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, 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)

111 RIVER STREET, HOBOKEN NJ                                    07030
- ----------------------------               -------------------------------------
(Address of principal executive offices)                        Zip Code

Registrant's telephone number, including area code              (201) 748-6000
                                           -------------------------------------

                                 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, 2002 were:

                         Class A, par value $1.00 - 50,111,154
                         Class B, par value $1.00 - 11,636,664



                  This is the first page of a 20 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, 2002 and 2001, and April 30, 2002......................3

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

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

        Notes to Unaudited Condensed Consolidated Financial Statements......6-11

Item 2. Management's Discussion and Analysis of Financial
          Condition and Results of Operations..............................12-16

Item 3. Quantitative and Qualitative Disclosures About Market Risk.........16-17

Item 4. Controls and Procedures...............................................17

PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K......................................17

"Safe Harbor" Statement under the
     Private Securities Litigation Reform Act of 1995.........................18

SIGNATURES AND CERTIFICATIONS..............................................19-20

EXHIBITS

         99.1 - 18 U.S.C. Section 1350 Certificate by Company Officers







                    JOHN WILEY & SONS, INC. AND SUBSIDIARIES

             CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                 (In thousands)



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

Current Assets

     Cash and cash equivalents                                        $          9,850                6,131     $        39,705
     Accounts receivable                                                       130,653               96,056             101,084
     Taxes receivable                                                            7,926                    -              18,664
     Inventories                                                                80,051               50,611              69,799
     Deferred income tax benefits                                               33,622               14,170              34,394
     Prepaid expenses                                                            9,111                9,217              11,613
                                                                        ----------------     ---------------      ----------------
                Total Current Assets                                           271,213              176,185             275,259

Product Development Assets                                                      57,388               42,848              63,055
Property and Equipment                                                          95,827               53,738              72,127
Intangible Assets                                                              471,811              281,171             464,394
Deferred income tax benefits                                                     1,794                2,956               1,351
Other Assets                                                                    20,064               17,681              19,959
                                                                        ----------------     ---------------      ----------------
                Total Assets                                          $        918,097              574,579     $       896,145
                                                                        ================     ===============      ================

Liabilities & Shareholders' Equity

Current Liabilities

     Notes payable and current portion of long-term debt              $         55,000               30,000     $        30,000
     Accounts and royalties payable                                            103,264               61,807              67,516
     Deferred subscription revenues                                             82,097               76,054             125,793
     Accrued income taxes                                                       13,652               11,426               9,769
     Other accrued liabilities                                                  66,434               34,095              87,315
                                                                        ----------------     ---------------      ----------------
                Total Current Liabilities                                      320,447              213,382             320,393

Long-Term Debt                                                                 235,000               65,000             235,000
Other Long-Term Liabilities                                                     51,133               35,286              49,827
Deferred Income Taxes                                                           14,572               21,154              14,275

Shareholders' Equity                                                           296,945              239,757             276,650
                                                                        ----------------     ---------------      ----------------
                 Total Liabilities & Shareholders' Equity             $        918,097              574,579     $       896,145
                                                                        ================     ===============      ================

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,
                                                                                      -----------------------------------
                                                                                           2002               2001
                                                                                      ----------------   ----------------
                                                                                                         

Revenues                                                                           $        206,437            161,044

Costs and Expenses
     Cost of sales                                                                           68,721             49,928
     Operating and administrative expenses                                                  102,367             76,233
     Amortization of intangibles                                                              2,176              4,346
     Unusual Item - Relocation related expenses                                               2,465                  -
                                                                                      ----------------   ----------------
     Total Costs and Expenses                                                               175,729            130,507
                                                                                      ----------------   ----------------

Operating Income                                                                             30,708             30,537

Interest Income and Other                                                                       293                439
Interest Expense                                                                             (2,030)            (1,143)
                                                                                      ----------------   ----------------

Interest Expense - Net                                                                       (1,737)              (704)
                                                                                      ----------------   ----------------
Income Before Taxes                                                                          28,971             29,833
Provision For Income Taxes                                                                    8,941             10,292

                                                                                      ----------------   ----------------
Net Income                                                                         $         20,030             19,541
                                                                                      ================   ================


Income Per Share

     Diluted                                                                       $           .32                .31
     Basic                                                                         $           .32                .32
Cash Dividends Per Share
     Class A Common                                                                $           .05                .05
     Class B Common                                                                $           .05                .05
Average Shares
     Diluted                                                                                 63,573             63,075
     Basic                                                                                   61,658             60,589



