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 October 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 October 31, 2002 were:

                        Class A, par value $1.00 - 49,960,103
                        Class B, par value $1.00 - 11,626,664


                  This is the first page of a 24 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 October 31, 2002 and 2001, and April 30, 2002..............  3

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

         Condensed Consolidated Statements of Cash Flows - Unaudited
            for the Six Months ended October 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....... 19-20

Item 4.  Controls and Procedures............................................  20

PART II - OTHER INFORMATION

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

SIGNATURES AND CERTIFICATIONS............................................. 21-23

EXHIBITS

     99.1 - 18 U.S.C. Section 1350 Certificate by the President
            and Chief Executive Officer

     99.2 - 18 U.S.C. Section 1350 Certificate by the Chief Financial
            and Operations Officer






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



                                                                                    (UNAUDITED)
                                                                                    October 31,                      April 30,
                                                                        ------------------------------------
Assets                                                                       2002                 2001                 2002
                                                                        ----------------     ---------------      ----------------
                                                                                                               
Current Assets

     Cash and cash equivalents                                        $         21,414               21,719     $        39,705
     Accounts receivable                                                       145,470              124,432             101,084
     Taxes receivable                                                            5,372               12,282              18,664
     Inventories                                                                80,454               73,027              69,799
     Deferred income tax benefits                                               33,496               34,641              34,394
     Prepaid expenses                                                            9,480               11,631              11,613

                                                                        ----------------     ---------------      ----------------
                Total Current Assets                                           295,686              277,732             275,259

Product Development Assets                                                      59,609               60,627              63,055
Property and Equipment                                                         101,453               60,563              72,127
Intangible Assets                                                              472,333              404,908             464,394
Deferred income tax benefits                                                    12,418                2,786               1,351
Other Assets                                                                    20,382               20,777              19,959
                                                                        ----------------     ---------------      ----------------
                Total Assets                                          $        961,881              827,393     $       896,145
                                                                        ================     ===============      ================

Liabilities & Shareholders' Equity

Current Liabilities

     Notes payable and current portion of long-term debt              $        125,000               80,000     $        30,000
     Accounts and royalties payable                                            104,850               91,186              67,516
     Deferred subscription revenues                                             51,977               35,658             125,793
     Accrued income taxes                                                       17,131               13,971               9,769
     Other accrued liabilities                                                  65,163               62,265              87,315
                                                                        ----------------     ---------------      ----------------
                Total Current Liabilities                                      364,121              283,080             320,393

Long-Term Debt                                                                 200,000              235,000             235,000
Other Long-Term Liabilities                                                     58,166               44,929              49,827
Deferred Income Taxes                                                           14,651                9,457              14,275

Shareholders' Equity                                                           324,943              254,927             276,650
                                                                        ----------------     ---------------      ----------------
                 Total Liabilities & Shareholders' Equity             $        961,881              827,393     $       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                             Six Months
                                                                  Ended October 31,                       Ended October 31,
                                                      ---------------------------------------   -----------------------------------
                                                               2002              2001                  2002               2001
                                                      --------------------   ----------------   -------------------   -------------
                                                                                                              

  Revenues                                         $          223,008           176,201      $       429,445            337,245

  Costs and Expenses
       Cost of sales                                           77,251            56,957              145,972            106,885
       Operating and administrative expenses                  107,371            86,011              209,738            162,244
       Amortization of intangibles                              2,535             4,320                4,711              8,666
       Unusual Item - Relocation related expenses                   -                 -                2,465                  -
                                                   --------------------   ----------------   -------------------   ---------------
       Total Costs and Expenses                               187,157           147,288              362,886            277,795
                                                   --------------------   ----------------   -------------------   ---------------

  Operating Income                                             35,851            28,913               66,559             59,450

  Interest Income and Other - Net                                 228              (181)                 521                258
  Interest Expense                                             (2,352)           (1,816)              (4,382)            (2,959)
                                                   --------------------   ----------------   -------------------   ---------------
  Interest Expense - Net                                       (2,124)           (1,997)              (3,861)            (2,701)
                                                   --------------------   ----------------   -------------------   ---------------
  Income Before Taxes                                          33,727            26,916               62,698             56,749
  Provision (Benefit) For Income Taxes                         (1,004)            9,002                7,937             19,294
                                                   --------------------   ----------------   -------------------   ---------------
  Net Income                                       $           34,731             17,914     $        54,761             37,455
                                                   ====================   ================   ===================   ===============


