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 January 31, 2002      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                           0158-0012
- --------------------------              ------------------------------------
(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 January 31, 2002 were:

                 Class A, par value $1.00 - 49,701,167
                 Class B, par value $1.00 - 11,650,764

                  This is the first page of a 22 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 January 31, 2002 and 2001, and April 30, 2001............. 3

           Condensed Consolidated Statements of Income - Unaudited
              for the Three and Nine Months ended January 31, 2002 and 2001... 4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the Nine Months ended January 31, 2002 and 2001............. 5

           Notes to Unaudited Condensed Consolidated Financial Statements.. 6-13

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations......................... 13-19

Item 3.    Quantitative and Qualitative Disclosures About Market Risk..... 19-20

PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K/A................................ 20

"Safe Harbor" Statement under the
     Private Securities Litigation Reform Act of 1995........................ 21

SIGNATURES  ................................................................. 22

EXHIBITS

         None




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



                                                                                   (UNAUDITED)
                                                                                   January 31,                     April 30,
                                                                     ---------------------------------------
 Assets                                                                      2002               2001                  2001
                                                                    -------------------  ------------------    ------------------
                                                                                                           

 Current Assets
     Cash and cash equivalents                                     $         80,487            80,151      $        52,947
     Accounts receivable                                                    137,535            94,145               62,514
     Income tax receivable                                                   10,168                 -                    -
     Inventories                                                             68,994            49,691               50,763
     Deferred income tax benefits                                            34,915            14,642               13,331
     Prepaid expenses                                                        11,194             9,023                9,980
                                                                  -------------------  ------------------    ------------------
                     Total Current Assets                                   343,293           247,652              189,535

 Product Development Assets                                                  63,266            41,219               41,191
 Property and Equipment                                                      63,501            44,329               52,255
 Intangible Assets                                                          420,093           288,249              283,761
 Deferred Income Tax Benefits                                                 2,182             3,388                3,380
 Other Assets                                                                20,230            14,040               17,880
                                                                  --------------------  ------------------    ------------------
                     Total Assets                                  $        912,565           638,877      $       588,002
                                                                  ===================   ==================  ====================

 Liabilities & Shareholders' Equity
 Current Liabilities
     Notes payable and current portion of long-term debt           $         30,000            30,344      $        30,000
     Accounts and royalties payable                                          87,870            75,634               42,520
     Deferred subscription revenues                                         146,224           134,618              117,103
     Accrued income taxes                                                    18,897            13,796                9,586
     Other accrued liabilities                                               63,312            50,838               47,552
                                                                     ----------------  ------------------    ------------------
                     Total Current Liabilities                              346,303           305,230              246,761

 Long-Term Debt                                                             235,000            65,000               65,000
 Other Long-Term Liabilities                                                 46,428            34,334               34,901
 Deferred Income Taxes                                                       10,324            17,264               21,317

 Shareholders' Equity                                                       274,510           217,049              220,023

                                                                   ------------------  ------------------    ------------------
                     Total Liabilities & Shareholders' Equity      $        912,565           638,877      $       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                             Nine Months
                                                                  Ended January 31,                       Ended January 31,
                                                      ---------------------------------------   ------------------------------------
                                                                 2002              2001                  2002               2001
                                                      --------------------   ----------------   -------------------   --------------
                                                                                                                


  Revenues                                            $          207,981           163,800      $       545,226            478,287

  Costs and Expenses
       Cost of sales                                              70,657            53,308              177,542            152,577
       Operating and administrative expenses                      98,213            77,117              260,457            227,657
       Amortization of intangibles                                 4,395             4,679               13,061             13,109
                                                      --------------------   ----------------   -------------------   --------------
       Total Costs and Expenses                                  173,265           135,104              451,060            393,343
                                                      ===================    ===============    ===================   ==============


  Operating Income                                                34,716            28,696               94,166             84,944
  Interest Income and Other                                         (215)              538                   43              1,420
  Interest Expense                                                (2,149)           (2,020)              (5,108)            (6,522)
                                                      --------------------   ----------------   -------------------   --------------

  Interest Expense - Net                                          (2,364)           (1,482)              (5,065)            (5,102)
                                                      --------------------   ----------------   -------------------   --------------

  Income Before Taxes                                             32,352            27,214               89,101             79,842

  Provision For Income Taxes                                      11,000             9,933               30,294             29,142
                                                      ------------------    ----------------    ----------------      --------------

  Net Income                                          $           21,352            17,281      $        58,807             50,700
                                                      ====================   ================   ===================   ==============

  Income Per Share
       Diluted                                        $             0.34              0.27      $          0.93               0.80
       Basic                                          $             0.35              0.28      $          0.97               0.84

  Cash Dividends Per Share
       Class A Common                                 $             0.05              0.04      $          0.14               0.12
       Class B Common                                 $             0.05              0.04      $          0.14               0.12