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,
                                                                                 -----------------------------------------
                                                                                       2002                     2001
                                                                                 ----------------           --------------
                                                                                                           
  Operating Activities

     Net income                                                                   $    20,030                  19,541
  Non-cash items

     Amortization of Intangibles                                                        2,176                   4,346
     Amortization of Composition Costs                                                  7,113                   5,369
     Depreciation of Property and Equipment                                             4,219                   3,626
     Other non-cash items                                                              18,207                   7,904
  Net change in operating assets and liabilities                                      (59,347)                (70,501)
                                                                                 ----------------           --------------
     Cash Used for Operating Activities                                                (7,602)                (29,715)
                                                                                 ----------------           --------------
  Investing Activities

     Additions to product development assets                                           (9,181)                 (8,798)
     Additions to property and equipment                                              (25,510)                 (5,201)
     Acquisition of publishing assets                                                  (7,812)                 (2,062)
                                                                                 ----------------           --------------
     Cash Used for Investing Activities                                               (42,503)                (16,061)
                                                                                 ----------------           --------------
  Financing Activities

     Net borrowings of short-term debt                                                 25,000                       -
     Purchase of treasury shares                                                       (3,531)                 (1,543)
     Cash dividends                                                                    (3,094)                 (2,738)
     Proceeds from exercise of stock options                                            1,125                   1,931
                                                                                 ----------------           --------------
     Cash Provided By (Used for) Financing Activities                                  19,500                  (2,350)
                                                                                 ----------------           --------------


  Effects of Exchange Rate Changes on Cash                                                750                   1,310
                                                                                 ----------------           --------------

  Cash and Cash Equivalents
     Decrease for Period                                                              (29,855)                (46,816)
     Balance at Beginning of Period                                                    39,705                  52,947
                                                                                 ----------------           --------------
     Balance at End of Period                                                     $     9,850                   6,131
                                                                                 ================           ==============

  Cash Paid/(Refunded) During the Period for

     Interest                                                                     $     5,394                   1,518
     Income taxes                                                                 $    (6,594)                  3,587



 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, 2002 and 2001, and April 30,
     2002,  and results of operations  and cash flows for the periods ended July
     31, 2002 and 2001. The results for the three months ended July 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, 2002.

     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.
     Certain  prior  year  amounts  have  been  reclassified  for  comparability
     purposes.




2.       Comprehensive income was as follows:




                                                              Three Months
                                                             Ended July 31,
                                                      --------------------------
                                                         2002             2001
                                                      -----------   ------------
                                                             (thousands)
                                                                    
     Net Income                                          $20,030         19,541
     Other Comprehensive Income (Loss) - Transition
          adjustment for cash flow hedges as of May
          1, 2001                                              -           (583)

     Current period change in fair value of cash flow
          hedges                                             168            (15)

     Foreign currency translation adjustments              2,836            557
                                                      -----------   ------------
     Comprehensive Income                                $23,034         19,500
                                                      -----------   ------------



     A reconciliation of accumulated other comprehensive gain (loss) follows:



                                                    Three Months
                                                  Ended July 31, 2002
                                 ------------------------------------------------------
                                                      (thousands)

                                      Foreign              Cash
                                     Currency              Flow
                                    Translation           Hedges             Total
                                 ----------------     -------------      --------------
                                                                     
    Beginning Balance        $         (2,534)              (168)             (2,702)

    Change for period                   2,836                168               3,004
                                 ----------------     -------------      --------------

    Ending Balance           $            302                  -                 302
                                 ----------------     -------------      --------------



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


                                                                                 Three Months
                                                                                Ended July 31,
                                                                   -----------------------------------------
                                                                         2002                   2001
                                                                   ------------------     ------------------
                                                                                 (thousands)
                                                                                           
   Weighted average shares outstanding
                                                                          61,822                 60,846
   Less:  Unearned deferred compensation shares                             (164)                  (257)
                                                                   ------------------     ------------------
   Shares used for basic income per share                                 61,658                 60,589
   Dilutive effect of stock options and other stock awards                 1,915                  2,486
                                                                   ------------------     ------------------
   Shares used for diluted income per share                               63,573                 63,075
                                                                   ------------------     ------------------


4.        Inventories were as follows:




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

     Finished goods                            $69,105            46,413          $62,756

     Work-in-process                             7,710             4,293            6,845

     Paper, cloth and other                      6,949             3,396            3,811
                                         --------------    --------------    -------------

                                                83,764            54,102           73,412

     LIFO reserve                               (3,713)           (3,491)          (3,613)
                                         --------------    --------------    -------------