  Income Per Share
       Diluted                                     $             .55               .28       $          0.86               0.59
       Basic                                       $             .57               .29       $          0.89               0.62

  Cash Dividends Per Share
       Class A Common                              $             .05               .05       $          0.10               0.09
       Class B Common                              $             .05               .05       $          0.10               0.09

  Average Shares
       Diluted                                                 63,092             63,175              63,370             62,977
       Basic                                                   61,429             60,862              61,580             60,578


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)



                                                                               For The Six Months
                                                                                Ended October 31,
                                                                           ---------------------------
                                                                             2002                2001
                                                                           --------            -------
                                                                                          
  Operating Activities

  Net income                                                     $         54,761    $         37,455
  Non-cash items
     Amortization of Intangibles                                            4,711               8,666
     Amortization of Composition Costs                                     14,753              12,094
     Depreciation of Property and Equipment                                11,793               8,337
     Other non-cash items                                                  13,796              13,148
  Net change in operating assets and liabilities                          (95,880)            (97,952)
  Payment of acquisition related liabilities                                    -             (11,363)
                                                                           ------             --------
     Cash Provided By (Used for) Operating Activities                       3,934             (29,615)
                                                                           ------             --------

  Investing Activities
     Additions to product development assets                              (22,655)            (20,579)
     Additions to property and equipment                                  (39,212)            (13,014)
     Acquisition of publishing assets                                      (7,812)           (184,742)
                                                                          --------           ---------
     Cash Used for Investing Activities                                   (69,679)           (218,335)
                                                                          --------           ---------

  Financing Activities
     Net borrowings of short-term debt                                     90,000              50,000
     Borrowings of long-term debt                                               -             200,000
     Repayment of long-term debt                                          (30,000)            (30,000)
     Purchase of treasury shares                                           (8,117)             (1,841)
     Cash dividends                                                        (6,172)             (5,490)
     Proceeds from exercise of stock options                                1,442               2,690
                                                                          -------            --------
     Cash Provided By Financing Activities                                 47,153             215,359
                                                                          -------            --------

  Effects of Exchange Rate Changes on Cash                                    301               1,363
                                                                          -------            --------

  Cash and Cash Equivalents
     Decrease for Period                                                  (18,291)            (31,228)
     Balance at Beginning of Period                                        39,705              52,947
                                                                          -------             --------
     Balance at End of Period                                    $         21,414    $         21,719
                                                                          =======             ========

Supplemental Information
     Business Acquired:
          Fair Value of assets acquired                          $          7,842    $        247,611
          Liabilities assumed                                                 (30)            (62,869)
                                                                           ------             --------
          Cash paid for businesses acquired                      $          7,812    $        184,742
                                                                           ======             ========

     Cash Paid (Refunded) During the Period for:
          Interest                                               $          7,467    $          3,405
          Income taxes - Net                                     $         (1,554)   $          9,029



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
     consolidated   financial   position  of  John  Wiley  &  Sons,   Inc.,  and
     Subsidiaries (the "Company") as of October 31, 2002 and 2001, and April 30,
     2002,  and  results  of  operations  and cash flows for the  periods  ended
     October 31, 2002 and 2001.  The results for the three months and six months
     ended October 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 (in thousands):




                                                          Three Months                        Six Months
                                                       Ended October 31,                  Ended October 31,
                                                 ------------------------------    --------------------------------
                                                      2002              2001             2002              2001
                                                 -----------      -------------    -------------     --------------
                                                                                               

Net Income                                          $34,731             17,914          $54,761             37,455
Other Comprehensive Income (Loss) -
Transition adjustment for cash flow
           hedges as of May 1, 2001                       -                  -                -               (583)
      Period change in fair value of cash
           flow hedges                                    -                 47              168                 32
      Foreign currency translation
           adjustments                                  253               (824)           3,089               (267)
                                                 -----------      -------------    -------------     --------------
Comprehensive Income                                $34,984             17,137          $58,018             36,637
                                                 ===========      =============    =============     ==============