  Average Shares
       Diluted                                                    63,376            63,414               63,036             63,378
       Basic                                                      60,961            60,644               60,632             60,484



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


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



                                                                                            For The Nine Months
                                                                                             Ended January 31,
                                                                                ------------------------------------------
                                                                                        2002                   2001
                                                                                --------------------   -------------------
                                                                                                          

  Operating Activities
     Net income                                                              $           58,807                 50,700
     Non cash items
          Amortization of intangibles                                                    13,061                 13,109
          Amortization of composition costs                                              18,206                 16,911
          Depreciation of property and equipment                                         12,315                 10,019
          Other non-cash items                                                           29,351                 20,805
     Net change in operating assets and liabilities                                      (1,635)               (12,079)
     Payment of acquisition related liabilities                                         (12,544)                     -
                                                                               --------------------   -------------------
     Cash Provided by Operating Activities                                              117,561                123,623
                                                                               --------------------   -------------------

  Investing Activities
     Additions to product development assets                                            (32,921)               (25,733)
     Additions to property and equipment                                                (20,059)               (16,648)
     Proceeds from sale of publishing assets                                                  -                  2,500
     Acquisitions, net of cash acquired                                                (200,599)                (7,052)
                                                                               --------------------   -------------------
     Cash Used for Investing Activities                                                (253,579)               (46,933)
                                                                               --------------------   -------------------

  Financing Activities
     Net borrowings of short-term debt                                                        -                    351
     Borrowings of long-term debt                                                       200,000                      -
     Repayment of long-term debt                                                        (30,000)               (30,000)
     Cash dividends                                                                      (8,245)                (7,294)
     Purchase of treasury shares                                                         (2,783)                (2,694)
     Proceeds from issuance of stock on option exercises and other                        3,722                  1,490
                                                                               --------------------   -------------------
     Cash Provided (Used for) by Financing Activities                                   162,694                (38,147)
                                                                               --------------------   -------------------

  Effect of Exchange Rate Changes on Cash                                                   864                   (691)
                                                                               --------------------   -------------------

  Cash and Cash Equivalents
     Increase for Period                                                                 27,540                 37,852
     Balance at Beginning of Period                                                      52,947                 42,299
                                                                               --------------------   -------------------
     Balance at End of Period                                                $           80,487                 80,151
                                                                               ====================   ===================
  Supplemental Information
     Businesses Acquired:
           Fair value of assets acquired                                     $          268,258                  7,188
           Liabilities assumed                                                          (67,659)                  (136)
                                                                               --------------------   -------------------
           Cash paid for businesses acquired                                 $          200,599                  7,052
                                                                               --------------------   -------------------

Interest                                                                     $            5,028                  7,169
           Income taxes                                                      $           10,261                 15,369


    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 January 31, 2002 and 2001, and April
     30, 2001,  and results of  operations  and cash flows for the periods ended
     January 31, 2002 and 2001.  The results for the three and nine months ended
     January  31,  2002 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 costs and expenses in the third  quarter and
     nine  months  ended  January 31,  2001 by $2.8  million  and $9.3  million,
     respectively,  with no effect on operating  income or net income.  Shipping
     and  handling  costs  included in  operating  and  administrative  expenses
     amounted to $5.5 and $5.8 million,  in the first nine months 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  January  31,  2002,   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 January 31,
     2002,  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                   $      599                 $  .9212

     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                         Nine Months
                                                                Ended January 31,                    Ended January 31,
                                                         ---------------------------------    --------------------------------
                                                             2002                2001             2002              2001
                                                         --------------      -------------    --------------    --------------
                                                                                  (thousands)
                                                                                                          

    Net Income                                              $21,352             17,281           $58,807            50,700
    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                                               (115)                  -             (212)                 -

    Foreign currency translation adjustments                  (447)              1,711             (714)               825

                                                      --------------      -------------    --------------    --------------
    Comprehensive Income                                    $20,790             18,992           $57,427            51,525
                                                      --------------      -------------    --------------    --------------




     A reconciliation of accumulated other comprehensive loss follows:




                                      Three Months Ended January 31, 2002                 Nine Months Ended January 31, 2002
                                      -----------------------------------                 ----------------------------------

                                   Foreign                                              Foreign
                                  Currency             Cash                             Currency            Cash
                                Translation            Flow                           Translation           Flow
                                 Adjustments          Hedges           Total          Adjustments          Hedges          Total
                                 -----------          ------           -----          -----------          ------          -----

                                                                                                          

Beginning Balance            $       (3,384)             (551)         (3,935)    $        (3,117)               -        (3,117)

Transition adjustment                     -                 -               -                   -             (454)         (454)

Change for period                      (447)             (115)           (562)               (714)            (212)         (926)

Reclassification to
earnings                                  -                 -               -                   -                -             -

                                --------------     -------------    -------------    ---------------     ------------    ----------
Ending Balance               $       (3,831)             (666)         (4,497)    $        (3,831)            (666)       (4,497)
                                --------------     -------------    -------------    ---------------     ------------    ----------



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 combinations  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.