     Total inventories                         $80,051            50,611          $69,799
                                         --------------    --------------    -------------




5.   The  Company  is a global  publisher  of  print  and  electronic  products,
     providing  must-have  content and  services to  customers  worldwide.  Core
     businesses  include   professional  and  consumer  books  and  subscription
     services; scientific, technical, and medical journals, encyclopedias, books
     and  online   products  and  services;   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,
                                               -----------------------------------------------------------------------------------
                                                                           2002                                       2001
                                               -----------------------------------------    --------------------------------------
                                                                                  (thousands)
                                                                 Inter-                                   Inter-
Revenues                                         External       segment                       External    segment
- --------
                                                 Customers       Sales         Total         Customers      Sales        Total
                                               -------------- ------------- ------------    ------------- ----------- ------------
                                                                                                         

U.S. Segments:
     Professional/Trade                            $63,397        6,784         70,181          $35,769       3,587       39,356
     Scientific, Technical, and Medical             40,638        1,819         42,457           38,554       1,562       40,116
     Higher Education                               38,047        6,868         44,915           36,394       5,940       42,334
European Segment                                    43,432        4,460         47,892           34,389       3,366       37,755
Other Segment                                       20,923          237         21,160           15,938         219       16,157
Eliminations                                             -      (20,168)       (20,168)                -    (14,674)     (14,674)
                                               -------------- ------------- ------------    ------------- ----------- ------------
Total Revenues                                    $206,437             -       206,437         $161,044            -     161,044
                                               -------------- ------------- ------------    ------------- ----------- ------------

Direct Contribution to Profit
- -----------------------------
U.S. Segments:
     Professional/Trade                                                        $14,292                                    $7,264
     Scientific, Technical, and Medical                                         20,317                                    17,939
     Higher Education                                                           18,158                                    17,117
European Segment                                                                16,036                                    13,350
Other Segment                                                                    3,612                                     3,420
                                                                            ------------                              ------------
Total Direct Contribution to Profit                                             72,415                                    59,090

Shared Services and Administrative Costs
     Distribution                                                              (11,054)                                   (6,958)
     Information Technology                                                     (8,522)                                   (6,860)
     Finance                                                                    (7,367)                                   (4,822)
     Other Administration                                                      (12,299)                                   (9,913)
                                                                            ------------                              ------------
Total Shared Services and Administration Costs                                 (39,242)                                  (28,553)
Unusual Items - Relocation Expenses                                             (2,465)                                        -
                                                                            ------------                              ------------
Operating Income                                                                30,708                                    30,537
Interest Expense  - Net                                                         (1,737)                                     (704)
                                                                            ------------                              ------------
Income Before Taxes                                                            $28,971                                   $29,833
                                                                            ------------                              ------------



6.   Acquisitions

     In  the  first   quarter  of  fiscal  year  2003  the  Company  made  three
     acquisitions  totaling  approximately $7.8 million including a $6.5 million
     acquisition of teacher  education titles from Prentice Hall  Direct/Pearson
     Education.

     In September 2001, the Company  acquired 100% of the outstanding  shares of
     Hungry  Minds,   Inc.   (Hungry  Minds)  for  a  total  purchase  price  of
     approximately $184.9 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 $2.2 million.  The acquisition  including 2,500 active titles
     which are  available  in 39  languages.  Well-know  brands  include the For
     Dummies and Unofficial  Guide series,  the  technological  Bible and Visual
     series,   Frommer's  travel  guides,   CliffsNotes,   Webster's  New  World
     Dictionary, Betty Crocker, and Weight Watchers.

     In fiscal year 2002,  the Company also acquired four other  businesses  for
     purchase prices aggregating $35.1 million.  These included:  A&M Publishing
     Ltd.,  a  U.K.-based  publisher  for the  pharmaceutical  and  health  care
     sectors,   GIT  Verlag  GmbH,  a  German   publisher   for  the   chemical,
     pharmaceutical,  biotechnology,  security and engineering  industries;  and
     Frank J. Fabozzi  Publishing and an Australian  publisher,  Wrightbooks Pty
     Ltd.,  both  publishing  high-quality  finance  books for the  professional
     market.

7.   In June 2001, the Financial  Accounting Standards Board issued Statement 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.

     On May 1, 2002,  the Company  adopted  Statement  of  Financial  Accounting
     Standards  ("SFAS") No. 142,  "Goodwill and Other Intangible  Assets." 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 or more  frequently if  impairment  indicators  arise.
     Intangible  assets  that have  finite  useful  lives  will  continue  to be
     amortized  over their  useful  lives.  The  Company  completed  the initial
     evaluation  and assessment of its goodwill and other  intangible  assets in
     accordance with SFAS 142. No impairment charge was required.



