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


                                   FORM 10-Q/A
Mark One

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

                  For the Quarterly Period ended June 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 August 5, 2004 the Registrant  had a total of 14,690,689  shares of Common
Stock, $.01 par value, outstanding.


                                       1


                                Explanatory Note

      This Amendment No. 1 on Form 10-Q/A (this Amendment)  amends the Company's
Quarterly  Report on Form 10-Q for the quarter ended June 30, 2004 (the Original
Filing),  and is being filed to include  direct  reimbursements  received by the
Company from its clients for certain  costs  incurred 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 is
being increased by $8.2 million and $6.4 million for the quarters ended June 30,
2004 and 2003,  respectively,  and $12.5  million and $12.0  million for the six
months ended June 30, 2004 and 2003, respectively. Subsequent to the issuance of
its consolidated  financial  statements for the year ended December 31, 2003 and
the quarters ended March 31, 2004 and June 30, 2004, the Company determined that
its accounting  for  reimbursable  costs should be restated to reclassify  these
costs as  revenue  rather  than a  reduction  of cost of goods and  services  in
accordance with Emerging Issues Task Force (EITF) No. 01-14,  "INCOME  STATEMENT
CHARACTERIZATION  OF  REIMBURSEMENTS   RECEIVED  FOR  'OUT-OF-POCKET'   EXPENSES
INCURRED."

      A description of these  adjustments  and a summary showing their effect on
the restated consolidated statements of operations is provided in Note 1B to the
unaudited  interim  consolidated  financial  statements.  This  Amendment has no
effect on the Company's gross profit, operating income, net income, earnings per
share, cash flows, liquidity or financial condition as presented in the Original
Filing.  Additionally,  this Amendment has no effect on the consolidated balance
sheets,  consolidated  statements  of cash flows or  consolidated  statements of
stockholders' equity as presented in the Original Filing.

      The Company is filing this report in order to amend certain information in
Items 1, 2 and 4 of Part I; to reflect the  restatement of the June 30, 2004 and
2003 unaudited  interim  consolidated  statements of operations and the notes to
the unaudited interim  consolidated  financial statements attached hereto solely
to the extent  necessary to reflect the adjustments  described  herein;  and the
principal  executive  officer and  principal  financial  officer  certifications
pursuant to Sections 302 and 906 of the  Sarbanes-Oxley  Act of 2002. Except for
the foregoing  items, no other  information in the Original Filing is revised by
this Amendment. Items not being amended are presented for the convenience of the
reader  only.  This  report  continues  to be  presented  as of the  date of the
Original  Filing,  and the Company has not updated the disclosure in this report
to a later date.  Therefore,  this Amendment  should be read together with other
documents that the Company has filed with the Securities and Exchange Commission
subsequent to the filing of the Original Filing. Information in such reports and
documents  updates  and  supersedes  certain   information   contained  in  this
Amendment.  The filing of this  Amendment  shall not be deemed an admission that
the Original Filing, when made, included any known, untrue statement of material
fact,  or  knowingly  omitted  to  state a  material  fact  necessary  to make a
statement not misleading.

      The Company is not amending any reports affected by the restatement  prior
to the Original Filing;  therefore,  the consolidated  financial  statements and
related  financial  information  included  in such  reports  should no longer be
relied upon and are hereby superseded.


                                       2



                                      INDEX


                                    PDI, INC.


PART I. FINANCIAL INFORMATION

                                                                            Page
Item 1.    Consolidated Financial Statements (unaudited)

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

           Statements of Operations -- Three and Six Months
           Ended June 30, 2004 and 2003 (Restated).............................4

           Statements of Cash Flows -- Six Months
           Ended June 30, 2004 and 2003........................................5

           Notes to Consolidated Interim Financial Statements (Restated).......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 2.    Changes in Securities and Use of Proceeds..............Not Applicable
Item 3.    Default Upon Senior Securities ........................Not Applicable
Item 4.    Submission of Matters to a Vote of Security Holders................40
Item 5.    Other Information......................................Not Applicable
Item 6.    Exhibits and Reports on Form 8-K...................................40


SIGNATURES ...................................................................42


                                       3



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

                                                         June 30,   December 31,
                                                           2004         2003
                                                        ---------   ------------


                           ASSETS
Current assets:
   Cash and cash equivalents..........................   $ 91,545       $113,288
   Short-term investments.............................     33,795          1,344
   Inventory, net.....................................        --              43
   Accounts receivable, net of allowance for doubtful
       accounts of $559 and $749 as of June 30, 2004
       and December 31, 2003, respectively............     30,848         40,885
   Unbilled costs and accrued profits on contracts
        in progress ..................................      4,991          4,041
   Deferred training and other program costs..........      3,037          1,643
   Other current assets...............................     11,831          8,847
   Deferred tax asset.................................      6,834         11,053
                                                         --------       --------
Total current assets..................................    182,881        181,144

Net property and equipment............................     16,892         14,494
Deferred tax asset....................................      7,304          7,304
Goodwill..............................................     11,132         11,132
Other intangible assets...............................      1,341          1,648
Other long-term assets................................      3,830          3,901
                                                         --------       --------
Total assets..........................................   $223,380       $219,623
                                                         ========       ========

            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable...................................   $  5,162       $  8,689
   Accrued returns....................................     11,382         22,811
   Accrued incentives.................................     14,050         20,486
   Accrued salaries and wages.........................      9,203          9,031
   Unearned contract revenue..........................     15,397          3,604
   Restructuring accruals.............................        444            744
   Income taxes and other accrued expenses............     14,294         15,770
                                                         --------       --------
Total current liabilities.............................     69,932         81,135
Total long-term liabilities...........................        --             --
                                                         --------       --------
Total liabilities.....................................   $ 69,932       $ 81,135
                                                         --------       --------

Commitments and Contingencies (note 12)

Stockholders' equity:

  Common stock, $.01 par value, 100,000,000 shares
    authorized: shares issued and outstanding, June 30,
    2004 - 14,619,271, and December 31, 2003 -
    14,387,126; 161,115 and 136,178 restricted shares
    issued and outstanding at June 30, 2004
    and December 31, 2003, respectively...............   $     148     $    145
   Preferred stock, $.01 par value, 5,000,000 shares
     authorized, no shares issued and outstanding.....         --           --
Additional paid-in capital (includes restricted of
     $4,955 and $2,361 as of June 30, 2004 and
     December 31, 2003, respectively)                      115,421      109,531
Retained earnings.....................................      40,523       29,505
Accumulated other comprehensive income................          58           25
Unamortized compensation costs........................      (2,592)        (608)
Treasury stock, at cost: 5,000 shares.................        (110)        (110)
                                                         ---------     ---------
Total stockholders' equity............................   $ 153,448     $138,488
                                                         ---------     ---------
Total liabilities & stockholders' equity..............   $ 223,380     $219,623
                                                         =========     =========

