   maintaining  liquidity,  and
         maximizing returns in accordance with our investment criteria.

                                       35



      o  Capital  expenditures  during the nine-month period ended September 30,
         2004 were $7.8 million,  almost entirely  composed of purchases related
         to the move to our new corporate headquarters which occurred in July of
         2004.  The  lease at our new  location,  which  replaces  our  expiring
         leases, is for  approximately  83,000 square feet and has a duration of
         approximately 12 years at market rates.  There was  approximately  $1.5
         million in capital expenditures for the nine months ended September 30,
         2003.  For both periods,  all capital  expenditures  were funded out of
         available cash.

      On August 31, 2004, the Company acquired  substantially  all of the assets
      of Pharmakon,  L.L.C.  ("Pharmakon") in a transaction  treated as an asset
      acquisition for tax purposes.  The acquisition has been accounted for as a
      purchase,  subject to the provisions of Statement of Financial  Accounting
      Standards  (SFAS)  141.  The  Company  made  payments  to the  members  of
      Pharmakon  at closing of $27.4  million,  and assumed  approximately  $2.6
      million in net  liabilities.  Additional  payments of  approximately  $1.0
      million were made as a result of closing costs. Additionally,  the members
      of Pharmakon can still earn up to an additional  $10 million in cash based
      upon  achievement of certain annual profit targets through  December 2006.
      In connection with this transaction, the Company recorded $10.6 million in
      goodwill and $18.9 million in other  identifiable  intangible assets.

      For the nine  months  ended  September  30,  2004,  net cash  provided  by
financing  activities of approximately  $3.1 million was due to the net proceeds
received  from the  exercise of stock  options and the employee  stock  purchase
plan.

      Our  revenue  and   profitability   depend  to  a  great   extent  on  our
relationships with a limited number of large pharmaceutical  companies.  For the
nine months ended  September 30, 2004,  we had two major clients that  accounted
for, in the aggregate,  approximately 43.8% and 21.1%, respectively,  or a total
of 64.9% of our service revenue.  We are likely to continue to experience a high
degree of client  concentration,  particularly if there is further consolidation
within the  pharmaceutical  industry.  The loss or a  significant  reduction  of
business  from  any of our  major  clients,  or a  decrease  in  demand  for our
services,  could  have a  material  adverse  effect on our  business,  financial
condition and results of operations.

      Under our licensing  agreement  with  Cellegy,  we will be required to pay
Cellegy  a  $10.0  million   incremental  license  fee  milestone  payment  upon
Fortigel's  receipt of all  approvals  required by the FDA to promote,  sell and
distribute  the product in the U.S. Upon  payment,  this  incremental  milestone
license fee will be  recorded  as an  intangible  asset and  amortized  over the
estimated commercial life of the product, as then determined.  This payment will
be funded,  when due, out of cash flows provided by operations and existing cash
balances.  In addition,  under the licensing agreement,  we would be required to
pay Cellegy  royalty  payments  ranging from 20% to 30% of net sales,  including
minimum  royalty  payments,  if and when complete FDA approval is received.  The
initial 10-month Prescription Drug User Fee Act (PDUFA) date for the product was
April 5, 2003.  In March 2003,  Cellegy  was  notified by the FDA that the PDUFA
date had been revised to July 3, 2003. On July 3, 2003,  Cellegy was notified by
the FDA that Fortigel was not approved.  Cellegy is in discussions  with the FDA
to determine the appropriate  course of action needed to meet deficiencies cited
by the FDA in its  determination.  We cannot predict with any certainty that the
FDA will ultimately  approve Fortigel for sale in the U.S.  Management  believes
that it will not be  required  to pay  Cellegy  the  $10.0  million  incremental
license fee milestone  payment in 2004,  and it is unclear at this point when or
if  Cellegy  will get  Fortigel  approved  by the FDA which  would  trigger  our
obligation to pay $10.0 million to Cellegy.

