SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q



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

    For the quarterly period ended July 31, 2001 Commission File No. 1-11507

                                       OR


             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d)
                          OF THE SECURITIES ACT OF 1934
                        For the transition period from to


                             JOHN WILEY & SONS, INC.
             (Exact name of Registrant as specified in its charter)


NEW YORK                                    13-5593032
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

605 THIRD AVENUE, NEW YORK, NY              10158-0012
(Address of principal executive offices)    Zip Code

Registrant's telephone number, including area code              (212) 850-6000

                             NOT APPLICABLE
              Former name, former address, and former fiscal year,
                          if changed since last report

Indicate  by check  mark,  whether  the  Registrant  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES [X] NO [ ]

The number of shares  outstanding of each of the Registrant's  classes of common
stock as of July 31, 2001 were:

                       Class A, par value $1.00 - 49,411,732

                       Class B, par value $1.00 - 11,660,964


                  This is the first page of a 17 page document


                             JOHN WILEY & SONS, INC.

                                      INDEX





PART I - FINANCIAL INFORMATION                                          PAGE NO.

Item 1.    Financial Statements.


       Condensed Consolidated Statements of Financial Position - Unaudited
          as of July 31, 2001 and 2000 and April 30, 2001......................3


       Condensed Consolidated Statements of Income - Unaudited
          for the Three Months ended July 31, 2001 and 2000....................4


       Condensed Consolidated Statements of Cash Flow - Unaudited
            for the Three Months ended July 31, 2001 and 2000  ................5


            Notes to Unaudited Condensed Consolidated Financial Statements .6-10


Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations .........................11-14

Item 3.    Quantitative and Qualitative Disclosures About Market Risk..... 14-15

PART II - OTHER INFORMATION


Item 6.    Exhibits and Reports on Form 8-K...................................15


"Safe Harbor" Statement under the
     Private Securities Litigation Reform Act of 1995.........................16


SIGNATURES................................................................... 17






                    JOHN WILEY & SONS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                 (In thousands)



                                                                                     (UNAUDITED)
                                                                                      July 31,                        April 30,
                                                                        ------------------------------------
Assets                                                                       2001                 2000                 2001
                                                                        ----------------     ---------------      ----------------
                                                                                                               
Current Assets

     Cash and cash equivalents                                        $          6,131               11,359     $        52,947
     Accounts receivable                                                        96,056               91,050              62,514
     Inventories                                                                50,611               47,947              50,763
     Deferred income tax benefits                                               14,170               12,215              13,331
     Prepaid expenses                                                            9,217                8,502               9,980
                                                                         ----------------     ---------------      ----------------
                Total Current Assets                                           176,185              171,073             189,535

Product Development Assets                                                      42,848               39,741              41,191
Property and Equipment                                                          53,738               37,645              52,255
Intangible Assets                                                              281,171              293,854             283,761
Deferred income tax benefits                                                     2,956                3,756               3,380
Other Assets                                                                    17,681               15,273              17,880

                                                                        ----------------     ---------------      ----------------
                Total Assets                                          $        574,579              561,342     $       588,002
                                                                        ================     ===============      ================

Liabilities & Shareholders' Equity

Current Liabilities

     Notes payable and current portion of long-term debt              $         30,000               32,960     $        30,000
     Accounts and royalties payable                                             61,807               67,037              42,520
     Deferred subscription revenues                                             76,054               72,839             117,103
     Accrued income taxes                                                       11,426               12,112               9,586
     Other accrued liabilities                                                  34,095               47,531              47,552
                                                                        ----------------     ---------------      ----------------
                Total Current Liabilities                                      213,382              232,479             246,761

Long-Term Debt                                                                  65,000               95,000              65,000
Other Long-Term Liabilities                                                     35,286               33,310              34,901
Deferred Income Taxes                                                           21,154               14,293              21,317

Shareholders' Equity                                                           239,757              186,260             220,023
                                                                        ----------------     ---------------      ----------------
                 Total Liabilities & Shareholders' Equity             $        574,579              561,342     $       588,002
                                                                        ================     ===============      ================



     The accompanying Notes are an integral part of the condensed consolidated
     financial statements.