     In July 2001, the Financial Accounting Standards Board issued SFAS No. 143,
     "Accounting for Asset Retirement Obligations".  This standard addresses the
     financial  accounting  and reporting for  obligations  associated  with the
     retirement  of  tangible   long-lived   assets  and  the  associated  asset
     retirement  costs.  The  standard is effective  for fiscal years  beginning
     after June 15, 2002. The adoption of SFAS No. 143 is not expected to have a
     material impact on the Company's financial results.

     In August 2001, the Financial  Accounting  Standards  Board issued SFAS No.
     144, "Accounting for the Impairment or Disposal of Long-Lived Assets". This
     standard addresses financial accounting and reporting for the impairment or
     disposal of long-lived  assets.  The standard is effective for fiscal years
     beginning after June 15, 2002. The adoption of SFAS No. 144 is not expected
     to have a material impact on the Company's financial results.

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



                                                         Three Months                          Nine Months
                                                       Ended January 31,                    Ended January 31,
                                               ---------------------------------- -- ---------------------------------
                                                    2002               2001               2002              2001
                                               ---------------    ---------------    ---------------    --------------
                                                                            (thousands)
                                                                                                 

     Weighted average shares outstanding
                                                     61,238             60,983             60,901             60,821
     Less:  Unearned deferred compensation
           shares                                      (277)              (339)              (269)              (337)
                                               ---------------    ---------------    ---------------    --------------
     Shares used for basic income per share
                                                     60,961             60,644             60,632             60,484
     Dilutive effect of stock options and
           other stock awards                         2,415              2,770              2,404              2,894
                                               ---------------    ---------------    ---------------    --------------
     Shares used for diluted income per share        63,376             63,414             63,036             63,378
                                               ---------------    ---------------    ---------------    --------------




7.       Inventories were as follows:




                                                January 31, April 30,
                                           --------------------------------
                                                2002              2001              2001
                                           --------------    --------------    -------------
                                                           (thousands)

                                                                          
     Finished goods                            $62,278            45,839          $46,353
     Work-in-process                             5,602             2,492            4,481
     Paper, cloth and other                      4,505             4,999            3,020
                                         --------------    --------------    -------------
                                                72,385            53,330           53,854

     LIFO reserve                               (3,391)           (3,639)          (3,091)
                                         --------------    --------------    -------------
     Total inventories                         $68,994            49,691          $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 January 31,
                                                -----------------------------------------------------------------------------------
                                                                  2002                                       2001
                                                -----------------------------------------   ---------------------------------------
                                                                                   (thousands)
                                                                 Inter-                                      Inter-
                                                  External       segment                      External      segment
Revenues                                          Customers       Sales        Total          Customers      Sales        Total
                                                -------------- ------------ -------------   -------------- ----------- ------------
                                                                                                          

Domestic Segments:
     Scientific, Technical, and Medical             $36,619       $2,126       $38,745          $34,928       $2,311      $37,239
     Professional/Trade                              76,105        3,569        79,674           40,171        3,707       43,878
     Higher Education                                36,071        5,730        41,801           33,513        5,384       38,897
European Segment                                     38,229        3,251        41,480           34,773        3,900       38,673
Other Segments                                       20,957          153        21,110           20,415          242       20,657
Eliminations                                              -      (14,829)      (14,829)               -      (15,544)     (15,544)
                                                -------------- ------------ -------------   -------------- ----------- ------------
Total Revenues                                     $207,981            -      $207,981         $163,800            -     $163,800
                                                -------------- ------------ -------------   -------------- ----------- ------------

Direct Contribution to Profit
Domestic Segments:
     Scientific, Technical, and Medical                                        $15,162                                    $15,293
     Professional/Trade                                                         20,797                                     11,376
     Higher Education                                                           16,729                                     14,828
European Segment                                                                13,541                                     11,304
Other Segments                                                                   6,101                                      6,293
                                                                            -------------                              ------------
Total Direct Contribution to Profit                                             72,330                                     59,094

Shared Services and
Administrative Costs                                                           (37,614)                                   (30,398)
                                                                            -------------                              ------------

Operating Income                                                                34,716                                     28,696

Interest Expense - Net                                                          (2,364)                                    (1,482)
                                                                            -------------                              ------------

Income Before Taxes                                                            $32,352                                    $27,214
                                                                            -------------                              ------------



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.