   The accompanying notes are an integral part of these financial statements




                                       4


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




                                                        Three Months Ended June 30      Six Months Ended June 30,
                                                       -----------------------------  -----------------------------
                                                           2004           2003            2004           2003
                                                       -----------     -----------    -----------    -----------
                                                        (Restated)     (Restated)      (Restated)     (Restated)

                                                                                           
Revenue
   Service...........................................     $92,519         $77,542       $185,066       $150,641
   Product, net......................................      (1,131)             82         (1,030)           116
                                                          -------         -------       --------       --------
      Total revenue, net.............................      91,388          77,624        184,036        150,757
                                                          -------         -------       --------       --------
Cost of goods and services
  Program expenses (including related party amounts
    of $0 and $328 for the quarters ended June 30,
    2004 and 2003, respectively and $180 and $401 for
    the six months ended June 30, 2004 and 2003,
    respectively)                                          69,483          56,672        135,471        112,141
   Cost of goods sold................................          89              83            233            145
                                                          -------         -------       --------       --------
      Total cost of goods and services...............      69,572          56,755        135,704        112,286
                                                          -------         -------       --------       --------

Gross profit.........................................      21,816          20,869         48,332         38,471

Compensation expense.................................       7,924           9,123         18,140         17,997
Other selling, general and administrative expenses...       5,657           7,206         12,148         13,039
Restructuring  and other related expenses............          -               -             -             (270)
Litigation settlement................................          -               -             -            2,100
                                                          -------         -------       --------       --------
      Total operating expenses.......................      13,581          16,329         30,288         32,866
                                                          -------         -------       --------       --------
Operating income.....................................       8,235           4,540         18,044          5,605
Other income, net....................................         313             226            631            495
                                                          -------         -------       --------       --------
Income before provision for taxes....................       8,548           4,766         18,675          6,100
Provision for income taxes...........................       3,505           1,954          7,657          2,510
                                                          -------         -------       --------       --------
Net income...........................................     $ 5,043         $ 2,812       $ 11,018       $  3,590
                                                          =======         =======       ========       ========


Basic net income per share...........................     $  0.35         $  0.20       $   0.76       $   0.25
                                                          =======         =======       ========       ========
Diluted net income per share.........................     $  0.34         $  0.20       $   0.74       $   0.25
                                                          =======         =======       ========       ========

Basic weighted average number of shares outstanding..      14,533          14,188         14,497         14,177
                                                          =======         =======       ========       ========
Diluted weighted average number of shares outstanding      14,918          14,266         14,843         14,252
                                                          =======         =======       ========       ========




 The accompanying notes are an integral part of these financial statements



                                        5


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



                                                      Six Months Ended June 30,
                                                         2004           2003
                                                     -----------     -----------

CASH FLOWS FROM OPERATING ACTIVITIES
Net income...........................................  $ 11,018        $  3,590
     Adjustments to reconcile net income to net cash
      provided by (used in) operating activities:
        Depreciation and amortization................     2,911           2,660
        Reserve for inventory obsolescence and
          bad debt                                           39             229
        Deferred taxes, net..........................     4,220             --
        Stock compensation costs.....................       844             251
     Other changes in assets and liabilities:
        Decrease in accounts receivable..............     9,998           7,006
        Decrease (increase) in inventory.............        43            (418)
        (Increase) in unbilled costs.................      (949)         (7,937)
        (Increase) in deferred training..............    (1,394)         (1,364)
        Decrease in prepaid income tax...............       --            4,013
        (Increase) in other current assets...........    (2,985)         (3,942)
        Decrease in other long-term assets...........        71             134
        (Decrease) increase in accounts payable......    (3,527)            110
        (Decrease) in accrued returns................   (11,429)           (407)
        (Decrease) increase in accrued liabilities...    (6,264)          2,399
        (Decrease) in restructuring liability........      (300)         (3,898)
        Increase (decrease) in unearned contract
          revenue ...................................    11,793          (4,276)
        (Increase) in income taxes and other
          accrued expenses                               (1,476)         (2,945)
                                                       --------        --------
Net cash provided by (used in) operating activities..    12,613          (4,796)
                                                       --------        --------

CASH FLOWS FROM INVESTING ACTIVITIES
     Sale of short-term investments..................       --            4,189
     Purchase of short-term investments..............   (32,418)            --
     Purchase of property and equipment..............    (5,002)           (427)
                                                       --------        --------
Net cash (used in) provided by investing activities..   (37,420)          3,762
                                                       --------        --------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net proceeds from exercise of stock options.....     3,064             694
                                                       --------        --------
Net cash provided by financing activities............     3,064             694
                                                       --------        --------

Net (decrease) in cash and cash equivalents..........   (21,743)           (340)
Cash and cash equivalents - beginning................   113,288          66,827
                                                       --------        --------
Cash and cash equivalents - ending...................  $ 91,545        $ 66,487
                                                       ========        ========


 The accompanying notes are an integral part of these financial statements



                                        6



                                    PDI, INC.
                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (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  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/A 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 six month  periods ended
June 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

      The Company has  restated its  previously  issued  consolidated  financial
statements for the quarters ended June 30, 2004 and 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  01-14  to the  previously  issued  financial
statements. In accordance with EITF 01-14, direct reimbursements received by the
Company from its 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
$8.2  million and $6.4  million for the  quarters  ended June 30, 2004 and 2003,
respectively,  and $12.5 million and $12.0 million for the six months ended June
30, 2004 and 2003, respectively.  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,  earnings  per share,  cash flows,  liquidity or
financial  condition.  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:


                                       7



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





                                           QUARTER ENDED           QUARTER ENDED             SIX MONTHS               SIX MONTHS
                                           JUNE 30, 2004           JUNE 30, 2003           JUNE 30, 2004            JUNE 30, 2003
                                   -------------------------------------------------------------------------------------------------

                                        AS                         AS                      AS                      AS
                                    PREVIOUSLY       AS        PREVIOUSLY      AS      PREVIOUSLY      AS       PREVIOUSLY     AS
                                     REPORTED     RESTATED      REPORTED    RESTATED    REPORTED    RESTATED     REPORTED   RESTATED
                                   -------------------------------------------------------------------------------------------------
                                                                                                   