                     JOHN WILEY & SONS, INC AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
                   (In thousands except per share information)





                                                                                                 Three Months
                                                                                                Ended July 31,
                                                                                      -----------------------------------
                                                                                           2001               2000
                                                                                      ----------------   ----------------
                                                                                                          

Revenues                                                                           $        161,044            153,928

Costs and Expenses
     Cost of sales                                                                           49,928             49,167
     Operating and administrative expenses                                                   76,233             72,674
     Amortization of intangibles                                                              4,346              4,144
                                                                                      ----------------   ----------------
     Total Costs and Expenses                                                               130,507            125,985
                                                                                      ----------------   ----------------

Operating Income                                                                             30,537             27,943

Interest Income and Other                                                                       439                526
Interest Expense                                                                             (1,143)            (2,111)
                                                                                      ----------------   ----------------
Interest Expense - Net                                                                         (704)            (1,585)
                                                                                      ----------------   ----------------
Income Before Taxes                                                                          29,833             26,358
Provision For Income Taxes                                                                   10,292              9,884

                                                                                      ----------------   ----------------
Net Income                                                                         $         19,541             16,474
                                                                                      ================   ================


Income Per Share

     Diluted                                                                       $            .31                .26
     Basic                                                                         $            .32                .27

Cash Dividends Per Share
     Class A Common                                                                $            .05                .04
     Class B Common                                                                $            .05                .04
Average Shares
     Diluted                                                                                 63,075             63,475
     Basic                                                                                   60,589             60,489



    The accompanying Notes are an integral part of the condensed consolidated
    financial statements.


                   JOHN WILEY & SONS, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW - UNAUDITED
                                 (In thousands)



                                                                               Three Months
                                                                              Ended July 31,
                                                                   ------------------------------------
                                                                       2001                    2000
                                                                   -------------           ------------
                                                                                         

  Operating Activities
     Net income                                              $        19,541                  16,474
  Non-cash items
     Amortization of Intangibles                                       4,346                   4,144
     Amortization of Composition Costs                                 5,369                   5,526
     Depreciation of Property and Equipment                            3,626                   2,966
     Other non-cash items                                              7,904                   7,818
  Net change in operating assets and liabilities                     (70,501)                (53,994)
                                                                   -------------            -----------
     Cash Used for Operating Activities                              (29,715)                (17,066)
                                                                   -------------            -----------

  Investing Activities
     Additions to product development assets                          (8,798)                 (7,971)
     Additions to property and equipment                              (5,201)                 (2,556)
     Proceeds from sale of publishing assets                               -                   2,500
     Acquisition of publishing assets                                 (2,062)                 (4,116)
                                                                    ------------            -----------
     Cash Used for Investing Activities                              (16,061)                (12,143)
                                                                    ------------            -----------

  Financing Activities
     Purchase of treasury shares                                      (1,543)                 (1,663)
     Net borrowings of short-term debt                                     -                   2,960
     Cash dividends                                                   (2,738)                 (2,421)
     Proceeds from exercise of stock options                           1,931                     867
                                                                    ------------           ------------
     Cash Used for Financing Activities                               (2,350)                   (257)
                                                                    ------------           ------------
  Effects of Exchange Rate Changes on Cash                             1,310                  (1,474)
                                                                    ------------           ------------

  Cash and Cash Equivalents

     Decrease for Period                                             (46,816)                (30,940)
     Balance at Beginning of Period                                   52,947                  42,299
                                                                    ------------           ------------
     Balance at End of Period                                $         6,131                  11,359
                                                                    ============           ============

  Cash Paid During the Period for

     Interest                                                $         1,518                   2,721
     Income taxes                                            $         3,587                   2,068



 The accompanying Notes are an integral part of the condensed consolidated
 financial statements




                    JOHN WILEY & SONS, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     1.   In the opinion of management,  the  accompanying  unaudited  condensed
          consolidated financial statements contain all adjustments,  consisting
          only of normal recurring adjustments,  necessary to present fairly the
          Company's  consolidated  financial  position  as of July 31,  2001 and
          2000, and April 30, 2001, and results of operations and cash flows for
          the three month periods ended July 31, 2001 and 2000.  The results for
          the three months ended July 31, 2001 are not necessarily indicative of
          the results to be expected for the full year. These statements  should
          be  read  in  conjunction  with  the  most  recent  audited  financial
          statements  contained in the  Company's  Form 10-K for the fiscal year
          ended April 30, 2001.

          The  preparation of financial  statements in conformity with generally
          accepted  accounting  principles requires management to make estimates
          and  assumptions  that  affect  the  reported  amounts  of assets  and
          liabilities and disclosure of contingent assets and liabilities at the
          date of the financial  statements and reported amounts of revenues and
          expenses during the reporting period. Actual results could differ from
          those estimates.

     2.   Certain  prior  year  amounts  have been  restated  to  conform to the
          current  year's  presentation  including  the  adoption  in the fourth
          quarter of the prior  fiscal  year of the  consensus  of the  Emerging
          Issues Task Force Issue 00-10,  "Accounting  for Shipping and Handling
          Fees and Costs" which resulted in the reclassification of shipping and
          handling   fee   income   from  cost  of  sales  and   operating   and
          administrative   expenses,   where  it  was  previously  recorded,  to
          revenues.  This reclassification had the effect of increasing revenues
          and the prior  year's  respective  expenses by $3 million in the first
          quarter ended July 31, 2000, with no effect on operating income or net
          income.   Shipping  and  handling  costs  included  in  operating  and
          administrative  expenses  amounted  to $1.8 and $1.7  million,  in the
          first quarter of fiscal year 2002 and 2001, respectively.