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





                                                                         Nine Months Ended January 31,
                                               -----------------------------------------------------------------------------------
                                                                2002                                        2001
                                               ---------------------------------------     ---------------------------------------
                                                                                  (thousands)
                                                               Inter-                                      Inter-
                                                 External      segment                       External      segment
Revenues                                        Customers       Sales        Total          Customers       Sales        Total
                                               ------------- ------------ ------------     ------------- ------------ ------------
                                                                                                         
Domestic Segments:
     Scientific, Technical, and Medical           $115,388       5,253      120,641          $108,523        5,775       114,298
     Professional/Trade                            165,656      11,000      176,656           112,906       11,630       124,536
     Higher Education                              100,300      18,773      119,073            99,367       18,118       117,485
European Segment                                   111,139       9,312      120,451           105,712        9,108       114,820
Other Segments                                      52,743         558       53,301            51,779          897        52,676
Eliminations                                             -     (44,896)     (44,896)                -      (45,528)      (45,528)
                                               ------------- ------------ ------------     ------------- ------------ ------------
Total Revenues                                    $545,226           -      545,226          $478,287            -      $478,287
                                               ------------- ------------ ------------     ------------- ------------ ------------

Direct Contribution to Profit
Domestic Segments:
     Scientific, Technical, and Medical                                     $51,797                                      $49,938
     Professional/Trade                                                      43,079                                       28,643
     Higher Education                                                        44,843                                       43,191
European Segment                                                             40,037                                       36,555
Other Segments                                                               12,473                                       13,252
                                                                          ------------                                ------------
Total Direct Contribution to Profit                                         192,229                                      171,579

Shared Services and
Administrative Costs                                                        (98,063)                                     (86,635)
                                                                          ------------                                ------------

Operating Income                                                             94,166                                       84,944

Interest Expense - Net                                                       (5,065)                                      (5,102)
                                                                          ------------                                ------------

Income Before Taxes                                                         $89,101                                      $79,842
                                                                          ------------                                ------------



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.   In September 2001, the Company  acquired 100% of the outstanding  shares of
     Hungry  Minds,   Inc.   (Hungry  Minds)  for  a  total  purchase  price  of
     approximately $184.7 million,  consisting of approximately $90.2 million in
     cash for the common stock of Hungry Minds,  $92.5 million in cash to enable
     Hungry  Minds to repay  its  outstanding  debt,  and fees and  expenses  of
     approximately $2 million.

     Hungry Minds is a leading  global  knowledge  company  with an  outstanding
     collection  of  respected  brands in such  areas as  technology,  business,
     consumer  and  how-to  brands,  computer-based  learning  tools,  Web-based
     products  and  Internet  e-services.  Best-selling  brands  include the For
     Dummies series,  the Unofficial Guide, the  technological  Bible and Visual
     series,   Frommer's  travel  guides,   CliffsNotes,   Webster's  New  World
     Dictionary,  Betty  Crocker,  Weight  Watchers,  and  other  market-leading
     brands. Hungry Minds has 2,500 active titles in 39 languages, including 600
     frontlist  titles and revisions per year. The  acquisition of Hungry Minds'
     world-renowned brands is an excellent opportunity to accelerate revenue and
     earnings  growth by enhancing the Company's  already strong presence in the
     professional/trade  market and exploiting its strong global  position.  The
     Company will obtain  synergies by leveraging its sales forces and worldwide
     distribution channels, and eliminating redundant infrastructure costs.

     The cost of the  acquisition has been allocated on the basis of preliminary
     estimates  of the fair values of the assets  acquired  and the  liabilities
     assumed.  Final  asset  and  liability  fair  values  may  differ  based on
     finalization of appraisals,  tax bases, and other considerations;  however,
     it is anticipated that any changes will not have a material effect,  in the
     aggregate,  on the  consolidated  financial  position of the  Company.  The
     excess of cost over the  preliminary  estimate of the fair value of the net
     tangible  assets  acquired  relates   primarily  to  goodwill  and  branded
     trademarks  with  indefinite  lives  that are not being  amortized,  and to
     acquired  publication  rights that are being  amortized  over lives ranging
     from ten to fifteen years. The accompanying  condensed financial statements
     include  the  results  of  operations  of  Hungry  Minds  since the date of
     acquisition.  The  following  unaudited  pro  forma  financial  information
     presents the results of operations of the Company as if the acquisition had
     been  consummated  as of May 1, 2000.  The  unaudited  pro forma  financial
     information is not necessarily  indicative of the actual results that would
     have been achieved had the acquisition  actually been consummated as of May
     1, 2000, nor is it necessarily indicative of future results of operations.