      On December 12,  2003,  we filed a complaint  against  Cellegy in the U.S.
District Court for the

                                       36



Southern District of New York. The complaint  alleges that Cellegy  fraudulently
induced us to enter into a license agreement with Cellegy regarding  Fortigel on
December 31, 2002. The complaint also alleges claims for  misrepresentation  and
breach of contract related to the license agreement.  In the complaint, we seek,
among other things,  rescission of the license agreement and return of the $15.0
million we paid Cellegy. After we filed this lawsuit, also on December 12, 2003,
Cellegy filed a complaint against us in the U.S. District Court for the Northern
District of California. Cellegy's complaint seeks a declaration that Cellegy did
not fraudulently  induce us to enter the license  agreement and that Cellegy has
not breached its obligations under the license agreement.  We filed an answer to
Cellegy's  complaint on June 18, 2004, in which we make the same allegations and
claims for relief as we do in our New York  action,  and we also allege  Cellegy
violated  California  unfair  competition law. By order dated April 23, 2004 our
lawsuit was transferred to the Northern  District of California  where it may be
consolidated  with  Cellegy's  action.  We are  unable to predict  the  ultimate
outcome of these lawsuits.

      We  believe  that our  existing  cash  balances  and  expected  cash flows
generated from  operations  will be sufficient to meet our operating and capital
requirements  for the  next 12  months.  We  continue  to  evaluate  and  review
financing  opportunities  and  acquisition  candidates in the ordinary course of
business.

RESTRUCTURING AND OTHER RELATED EXPENSES

      During the third quarter of 2002,  we adopted a  restructuring  plan,  the
objective of which was to consolidate  operations in order to enhance  operating
efficiencies (the 2002 Restructuring  Plan). This plan was primarily in response
to the general decrease in demand within our markets for the sales and marketing
services  segment,  and the recognition that the  infrastructure  that supported
these business units was larger than required.  We originally estimated that the
restructuring  would result in annualized  SG&A savings of  approximately  $14.0
million,  based on the  level of SG&A  spending  at the  time we  initiated  the
restructuring.  However, these savings have been partially offset by incremental
SG&A expenses we incurred in subsequent  periods,  as we have been successful in
expanding  our  business  platforms.  Substantially  all  of  the  restructuring
activities were completed as of December 31, 2003.

      During  the  quarter  ended  March 31,  2003,  we  recognized  a  $270,000
reduction  in the  restructuring  accrual  due to  negotiating  higher  sublease
proceeds than originally estimated for the leased facility in Cincinnati, Ohio.

      During the quarter ended June 30, 2003 we incurred  approximately $133,000
of  additional  restructuring  expense due to higher than  expected  contractual
termination  costs.  This  additional  expense was recorded in program  expenses
consistent with the original recording of the restructuring charges.

      Also  during the  quarter  ended June 30,  2003 we  recognized  a $473,000
reduction in the  restructuring  accrual due to lower than expected  sales force
severance costs. Greater success in the reassignment of sales representatives to
other  programs  and the  voluntary  departure  of other  sales  representatives
combined to reduce the  requirement  for severance  costs.  This  adjustment was
recorded in program  expenses  consistent  with the  original  recording  of the
restructuring charges.

      The  accrual  for  restructuring  and  exit  costs  totaled  approximately
$321,000 at September 30, 2004,  and is recorded in current  liabilities  on the
accompanying balance sheet.

      A roll  forward  of the  activity  for the 2002  Restructuring  Plan is as
follows:

                              BALANCE AT                            BALANCE AT
                             DECEMBER 31,                          SEPTEMBER 30,
         (IN THOUSANDS)          2003      ADJUSTMENTS   PAYMENTS      2004
                             -----------   -----------   --------  ------------
    Administrative severance     $285         $  --       $(199)       $ 86
    Exit costs                    459            --        (224)        235
                                 ----         -----       -----        ----
                                  744            --        (423)        321
                                 ----         -----       -----        ----
    Sales force severance          --            --          --          --
                                 ----         -----       -----        ----
       TOTAL                     $744         $  --       $(423)       $321
                                 ====         =====       =====        ====

                                       37



ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

      The  Company  became  aware  of  the   applicability   of  the  accounting
pronouncement,  EITF 01-14, to the Company's  financial  statements in September
2004. EITF 01-14 should have been applied to the Company's financial  statements
beginning with first quarter of 2002. Due to the  non-application  of EITF 01-14
since 2002,  the Company  discovered  certain  errors in the  classification  of
reimbursable out-of-pocket expenses in its consolidated statements of operations
since  2002,  which  are  described  in  Note 1B to the  consolidated  financial
statements  in the Form  10-K/A for 2003 and the Form  10-Q/A's  for the periods
ended March 31, 2004 and June 30, 2004,  each of which were filed on November 3,
2004. As a result,  the Company  determined that a material  weakness existed in
its  disclosure  controls  regarding the selection and  application of generally
accepted  accounting  principles  (GAAP),  and  preparation of the  consolidated
financial statements through June 30, 2004.