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


                                         Three Months Ended October 31, 2002               Six Months Ended October 31, 2002
                                         -----------------------------------               ---------------------------------
                                     Beginning       Change for         Ending         Beginning        Change for        Ending
                                     Balance          Period           Balance          Balance           Period         Balance
                                  -------------    ------------     ------------    --------------     ------------    -----------
                                                                                                          
Foreign currency
translation adjustment        $            302             253             555   $        (2,534)            3,089            555
Cash flow hedge                              -               -               -              (168)              168              -
                                  -------------    ------------     ------------    --------------     ------------    -----------
Total                         $            302             253             555   $        (2,702)            3,257            555
                                  =============    ============     ============    ==============     ============    ===========





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



                                                       Three Months                           Six Months
                                                     Ended October 31,                    Ended October 31,
                                             ----------------------------------    ---------------------------------
                                                  2002               2001              2002               2001
                                             ---------------    ---------------    --------------    ---------------
                                                                                               

   Weighted average shares outstanding
                                                   61,588             61,135             61,742            60,844
   Less:  Unearned deferred compensation
         shares                                      (159)              (273)              (162)             (266)
                                             ---------------    ---------------    --------------    ---------------
   Shares used for basic income per share          61,429             60,862             61,580            60,578
   Dilutive effect of stock options and
         other stock awards                         1,663              2,313              1,790             2,399
                                             ---------------    ---------------    --------------    ---------------
    Shares used for diluted income per share       63,092             63,175             63,370            62,977
                                             ===============    ===============    ==============    ===============

     For the three and six months  ended  October 31, 2002 and 2001,  options to
     purchase  shares of Class A common  stock of 2.1 million  and 1.2  million,
     respectively,  have been excluded  from the shares used for diluted  income
     per share as their inclusion would have been antidilutive.

4. Inventories were as follows (in thousands):



                                               October 31, April 30,
                                         --------------------------------
                                               2002              2001             2002
                                         --------------    --------------    -------------
                                                                         


     Finished goods                            $70,783            67,797          $62,756

     Work-in-process                             6,708             4,479            6,845

     Paper, cloth and other                      6,777             4,042            3,811
                                         --------------    --------------    -------------
                                                84,268            76,318           73,412

     LIFO reserve                               (3,814)           (3,291)          (3,613)
                                         --------------    --------------    -------------

     Total inventories                         $80,454            73,027          $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 October 31,
                                                -----------------------------------------------------------------------------------
                                                                  2002                                       2001
                                                -----------------------------------------    --------------------------------------
                                                                                    (thousands)
                                                                  Inter-                                     Inter-
                                                  External       segment                       External     segment
                                                  Customers       Sales         Total         Customers      Sales        Total
                                                -------------- ------------- ------------    ------------- ----------- ------------
                                                                                                         
Revenues
- --------
U.S. Segments:
     Professional/Trade                             $80,506        9,153         89,659          $53,782       3,844       57,626
     Scientific, Technical, and Medical              40,339        2,077         42,416           40,215       1,565       41,780
     Higher Education                                28,954        7,621         36,575           27,835       7,103       34,938
European Segment                                     51,406        3,671         55,077           38,521       2,695       41,216
Other Segment                                        21,803          132         21,935           15,848         186       16,034
Eliminations                                              -      (22,654)       (22,654)                -    (15,393)     (15,393)
                                                -------------- ------------- ------------    ------------- ----------- ------------
Total Revenues                                     $223,008             -       223,008         $176,201            -     176,201
                                                -------------- ------------- ------------    ------------- ----------- ------------

Direct Contribution to Profit
- -----------------------------
U.S. Segments:
     Professional/Trade                                                         $27,492                                   $15,018
     Scientific, Technical, and Medical                                          20,400                                    18,696
     Higher Education                                                             8,625                                    10,997
European Segment                                                                 17,039                                    13,146
Other Segment                                                                     4,050                                     2,952
                                                                             ------------                              ------------
Total Direct Contribution to Profit                                              77,606                                    60,809

Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                                                               (11,410)                                   (8,621)
     Information Technology                                                     (10,665)                                   (6,779)
     Finance                                                                     (6,744)                                   (5,560)
     Other Administration                                                       (12,936)                                  (10,936)
                                                                             ------------                              ------------
Total Shared Services and Administration Costs                                  (41,755)                                  (31,896)
                                                                             ------------                              ------------
Operating Income                                                                 35,851                                    28,913
Interest Expense  - Net                                                          (2,124)                                   (1,997)
                                                                             ------------                              ------------
Income Before Taxes                                                             $33,727                                   $26,916
                                                                             ============                              ============