     3.   At the beginning of the current fiscal year, the Company  adopted SFAS
          No.  133,   "Accounting   for  Derivative   Instruments   and  Hedging
          Activities,"  as amended by SFAS No. 137 and No. 138, which  specifies
          the accounting and disclosure requirements for such instruments. Under
          the  new  standard,  all  derivatives  are  recognized  as  assets  or
          liabilities  and  measured  at fair  value.  Derivatives  that are not
          determined  to be  effective  hedges are adjusted to fair value with a
          corresponding  effect  on  earnings.  Changes  in the  fair  value  of
          derivatives that are designated and determined to be effective as part
          of a hedge  transaction  will have no immediate effect on earnings and
          depending on the type of hedge,  are recorded  either as part of other
          comprehensive  income and will be  included in earnings in the periods
          in which  earnings are affected by the hedged item, or are included in
          earnings as an offset to the earnings  impact of the hedged item.  Any
          ineffective portions of hedges are reported in earnings as they occur.
          The adoption of these new  standards  as of May 1, 2001  resulted in a
          transition adjustment loss of $.5 million which is included as part of
          other comprehensive income.

          For a derivative to qualify as a hedge at inception and throughout the
          hedged  period,   the  Company  formally   documents  the  nature  and
          relationships  between the hedging  instruments  and hedged items,  as
          well as its risk-management objectives, strategies for undertaking the
          various   hedge   transactions   and   method   of   assessing   hedge
          effectiveness.  For hedges of forecasted transactions, the significant
          characteristics  and expected  terms of a forecasted  transaction  are
          specifically identified,  and it must be probable that each forecasted
          transaction  will occur.  If it is deemed probable that the forecasted
          transaction will not occur, the gain or loss is recognized in earnings
          currently.


          During  the  period  ending  July  31,  2001,  there  was no  material
          ineffectiveness  related to the cash flow  hedges,  and the  estimated
          amount of gains or losses that are  expected to be  reclassified  into
          earnings over the next year are not material. The Company does not use
          derivative financial  instruments for trading or speculative purposes.
          At July 31,  2001,  the  Company  had open  foreign  exchange  forward
          contracts expiring through January 2003 as follows:

          Currency Purchased        U.S. $ Value         Average Contract Rate
          UK(pound)                      $11,844                $1.4992
          Euro                           $ 2,300                $ .9145

          The U.K.  (pound)  contract  has been  designated a cash flow hedge of
          foreign  currency   exposures  related  to  the  payment  of  facility
          construction commitments.

4.       Comprehensive income was as follows:




                                                                        Three Months
                                                                       Ended July 31,
                                                             -----------------------------------
                                                                     2001              2000
                                                                 -------------     -------------
                                                                        (thousands)
                                                                                   

   Net Income                                                       19,541             16,474
   Other Comprehensive Income (Loss):
        Transition adjustment for cash flow hedges as of
         May 1, 2001                                                  (454)                 -
        Current period change in fair value of cash flow
         hedges                                                       (144)                 -
        Foreign currency translation adjustments                       557               (577)
                                                                 -------------     -------------
   Comprehensive Income                                             19,500             15,897
                                                                 -------------     -------------



     A reconciliation of accumulated other comprehensive loss follows:



                                                            Three Months Ended July 31, 2001

                                               Foreign Currency
                                                 Translation              Cash Flow
                                                 Adjustments                Hedges                 Total
                                                                                           

    Beginning Balance                    $            (3,117)                  -                   (3,117)

    Transition adjustment                                  -               (454)                     (454)

    Change for period                                    557               (144)                      413

    Reclassification to earnings                          -                    -                        -
                                             ---------------------    -------------------     ----------------
    Ending Balance                       $            (2,560)              (598)                   (3,158)
                                             ---------------------    -------------------     ----------------




     5.   In  June  2001,  the  Financial   Accounting  Standards  Board  issued
          Statements of Financial Accounting Standards (SFAS) No. 141, "Business
          Combinations"  and No. 142,  "Goodwill and Other  Intangible  Assets."
          SFAS No. 141 requires all business  combination  initiated  after June
          30, 2001 to be accounted for by a single method - the purchase method.
          In addition, the statement requires the purchase price to be allocated
          to identifiable  intangible  assets in addition to goodwill if certain
          criteria are met. The statement also requires  additional  disclosures
          related to the reasons for the business combination, the allocation of
          the purchase price, and if significant by reportable  segment,  to the
          assets acquired and liabilities assumed.