     The following table represents unaudited adjusted results of operations of
     the Company, giving effect to SFAS No. 142 as if it were adopted on May 1,
     2001:


                                                                 Three Months Ended July 31,
                                                          -------------------------------------------
                                                                2002                     2001
                                                          -----------------        ------------------
                                                                         (thousands)
                                                                                      
     Net income, as reported                                       $20,030                    19,541
     Add back: amortization expense net of tax
          Indefinite lived intangibles                                   -                     1,001
          Goodwill                                                       -                       970
                                                          -----------------        ------------------
     Adjusted net income                                           $20,030                    21,512

     Income per Diluted Share:
          As reported                                                $0.32                      0.31
          Adjusted                                                   $0.32                      0.34

     Income per Basic Share:
          As reported                                                $0.32                      0.32
          Adjusted                                                   $0.32                      0.36


     The following table summarizes the activity in goodwill by segment (in
     thousands):



                                                                                            Cummulative
                                                  As of             Acquisitions &         Translation &             As of
                                             April 30, 2002          Dispositions        Other Adjustments       July 31, 2002
                                           --------------------    ------------------    ------------------    -------------------
                                                                                                           
   Professional/Trade                             $146,191                    -                 (573)                145,618
   Scientific, Technical and Medical                23,193                    -                    -                  23,193
   European                                         18,010                    -                1,957                  19,967
   Other                                             1,705                    -                   18                   1,723
                                           --------------------    ------------------    -----------------     ------------------
   Total                                          $189,099                    -                1,402                 190,501



     The following table summarizes the activity in other intangibles subject to
     amortization (in thousands):



                                                   As of                     As of
                                               July 31, 2002             April 30, 2002
                                             -------------------        -----------------
                                                                        
   Acquired publication rights                     $150,971                 263,392
   Accumulated amortization                         (35,447)                (57,815)
                                             -------------------        -----------------
   Net acquired publication rights                  115,524                 205,577

   Covenants not to compete                           1,040                   1,257
   Accumulated amortization                            (686)                   (937)
                                             -------------------        -----------------
   Net covenants not to compete                         354                     320
                                              -------------------        -----------------
   Total                                           $115,878                 205,897
                                             ===================        =================



     The following table summarizes other intangibles not subject to
     amortization (in thousands):



                                                As of                       As of
                                           July 31, 2002                April 30, 2002
                                       ------------------------      ---------------------
                                                                       
     Acquired publication rights                $107,532                        11,498
     Branded trademarks                           57,900                        57,900
                                       ------------------------      ---------------------
                                                $165,432                        69,398
                                       ========================      =====================



     The Company  recorded  amortization  expense of $2.2  million for the three
     months  ended July 31, 2002 and $2.0  million on an adjusted  basis for the
     three months ended July 31, 2001. Based on the current amount of intangible
     assets subject to amortization, the estimated amortization expense for each
     of the  succeeding 5 years are as follows:  Fiscal 2003 $8.6 million;  2004
     $8.4 million;  2005 $8.3 million,  2006 $8.0 million and 2007 $7.9 million.
     As acquisitions and dispositions  occur in the future and as purchase price
     allocations are finalized, these amounts may vary.

8.   Recent  Accounting   Standards

     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 year 2004.  The
     adoption of SFAS No. 143 is not  expected to have a material  impact on the
     Company's financial position or results of operations.

     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 year
     2003. The adoption of SFAS No. 144 had no effect on the Company's financial
     position or results of operations.

     In July 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated
     with  Exit or  Disposal  Activities.  Statement  146,  which  is  effective
     prospectively for exit or disposal activities  initiated after December 31,
     2002,  applies  to  costs  associated  with  an  exit  activity,  including
     restructurings,  or with a disposal of long-lived assets. SFAS 146 requires
     that exit or disposal  costs are recorded as an operating  expense when the
     liability  is incurred  and can be measured at fair value.  The adoption of
     SFAS  146 is not  expected  to  have a  material  effect  on the  Company's
     financial position or results of operations.