      Beginning  in  September  2004,  the  Company  has taken a series of steps
designed  to  improve  the  control   processes   regarding  the  selection  and
application of GAAP and  preparation  and review of the  consolidated  financial
statements.  Specifically,  key personnel  involved in the  Company's  financial
reporting  processes  have  enhanced  the process  through  which  authoritative
guidance  will be monitored  on a regular  basis.  Review of both  authoritative
guidance  and industry  practices  will be conducted in order to ensure that all
new  guidance  is  being  complied  with  in the  preparation  of the  financial
statements, related disclosures and periodic filings with the SEC. Additionally,
when the Company became aware of the  non-application  of EITF 01-14,  all prior
consolidated  financial statements which were filed with the SEC since 2002 were
reviewed  internally  and by an  outside  consultant  for  compliance  with  all
authoritative  guidance  and the  application  of GAAP  and  such  filings  were
determined to be in compliance.

      The Company will be testing these controls in connection with management's
December 31, 2004 evaluation and opinion on the  effectiveness  of the Company's
internal controls.

      Based on the Company's  evaluation as of September 30, 2004, the Company's
management,  with the  participation  of its chief  executive  officer and chief
financial  officer,  has evaluated the effectiveness of the Company's  financial
reporting and  disclosure  controls and procedures (as such terms are defined in
Rules  13a-15(e),  13a-15(f),  15d-15(e)  and  15d-15(f)  under  the  Securities
Exchange Act of 1934, as amended (the "Exchange Act")) as of September 30, 2004.
Based on that  evaluation,  including the improvement in controls and procedures
described  above,  the Company's  chief  executive  officer and chief  financial
officer have concluded  that, as of September 30, 2004, the Company's  financial
reporting and disclosure controls and procedures are effective.

CHANGES IN INTERNAL CONTROLS

      Except as  described  above in  "Evaluation  of  Disclosure  Controls  and
Procedures",  there has been no change in the  Company's  internal  control over
financial  reporting and disclosure controls (as such terms are defined in Rules
Rules 13a-15(e), 13a-15(f), 15d-15(e) and 15d-15(f) under the Exchange Act) that
was identified in connection with management's  evaluation,  as described above,
that has materially affected,  or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

                                       38



PART II - OTHER INFORMATION
- ---------------------------

ITEM 1 - LEGAL PROCEEDINGS

SECURITIES LITIGATION

      In January and  February  2002,  we, our chief  executive  officer and our
chief financial officer were served with three complaints that were filed in the
United States District Court for the District of New Jersey alleging  violations
of the Securities  Exchange Act of 1934 (the "Exchange  Act").  These complaints
were brought as purported  shareholder  class actions under  Sections  10(b) and
20(a) of the  Exchange  Act and Rule 10b-5  established  thereunder.  On May 23,
2002, the Court consolidated all three lawsuits into a single action entitled In
re PDI Securities  Litigation,  Master File No.  02-CV-0211,  and appointed lead
plaintiffs  ("Lead  Plaintiffs")  and  Lead  Plaintiffs'  counsel.  On or  about
December 13,  2002,  Lead  Plaintiffs  filed a second  consolidated  and amended
complaint ("Second Consolidated and Amended Complaint"),  which superseded their
earlier complaints.

      The  complaint  names  us,  our  chief  executive  officer  and our  chief
financial  officer as defendants;  purports to state claims against us on behalf
of all persons who  purchased  our common stock  between May 22, 2001 and August
12, 2002; and seeks money damages in unspecified amounts and litigation expenses
including  attorneys' and experts'  fees. The essence of the  allegations in the
Second Consolidated and Amended Complaint is that we intentionally or recklessly
made  false  or  misleading  public  statements  and  omissions  concerning  our
financial  condition  and  prospects  with respect to our marketing of Ceftin in
connection with the October 2000  distribution  agreement with  GlaxoSmithKline,
our marketing of Lotensin in connection with the May 2001 distribution agreement
with Novartis Pharmaceuticals Corporation, as well as our marketing of Evista(R)
in connection  with the October 2001  distribution  agreement with Eli Lilly and
Company.