          SFAS No. 142 eliminates the requirement to amortize goodwill and those
          intangible  assets that have indefinite  useful lives, but requires an
          annual test for  impairment  at the reporting  unit level.  Intangible
          assets that have finite  useful  lives will  continue to be  amortized
          over  their  useful  lives.  SFAS No.  142 will be  effective  for the
          Company's  next fiscal year  beginning  May 1, 2002 for  goodwill  and
          other  intangible  assets  acquired  prior  to  July 1,  2001,  and is
          effective immediately for acquisitions  occurring after June 30, 2001.
          The  Company  is in the  process of  evaluating  and  reassessing  its
          goodwill and other  intangible  assets to determine  the impact of any
          impairment  and  the  related  useful  lives  and  the   corresponding
          amortization  expense to be  recorded.  The Company  anticipates  that
          substantially  all  amortization  of  goodwill as a charge to earnings
          will be eliminated.

     6.   A  reconciliation  of the shares used in the computation of income per
          share follows:




                                                                                  Three Months
                                                                                 Ended July 31
                                                                     ---------------------------------------
                                                                           2001                  2000
                                                                     ------------------    -----------------
                                                                                  (thousands)
                                                                                           

   Weighted average shares outstanding                                     60,846                60,811
   Less:  Unearned deferred compensation shares                              (257)                 (322)
                                                                     ------------------    -----------------
   Shares used for basic income per share                                  60,589                60,489
   Dilutive effect of stock options and other stock awards                  2,486                 2,986
                                                                     ------------------    -----------------
   Shares used for diluted income per share                                63,075                63,475
                                                                     ------------------    -----------------




7.   Inventories were as follows:



                                                     July 31,                    April 30,
                                         ----------------------------------
                                             2001                2000               2001
                                         --------------      --------------    ---------------
                                                             (thousands)
                                                                            

     Finished goods                          $46,413            42,282            $46,353

     Work-in-process                           4,293             2,640              4,481

     Paper, cloth and other                    3,396             6,464              3,020
                                         ---------------    ---------------    ----------------

                                              54,102            51,386             53,854

     LIFO reserve                             (3,491)           (3,439)            (3,091)
                                         ---------------    ---------------    ----------------

     Total inventories                       $50,611            47,947            $50,763
                                         ---------------    ---------------    ----------------



     8.   The  Company is a global  publisher  providing  must-have  content and
          services to customers  worldwide.  Core businesses include scientific,
          technical,  and  medical  journals,  encyclopedias,  books and  online
          products  and   services;   professional   and   consumer   books  and
          subscription  services;  and textbooks and  educational  materials for
          undergraduate and graduate students and lifelong learners. The Company
          has  publishing,  marketing,  and  distribution  centers in the United
          States, Canada, Europe, Asia, and Australia.  The Company's reportable
          segments  are  based on the  management  reporting  structure  used to
          evaluate performance. Segment information is as follows:




                                                                             Three Months Ended July 31,
                                               -------------------------------------------------------------------------------------
                                                                 2001                                          2000
                                               ------------------------------------------    ---------------------------------------
                                                                                     (thousands)
                                                                 Inter-                                        Inter-
                                               External       segment                        External       segment
Revenues                                       Customers       Sales         Total           Customers       Sales         Total
                                           -------------- ------------- -------------    -------------- ------------- -------------
                                                                                                         
Domestic Segments:
     Scientific, Technical, and Medical          $38,554         $1,562       $40,116          $35,772         $1,687       $37,459
     Professional/Trade                           35,769          3,587        39,356           33,481          3,407        36,888
     Higher Education                             36,394          5,940        42,334           34,944          5,823        40,767
European Segment                                  34,389          3,366        37,755           33,793          2,640        36,433
Other Segments                                    15,938            219        16,157           15,938            319        16,257
Eliminations                                           -        (14,674)      (14,674)           -            (13,876)      (13,876)
                                             -------------- ------------- -------------    -------------- ------------- ------------
Total Revenues                                  $161,044         -           $161,044         $153,928         -           $153,928
                                             -------------- ------------- -------------    -------------- ------------- ------------

Direct Contribution to Profit
Domestic Segments:
     Scientific, Technical, and Medical                                       $17,939                                       $16,306
     Professional/Trade                                                         7,264                                         6,360
     Higher Education                                                          17,117                                        16,608
European Segment                                                               13,350                                        12,158
Other Segments                                                                  3,420                                         3,807
                                                                          -------------                                 ------------
Total Direct Contribution to Profit                                            59,090                                        55,239

Shared Services and Admin. Costs                                              (28,553)                                      (27,296)
                                                                          -------------                                 ------------

Operating Income                                                               30,537                                        27,943

Interest Expense - Net                                                           (704)                                       (1,585)
                                                                          -------------                                 ------------

Income Before Taxes                                                           $29,833                                       $26,358
                                                                          -------------                                 ------------


Certain  prior year  amounts  have been  reclassified  to conform to the current
year's  presentation,  including the restatement of revenues to include shipping
and  handling  fee income in  accordance  with the new  accounting  standard  as
outlined in note 2. Previously,  such amounts were classified as offsets to cost
of sales and operating and administrative expenses.