9.   Unusual  Item

     The  first  quarter  fiscal  2003  results  include  an  unusual  charge of
     approximately $2.5 million, or $1.5 million after taxes, equal to $0.02 per
     diluted  and  basic  share  relating  to the  relocation  of the  Company's
     headquarters  to  Hoboken,  New  Jersey  from New York City,  and  includes
     duplicate  rent payments and moving  expenses.  In fourth quarter of fiscal
     year 2002, the Company  reported an unusual charge of $12.3 million or $7.7
     million after tax related to the  relocation,  including  lease payments of
     approximately  $10.2  million  on the  vacated  premises.  Included  in the
     balance  sheet  at July 31,  2002 are  accrued  expenses  of $11.3  million
     principally  related to lease  payments on the vacated  offices in New York
     City.


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


RESULTS OF OPERATIONS
FIRST QUARTER ENDED JULY 31, 2002

Net income  increased 10% to $21.5 million or $0.34 per diluted  share,  for the
quarter,  excluding $1.5 million of unusual charges related to the relocation of
the company's headquarters and including the effect of the adoption of Statement
of Financial  Accounting  Standards ("SFAS") No. 142 compared with $19.5 million
or $0.31 per diluted share in the first quarter last year. Including the unusual
charges,  net income in the first quarter of 2003  increased 3% to $20.0 million
or $0.32 per diluted share, as compared to the prior year's quarter.

Revenues for the first  quarter of 2003 of $206.4  million  increased  28%, from
$161.0 million in the prior year's quarter.  The first quarter revenue  increase
was due to the combined effects of contributions from acquisitions, most notably
Hungry Minds,  and organic  growth.  Excluding  Hungry  Minds,  revenues for the
quarter were up 8% over the prior year.

In the first quarter,  cost of sales and operating and  administrative  expenses
increased by 38% and 34%,  respectively.  These  increases were primarily due to
the  addition of Hungry  Minds.  In  addition,  the  increase in  operating  and
administrative   expenses  was  due  to  incremental   costs  related  to  other
acquisitions and foreign currency translation effects.

Operating  income  for  the  current  quarter,  excluding  relocation  expenses,
increased  9% to $33.2  million,  compared  to $30.5  million in the prior year.
Including the relocation charge,  operating income increase 1% to $30.7 million.
Pro forma  results of  operations  for the first  quarter  excluding the unusual
relocation charges were as follows:


                                                                   Three Months Ended July 31,
                                                             ----------------------------------------
                                                                   2002                  2001
                                                             -----------------     ------------------
                                                                           (thousands)
                                                                                    
Operating income as reported                                      $30,708                30,537
Unusual relocation charge                                           2,465                     -
                                                             -----------------     ------------------
Operating income before unusual charge                            $33,173                30,537
                                                             =================     ==================

Net income as reported                                            $20,030                19,541
Unusual relocation charge, net of taxes                             1,479                     -
                                                             -----------------     ------------------
Net income before unusual charge                                  $21,509                19,541
                                                             =================     ==================

Income per diluted share as reported                                 $.32                   .31
Unusual relocation charge, net of taxes                               .02                     -
                                                             -----------------     ------------------
Income per diluted share before unusual charge                       $.34                   .31
                                                             =================     ==================




The effective tax rate was 30.9% in the current quarter,  compared with 34.5% in
the prior  year's  quarter and 29.3% in the full fiscal year 2002.  The decrease
from the prior years  first  quarter was  principally  due to lower  foreign and
state taxes. In addition,  the absence of  nondeductible  goodwill  amortization
related to the adoption of SFAS No. 142 reduced the  effective  tax rate for the
quarter.


In the first quarter,  the Company  adopted SFAS No. 142,  which  eliminates the
amortization of goodwill and indefinite lived intangible  assets.  The after-tax
impact of SFAS No. 142 was $2.0  million,  or 3 cents per diluted  share for the
quarter.


SEGMENT RESULTS

Professional/Trade

U.S. Professional/Trade revenues of $70.2 million for the first quarter advanced
78% over the comparable prior year period, and the direct contribution to profit
advanced 97% to $14.3  million.  The increase was  principally  attributable  to
Hungry Minds,  which was acquired in the second  quarter of the prior year.  All
areas of the Professional/Trade  business performed well, particularly consumer,
culinary, reference, and travel, led by the Company's For Dummies, Webster's New
World,  Betty Crocker,  and Frommer's  brands.  The direct  contribution  margin
increased to 20.4% from 18.5% in the prior year principally due to product mix.

The travel program  continued its strong recovery from the  post-September  11th
slowdown.  A redesigned  frommers.com  site,  launched in June,  handled  record
traffic and book sales in July.  During the  quarter,  England For Dummies won a
Lowell Thomas  Award,  considered  by many to be the most  prestigious  award in
travel publishing.