                                                                            Six Months Ended October 31,
                                                 -----------------------------------------------------------------------------------
                                                                   2002                                       2001
                                                 -----------------------------------------    --------------------------------------
                                                                                       (thousands)
                                                                   Inter-                                     Inter-
                                                   External       segment                       External     segment
                                                   Customers       Sales         Total         Customers      Sales        Total
                                                 -------------- ------------- ------------    ------------- ----------- ------------
                                                                                                          
Revenues
- --------
U.S. Segments:
     Professional/Trade                             $143,903       15,937        159,840          $89,551       7,431       96,982
     Scientific, Technical, and Medical               80,977        3,896         84,873           78,769       3,127       81,896
     Higher Education                                 67,001       14,489         81,490           64,229      13,043       77,272
European Segment                                      94,838        8,131        102,969           72,910       6,061       78,971
Other Segment                                         42,726          369         43,095           31,786         405       32,191
Eliminations                                               -      (42,822)       (42,822)               -     (30,067)     (30,067)
                                                 -------------- ------------- ------------    ------------- ----------- ------------
Total Revenues                                      $429,445             -       429,445         $337,245           -      337,245
                                                 -------------- ------------- ------------    ------------- ----------- ------------

Direct Contribution to Profit
- -----------------------------
U.S. Segments:
     Professional/Trade                                                          $41,784                                   $22,282
     Scientific, Technical, and Medical                                           40,717                                    36,635
     Higher Education                                                             26,783                                    28,114
European Segment                                                                  33,075                                    26,496
Other Segment                                                                      7,662                                     6,372
                                                                              ------------                              ------------
Total Direct Contribution to Profit                                              150,021                                   119,899

Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                                                                (22,464)                                  (15,579)
     Information Technology                                                      (19,187)                                  (13,639)
     Finance                                                                     (14,111)                                  (10,382)
     Other Administration                                                        (25,235)                                  (20,849)
                                                                              ------------                              ------------
Total Shared Services and Administration Costs                                   (80,997)                                  (60,449)
Unusual Items - Relocation Expenses                                               (2,465)                                        -
                                                                              ------------                              ------------
Operating Income                                                                  66,559                                    59,450
Interest Expense  - Net                                                           (3,861)                                   (2,701)
                                                                              ------------                              ------------
Income Before Taxes                                                              $62,698                                   $56,749
                                                                              ============                              ============




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-known  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.  During the second quarter
     of fiscal 2003,  the Company  finalized  its purchase  accounting  for this
     acquisition.

     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 net income of the
     Company, giving effect to SFAS No. 142 as if it were adopted on May 1, 2001



                                                     Three Months Ended October 31,       Six Months Ended October 31,
                                                     -----------------------------     ------------------------------
                                                         2002             2001             2002             2001
                                                     -----------      ------------     -----------      -------------
                                                                                                  
Net income, as reported                                 $34,731            17,914         $54,761           37,455
Add back: amortization expense, net of tax
     Indefinite lived intangibles                             -             1,000               -            2,001
     Goodwill                                                 -               991               -            1,961
                                                     -----------      ------------     -----------      -------------
Adjusted net income                                     $34,731            19,905         $54,761           41,417
                                                     ===========      ============     ===========      =============
Income per Diluted Share:
     As reported                                          $0.55              0.28           $0.86             0.59
     Adjusted                                             $0.55              0.32           $0.86             0.66

Income per Basic Share:
     As reported                                          $0.57              0.29           $0.89             0.62
     Adjusted                                             $0.57              0.33           $0.89             0.68



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       October 31, 2002
                                       --------------------    ------------------    ------------------    ----------------------
                                                                                                        

   Professional/Trade                         $146,191                    -                2,053                 148,244
   Scientific, Technical and Medical            23,193                    -                    -                  23,193
   European                                     18,010                    -                1,580                  19,590
   Other                                         1,705                    -                   42                   1,747
                                       --------------------    ------------------    -----------------     ----------------------
   Total                                      $189,099                    -                3,675                 192,774
                                       ====================    ==================    =================     ======================



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



                                                    As of                           As of
                                               October 31, 2002                April 30, 2002
                                             ---------------------           --------------------
                                                                               