CONSOLIDATED STATEMENTS
  OF OPERATIONS:
  Service revenue                  $  84,334    $  92,519    $  71,177   $  77,542   $ 172,600    $ 185,066    $ 138,688   $ 150,641
  Product revenue                     (1,131)      (1,131)          82          82      (1,030)      (1,030)         116         116
                                   ---------    ---------    ---------   ---------   ---------    ---------    ---------   ---------
   TOTAL REVENUE                      83,203       91,388       71,259      77,624     171,570      184,036      138,804     150,757
                                   ---------    ---------    ---------   ---------   ---------    ---------    ---------   ---------
  Program expenses                    61,298       69,483       50,307      56,672     123,005      135,471      100,188     112,141
  Cost of goods sold                      89           89           83          83         233          233          145         145
                                   ---------    ---------    ---------   ---------   ---------    ---------    ---------   ---------
   TOTAL COST OF                      61,387       69,572       50,390      56,755     123,238      135,704      100,333     112,286
   GOODS AND SERVICES
                                   ---------    ---------    ---------   ---------   ---------    ---------    ---------   ---------
   GROSS PROFIT                    $  21,816    $  21,816    $  20,869   $  20,869   $  48,332    $  48,332    $  38,471   $  38,471
                                   ---------    ---------    ---------   ---------   ---------    ---------    ---------   ---------


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 and six months
ended June 30, 2004,  the  Company's two largest  clients who each  individually
represented  10% or more of its service  revenue,  accounted  for  approximately
65.7%, and 65.3%, respectively,  of the Company's service revenue. For the three
and six months ended June 30, 2003,  the Company's two largest  clients who each
accounted  for 10% or more of its  service  revenue  totaled  66.5%,  and 67.7%,
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



                                       8


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


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.

      REIMBURSABLE OUT-OF-POCKET EXPENSES

      Reimbursable  out-of-pocket  expenses include those relating to travel and
out-of  pocket  expenses  and other  similar  costs,  for which the  Company  is
reimbursed at cost from its clients. In accordance with the requirements of EITF
01-14, it is required that  reimbursements  received for out-of-pocket  expenses
incurred be characterized as revenue and an identical amount be included as cost
of goods and services in the consolidated statements of operations.

      TRAINING 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 six month periods
ended June 30, 2004 was negative,  primarily  from the  adjustment to the Ceftin
returns  reserve,  as  discussed  in  Note  4  to  the  consolidated   financial
statements, net of the sale of the Xylos wound care products. Product revenue of
$82,000 and $116,000 for the three and six month periods ended June 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.    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 replaces 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



                                       9


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


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.  The 2004 Plan is described  more fully in the  Company's
2004 Definitive  Proxy  Statement and the  Preexisting  Plans are described more
fully  in Note  20 to the  consolidated  financial  statements  included  in the
Company's  2003  Annual  Report on Form  10-K.  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 $193,000 and $569,000 for the three and six month  periods  ended
June 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.




                                                             Three Months Ended                            Six Months Ended
                                                                   June 30,                                    June 30,
                                                         2004                 2003                    2004                 2003
                                                     ---------------  ---------------------   -------------------  -----------------
                                                                          (in thousands, except per share data)
                                                                                                            
Net income, as reported                               $  5,043            $   2,812               $  11,018             $    3,590
Add: Stock-based employee compensation expense
included in reported net income, net of related tax
effects                                                    114                   82                     498                    196
Deduct: Total stock-based employee compensation
expense determined under fair value based methods
for all awards, net of related tax effects                (936)              (1,567)                 (2,068)                (3,134)
                                                      --------            ---------              ----------             ----------
Pro forma net income                                  $  4,221            $   1,327              $    9,448             $      652
                                                      ========            =========              ==========             ==========
Net income per share
    Basic--as reported                                $   0.35            $    0.20              $     0.76             $     0.25
                                                      ========            =========              ==========             ==========
    Basic--pro forma                                  $   0.29            $    0.09              $     0.65             $     0.05
                                                      ========            =========              ==========             ==========

    Diluted--as reported                              $   0.34            $    0.20              $     0.74             $     0.25
                                                      ========            =========              ==========             ==========
    Diluted--pro forma                                $   0.28            $    0.09              $     0.64             $     0.05
                                                      ========            =========              ==========             ==========


                                       10


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


      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 3.81% and 2.46% at June 30, 2004 and 2003,  respectively;  (ii) expected
life of five years for the three and six month  periods  ended June 30, 2004 and
2003;  (iii)  expected  dividends - $0 for the three and six month periods ended
June 30, 2004 and 2003; and (iv) volatility of 100% for the three and six months
periods ended June 30, 2004 and 2003. The weighted average fair value of options
granted  during the three and six month  periods  ended June 30, 2004 was $21.45
and $19.23,  respectively  and $6.66 for the three and six month  periods  ended
June 30, 2003.

      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
represents  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.

      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 6.2 to 6.5 years.


4.   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



                                       11



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


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  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.

      The Company has since  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,  are being held by them in inventory.  The Company believes
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 this  information,  the
Company  increased its returns reserve $12.0 million to a total reserve of $22.8
million in the fourth quarter 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 $11.4  million at June 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



                                       12



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


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.  However,  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.

5.   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 six month  periods
ended June 30, 2004 were approximately $643,000 and $2.9 million,  respectively;
the  royalties  earned  during the  remainder  of 2004 are  expected to diminish
substantially 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 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 6,
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



                                       13



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

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 12, 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 12, in May 2003,  the Company  settled a lawsuit with
Auxilium Pharmaceuticals,  Inc. which sought to enjoin its performance under the
Cellegy agreement.


6.   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
5, 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 six
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 June 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.



                                       14



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


7.       INVENTORY

      At June 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 5,  on  January  2,  2004  the  Company  gave  notice  of
termination  of its  agreement  with Xylos,  effective May 16, 2004. At June 30,
2004 all remaining inventory had been destroyed.


8.   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 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.