                                                       Three Months                          Nine Months
                                                     Ended January 31,                    Ended January 31,
                                             ---------------------------------- -- ---------------------------------
                                                  2002               2001              2002               2001
                                             ---------------    ---------------    --------------    ---------------
                                                               (thousands except per share data)
                                                                                               

         Revenues                                $207,981            213,340           $615,129           646,449

         Net Income                               $21,352             14,958            $52,180            49,551

         Income Per Share                            $.34                .24               $.83               .78


         The pro forma financial information for the nine months ended January
         31, 2001 included a non-recurring gain related to Hungry Minds revision
         of certain assumptions in the calculation of its sales returns reserve
         resulting in increased revenues, net income and income per share of
         approximately $5 million, $3 million, and $.05 per share, respectively.


     10.  To finance the Hungry Minds  acquisition,  as well as to provide funds
          for general working capital and other needs,  the Company  obtained an
          additional $300 million bank credit facility with 13 banks, consisting
          of a $200  million  five-year  term  loan  facility  to be  repaid  in
          September 2006, and a $100 million five-year revolving credit facility
          expiring in September 2006. The Company has the option of borrowing at
          the  following  floating  interest  rates:  (i) at a rate based on the
          London  Interbank  Offered  Rate  (LIBOR)  plus an  applicable  margin
          ranging from .625% to 1.375%  depending on the coverage  ratio of debt
          to EBITDA;  or (ii) at the higher of (a) the  Federal  Funds Rate plus
          .5% or (b) UBS's prime rate, plus an applicable margin ranging from 0%
          to  .375%  depending  on the  coverage  ratio  of debt to  EBITDA.  In
          addition,  the Company  pays a  commitment  fee ranging  from .125% to
          .225% on the unused portion of the facility  depending on the coverage
          ratio of debt to  EBITDA.  In the  event of a change  of  control,  as
          defined,  the banks have the option to  terminate  the  agreement  and
          require  repayment  of any amounts  outstanding.  The credit  facility
          contains  certain  restrictive  covenants  similar  to  the  Company's
          existing credit agreements  related to minimum net worth,  funded debt
          levels,   and  interest  coverage  ratio,  and  restricted   payments,
          including  a  cumulative  limitation  for  dividends  paid  and  share
          repurchases.

     11. In November 2001, the Company acquired 47 higher education titles from
         Thomson for approximately $16 million in cash. The titles are in such
         publishing areas as business, earth and biological sciences, foreign
         languages, mathematics, nutrition and psychology.


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

FINANCIAL CONDITION

Operating  activities provided $117.6 million in cash, or $6.1 million less than
the prior  year's  comparable  period.  The decrease  was  primarily  due to the
paydown of acquisition related liabilities.

Investing  activities  used $253.6 million during the current  year-to-date,  or
$206.6 million more than the comparable prior year period.  Investing activities
included the  acquisition  of Hungry Minds and certain other  publishing  assets
amounting to $200.6 million.

Current year  financing  activities  primarily  reflect the purchase of treasury
shares,  dividend  payments,  the $30 million  scheduled  repayment  of existing
long-term  debt and new  long-term  borrowings  of $200  million to finance  the
acquisition of Hungry Minds.

Although  the  statement  of financial  condition  indicates a negative  working
capital of $3 million,  current  liabilities  include $146.2 million of deferred
income related to journal subscriptions for which the cash has been received and
which will be  recognized  in income as the journals are delivered to customers.
In addition,  the Company  believes its cash  balances  together  with  existing
credit facilities are sufficient to meet its obligations.



RESULTS OF OPERATIONS
THIRD QUARTER ENDED JANUARY 31, 2002

Revenues for the third quarter advanced 27% to $208 million compared with $163.8
million in the prior year  period.  Operating  income  for the  current  quarter
increased  21% to $34.7  million  compared with $28.7 million in the prior year.
Net income advanced 24% to $21.4 million, and income per diluted share increased
26% to $.34  compared  with $.27 in the prior year.  In a difficult  environment
resulting  from a sluggish  economy  and  increased  anxiety in world  financial
markets,  the Company  continued to report strong  results.  The  combination of
organic growth and strategic  acquisitions have resulted in consistent increases
in revenues,  earnings,  cash flow and shareholder value during the past decade,
and continues to have a positive effect on current performance.

The third quarter results were primarily driven by the inclusion of Hungry Minds
results, which was acquired on September 21, 2001, and the Scientific, Technical
and Medical journal  programs in the United States and Europe.  Excluding Hungry
Minds,  revenues  for the quarter  were up 4% over the prior year and  operating
income was  approximately  $1.5 million  above the prior year period.  Operating
margins  decreased  to 16.7%  from  17.5% in the prior  year,  primarily  due to
reduced STM margins attributable to new society journals and lower gross margins
on the IEEE book publishing program.

Hungry Minds has been  performing  better than expected and the  integration  is
proceeding smoothly. The Company is forecasting the acquisition will be slightly
accretive  to  earnings in fiscal  year 2002,  which is better  that  previously
forecast.  Hungry Minds  revenues are  currently  forecast to be in the range of
$80-85 million, also better than previous  projections.  The planned $10 million
in annualized cost savings will be achieved by the end of this fiscal year.