Sales of the  teacher  education  titles  that Wiley  acquired  in late May from
Prentice Hall-Direct/Pearson Education exceeded the Company's expectations.  The
combination of these titles with Wiley's strong  education  list, sold under the
Jossey-Bass  brand,  has created a  formidable  presence for the Company in this
category.

While the business book  marketplace is struggling to regain  momentum,  Wiley's
program fared well in the quarter with several  best-selling  frontlist  titles,
including  Prechter/Conquer  the  Crash:  You  Can  Survive  and  Prosper  in  a
Deflationary Depression (a Wiley Europe title); Weiss/Ultimate Safe Money Guide;
Byron/Martha Inc.; and Lencioni/Five Dysfunctions of A Team: A Leadership Fable.
During the quarter,  Wiley  published the first book in the  marketplace  on the
demise of Enron,  Fusaro and  Miller/What  Went Wrong at Enron.  In August,  the
Company licensed its BoldIdeas online business journal  collection to ProQuest's
ABI/INFORM(R) database for distribution to educational institutions,  libraries,
and other markets worldwide.

Wiley's technology publishing continued to improve its competitive position. The
bright  spots  were  in  the  consumer   technology  areas,   including  digital
photography,  digital imaging software, general PC technology,  Windows XP, home
networking,  and eBay-related  books.  During the quarter,  the Company signed a
licensing  agreement with Gemini  Industries USA to extend its For Dummies brand
into a new range of computer, home electronics,  telephone,  and gaming consumer
technology  products.  In addition,  a  co-marketing/co-branding  agreement  was
executed with Seybold  Seminars and  Publications  for Wiley's  Complete  Course
series.



Scientific, Technical And Medical (STM)

U.S.  STM revenues of $42.5  million  increased 6% over the prior year driven by
the  strong  performance  of  the  journals  program  (including  a  substantial
subscription  order from  China),  the  positive  effect of both new and renewed
Wiley  InterScience  licenses,  the  renewal of  publishing  agreements  for two
society journals,  and new products. The direct contribution to profit increased
13% to $20.3 from $17.9 million due to the same effects. The direct contribution
margin improved to 47.9% in the current quarter compared with 44.7% in the prior
year, as a result of improved journal margins.

Wiley  InterScience  continued to evolve as a global  enterprise with its growth
reflecting the research  community's  need for quality  content,  when and where
they want it. Over the past year, the online  service  experienced a significant
increase in the number of journal articles viewed with 73% growth from the prior
year's quarter.  Approximately 60% of Global STM journals are now licensed under
Wiley  InterScience.  Several  licenses were signed,  including  Takeda Chemical
Industries and Sankyo  Pharmaceutical in Japan; the Helmholtz  Institute and the
Max Planck Institute in Germany; and the University of Queensland in Australia.

The growth in usage also  reflects the value to customers of linking  agreements
with third party providers.  The reference links between Wiley  InterScience and
the American Chemical Society's Chemport went live during the quarter, enhancing
efficiencies in the research process for chemists worldwide.

By the end of the quarter,  OnlineBooks  offered customers nearly 300 titles. In
the May 1, 2002 issue of Library  Journal,  Ed Sugrue of the Harvard  University
Libraries  described  OnlineBooks  as,  "An  extremely   user-friendly,   highly
effective means of organizing what until now has been exclusively print material
.. . .  The  service  as a  whole  is  excellent;  unreservedly  recommended  for
academic, large public and scientific research libraries."

During the quarter,  Wiley  successfully  launched the online edition of Current
Protocols  in  Bioinformatics.  The editors  are Dr. Dan Davison  (Bristol-Myers
Squibb) and Dr. Andy Baxevanis,  a  bioinformatics  expert based at the National
Institutes  of  Health,  and  co-founder  of  the  new  International   Genomics
Consortium.

The Company continued to build its society journal publishing  business with the
renewal of the agreement with the American  Association  of Clinical  Anatomists
and  the  British   Association   of  Clinical   Anatomists   to  publish  their
jointly-owned  journal,  Clinical  Anatomy,  as  well  as  the  renewal  of  the
affiliation   agreement  with  the  Academy  for  Eating  Disorders  to  publish
International  Journal of Eating  Disorders.  The American  Peptide  Society has
adopted  the Wiley  journal,  Biopolymers  - Peptide  Science,  as its  official
journal.

Higher Education

U.S.  Higher  Education  revenues of $44.9 million  increased 6% for the quarter
from the prior year.  The direct  contribution  to profit  increased 6% to $18.2
million.  Fueling  this  increase  were  sales  of new  editions  of key  titles
including Tortora/Principles of Anatomy and Physiology; Hughes-Hallett/Calculus;
Musser/Math  for Teachers;  and  Weygandt/Financial  Accounting;  as well as the
titles acquired from Thomson Learning in November of last year.