9.   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 June 30, 2004 and 2003 is as
follows:

                                       15


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




                                                                     Three Months Ended                Six Months Ended
                                                                          June 30,                         June 30,
                                                                 --------------------------       --------------------------
                                                                    2004            2003             2004            2003
                                                                 -----------    -----------       -----------    -----------
                                                                                       (in thousands)

                                                                                                        
Basic weighted average number
     of common shares outstanding ..........................      14,533            14,188        14,497            14,177
Dilutive effect of stock options and
       restricted stock ....................................         385                78           346                75
                                                                  ------            ------        ------            ------
Diluted weighted average number
     of common shares outstanding ..........................      14,918            14,266        14,843            14,252
                                                                  ======            ======        ======            ======


     Outstanding  options at June 30, 2004 to purchase  264,229 shares of common
stock with  exercise  prices  ranging from $29.53 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 June 30, 2003 to
purchase  1,068,330  shares of common stock with  exercise  prices  ranging from
$14.16 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.


10.  SHORT-TERM INVESTMENTS

     At June 30, 2004,  short-term  investments  were $33.8  million,  including
approximately  $1.5 million of  investments  classified  as  available  for sale
securities.  At  June  30,  2003,  short-term  investments  were  $1.8  million,
including  approximately $1.1 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.


11.   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                  Six Months Ended
                                                                             June 30,                         June 30,
                                                                 -------------------------------  -------------------------------
                                                                      2004              2003           2004             2003
                                                                 --------------    -------------  -------------     -------------
                                                                                            (thousands)

                                                                                                           
Net income .....................................................    $ 5,043          $ 2,812          $11,018          $ 3,590
Other comprehensive income, net of tax:
     Unrealized holding gain on
       available-for-sale securities
       arising during the period ...............................          1               58               11               89
     Reclassification adjustment for losses
       included in net income ..................................          3               33               22               33
                                                                    -------          -------          -------          -------
Other comprehensive income .....................................    $ 5,047          $ 2,903          $11,051          $ 3,712
                                                                    =======          =======          =======          =======


                                       16



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



12.  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.

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




                                       17



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


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 quarter  ended March 31, 2003 and was  reflected as a credit
within  selling,  general  and  administrative  expense.  No  amounts  have been
recorded in 2004.

 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 5, 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



                                       18



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


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.

      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.


13.   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
$444,000  at June 30,  2004,  and is  recorded  in  current  liabilities  on the
accompanying balance sheet.



                                       19



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


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




                              BALANCE AT                                     BALANCE AT
    (IN THOUSANDS)        DECEMBER 31, 2003    ADJUSTMENTS      PAYMENTS    JUNE 30, 2004
                                                                    
Administrative severance       $ 285              $ --          $(155)          $ 130
Exit costs                       459                --           (145)            314
                               -----              -----         -----           -----
                                 744                --           (300)            444
                               -----              -----         -----           -----
Sales force severance            --                 --            --              --
                               -----              -----         -----           -----
   TOTAL                       $ 744              $ --          $(300)          $ 444
                               =====              =====         =====           =====



14.  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  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                      Six Months Ended
                                                                         June 30,                               June 30,
                                                             ---------------------------------     ---------------------------------
                                                                   2004             2003                 2004             2003
                                                             ---------------   ---------------     ---------------   ---------------
                                                                                          (in thousands)
                                                                                                              
Revenue (RESTATED)
   Sales and marketing services group                            $  91,873          $  65,244          $ 182,049          $ 128,308
   PDI products group                                                 (485)            12,380              1,987             22,449
                                                                 ---------          ---------          ---------          ---------
     Total                                                       $  91,388          $  77,624          $ 184,036          $ 150,757
                                                                 =========          =========          =========          =========

Income (loss) from operations, before
 corporate allocations
   Sales and marketing services group                            $  16,185          $  10,792          $  33,658          $  20,912
   PDI products group                                               (1,031)            (2,247)              (522)            (7,261)
   Corporate charges                                                (6,919)            (4,005)           (15,092)            (8,046)
                                                                 ---------          ---------          ---------          ---------
     Total                                                       $   8,235          $   4,540          $  18,044          $   5,605
                                                                 =========          =========          =========          =========





                                       20


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





                                                                    Three Months Ended                      Six Months Ended
                                                                         June 30,                               June 30,
                                                             ---------------------------------     ---------------------------------
(continued)                                                        2004             2003                 2004             2003
                                                             ---------------   ---------------     ---------------   ---------------
                                                                                          (in thousands)
                                                                                                              
Corporate allocations
   Sales and marketing services group                           $ (6,884)          $ (3,361)            $(14,931)       $ (6,675)
   PDI products group                                                (35)              (644)                (161)         (1,371)
   Corporate charges                                               6,919              4,005               15,092           8,046
                                                                --------           --------             --------        --------
     Total                                                      $    --            $   --               $    --         $   --
                                                                ========           ========             ========        ========


Income (loss) from operations, less corporate
  allocations
   Sales and marketing services group                           $  9,301           $  7,431             $ 18,727        $ 14,237
   Pharmaceutical products group                                  (1,066)            (2,891)                (683)         (8,632)
   Corporate charges                                                --                 --                   --              --
                                                                --------           --------             --------        --------
     Total                                                      $  8,235           $  4,540             $ 18,044        $  5,605
                                                                ========           ========             ========        ========

Reconciliation of income from operations to
 income before provision for income taxes
   Total EBIT for operating groups                              $  8,235           $  4,540             $ 18,044        $  5,605
   Other income, net                                                 313                226                  631             495
                                                                --------           --------             --------        --------
   Income before provision for income taxes $                     8,548           $  4,766             $ 18,675        $  6,100
                                                                ========           ========             ========        ========

Capital expenditures
   Sales and marketing services group                           $  2,414           $    212             $  5,002        $    427
   PDI products group                                               --                 --                   --              --
                                                                --------           --------             --------        --------
     Total                                                      $  2,414           $    212             $  5,002        $    427
                                                                ========           ========             ========        ========

Depreciation expense
   Sales and marketing services group                           $  1,239           $    928             $  2,579        $  1,899
   PDI products group                                                  6                181                   25             454
                                                                --------           --------             --------        --------
     Total                                                         1,245           $  1,109             $  2,604        $  2,353
                                                                ========           ========             ========        ========



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 $11.1 million as of June 30, 2004 and December 31, 2003.