   Acquired publication rights                     $152,295                        263,392
   Accumulated amortization                         (38,570)                       (57,815)
                                             ---------------------           --------------------
    Net acquired publication rights                 113,725                        205,577

   Covenants not to compete                           1,590                          1,257
   Accumulated amortization                            (872)                          (937)
                                             ---------------------           --------------------
     Net covenants not to compete                       718                            320
                                             ---------------------           --------------------
   Total                                           $114,443                        205,897
                                             =====================           ====================




     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 $9.3 million; 2004 $9.1 million; 2005 $8.9 million,
     2006 $8.6 million and 2007 $8.5 million.  As acquisitions  and dispositions
     occur in the future and as purchase price allocations are finalized,  these
     amounts may vary.

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



                                          As of                       As of
                                    October 31, 2002              April 30, 2002
                                  ----------------------      ---------------------
                                                                  
     Acquired publication rights          $107,216                      11,498
     Branded trademarks                     57,900                      57,900
                                  ----------------------      ---------------------
                                          $165,116                      69,398
                                  ======================      =====================



8.   Recent Accounting Standards
     ---------------------------
     In October 2001,  the Financial  Accounting  Standards  Board (FASB) 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  FASB  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".  SFAS 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.   Special  Items
     --------------
     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 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
     October  31,  2002 is an  accrued  liability  of $5.8  million  principally
     related to the remaining  lease payments on the vacated offices in New York
     City.

     During the second quarter of fiscal year 2003 the Company merged several of
     its  European  subsidiaries  into a new legal  entity,  which  enabled  the
     Company  to  increase  the   tax-deductible   asset  basis  of  the  merged
     subsidiaries  to the current market value creating a tax asset greater than
     the related  book  value.  The  increase  in tax basis  resulted in a $12.0
     million  $.19 per diluted  share tax benefit  recognized  as income for the
     period and a deferred tax asset in the Consolidated  Statement of Financial
     Position.


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

RESULTS OF OPERATIONS -
SECOND QUARTER ENDED OCTOBER 31, 2002

Net income for the second  quarter  increased  27% to $22.7 million or $0.36 per
diluted share  excluding a one-time  $12.0 million tax benefit and including the
effect of the adoption of Statement of Financial  Accounting  Standards ("SFAS")
No. 142,  compared  with $17.9  million or $0.28 per diluted share in the second
quarter of last year.  Net  income  for the second  quarter of fiscal  year 2003
including  the  one-time  tax  benefit,  was $34.7  million or $0.55 per diluted
share.  The  one-time  tax benefit of $12.0  million or $0.19 per diluted  share
recognized in the second quarter of fiscal year 2003 is described below.

Revenues for the second  quarter of 2003 of $223.0  million  increased 27%, from
$176.2 million in the prior year's quarter.  The second quarter revenue increase
was principally due to the combined effects of contributions  from acquisitions,
most  notably  Hungry  Minds,  and  organic  growth  in  the  Professional/Trade
business.  Continuing  improvement  in  Asian  markets,  excluding  Japan,  also
contributed to the year-to-year revenue growth. Excluding Hungry Minds, revenues
for the quarter advanced 11% over the prior year.

In the second quarter,  cost of sales and operating and administrative  expenses
increased  by 36% and  25%,  respectively.  The  increase  in cost of sales as a
percent of revenue was principally due to product mix and the addition of Hungry
Minds. While Hungry Minds has attractive  financial  characteristics,  its gross
profit as a percent of revenue is lower than the  Company's  consolidated  gross
margin.  Operating and administrative  expense increases reflect the incremental
costs  related  to  acquisitions,  depreciation  on  new  facilities  and  other
non-recurring corporate costs.

Operating  income  for the  current  quarter  increased  24% to  $35.9  million,
compared to $28.9 million in the prior year.

During  the  second  quarter,   the  company  merged  several  of  its  European
subsidiaries into a new legal entity,  which enabled the company to increase the
tax-deductible  asset basis of the merged  subsidiaries  to the  current  market
value. Under U.S.  accounting  principles,  the tax benefit  attributable to the
increase  in tax basis is  immediately  included  in  income.  From an  economic
perspective,  the cash benefit of this change will be recognized pro-rata over a
15 year period.  Excluding the one-time tax benefit in the current quarter,  the
effective tax and the effect of SFAS No. 142 rate was 32.7%, compared with 33.4%
in the prior year's 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  approximately  $2.0 million,  or 3 cents per diluted
share for the current quarter.