9.   On August 13, 2001,  the Company  announced that it had signed a definitive
     agreement to acquire Hungry Minds,  Inc., the publisher of the best-selling
     For Dummies series,  the technological  Bible and Visual series,  Frommer's
     travel  guides,  CliffsNotes,  Webster's  New World  Dictionary,  and other
     market-leading brands. Under the terms of the merger agreement, the Company
     has agreed to pay an aggregate  consideration of approximately $183 million
     plus fees and  expenses,  consisting  of $90 million for the fully  diluted
     equity of Hungry Minds,  Inc. and an estimated  $93 million of  outstanding
     funded debt that the Company will pay or assume at closing. The acquisition
     will be  accomplished  via a cash  tender  offer at $6.09  per share by the
     Company for all of Hungry Minds, Inc. outstanding stock, followed by a cash
     merger.  The tender offer is expected to be  consummated  by  mid-September
     2001.  The  acquisition is subject to regulatory  clearance,  Hungry Minds,
     Inc. stockholder approval (if required),  and customary closing conditions.
     International  Data Group, Inc. (IDG), which owns about 76% of Hungry Minds
     Inc. outstanding stock, has agreed to support the transaction and to tender
     its Hungry  Minds,  Inc.  shares in connection  with the  Company's  tender
     offer.  It is anticipated  that the  transaction  will be financed by a new
     five-year  bank loan  facility,  and will be neutral on a cash earnings per
     share basis in fiscal 2002 and accretive thereafter.




                  ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


FINANCIAL CONDITION

     During this seasonal period of cash usage,  operating activities used $29.7
     million of cash,  or $12.6  million more than the prior  year's  comparable
     quarter. The increase was primarily due to higher expense levels to support
     the  revenue   growth  and   payments  of  accounts   payable  and  accrued
     liabilities.  The use of cash  during this  period is  consistent  with the
     seasonality of the journal business and the educational  sector's  receipts
     cycle that occurs,  for the most part,  later in the fiscal year.  Although
     the condensed  consolidated  statement of financial  condition  indicates a
     negative  working  capital  of  $37.2  million  at July 31,  2001,  current
     liabilities include $76.1 million of deferred subscription revenues related
     to  journals  for  which  the cash  has been  received  and  which  will be
     recognized into income as the journals are shipped or made available online
     to the  customer,  or over the term of the  subscription  as  services  are
     rendered.  Excluding this deferred income item, working capital at July 31,
     2001 is a positive $38.9 million

     Investing activities used $16.1 million during the current quarter, or $3.9
     million more than the comparable prior year's quarter primarily  reflecting
     higher  expenditures  for  property  and  equipment  related  to new office
     facilities.

     Current year financing  activities  primarily  reflect  dividend  payments,
     purchase of treasury shares and proceeds from exercise of stock options. As
     outlined  in note 9,  the  Company  anticipates  that it will  finance  the
     acquisition  of Hungry Minds,  Inc. with a new $200 million  five-year bank
     term loan  facility.  In  addition,  the Company  anticipates  obtaining an
     additional $100 million five-year bank revolving credit facility to finance
     working capital and other needs.

RESULTS OF OPERATIONS
FIRST QUARTER ENDED JULY 31, 2001

     Revenues for the quarter of $161 million  increased 6%,  excluding  adverse
     foreign  currency  translation  effects,  or 5%  including  those  effects.
     Operating  income for the current  quarter  increased 9% to $30.5  million,
     compared with $27.9 million in the prior year period. Net income and income
     per  diluted  share  advanced  19% to $19.5  million  and  $.31 per  share,
     respectively.

     Despite the economic  slowdown,  the Company  achieved solid revenue growth
     and a  double-digit  increase in  earnings.  Revenue and income  gains were
     achieved in all of the Company's core businesses, with particularly healthy
     performances in the domestic  Professional/Trade  and STM segments, as well
     as in Europe and Canada.