      There were no changes in the carrying  amount of goodwill  since  December
31, 2003. The carrying  amounts at June 30, 2004 by operating  segment are shown
below:

                                       21


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


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

Balance as of December 31, 2003                $11,132      $  --        $11,132

Amortization                                      --           --           --

Goodwill additions                                --           --           --
                                               -------      -------      -------

Balance as of June 30, 2004                    $11,132      $  --        $11,132
                                               =======      =======      =======



      All identifiable  intangible assets recorded as of June 30, 2004 are being
amortized on a  straight-line  basis over the life of the  intangibles  which is
primarily  five years.  The  carrying  amounts at June 30, 2004 and December 31,
2003 are as follows:




(in thousands)                          As of June 30, 2004                     As of December 31, 2003
                             ----------------------------------------- ------------------------------------------
                                Carrying     Accumulated                 Carrying      Accumulated
                                 Amount     Amortization      Net         Amount      Amortization       Net
                             ----------------------------------------- ------------------------------------------
                                                                                   
Covenant not to compete         $1,686          $  948       $  738         $1,686          $  780      $  906
Customer relationships           1,208             680          528          1,208             559         649
Corporate tradename                172              97           75            172              79          93
                                ------          ------       ------         ------          ------      ------
   Total                        $3,066          $1,725       $1,341         $3,066          $1,418      $1,648
                                ======          ======       ======         ======          ======      ======


      Amortization expense totaled  approximately  $153,000 and $307,000 for the
three  and six  months  ended  June 30,  2004 and 2003.  Estimated  amortization
expense for the next five years is as follows:

            (in thousands)
             2004   $  613
                       ===
             2005      613
                       ===
             2006      422
                       ===
             2007       -
                       ===
             2008       -
                       ===



                                       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/A 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  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, 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 quarters ended June 30, 2004 and 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, we became aware that we should have
been applying  EITF 01-14 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 $8.2
million  and  $6.4  million  for the  quarters  ended  June 30,  2004 and  2003,
respectively,  and $12.5 million and $12.0 million for the six months ended June
30, 2004 and 2003, respectively.  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,  earnings  per share,  cash flows,  liquidity or
financial  condition.  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         QUARTER ENDED            SIX MONTHS                    SIX MONTHS
                                      JUNE 30, 2004         JUNE 30, 2003           JUNE 30, 2004                 JUNE 30, 2003
                          ----------------------------------------------------------------------------------------------------------

                          AS PREVIOUSLY              AS PREVIOUSLY              AS PREVIOUSLY              AS PREVIOUSLY
                            REPORTED    AS RESTATED     REPORTED   AS RESTATED     REPORTED   AS RESTATED     REPORTED   AS RESTATED
                          ----------------------------------------------------------------------------------------------------------
                                                                                                
CONSOLIDATED STATEMENTS
  OF OPERATIONS:
  Service revenue         $ 84,334      $  92,519    $   71,177   $  77,542      $ 172,600     $ 185,066   $ 138,688    $ 150,641
  Product revenue           (1,131)        (1,131)           82          82         (1,030)       (1,030)        116          116
                          ---------     ----------   ----------   ---------      ----------    ----------  ---------    ---------
     TOTAL REVENUE          83,203         91,388        71,259      77,624        171,570       184,036     138,804      150,757
                          ---------     ----------   ----------   ---------      ----------    ----------  ---------    ---------
  Program expenses          61,298         69,483        50,307      56,672        123,005       135,471     100,188      112,141
  Cost of goods sold            89             89            83          83            233           233         145          145
                          ---------     ----------   ----------   ---------      ----------    ----------  ---------    ---------
     TOTAL COST OF GOODS    61,387         69,572        50,390      56,755        123,238       135,704     100,333      112,286
       AND SERVICES
                          ---------     ----------   ----------   ---------      ----------    ----------  ---------    ---------
     GROSS PROFIT         $ 21,816      $  21,816    $   20,869   $  20,869      $  48,332     $  48,332   $  38,471    $  38,471
                          ---------     ----------   ----------   ---------      ----------    ----------  ---------    ---------



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 (EdComm)

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. 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 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



                                       24


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
solutions for clients with unique challenges.



                                       25


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 (EDCOMM)

      Our medical education and communications  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.

      We create 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.

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.

      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.


                                       26



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 and EdComm  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
or EdComm  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 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  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 six
month periods ended June 30, 2004 were approximately  $643,000 and $2.9 million,
respectively;  the royalties earned during the remainder of 2004 are expected to
diminish  substantially  because  the  product  lost its  patent  protection  in
February 2004.



                                       27


      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 12, 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 June 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 5 and 6
to the financial statements for more information. We currently do not anticipate
entering into similar commercialization agreements in the MD&D market.

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



                                       28


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 and six months ended June
30, 2004, our two largest clients who each individually  represented 10% or more
of  our  service  revenue,   accounted  for  approximately   65.7%,  and  65.3%,
respectively,  of our service  revenue.  For the three and six months ended June
30,  2003,  our two largest  clients who each  accounted  for 10% or more of our
service revenue totaled 66.5%, and 67.7%, respectively, of our 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 travel and
out-of pocket  expenses and other similar costs,  for which we are reimbursed at
cost from our clients.  In accordance with the requirements of EITF 01-14, it is
required that  reimbursements  received for  out-of-pocket  expenses incurred be
characterized  as revenue and an  identical  amount be included as cost of goods
and services in the consolidated statements of operations.

      TRAINING 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



                                       29


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 of  negative  $1.1  million and
negative  $1.0  million  for the three and six months  ended  June 30,  2004 was
primarily  due to the $1.2  million  increase in the Ceftin  returns  reserve as
discussed more fully in Note 3.  Additionally  we had product revenue of $82,000
and $116,000 for the three and six months ended June 30, 2003, respectively, 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.  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.



As Restated
                                                                                Three Months Ended           Six Months Ended
                                                                                    June 30,                     June 30,
                                                                            --------------------------  ---------------------------
                                                                               2004            2003         2004           2003
                                                                            -----------    -----------  -----------     -----------
                                                                                                                  
Revenue
   Service, net .....................................................         101.2%           99.9%         100.6%           99.9%
   Product, net .....................................................          (1.2)            0.1           (0.6)            0.1
                                                                            -------         -------        -------         -------
     Total revenue, net .............................................         100.0%          100.0%         100.0%          100.0%
Cost of goods and services
   Program expenses .................................................          76.0            73.0           73.6            74.4
   Cost of goods sold ...............................................           0.1             0.1            0.1             0.1
                                                                            -------         -------        -------         -------
     Total cost of goods and services ...............................          76.1%           73.1%          73.7%           74.5%