Operating  income and net income for the second  quarter  excluding the one-time
tax benefit and the  elimination of amortization of goodwill and indefinite life
intangibles was as follows (in thousands):



                                       Quarter Ending October 31,
                               -------------------------------------------
                                      2002                    2001
                               --------------------    -------------------
                                                         
Operating Income as reported        $35,851                  28,913
One-time tax benefit                      -                   2,416
                               --------------------    -------------------
Operating income as adjusted        $35,851                  31,329
                               ====================    ===================

Net Income as reported               34,731                  17,914
SFAS No. 142, net of taxes                -                   1,991
One-time tax benefit                (12,025)                      -
                               --------------------    -------------------
Net Income as adjusted               22,706                  19,905
                               ====================    ===================



SEGMENT RESULTS

Professional/Trade
- ------------------

U.S.  Professional/Trade  revenues  of  $89.7  million  for the  second  quarter
advanced 56% over the comparable prior year period, and the direct  contribution
to profit advanced 83% to $27.5 million. The increase was mainly attributable to
the addition of Hungry  Minds,  which was acquired on  September  21, 2001,  and
organic  growth.  Excluding  Hungry Minds,  Professional/Trade  revenues for the
quarter were up 9%. The direct contribution margin increased to 30.7% from 26.1%
in the prior year  principally  due to the  addition  of Hungry  Minds  consumer
titles.

The Company's  business  program showed  strength in a soft  marketplace.  Eight
titles  were  on  major   bestseller   lists  during  the   quarter,   including
Prechter/Conquer  the Crash:  You Can  Survive  and  Prosper  in a  Deflationary
Depression;  Lencioni/Five Dysfunctions of a Team: A Leadership Fable; Tyson and
Brown/Home   Buying   For   Dummies;   JK   Lasser's   Your   Income  Tax  2002;
Kindleberger/Manias,  Panics and  Crashes:  A History of Financial  Crises,  4th
Edition;  Byron/Martha Inc;  Brennan/Straight Talk on Investing;  and Fusaro and
Miller/What Went Wrong at Enron.  The Company  recently  published a second book
about  Enron,  which  received  positive  reviews  from The New York  Times  and
Barrons.  Enron:  The Rise and Fall was written by Loren Fox, a highly respected
financial writer who follows the energy markets.

The Company  announced a strategic  alliance with  MindLeaders to extend the For
Dummies brand into a high-quality and engaging self-paced online product for the
corporate market. The Company also began a publishing alliance with Morningstar,
Inc.,  the  investment  research  firm based in  Chicago,  to  publish  the 2003
editions of Stocks 500 and Funds 500, as well as new branded titles.

The Company's consumer areas performed well,  particularly  cooking,  reference,
and travel, led by the Betty Crocker, For Dummies,  Frommer's, and Webster's New
World brands.  Dummies.com  re-launched  in  September,  providing a vibrant new
website for this popular brand.

The Company's  technology  publishing did well with its consumer titles in areas
such as digital  photography,  digital imaging software,  general PC technology,
Windows XP, home networking, eBay, and CD/DVD recording. The Art of Deception by


the infamous hacker Kevin Mitnick launched in October,  generating  strong sales
worldwide.  The  Company's   professional/academic   programs  in  architecture,
culinary/hospitality,  psychology  and  teacher  education  had a  solid  second
quarter. Highlights include successful releases of Chin/Architectural  Graphics,
4/e, and Gisslen/Professional  Cooking, 5/e, as well as strong backlist sales of
the National  Restaurant  Association  Educational  Foundation's food sanitation
books.

Scientific, Technical And Medical (STM)
- --------------------------------------

U.S. STM revenues of $42.4  million  increased 2% over the prior year.  Journals
continued  to perform  well as a result of new and  renewed  Wiley  InterScience
licenses and journal  subscriptions.  Although some key frontlist books, notably
Considine's Van Nostrand Scientific  Encyclopedia,  are exceeding  expectations,
overall book sales have been sluggish. In addition, revenues in the quarter were
affected somewhat by delayed publication  schedules.  The direct contribution to
profit  increased 9% to $20.4 million from $18.7 million  mainly due to the same
effects. Globally, STM revenues increased 12% for the second quarter.