     The  recently  announced  agreement  to  acquire  Hungry  Minds,  Inc.  for
     approximately  $183  million,  as  outlined  in note 9 of the  notes to the
     condensed  financial  statements,  is consistent with the Company's goal to
     increase  shareholder  value  through a combination  of organic  growth and
     acquisitions.  The  acquisition  will  enhance  the  Company's  competitive
     position in the professional/trade  segment; build on its track record with
     acquisitions;  expand the Company's global reach with recognizable  brands;
     and drive Web-enabled revenue growth.  Meetings with the Hungry Minds staff
     have been very  positive,  and feedback from authors and customers has been
     encouraging.  The  acquisition  is  expected  to add  significantly  to the
     Company's  revenue  growth  and to be neutral on a cash EPS basis in fiscal
     2002, and accretive thereafter.


     The gross profit margin was 69% in the current  period  compared with 68.1%
     in the prior year period.  The  improvement  was primarily  attributable to
     product  sales mix with a relatively  higher  journal  contribution  versus
     books.  Operating  expenses as a percentage  of revenues  were 47.3% in the
     current  quarter,  compared  with 47.2% in the prior year's first  quarter.
     Operating  expenses  increased 5% over the prior year. The operating margin
     improved to 19% in the current  quarter,  compared  with 18.2% in the prior
     year's first quarter.

     Net  interest  expense  decreased  by $.9 million as a result of lower debt
     levels and lower  interest  rates on the floating rate debt.  The effective
     tax rate  declined to 34.5% in the current  year's first  quarter  compared
     with 37.5% in the prior year period. The decrease was attributable to lower
     state income taxes  resulting from settlement of open tax issues at the end
     of the prior fiscal year. The current period  effective tax rate is in line
     with the 34.7% tax rate incurred in the prior full fiscal year.

     SEGMENT RESULTS

     Scientific, Technical and Medical (STM)


     Domestic STM started the year strongly,  with revenues advancing 7% for the
     quarter to $40.1 million, coupled with a 10% gain in direct contribution to
     profit over the prior year's first quarter. The increases were attributable
     to stronger  journal  subscription  renewal  rates  compared with the prior
     year; incremental revenues from recently added society journals; and growth
     in our book  program  resulting  from our alliance  with IEEE,  the premier
     society for electrical, electronics and computer engineers.

     During the quarter, the Company continued to develop its Wiley InterScience
     online service.  Usage increased during the quarter with a record number of
     articles downloaded. In July, there were over 700,000 user sessions, double
     the number of a year ago. Linking to CrossRef, the industry initiative, was
     completed  for all journals in Wiley  InterScience,  more than tripling the
     number of titles for which links are available. Key Enhanced Access License
     signings  during the quarter  included the renewal of a multi-year  license
     with one of our largest customers,  OhioLink. New licenses were signed with
     the University of Texas, the Triangle  Research Library Network  Consortium
     and the University of Zurich, among others.

     STM made  progress  during  the  quarter  developing  a new  bioinformatics
     business in partnership with LabBook.  The Company and LabBook  developed a
     co-branded  version of an XML Genomic  Viewer that  enables  retrieval  and
     viewing  of gene and  protein  data from a variety of  databases.  STM also
     completed  a CD-ROM  version of the XML  Genomic  Viewer  tailored  for its
     Current  Protocols  subscribers.  During the quarter,  the Company signed a
     ten-year extension of its current  publishing  agreement for the Journal of
     Research  in  Science  Teaching,  the  official  journal  of  the  National
     Association for Research in Science Teaching.

     Professional/Trade

     Domestic  Professional/Trade  reported a 7%  increase  in revenues to $39.4
     million,  which  resulted in a 14%  improvement in direct  contribution  to
     profit.  The gains were due to strong backlist  sales,  particularly in the
     architecture, culinary, general interest, and finance programs. The Company
     is  encouraged  by the strength of backlist  sales in the first quarter and
     frontlist orders for its summer and fall lists.  Professional/Trade enjoyed
     a strong  quarter with  publicity  for key titles on Bloomberg  Television,
     CNBC,  CNN,  PBS  NewsHour  with Jim Lehrer,  National  Public  Radio,  Bon
     Appetit,  Discover  Magazine,  US News & World Report,  and The Wall Street
     Journal.


     There is a growing  demand for  electronic  products among the markets that
     professional/trade   serves,   notably  computing,   accounting,   finance,
     psychology,  and architecture.  Professional/Trade is capitalizing on these
     opportunities  with a  combination  of print  and  Web-based  products  and
     services as well as through  the  formation  of  strategic  alliances.  The
     Company  completed an agreement with the National  Association of Certified
     Valuation  Analysts to replace its  valuation  software  with a  customized
     version  of  Wiley's  ValuSource  PRO.  To  take  advantage  of the tax law
     changes,  Professional/Trade has developed an opportunistic plan to publish
     several  additional  titles  in the  market-leading  Ernst & Young and J.K.
     Lasser  programs.  Shortly after the end of the first quarter,  the Company
     completed the  acquisition of Frank J. Fabozzi  Publishing,  a publisher of
     high quality books for the finance professional market with annual revenues
     of about $1 million.