Gross profit ........................................................          23.9            26.9           26.3            25.5
Compensation expense ................................................           8.7            11.8            9.9            11.9
Other selling, general and administrative expenses ..................           6.2             9.3            6.6             8.6
Restructuring and other related expenses, net .......................           --             --             --              --
                                                                                                                              (0.2)
Litigation settlement ...............................................           --              --             --              1.4
                                                                            -------         -------        -------         -------
     Total operating expenses .......................................          14.9            21.1           16.5            21.7
                                                                            -------         -------        -------         -------
Operating income ....................................................           9.0             5.8            9.8             3.8
Other income, net ...................................................           0.3             0.3            0.3             0.3
                                                                            -------         -------        -------         -------
Income before provision for income taxes ............................           9.3             6.1           10.1             4.1
Provision for income taxes ..........................................           3.8             2.5            4.1             1.7
                                                                            -------         -------        -------         -------
Net income ..........................................................           5.5%            3.6%           6.0%            2.4%
                                                                            =======         =======        =======         =======


                                       30


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

      REVENUE.  Net  revenue  for the  quarter  ended  June 30,  2004 was  $91.4
million, 17.7% more than net revenue of $77.6 million for the quarter ended June
30, 2003.  Net revenue from the SMSG segment for the quarter ended June 30, 2004
was $91.2  million,  40.8%  more than net  revenue  of $65.2  million  from that
segment  for  the  comparable  prior  year  period.   This  increase  is  mainly
attributable to the addition of three significant dedicated contract sales teams
contracts  in July 2003.  On May 3, 2004 we  announced  the  addition of two new
dedicated contract sales teams contracts which we expect to total  approximately
$34.0  million in  revenue,  excluding  revenues  associated  with  reimbursable
out-of-pocket expenses, for 2004. Net PPG revenue for the quarter ended June 30,
2004 was approximately negative $485,000;  this consisted of $646,000 in revenue
due to Lotensin  royalties and $58,000 in product revenue related to the sale of
the Xylos  product  entirely  offset by the $1.2 million  increase in the Ceftin
reserve  (as  discussed  more  fully  in  Note 4 to the  financial  statements),
resulting in the net negative  product  revenue.  The Lotensin  royalties earned
during the  remaining  quarters  of 2004 are  expected  to  continue to diminish
substantially  because the product lost its patent  protection in February 2004.
Net PPG revenue  was $12.4  million in the  comparable  prior year  period.  The
Lotensin contract,  which was a major contributor in 2003 was completed December
31, 2003.

      COST OF GOODS AND  SERVICES.  Cost of goods and  services  for the quarter
ended  June 30,  2004 was  $69.6  million,  22.6%  more  than  cost of goods and
services of $56.8  million for the quarter  ended June 30, 2003. As a percentage
of total net  revenue,  cost of goods and  services  increased  to 76.1% for the
quarter  ended June 30,  2004 from 73.1% in the  comparable  prior year  period.
Program expenses (i.e.,  cost of services)  associated with the SMSG segment for
the quarter  ended June 30,  2004 were $69.6  million,  46.6% more than  program
expenses of $47.5  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  quarters  ended June 30, 2004 and 2003 were
75.7% and 72.8%,  respectively.  There were two significant  reasons why program
expenses  were lower as a percent of revenue for the quarter ended June 30, 2003
as compared to the quarter ended June 30, 2004: greater  efficiencies in a large
recruiting  and hiring effort for the quarter ended June 30, 2003 generated cost
savings;  and we benefited during 2003 from higher medical  education  revenues,
which have a high gross profit percentage. Cost of goods and services associated
with the PPG segment were zero and $9.3 million for the quarters  ended June 30,
2004 and 2003,  respectively.  This decrease can be primarily  attributed to the
completion of the Lotensin  contract which ended December 31, 2003.  Also during
the quarter  ended June 30, 2003 we  recognized a $340,000 net  reduction in the
restructuring  accrual  associated with the 2002  Restructuring Plan (see Note 4
and  "RESTRUCTURING  AND OTHER RELATED  EXPENSES"  disclosure  below for further
explanations).

      COMPENSATION EXPENSE.  Compensation expense for the quarter ended June 30,
2004 was $7.9  million,  13.1% less than $9.1 million for the  comparable  prior
year  period.  The decrease in  compensation  expense was  primarily  due to the
decrease in incentive compensation expense compared to the comparable prior year
period. As a percentage of total net revenue,  compensation expense decreased to
8.7% for the quarter  ended June 30, 2004 from 11.8% for the quarter  ended June
30, 2003 due to the increase in revenue and continuing cost management  efforts.
Compensation  expense for the quarter  ended June 30, 2004  attributable  to the
SMSG  segment was $7.3 million  compared to $6.3  million for the quarter  ended
June 30, 2003.  This increase can be attributed to a greater  amount of internal
resources and  management's  time and effort being allocated to the SMSG segment
in 2004;  nevertheless,  compensation  expense as a  percentage  of net  revenue
decreased to 8.0% from 9.7% in the  comparable  prior year period.  Compensation
expense for the quarter ended June 30, 2004  attributable to the PPG segment was
approximately  $575,000 compared to $2.8 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 $5.7 million for the quarter ended June
30, 2004, 21.5% less than other selling,  general and administrative expenses of
$7.2 million for the quarter  ended June 30, 2003.  This decrease is primarily a
result of a  reduction  of sales  force and  marketing  costs  related to Xylos.
During 2003, we incurred approximately $1.0 million in sales force and marketing
costs as compared  to $28,000 for the quarter  ended June 30, 2004 as we stopped
selling the  products on May 16,  2004.  As a  percentage  of total net revenue,
total other selling,  general and administrative  expenses decreased to 6.2% for
the quarter  ended June 30,  2004 from 9.3% for the quarter  ended June 30, 2003
due  to  continuing  cost  management  efforts.   Other  selling,   general  and
administrative  expenses  attributable to the SMSG segment for the quarter ended
June 30,  2004  were  $5.7  million,  compared  to other  selling,  general  and
administrative  expenses of $4.0  million  attributable  to that segment for the
comparable prior year period. This increase is primarily due to a larger portion
of corporate  overhead  costs being  utilized by the SMSG segment in the current
period. As a percentage of net revenue from sales and marketing services,  other
selling, general and administrative expenses were 6.2% and 6.1% for the quarters
ended  June  30,  2004  and  2003,  respectively.  Other  selling,  general  and
administrative  expenses  attributable  to the PPG segment for the quarter ended
June 30,  2004  were  approximately  $5,000  compared  to $3.2  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 June 30, 2004 was
$8.2 million, compared to operating income of $4.5 million for the quarter ended
June 30, 2003. Operating income as a percentage of revenue increased to 9.0% for
the three  months  ended June 30,  2004 from 5.8% in the  comparable  prior year
period.  Operating  income  for the  quarter  ended  June 30,  2004 for the SMSG
segment was $9.3 million, or 25.2% higher than the SMSG operating income for the
quarter ended June 30, 2003 of $7.4 million. As a percentage of net revenue from
the sales and  marketing  services  segment,  operating  income for that segment
decreased  to 10.1% for the  quarter  ended  June 30,  2004,  from 11.4% for the
comparable  prior year period.  There was an operating  loss for the PPG segment
for the quarter ended June 30, 2004 of approximately $1.1 million, primarily due
to the $1.2  million  increase  in the Ceftin  returns  reserve  compared  to an
operating loss of $2.9 million for the prior year period.