      In February 2003, we filed a motion to dismiss the Second Consolidated and
Amended Complaint under the Private Securities Litigation Reform Act of 1995 and
Rules 9(b) and 12(b)(6) of the Federal Rules of Civil Procedure.  That motion is
fully  submitted to the court for its decision.  We believe that the allegations
in this  purported  securities  class action are without  merit and we intend to
defend the action vigorously.

BAYER-BAYCOL LITIGATION

      We have been named as a defendant  in  numerous  lawsuits,  including  two
class  action  matters,  alleging  claims  arising  from  the use of  Baycol,  a
prescription  cholesterol-lowering medication. Baycol was distributed,  promoted
and sold by Bayer in the U.S.  through  early August  2001,  at which time Bayer
voluntarily  withdrew  Baycol  from  the U.S.  market.  Bayer  retained  certain
companies,  such as us, to provide detailing  services on its behalf pursuant to
contract sales force agreements. We may be named in additional similar lawsuits.
To  date,  we have  defended  these  actions  vigorously  and  have  asserted  a
contractual right of defense and indemnification against Bayer for all costs and
expenses we incur  relating to these  proceedings.  In February 2003, we entered
into a joint defense and indemnification agreement with Bayer, pursuant to which
Bayer has agreed to assume substantially all of our defense costs in pending and
prospective  proceedings  and to  indemnify  us in these  lawsuits,  subject  to
certain  limited  exceptions.  Further,  Bayer  agreed to  reimburse  us for all
reasonable costs and expenses  incurred to date in defending these  proceedings.
To date,  Bayer  has  reimbursed  us for  approximately  $1.6  million  in legal
expenses.

                                       39



CELLEGY PHARMACEUTICALS LITIGATION

      On December 12,  2003,  we filed a complaint  against  Cellegy in the U.S.
District Court for the Southern District of New York. The complaint alleges that
Cellegy  fraudulently  induced us to enter into a license agreement with Cellegy
regarding  Fortigel on December 31, 2002.  The complaint also alleges claims for
misrepresentation  and breach of contract related to the license  agreement.  In
the complaint, we seek, among other things,  rescission of the license agreement
and return of the $15.0  million we paid  Cellegy.  After we filed this lawsuit,
also on December  12,  2003,  Cellegy  filed a complaint  against us in the U.S.
District  Court for the Northern  District of  California.  Cellegy's  complaint
seeks a  declaration  that Cellegy did not  fraudulently  induce us to enter the
license  agreement and that Cellegy has not breached its  obligations  under the
license agreement.  We filed an answer to Cellegy's  complaint on June 18, 2004,
in which we make the same  allegations and claims for relief as we do in our New
York action,  and we also allege Cellegy violated  California unfair competition
law. By order dated April 23, 2004 our lawsuit was  transferred  to the Northern
District of California where it may be consolidated  with Cellegy's  action.  We
are unable to predict the ultimate outcome of these lawsuits.

OTHER LEGAL PROCEEDINGS

      We are  currently a party to other  legal  proceedings  incidental  to our
business. While management currently believes that the ultimate outcome of these
proceedings, individually and in the aggregate, will not have a material adverse
effect on our  consolidated  financial  statements,  litigation  is  subject  to
inherent uncertainties.  Were we to settle a proceeding for a material amount or
were an unfavorable  ruling to occur, there exists the possibility of a material
adverse effect on our business, financial condition and results of operations.

      No material  amounts  have been  accrued for losses under any of the above
mentioned matters, as no amounts are considered probable or reasonably estimable
at this time.


ITEM 6 - EXHIBITS

Exhibit
  No.
- -------
  31.1    Certification  of Chief Executive  Officer  Pursuant to Section 302 of
          the Sarbanes-Oxley Act of 2002

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

  32.1    Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section
          1350, as adopted Pursuant to Section 906 of the  Sarbanes-Oxley Act of
          2002

  32.2    Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section
          1350, as adopted Pursuant to Section 906 of the  Sarbanes-Oxley Act of
          2002

                                       40



SIGNATURES

      In accordance with the  requirements of the Securities and Exchange Act of
1934,  the  registrant  has caused this report to be signed on its behalf by the
undersigned, thereto duly authorized.

November 3, 2004                                           PDI, INC.
                                                         (Registrant)


                                     By:  /s/ Charles T. Saldarini
                                          --------------------------------------
                                          Charles T. Saldarini
                                          Chief Executive Officer


                                     By:  /s/ Bernard C. Boyle
                                          --------------------------------------
                                          Bernard C. Boyle
                                          Chief Financial and Accounting Officer

                                       41