Wiley  InterScience's  momentum in the second  quarter  reflects the  continuing
demand from the research community for its quality content.  Over the past year,
the online service  experienced a significant  increase in the number of journal
articles  viewed with 71% growth from the prior year's second  quarter.  Several
Enhanced  Access  Licenses were signed during the quarter,  including with HeBIS
Consortium in Germany and Kyushu University in Japan.

The Company continues to add content and functionality to Wiley  InterScience to
meet  customer  needs and increase its revenue  base. At the end of the quarter,
the British Journal of Surgery MobileEdition launched, delivering surgeons rapid
access to its comprehensive and current research information via the convenience
of their PDA's.  As part of the Company's  strategy to increase  revenue  growth
from its online STM book program,  three new major reference works were launched
online in October. A new feature called Profiled Alerts was introduced, allowing
registered  users to save search  queries and trigger e-mail alerts when content
is published that matches the search query.

Wiley author and longstanding journal editorial board member, Kurt Wuthrich, was
awarded the Nobel Prize in Chemistry in October. Also named, as a Nobel Laureate
in Physiology or Medicine was H. Robert Horvitz, co-recipient of the first Wiley
Prize in the BioMedical Sciences.

As part of the Company's  strategy to accelerate  growth in its journal  program
and  leverage  its Wiley  InterScience  investment,  the  Company's  renewed its
journal  publishing  agreements  with  several  societies  during  the  quarter,
including  Cancer,  a publication of the American  Cancer  Society;  Arthritis &
Rheumatism;  Arthritis Care & Research; Environmental and Molecular Mutagenesis;
Muscle & Nerve; Clinical Anatomy; and Teratology.

In August,  building on an existing  relationship  with IEEE Press,  the Company
signed  an  agreement  with the  IEEE  Computer  Society,  the  world's  leading
organization  of computer  professionals,  to develop  and publish a  co-branded
imprint of books in the fields of computer science and software engineering,  as
well as to distribute IEEE Computer Society Press backlist titles.

Higher Education
- ----------------

Second quarter U.S. Higher Education  revenues of $36.6 million  increased 5% as
compared to the prior year. Driving this growth were sales of Tortora/Principles


Of Anatomy and  Physiology  10/e;  Kieso/Intermediate  Accounting  10/e  Update;
Halliday/Fundamentals    Of    Physics    6/e;    Hughes-Hallet/Calculus    3/e;
Cutnell/Physics  7/e; and the titles  acquired last year from Thomson  Learning.
Revenue growth in the U.S.  continued to be slowed by sluggish market conditions
in engineering. The direct contribution to profit decreased 22% to $8.6 million,
principally due to product  development costs,  product mix and investment in an
e-learning initiative.  Globally, Higher Education revenues increased 8% for the
second quarter.

Several  new  textbooks  were  published  during the second  quarter,  including
Barnett/Analytic  Trigonometry  with  Applications,   8/e;  Botkin/Environmental
Science, 4/e; DeBlij/Concepts and Regions in Geography;  DeBlij/Human Geography,
7/e;  Haykin/Signals  and  Systems,  2/e;   Kieso/Fundamentals  of  Intermediate
Accounting with CD; Schermerhorn/Organizational  Behavior, 8/e; and Stern/Cobol,
10/e.

Traffic on our Higher Education website,  which offers online learning materials
on more than 2,000 subsites to support and supplement  textbooks,  has increased
significantly.  The  traffic  was  driven by the  increased  number  of  student
companion sites, as well as the enhanced value of the materials on these sites.

Europe
- ------

European  segment  revenues of $55.1 million  advanced 34% over the prior year's
second quarter driven by acquisition and organic growth.  Excluding acquisitions
(Hungry Minds, GIT Verlag, and A&M Publishing), revenues for the quarter were up
12%. The direct  contribution  to profit of $17.0 million was 30% over the prior
year. The direct  contribution  margin was 30.9% in the current period  compared
with 31.9% in the prior  year  mainly due to  product  mix.  Revenue  growth was
fueled   by   strong   performances   in   the   journals   program,   as   well
professional/trade  titles and acquisitions.  Top-selling Wiley titles in Europe
during the quarter included: Prechter /Conquer the Crash;  Tortora/Principles of
Anatomy  and  Physiology;   Devlin/Textbook   of   Biochemistry   with  Clinical
Correlations,  and  the  journal,  Numerical  Methods  in  Engineering.   Higher
Education sales were also healthy, with especially strong growth from indigenous
textbooks.