Cost of sales as a percentage  of revenues  increased to 34% compared with 32.5%
in the prior year,  primarily due to the  inclusion of Hungry  Minds,  which has
lower gross  margins  than Wiley's  other  businesses.  Operating  expenses as a
percentage of revenues were 47.2% in the current quarter,  essentially flat with
the prior year's second  quarter.  Operating  expenses  increased 27.4% over the
prior year,  primarily due to the inclusion of Hungry  Minds.  Excluding  Hungry
Minds and foreign currency  translation  effects,  operating  expenses increased
approximately  5% over the prior year period.  The operating margin was 16.7% in
the current quarter, compared with 17.5% in the prior year's second quarter.

The  effective tax rate was 34% in the current  quarter,  compared with 36.5% in
the prior year. The decrease was due to lower state income taxes  resulting from
settlement  of open tax issues at the end of the prior fiscal  year,  as well as
lower foreign taxes on settlement of open tax issues during the current year.

Corporate Headquarters Relocation
- ---------------------------------
The upcoming  relocation  of our corporate  headquarters  may result in one-time
charges to earnings for payments  through  April 2003 for the existing  lease on
the New York  location  after the  premises is vacated and for the  write-off of
furniture, fixtures and leasehold improvements that will be disposed. The amount
of any charge will be dependent  upon the completion  date,  which at present is
uncertain.  Such charges however,  may be recorded in the fourth quarter of this
fiscal year. In addition, to complete the physical relocation,  Wiley will incur
one-time moving and other relocation-related expenses in fiscal year 2003.


The Company's  relocation  will provide a  significantly  improved and efficient
work  environment  and  will  meet the  Company's  growth  needs.  This is being
accomplished on attractive  financial terms,  including the one-time  relocation
charges, which were anticipated when analyzing a variety of options.


SEGMENT RESULTS

Scientific, Technical And Medical (STM)
- ---------------------------------------
Domestic STM revenues of $38.7 million  increased 4% over the prior year, led by
increases in the journal  programs,  which had stronger  renewal rates  compared
with the prior year,  as well as the  addition of three  society  journals.  The
direct  contribution  to profit was  essentially  flat. The direct  contribution
margin declined to 39.1% in the current quarter compared with 41.1% in the prior
year, as a result of higher royalties  related to the new society  journals,  as
well as lower gross margins on the IEEE book publishing program.

During  the  quarter,  Wiley  InterScience  continued  to  evolve  as  a  global
enterprise,  with its growth underpinning the global research  communities' need
for quality content, when and where they want it. Over the past year, the online
service  experienced a significant  increase in user sessions,  with over 31,000
sessions  recorded on a daily basis by the end of the quarter,  as compared with
about 18,000  sessions per day a year ago. This growth is also  reflected in the
number of full-text  article views by institutional  customers,  which increased
more than 50% during the fall. The number of academic  institutions,  companies,
and  consortia  signing on quadrupled  during 2001;  Wiley  InterScience  is now
licensed by customers in 87 countries - delivering  must-have  content to almost
six million scientists,  researchers,  academics,  and professionals  around the
world.

The  growth  in usage  also  reflects  the  value to  customers  of its  linking
agreements with third party providers.  The Company is adding  functionality and
features  to  make  Wiley  InterScience  an  even  more  powerful  tool  for its
customers, thereby expanding its revenue base. During the quarter, Wiley and the
International  Union of Cancer  (UICC)  launched  TNM  MobileEdition,  the first
portable  electronic  version  of the TNM  classification  system,  which  Wiley
publishes  in print.  TNM  MobileEdition  is  designed  specifically  for use on
Personal Digital Assistants and wireless devices.

Article Select,  a feature  launched last year that allows Wiley  InterScience's
customers  to  purchase   individual  journal  articles  not  covered  by  their
subscriptions, has now been extended to include OnlineBook chapters from the 136
titles now available  through that service.  Researchers can search the complete
content of Wiley  InterScience's books together with that of its online journals
and reference  works.  If a customer is not  subscribed  to a certain book,  but
finds a particular chapter imperative to ongoing research, Article Select allows
immediate access for a limited period of time.

The Company also continued to build Wiley  InterScience  by adding more content.
In January,  five more  reference  works were added to the growing  selection of
online major  reference  works.  The  addition of these titles  brings the total
number of major  reference  works and Current  Protocols  online to twenty-four,
representing  in excess of 100,000 pages of equivalent  print  information,  but
with the added value of online functionality.