     Higher Education

     Higher  Education's  revenues  increased 4% to $42.3  million in a sluggish
     market.  Direct contribution to profit advanced 3%. Bookstores appear to be
     ordering  conservatively,  which should have a positive  effect on reorders
     and returns for the balance of the year.

     To  maximize  the  value of its  content,  Higher  Education  continues  to
     transform its product  models to include an effective  combination of print
     and electronic  components.  The Company  recently signed an agreement with
     netLibrary  to produce  e-books for 15 frontlist  titles using the MetaText
     platform.  Students can  purchase the e-books from the  netLibrary-MetaText
     site for roughly the price of a used printed textbook.  The e-books will be
     Web-delivered  and hosted by MetaText  for the  duration of the course.  To
     leverage the Internet as a sales and marketing tool, the Company reached an
     agreement with RealRead,  a digital publishing  company,  to display sample
     material  on the Web for 15  frontlist  titles,  a  capability  which  will
     promote sales. The Company also reached agreements with Maris Multimedia to
     develop  Interactions:   Exploring  the  Foundations  of  the  Human  Body.
     Interactions will consist of a series of multimedia modules focusing on the
     physiological  processes  within  each  system  of the human  body.  Higher
     Education  publishes the highly regarded textbook by Tortora and Grabowski,
     Principles of Anatomy and Physiology.

Europe

     European segment  revenues of $37.8 million advanced 7%, excluding  adverse
     foreign currency translation effects, or 4% including those effects. Direct
     contribution  to profit  improved 10%.  Advances were driven by strong book
     sales across most  publishing  programs and sales  territories,  as well as
     stronger renewal rates for the STM journals program.

     The Company  concluded an  agreement  with  Symbian  Ltd., a joint  venture
     between  Nokia,  Ericsson,  Motorola,  and NTT to publish a range of titles
     about  applications  and  programming  for the  Symbian  operating  system.
     Symbian's  mission is to set the  industry  standard  for  mobile  wireless
     operating  systems  and to enable a mass  market for  wireless  information
     devices.



Other Segments

     Other segment revenues of $16.2 million reflected a 3% increase,  excluding
     adverse foreign currency  translation  effects,  or a negative 1% including
     those effects.  Revenues were strong in Canada.  In Asia,  revenues were up
     despite the economic slowdown in the region.  Direct contribution to profit
     in the other segment declined due to a special  Australian  school adoption
     recorded in the first quarter of last year.

     In Asia,  the Company  concluded an agreement with the next Chairman of the
     WTO and the Regional  Bureau Chief for Business Week to co-author China and
     the WTO. In Canada, the adaptation of a successful U.S.  textbook,  Kimmel:
     Financial Accounting,  has become the leading title in this market segment.
     Australia completed the acquisition of Wrightbooks,  a publisher of finance
     books for the professional market, with annual revenues of approximately $1
     million.  In Australia,  the Federal  Government's Equal Opportunity Agency
     awarded  the  company  the  highest  rating in its annual  survey.  After a
     comprehensive  review of its policies and programs,  the agency  recognized
     the company for its "inclusive  workplace culture that supports the diverse
     range of employee talent."


NEW ACCOUNTING STANDARDS

     In June 2001, the Financial Accounting Standards Board issued Statements of
     Financial Accounting Standards (SFAS) No. 141, "Business  Combinations" and
     No. 142, "Goodwill and Other Intangible  Assets." SFAS No. 141 requires all
     business combination initiated after June 30, 2001 to be accounted for by a
     single method - the purchase method.  In addition,  the statement  requires
     the purchase  price to be allocated to  identifiable  intangible  assets in
     addition to the goodwill if certain  criteria are met. The  statement  also
     requires  additional  disclosures  related to the reasons for the  business
     combination,  the allocation of the purchase  price,  and if significant by
     reportable segment, to the assets acquired and liabilities assumed.

     SFAS No. 142  eliminates  the  requirement  to amortize  goodwill and those
     intangible assets that have indefinite useful lives, but requires an annual
     test for  impairment at the reporting  unit level.  Intangible  assets that
     have finite  useful lives will  continue to be amortized  over their useful
     lives.  SFAS No. 142 will be effective for the  Company's  next fiscal year
     beginning  May 1, 2002 for goodwill and other  intangible  assets  acquired
     prior  to July 1,  2001,  and is  effective  immediately  for  acquisitions
     occurring  after June 30, 2001. The Company is in the process of evaluating
     and reassessing its goodwill and other  intangible  assets to determine the
     impact of any impairment and the related useful lives and the corresponding
     amortization   expense  to  be  recorded.   The  Company  anticipates  that
     substantially  all amortization of goodwill as a charge to earnings will be
     eliminated.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Market Risk

     The Company is exposed to market risk primarily  related to interest rates,
     foreign  exchange and credit risk.  It is the  Company's  policy to monitor
     these  exposures  and  to  use  derivative  financial   instruments  and/or
     insurance contracts from time to time to reduce fluctuations in earning and
     cash flows when it is deemed appropriate to do so. The Company does not use
     derivative financial investments for trading or speculative purposes.