The acquisition of Fitzgerald  Publishing  Co., a small Company  specializing in
the life  sciences,  was completed  during the first  quarter.  The  acquisition
brings  to  Wiley a  microbiology  textbook  by  Abigail  Salyers,  a  prominent
microbiologist  at  the  University  of  Illinois-Urbana  and  president  of the


American Society of  Microbiology.  Also notable are two new titles that will be
published  by Wiley's  STM group:  a revision  of a  successful  Brain  Atlas by
Hanaway,  Woolsey et al, and a new book on  Evolutionary  Psychology by Rossano,
Hanaway, Woolsey et al.

During the quarter,  an initiative  was launched to offer access to STM's online
Encyclopedia for Electrical and Electronic  Engineering to students who purchase
selected Higher Education textbooks in electrical engineering. This program will
provide  motivation  to  students  and  faculty  to  adopt  and  purchase  Wiley
textbooks, as well as enhance the visibility of the online encyclopedia.

Europe

European  segment  revenues of $47.9 million  advanced 27% over the prior year's
first   quarter.   The  revenue   growth  was  driven  by  the  success  of  its
Prechter/Conquer  the Crash  title;  good results by  journals,  STM books,  and
Higher  Education  programs;  and   better-than-expected   results  from  recent
acquisitions.  Two key titles,  both authored by senior engineers at top telecom
corporations, Tachikawa/W-CDMA and Holma/W-CDMA for UMTS, published successfully
during the quarter.  The direct  contribution to profit of $16.0 million was 20%
over the prior  year.  The direct  contribution  margin was 33.5% in the current
period compared with 35.4% in the prior year mainly due to product mix.

We made progress in building  Wiley's  society  journal  publishing  business in
Europe,  with the signing of an  agreement  with The  International  Society for
Ultrasound in Obstetrics and Gynecology to publish  Ultrasound in Obstetrics and
Gynecology,  as well  as the  Associazone  Elettrotecnica  Italiana  to  publish
European Transactions in Telecommunications. In July, Wiley Europe published the
first issue of Pharmaceutical  Statistics in collaboration  with the Association
of Statisticians in the Pharmaceutical Industry.

Wiley's  operations  in Weinheim,  Germany were  relocated to new offices at the
beginning of the quarter, and its operations in Chichester,  United Kingdom were
relocated to a new building in late August.

Other Segment

The other segment  revenues  advanced 31% for the quarter.  In Asia, we achieved
good results in Singapore,  Hong Kong, India, and China. Singapore and Hong Kong
appear  to  be  recovering  from  the  weak  market  conditions  that  prevailed
throughout most of the previous year. Book sales in China continue to grow.

Throughout  Asia,   Wiley's   subscription  and  translation  rights  businesses
continued to perform  impressively.  Our  translation  rights  business in China
continued  to grow at a rapid pace with 85 titles  signed in the first  quarter,
double  the number of titles  signed  during the same  period  last year.  Wiley
Australia  successfully  launched Voila, its new high school French program,  in
July.

Shared Services and Administrative Costs

Shared  services  and  administrative  costs  increased  $10.7  million to $39.2
million over the prior years first quarter  mainly due to Hungry Minds and other
acquisitions and the impact of foreign currency exchange rates.



LIQUIDITY AND CAPITAL RESOURCES

Operating  activities  used $7.6 million of cash, or $22.1 million less than the
prior year's  comparable  period.  The increase was  primarily due to higher non
cash expenditures for author royalty advances earned,  improved trade receivable
collections,  and increased accounts payable from relocation  expenditures.  The
use of cash during this period is consistent with the seasonality of the journal
subscription  business and the educational  segment's receipt cycle that occurs,
for the most part, later in the fiscal year.

Investing  activities  used $42.5 million during the current  quarter,  or $26.4
million more than the comparable prior year period.  Investing activities in the
current   period   included  the   acquisition  of  titles  from  Prentice  Hall
Direct/Pearson Education for $6.5 million and capital expenditures, amounting to
approximately $23 million,  for the purchase of a building in the United Kingdom
and leasehold improvements at the Company's new Hoboken, NJ headquarters.

Current year  financing  activities  primarily  reflect the purchase of treasury
shares,  dividend  payments,  and  borrowings  of $25.0 million from our line of
credit to finance the investing activities.