Dr. H. Robert  Horvitz of the  Massachusetts  Institute  of  Technology  and Dr.
Stanley J.  Korsmeyer  of the Dana  Farber  Cancer  Institute  were named as the
winners  of the  first  annual  Wiley  Prize  in the  Biomedical  Sciences.  The
researchers  were  chosen for their work in defining  the genetic and  molecular
basis of programmed  cell death -- findings that may lead to  understanding  the


molecular basis of human  development and the development of many diseases.  The
Company  has  developed  a  successful  business  and  a  strong  reputation  by
publishing and  disseminating  information  on significant  advances in science,
technology,  and medicine,  contributed by prominent  researchers and scientists
from a vast community of scholars. By creating this prize, the company wishes to
acknowledge the  contributions  of that  community,  as well as to recognize and
foster ongoing excellence in scientific achievement and discovery.

Professional/Trade
- ------------------
Domestic  Professional/Trade  segment  revenues  of $79.7  million for the third
quarter  advanced  82% over the  comparable  prior year  period,  and the direct
contribution  to  profit  advanced  83%  to  $20.8  million.  The  increase  was
attributable to the inclusion of Hungry Minds.  The direct  contribution  margin
increased from 25.9% in the prior year to 26.1%.

The Professional/Trade business continued to experience some negative effects of
the slowdown in retail and corporate sales in the early part of the quarter, the
after-effects of the September 11th terrorist attacks. Business and travel books
have been most  affected.  The culinary,  architecture,  psychology  and general
interest  areas  continue  to perform  well.  The pace of sales  improved in the
latter part of the quarter.

During the quarter,  the Company launched  TheraForms,  a new website from which
customers  can purchase  single-copy  downloads  of forms from its  best-selling
Practice Planners,  Healing Journeys,  and other practice  management books. The
site  includes over 250 handouts and homework  exercises  for adults,  children,
couples, and families.

The Company's successful partnership with the National Restaurant  Association's
Educational  Foundation  was  reinforced  with  the  execution  of an  agreement
covering a major new edition of the Foundation's flagship publication, ServSafe,
which instructs readers on food sanitation procedures and leads to certification
required for food service employees in nearly all states.

The Company's  culinary  books won three awards at the Gourmand  World  Cookbook
Awards in France: Sweet Seasons by Richard Leach won Best Desserts Book; Barbara
Ostmann's  The  Recipe  Writer's  Handbook  was  selected  Best  Book  for  Food
Professionals and Le Cordon Bleu's Wine Essentials was named Best Wine Education
Book.

Higher Education
- ----------------
Domestic Higher Education segment revenues of $41.8 million increased 7% for the
quarter from the prior year and the direct  contribution to profit increased 13%
to $16.7 million.  The revenue growth was in part  attributable  to the November
acquisition  of  certain  higher  education   titles  from  Thomson.   The  list
strengthens the Company's  positions in key markets.  The Company's  programs in
psychology and geography continue to perform well.

Higher Education rolled out a strong  frontlist,  publishing 26 textbooks during
the quarter,  including the innovative Chemistry, Third Edition, by John Olmsted
and Gregory Williams.

Overall  enrollments  in higher  education  continue to increase  with more high
school  students  going onto college than ever before.  Moreover,  the softening
economy has resulted in more students  applying to graduate programs than in the


past. We anticipate  some positive  effects from this trend beginning this fall,
partially offsetting continued sluggish engineering enrollments.

The Company continues to combat used books. The Web Access License (WAL) program
gained  traction  during  the  quarter,  with the  first  orders  coming  in for
fee-based access to online supplements from customers who have not purchased new
textbooks.

Other  initiatives  counter  the used book  market by adding  value to  learning
materials for students and professors,  thereby  impacting  adoptions and sales.
Market penetration of eGrade, our online homework and quizzing system,  expanded
during the quarter.  The Company  extended its Faculty  Resource  Network (FRN),
which it established to provide professor-to-professor support for its textbooks
and technology products.

Two agreements  were signed during the quarter to produce a series of books with
the  magazine,  Fast  Company,  as well as a series of  laboratory  manuals with
PASCO, a company that produces microcomputer-based physics labs.

Europe
- ------
European  revenues  of $41.5  million  advanced 7% over the prior  year's  third
quarter.  The revenue  growth was driven by STM  journals  and Higher  Education
programs.  The direct  contribution  to profit of $13.5 million was 20% over the
prior  year.  The direct  contribution  margin was 32.6% in the  current  period
compared with 29.2% in the prior year.

In Europe,  the journals business is strong with  lower-than-expected  attrition
rates and growing  electronic  access  revenues.  The Company's  major reference
works program is also a key revenue driver.

Over the past year, the Company joined forces with the  Publishers'  Association
(UK),  the  Association of American  Publishers,  the  International  Publishers
Association  and other  companies  to urge the  Chinese  government  to remedy a
long-standing   problem:  the  proliferation  of  pirated  journals  in  library
collections.  Over the last  quarter,  our  efforts  have  resulted  in concrete
results,  with the Chinese  government  closing  down the largest  publisher  of
unlicensed reprints and issuing a decree to universities  banning use of pirated
journals.  These  developments  are  already  having a  positive  impact  on our
business results.