      OTHER INCOME, NET. Other income, net, for the quarters ended June 30, 2004
and 2003 was $313,000 and $226,000, respectively, and was comprised primarily of
interest income.

     PROVISION  FOR INCOME  TAXES.  Income tax expense was $3.5  million for the
quarter  ended June 30,  2004,  compared to income tax expense of  approximately
$1.9 million for the quarter ended June 30, 2003, which consisted of Federal and
state corporate income taxes. The effective tax rate for the quarters ended June
30, 2004 and June 30, 2003 was 41.0% for both periods.

      NET  INCOME.   Net  income  for  the  quarter  ended  June  30,  2004  was
approximately $5.0 million, compared to net income of approximately $2.8 million
for the  quarter  ended  June 30,  2003.  This  increase  is due to the  factors
discussed above.


SIX MONTHS ENDED JUNE 30, 2004 COMPARED TO SIX MONTHS ENDED JUNE 30, 2003

      REVENUE.  Net  revenue  for the six months  ended June 30, 2004 was $184.0
million,  22.1% more than the comparable prior year period. Net revenue from the
SMSG  segment for the six months ended June 30, 2004 was $182.0  million,  41.9%
more than net revenue of $128.3  million for the six months ended June 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.  Net PPG revenue for the six months ended June 30, 2004 was $2.0  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 4 to the  financial
statements).  The Lotensin royalties earned during the remaining two quarters of
2004 are expected to diminish  substantially because the product lost its patent


                                       32


protection in February 2004. Net PPG revenue was $22.4 million in the comparable
prior year period. The Lotensin contract, which was a major contributor in 2003,
was completed December 31, 2003.

      COST OF GOODS AND SERVICES.  Cost of goods and services for the six months
ended  June 30,  2004 was  $135.7  million,  20.9%  more  than cost of goods and
services  of  $112.3  million  for the six  months  ended  June 30,  2003.  As a
percentage of total net revenue,  cost of goods and services  decreased to 73.7%
for the six months ended June 30, 2004 from 74.5% in the  comparable  prior year
period.  Program  expenses  (i.e.,  cost of services)  associated  with the SMSG
segment for the quarter ended June 30, 2004 were $135.5 million, 45.4% more than
program  expenses of $93.2  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 six months ended June 30,
2004 and 2003 were 74.4% and 72.6%, respectively.  The reduction in gross profit
percentage  of 1.8% 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  $244,000  and $19.1  million for the six months ended June
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 quarter ended June 30, 2003 we recognized a $340,000 net reduction in
the restructuring  accrual associated with the 2002 Restructuring Plan (see Note
4 and  "RESTRUCTURING  AND OTHER RELATED EXPENSES"  disclosure below for further
explanations.)

      COMPENSATION  EXPENSE.  Compensation expense for the six months ended June
30,  2004 was  $18.1  million,  essentially  the same as $18.0  million  for the
comparable prior year period. As a percentage of total net revenue, compensation
expense  decreased to 9.9% for the six months ended June 30, 2004 from 11.9% for
the six months ended June 30, 2003 due to continuing  cost  management  efforts.
Compensation  expense for the six months ended June 30, 2004 attributable to the
SMSG  segment  was $16.5  million  compared  to $12.4  million for the six month
period ended June 30, 2003;  this increase can be attributed to a greater amount
of management's  time and effort being allocated to the SMSG segment in 2004. As
a percentage  of net revenue  from sales and  marketing  services,  compensation
expense  decreased  to 9.0%  from  9.7% in the  comparable  prior  year  period.
Compensation  expense for the six months ended June 30, 2004 attributable to the
PPG segment was $1.7 million or 83.9% of PPG  revenue,  compared to $5.6 million
or 24.9% in the prior  year  period.  A large  portion of  compensation  expense
through the six months ended June 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 $12.1 million for the six months ended
June 30, 2004, 6.8% less than other selling, general and administrative expenses
of $13.0 million for the six months ended June 30, 2003. Excluding approximately
$700,000 in legal fee  reimbursements  from Bayer in the first  quarter of 2003,
total other selling,  general and administrative expenses are approximately $1.6
million less for the  comparable  period in 2004.  As a percentage  of total net
revenue, total other selling,  general and administrative  expenses decreased to
6.6% for the six months  ended June 30, 2004 from 8.6% for the six months  ended
June 30, 2003. Other selling,  general and administrative  expenses attributable
to the SMSG segment for the six months  ended June 30, 2004 were $11.4  million,
compared to other selling,  general and administrative  expenses of $7.4 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 utilized by the SMSG segment in the current period. As a percentage of net
revenue  from  sales  and  marketing  services,   other  selling,   general  and
administrative  expenses  were 6.3% and 5.8% for the six  months  ended June 30,
2004 and 2003, respectively.  Other selling, general and administrative expenses
attributable  to the PPG  segment  for the six months  ended June 30,  2004 were
approximately  $759,000  compared to $5.6 million for the comparable  prior year
period; this decrease can be attributed to the lower level of



                                       33


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 six months
ended June 30, 2004 we did not recognize any  adjustments  to the  restructuring
accrual.  During the six months  ended June 30, 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 six months ended June 30, 2004
was $18.0 million,  an increase of 221.9%,  compared to operating income of $5.6
million for the six months ended June 30, 2003. Operating income as a percentage
of revenue increased to 9.8% for the six months ended June 30, 2004 from 3.7% 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 six months  ended June 30,  2004 for the SMSG  segment  was $18.7
million, or 31.5% higher than the SMSG operating income for the six months ended
June 30, 2003 of $14.2  million.  As a percentage  of net revenue from the sales
and marketing  services segment,  operating income for that segment decreased to
10.3% for the six months  ended  June 30,  2004,  from 11.1% for the  comparable
prior year period.  There was an operating  loss for the PPG segment for the six
months ended June 30, 2004 of approximately  $683,000,  substantially due to the
$1.2 million  increase in the Ceftin returns  reserve,  compared to an operating
loss of $8.6 million for the prior year period.