Interest Rates

     The Company had a $95 million  variable rate term loan  outstanding at July
     31,  2001,  which  approximated  fair  value.  The  Company did not use any
     derivative  financial  investments  to manage this  exposure.  The weighted
     average interest rate as of July 31, 2001 was approximately 4.69%.

Foreign Exchange Rates

     The Company is exposed to foreign currency exchange movements  primarily in
     European,  Asian,  Canadian and Australian  currencies.  Consequently,  the
     Company  and its  subsidiaries,  from  time to  time,  enter  into  foreign
     exchange  forward  contracts as a hedge  against  foreign  currency  asset,
     liability,  commitment,  and anticipated  transaction exposures,  including
     intercompany  purchases.  The  Company  does not use  derivative  financial
     instruments  for  trading  or  speculative  purposes.  For a more  detailed
     description,  reference  is  made  to  note  3 of the  condensed  financial
     statements.

Credit Risk

     The Company's  business is not dependant upon a single  customer,  however,
     the book publishing  business has witnessed a significant  concentration in
     national, regional and online bookstore chains in recent years. Although no
     one  of  such  customers  accounted  for  more  than  6%  of  total  annual
     consolidated  revenues  in fiscal year 2001,  to  mitigate  its credit risk
     exposure the Company  obtains  credit  insurance  where  available.  In the
     journal-publishing  business,  subscriptions  are primarily sourced through
     independent subscription agents who facilitate the journal-ordering process
     by consolidating the subscription  orders/billings  of each subscriber with
     various publishers. Monies are collected in advance from subscribers by the
     subscription agents and are remitted to the journal  publishers,  including
     the Company,  generally  prior to the  commencement  of the  subscriptions.
     Although at July 31, 2001 the Company had minimal  credit risk  exposure to
     these agents, future calendar-year  subscription receipts from these agents
     are  highly   dependent  on  their   financial   position  and   liquidity.
     Subscription  agents  accounted  for  approximately  24%  of  total  annual
     consolidated  revenues and no one agent accounted for more than 8% of total
     annual  consolidated  revenues  in fiscal  year 2001.  Insurance  for these
     accounts is not commercially feasible and/or available.


PART II - OTHER INFORMATION


Item 6.      Exhibits and Reports on Form 8-K
             (a)  Exhibits
                  none

             (b)  Reports on Form 8-K
                  No reports on Form 8-K were filed during the quarter ended
                  July 31, 2001


          "Safe Harbor" Statement under the Private Securities Litigation Reform
          Act of 1995

          This report contains certain forward-looking statements concerning the
          Company's operations,  performance, and financial condition.  Reliance
          should not be placed on forward-looking  statements, as actual results
          may differ  materially from those in any  forward-looking  statements.
          Any  such  forward-looking  statements  are  based  upon a  number  of
          assumptions and estimates that are inherently subject to uncertainties
          and  contingencies,  many of  which  are  beyond  the  control  of the
          Company,  and are subject to change based on many  important  factors.
          Such  factors  include,  but  are not  limited  to (i)  the  level  of
          investment in new technologies and products;  (ii) subscriber  renewal
          rates for the Company's  journals;  (iii) the financial  stability and
          liquidity of journal  subscription  agents;  (iv) the consolidation of
          book  wholesalers  and retail  accounts;  (v) the market  position and
          financial stability of key online retailers;  (vi) the seasonal nature
          of the Company's  educational business and the impact of the used book
          market; (vii) worldwide economic and political conditions;  and (viii)
          other factors detailed from time to time in the Company's filings with
          the  Securities  and Exchange  Commission.  The Company  undertakes no
          obligation to update or revise any such forward-looking  statements to
          reflect subsequent events or circumstances.





                                   SIGNATURES

          Pursuant to the  requirements of the Securities  Exchange Act of 1934,
          the  Registrant has duly caused this report to be signed on its behalf
          by the undersigned thereunto duly authorized.




                                       JOHN WILEY & SONS, INC.
                                       Registrant


                                       By       /s/William J. Pesce
                                                William J. Pesce
                                                President and
                                                Chief Executive Officer






                                       By       /s/Ellis E. Cousens
                                                Ellis E. Cousens
                                                Executive Vice President and
                                                Chief Financial Officer







Dated: September 13, 2001