Other Segments
- --------------
The other segment revenues  advanced 2% for the quarter primarily as a result of
a strong performance in Australia and Canada, and the inclusion of Hungry Minds'
international  sales,  offset to a large  degree by market  softness  throughout
Asia.


RESULTS OF OPERATIONS
NINE MONTHS ENDED JANUARY 31, 2002

Revenues for the first nine months of $545.2 million  advanced 14% compared with
$478.3 million in the prior year period. Operating income increased 11% to $94.2
million,  compared with $84.9 million in the prior year. Net income advanced 16%
to $58.8  million,  and income per diluted share  increased 16% to $.93 compared
with $.80 in the prior year.  Excluding  the results of Hungry  Minds,  revenues
advanced 3%, for the first nine months of the fiscal year.


Cost of sales as a percentage  of revenues was 32.6%  compared with 31.9% in the
prior year. Operating expenses as a percentage of revenues were 47.8%,  compared
with 47.6% in the prior year's first nine months.  Operating  expenses increased
14% over the prior year. Excluding Hungry Minds and foreign currency translation
effects,  operating  expenses  increased  4% from the  prior  year  period.  The
operating margin was 17.3% compared with 17.8% in the prior year period.

Interest expense net of interest income remained  essentially flat mostly due to
lower  interest  income  offset by lower  interest  expense  resulting  from the
decline in interest rates.

The effective tax rate was 34% in the current period  compared with 36.5% in the
prior year.  The decrease was due to lower state  income  taxes  resulting  from
settlement  of open tax issues at the end of the prior fiscal  year,  as well as
lower foreign taxes on settlement of open tax issues during the current year.

SEGMENT RESULTS

Scientific, Technical and Medical (STM)
- --------------------------------------
Domestic STM revenues of $120.6 million  increased 6% over the prior year led by
stronger  renewal  rates in the journal  programs  and the addition of three new
society  journals.  The  direct  contribution  to profit  increased  4% to $51.8
million.  The direct  contribution  margin was 42.9%  compared with 43.7% in the
prior year.

Professional/Trade
- ------------------
Domestic Professional/Trade revenues of $176.7 million for the first nine months
advanced 42% over the comparable  prior year period and the direct  contribution
to profit  advanced 50% to $43.1 million,  reflecting the positive effect of the
Hungry Minds acquisition.  The direct  contribution margin increased from 23% in
the prior year to 24.4%.

Higher Education
- ----------------
Domestic Higher Education revenues of $119.1 million increased 1% from the prior
year.  The direct  contribution  to profit  increased 4% to $44.8  million.  The
direct  contribution  margin  improved to 37.7% compared with 36.8% in the prior
year.  Higher Education  results were helped by the titles acquired from Thomson
in November.

Europe
- ------
European  revenues of $120.5  million for the first nine months  advanced 5% and
the direct  contribution  to profit of $40 million  increased 10% over the prior
year. The direct  contribution margin was 33.2% compared with 31.8% in the prior
year. The improvement was primarily attributable to higher journal revenues.

Other Segments
- --------------
The other  segment  revenues  advanced  1% for the first  nine  months as higher
Australian   and  Canadian   revenues  and  the   inclusion  of  Hungry   Minds'
international   operations  were  offset  to  a  large  extent  by  recessionary
environments in some key Asian markets.



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
combinations  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.

In July 2001,  the  Financial  Accounting  Standards  Board issued SFAS No. 143,
"Accounting  for Asset  Retirement  Obligations".  This  standard  addresses the
financial   accounting  and  reporting  for  obligations   associated  with  the
retirement of tangible  long-lived  assets and the associated  asset  retirement
costs. The standard is effective for fiscal years beginning after June 15, 2002.
The  adoption of SFAS No. 143 is not  expected to have a material  impact on the
Company's financial results.

In August 2001, the Financial  Accounting  Standards  Board issued SFAS No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets".  This standard
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived  assets.  The standard is effective for fiscal years  beginning after
June 15,  2002.  The adoption of SFAS No. 144 is not expected to have a material
impact on the Company's financial results.


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 $265 million of variable rate loans  outstanding  at January 31,
2002,  which  approximated  fair value.  The Company did not use any  derivative
financial  investments to manage this exposure.  The weighted  average  interest
rate as of January 31, 2002 was approximately 2.7%. A hypothetical 10% change in
interest  rates for the variable  rate debt would  affect  annual net income and
cash flow by approximately $1.1 million.


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 dependent 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.  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
           27       -     Financial Data Schedule

(b)        Reports on Form 8-K

           The Company filed a Form 8-K/A dated September 21, 2001 relating to
           the acquisition of Hungry Minds, Inc.




"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:  March 12, 2002