      OTHER INCOME,  NET.  Other income,  net, for the six months ended June 30,
2004  and  2003 was  $631,000  and  $495,000,  respectively,  and was  comprised
primarily of interest income.

     PROVISION FOR INCOME TAXES. Income tax expense was $7.7 million for the six
months ended June 30, 2004, compared to income tax expense of approximately $2.5
million for the six months ended June 30, 2003,  which  consisted of Federal and
state  corporate  income taxes.  The effective tax rate for the six month period
ended June 30, 2004 was 41.0%, comparable to an effective tax rate of 41.1 % for
the six months ended June 30, 2003.

      NET  INCOME.  Net  income  for the six  months  ended  June  30,  2004 was
approximately  $11.0  million,  compared  to net  income of  approximately  $3.6
million  for the six months  ended June 30,  2003.  This  increase is due to the
factors discussed above.

LIQUIDITY AND CAPITAL RESOURCES

      As of June 30,  2004,  we had cash and  cash  equivalents  and  short-term
investments of approximately $125.3 million and working capital of approximately
$112.9 million, compared to cash and cash



                                       34


equivalents  and  short-term  investments  of  approximately  $114.6 million and
working capital of approximately $100.0 million at December 31, 2003.

      For the six months  ended June 30,  2004,  net cash  provided by operating
activities  was  $12.6  million,  compared  to $4.8  million  net  cash  used in
operating activities for the six months ended June 30, 2003. The main components
of cash  provided by operating  activities  during the six months ended June 30,
2004 were:

    o    net income of approximately $11.0 million; and
    o    depreciation and other non-cash expenses of approximately  $3.8 million
         which  included  bad  debt  expense  of  approximately  $39,000,  stock
         compensation  expense of  approximately  $844,000 and  amortization  of
         intangible assets of approximately  $307,000, each of which was charged
         to SG&A; partially offset by
    o    a net cash  decrease  in  "other changes in assets  and liabilities" of
         $6.4 million.

      As of June 30,  2004,  we had $5.0  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 June 30, 2004,  we had $15.4  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
income 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.

      For the six  months  ended  June  30,  2004,  net cash  used in  investing
activities  was $37.4  million.  This  consisted  of $32.4  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.  In an effort to
gain a higher yield from cash on hand,  we made  short-term  investments  having
maturity dates occurring after September 30, 2004 and through  February 28, 2006
with an average maturity date of approximately 11 months.  Capital  expenditures
during the  six-month  period  ended  June 30,  2004 were $5.0  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 $427,000 in capital expenditures for the six months ended June 30,
2003. For both periods,  all capital  expenditures  were funded out of available
cash.  We are expecting to incur an  additional  $2.5 million  during the second
half of 2004 in total  capital  expenditures  in  connection  with our corporate
headquarters move.

      For the six months  ended June 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
six months ended June 30, 2004,  we had two major  clients  that  accounted  for
approximately 44.5% and 20.8%, respectively,  or a total of 65.3% 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



                                       35


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 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.

      The restatement of the unaudited interim consolidated financial statements
for the three and six month periods ended June 30, 2004 and 2003 as discussed in
Note 1B to the unaudited interim consolidated financial statements has no effect
on our cash balances, liquidity or financial condition.

      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.



                                       36


      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
$444,000  at June 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
      (IN THOUSANDS)          DECEMBER 31, 2003    ADJUSTMENTS          PAYMENTS          JUNE 30, 2004
                                                                                  
Administrative severance           $ 285               $--               $(155)               $ 130
Exit costs                           459                --                (145)                 314
                                   -----               ---               -----                -----
                                     744                --                (300)                 444
                                   -----               ---               -----                -----
Sales force severance               --
                                                                         -----                -----
                                   -----               ---               -----                -----
                                   -----               ---               -----                -----
   TOTAL                           $ 744               $--               $(300)               $ 444
                                   =====               ===               =====                =====



                                       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 such 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
costs 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 filed on November 3, 2004. As a result,  the Company  determined that a
material  weakness  existed in its financial  reporting and disclosure  controls
regarding  the  selection  and  application  of  generally  accepted  accounting
principles  (GAAP),  and preparation of the consolidated  financial  statements.
Accordingly,  the  Company  has  determined  that  its  internal  controls  over
financial reporting and disclosure controls and procedures were not effective as
of June 30, 2004.

      The Company  considered the impact of the material weakness as of June 30,
2004, and determined that the magnitude of any actual or potential  misstatement
was limited to an increase by identical amounts in revenue and cost of goods and
services in the relevant  financial  statements with no changes to gross profit,
operating income,  net income, or earnings per share, nor is there any effect on
the  consolidated  balance  sheets,  consolidated  statements of cash flows,  or
consolidated statements of changes in stockholders' equity.

      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.

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 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.
As of February 20, 2004 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 2 - NOT APPLICABLE

ITEM 3 - NOT APPLICABLE

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      On  June  16,  2004,   the  Company  held  its  2004  Annual   Meeting  of
Stockholders.  At the  meeting  John P.  Dugan  and Dr.  Joseph  T.  Curti  were
reelected  as Class I  Directors  of the  Company  for  three  year  terms  with
13,098,343 and 13,451,339  votes cast in favor of their election,  respectively.
In  addition,  the  appointment  of  PricewaterhouseCoopers  LLP as  independent
auditors of the Company for fiscal 2004 was ratified  with  13,610,996  votes in
favor,  387,197 votes against and 1,729 votes  withheld.  In addition,  the PDI,
Inc.  2004  Stock  Award  and  Incentive  Compensation  Plan was  approved  with
8,094,575 votes in favor, 4,520,659 votes against, and 4,540 votes withheld.

ITEM 5 - NOT APPLICABLE

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K
(A)      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


                                       40


 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

(B)      REPORTS ON FORM 8-K

    During the three months ended June 30, 2004, the Company filed the following
reports on Form 8-K:



      Date            Item(s)                     Description
 --------------     -----------   ----------------------------------------------
 May 5, 2004         7 and 12     Press Release:  PDI Reports First Quarter 2004
                                   Financial Results
 June 24, 2004           5        PDI announces retirement of Gerald J.
                                   Mossinghoff, Board Member




                                       41



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



                                       42