Although  the  statement  of financial  condition  indicates a negative  working
capital of $49.2 million,  current liabilities include $82.1 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.
The Company believes its cash balances  together with existing credit facilities
are  sufficient  to meet its  obligations.  The  Company  had $290.0  million of
variable rate loans outstanding at July 31, 2002, which approximated fair value.
The Company had $125.0 million  available under its revolving credit  facilities
at July 31, 2002.

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 did not use any  derivative  financial  investments  to manage this
exposure.   The  weighted  average  interest  rate  as  of  July  31,  2002  was
approximately 2.61%. A hypothetical 1% change in interest rates for the variable
rate debt would  affect  annual net income and cash flow by  approximately  $1.3
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.



Credit Risk

The Company's  business is not dependent upon a single  customer;  however,  the
industry has experienced a significant concentration in national,  regional, and
online bookstore chains in recent years.  Although no one book customer accounts
for more than 8% of total fiscal 2002  consolidated  revenues,  the top ten book
customers  account  for  approximately  31% of total  fiscal  2002  consolidated
revenues and approximately 48% of total gross trade accounts receivable at April
30,  2002.  To mitigate its credit risk  exposure,  the Company  obtains  credit
insurance  where  available  and  economically   justifiable.   In  the  journal
publishing  business,  subscriptions are primarily  sourced through  independent
subscription  agents  who,  acting as agents for library  customers,  facilitate
ordering by consolidating  the subscription  orders/billings  of each subscriber
with  various  publishers.  Monies  are  generally  collected  in  advance  from
subscribers  by  the  subscription  agents  and  are  remitted  to  the  journal
publisher,  including the Company,  generally  prior to the  commencement of the
subscriptions.  Although at fiscal  year-end the Company had minimal credit risk
exposure to these agents, future calendar-year  subscription receipts from these
agents  are  highly  dependent  on  their  financial  condition  and  liquidity.
Subscription   agents  account  for  approximately  25%  of  total  fiscal  2002
consolidated revenues and no one agent accounts for more than 7% of total fiscal
2002  consolidated  revenues.  Insurance for these accounts is not  commercially
feasible and/or available.





ITEM 4.   CONTROLS AND PROCEDURES

There were no significant changes in the Company's internal controls or in other
factors that could significantly affect these controls subsequent to the date of
their evaluation. Accordingly, no corrective actions were required or
undertaken.




PART II - OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits
         99.1 - 18 U.S.C.  Section 1350 Certificate by Company Officers

(b)      Reports on Form 8-K
         No reports on Form 8-K were filed during the quarter ended July 31,
         2002.





"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 & Operations Officer




                               By         /s/ Edward J. Melando
                                        -----------------------
                                        Edward J. Melando
                                        Vice President, Controller and
                                        Chief Accounting Officer





                                        Dated:  September 16, 2002




                                 CERTIFICATIONS



     I, William J. Pesce, certify that:

- -    I have  reviewed this  quarterly  report on Form 10-Q of John Wiley & Sons,
     Inc.;

- -    Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report; and

- -    Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report.


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

                                         Dated:  September 16, 2002




     I, Ellis E. Cousens, certify that

- -    I have  reviewed this  quarterly  report on Form 10-Q of John Wiley & Sons,
     Inc.;

- -    Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report; and

- -    Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report.

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


                                        Dated:  September 16, 2002




                                                                  Exhibit 99.01


                            CERTIFICATION PURSUANT TO
                            18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In  connection  with the Quarterly  Report of John Wiley & Sons,  Inc. (the
     "Company")  on Form 10-Q for the period  ending July 31, 2002 as filed with
     the Securities and Exchange  Commission on the date hereof (the  "Report"),
     I, William J. Pesce,  President and Chief Executive Officer of the Company,
     certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
     906 of the Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully complies with the requirements of section 13(a) or 15
          (d)  of  the  Securities  Exchange  Act  of  1934  (as  amended),   as
          applicable; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.

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

         September 16, 2002



     In  connection  with the Quarterly  Report of John Wiley & Sons,  Inc. (the
     "Company")  on Form 10-Q for the period  ending July 31, 2002 as filed with
     the Securities and Exchange  Commission on the date hereof (the  "Report"),
     I,  Ellis E.  Cousens,  Executive  Vice  President  and Chief  Financial  &
     Operations Officer of the Company,  certify,  pursuant to 18 U.S.C. Section
     1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
     that:

     (1)  The Report fully complies with the requirements of section 13(a) or 15
          (d)  of  the  Securities  Exchange  Act  of  1934  (as  amended),   as
          applicable; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.


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


         September 16, 2002