The  Company's  European  segment  published  the first issue of Wilmott,  a new
magazine  for  quantitative  finance  professionals.  The  magazine,  which is a
subscription  publication with some advertising,  is being marketed successfully
on Paul Wilmott's  website.  Mr.  Wilmott,  who has written or co-authored  four
Wiley books,  has been described by the Financial  Times as a "cult  derivatives
lecturer" and commands a large following.

Other Segment
- -------------

The other segment  revenues  advanced 37% for the quarter due to strong  revenue
from the journals program,  as well as the book businesses  outside of Japan and
Australia,  where the  markets  have been soft.  Rapid  growth of the  Company's
subscription and translation  rights  businesses  continued in Asia,  notably in
China. In India, the Company's joint-venture company has performed well with its
sales of technology and For Dummies titles.

The Company's  Asia  subsidiary  published its first  indigenous  title with the
World Economic Forum,  Recreating Asia, was launched in September at the Forum's
Asian conference in Kuala Lumpur with support from the Malaysian Prime Minister,
Dr.  Mahathir.  The second  title,  China:  Enabling a New Era,  will publish in
January 2003.



The Company's Australia subsidiary was awarded an "Employer of Choice for Women"
citation by the Australian  Federal  Government's Equal Opportunity for Women in
the Workplace  Agency.  Only one hundred  companies  received this  much-coveted
designation out of the nearly 3,000 that applied.

Shared Services and Administrative Costs
- ----------------------------------------

Shared services and administrative costs increased $9.9 million to $41.8 million
over the prior years second  quarter  mainly due to  acquisitions,  most notably
Hungry Minds and other corporate costs.




RESULTS OF OPERATIONS -
SIX MONTHS ENDED OCTOBER 31, 2002

Revenues for the first six months of $429.4  million  advanced 27% compared with
$337.2 million in the prior year period. Operating income increased 16% to $69.0
million, compared with $59.5 million in the prior year excluding $2.5 million of
unusual charges  related to the relocation of the company's  headquarters in the
first  quarter of fiscal year 2003 and  including  the effect of the adoption of
SFAS No. 142.  Including the relocation  charge,  operating income for the first
half of fiscal year 2003 was $66.6 million.

Excluding the relocation  charges and the one-time tax benefit of $12.0 million,
net income advanced 18% to $44.2 million, and income per diluted share increased
19% to $.70.  Operating income and net income excluding the relocation  charges,
the one-time tax benefit and the  elimination  of  amortization  of goodwill and
indefinite  life  intangibles  for the six  month  period  were as  follows  (in
thousands):



                                                   Six Months Ended October 31,
                                            ------------------------------------------
                                                   2002                    2001
                                            --------------------    ------------------
                                                                       
Operating Income as reported                        $ 66,559                59,450
Unusual relocation charges                             2,465                     -
SFAS No. 142                                               -                 4,810
                                            --------------------    ------------------
  Operating income as adjusted                      $ 69,024                64,260
                                            ====================    ==================

Net Income as reported                              $ 54,761                37,455
Unusual relocation charges, net of taxes               1,479                     -
SFAS No. 142, net of taxes                                -                  3,962
One-time tax benefit                                 (12,025)                    -
                                            --------------------    -----------------
  Net income as adjusted                            $ 44,215                41,417
                                            ====================    =================



Cost of sales as a percentage  of revenues was 34.0%  compared with 31.7% in the
prior year.  Operating and  administrative  expenses as a percentage of revenues
were 48.8%, compared with 48.1% in the prior year's first six months.  Operating
expenses  increased  29% over the prior  year.  The  operating  margin was 16.1%
compared with 17.6% in the prior year period,  excluding the unusual  relocation
charge and  including the effects of SFAS No. 142. The reduction in gross margin
was  principally  due to the Hungry  Minds  acquisition.  While Hungry Minds has
attractive  financial  characteristics,  its  gross  margin  is  lower  than the
Company's consolidated gross margin.



Interest  expense net of interest  income  increased $1.2 million as a result of
higher debt mainly due to the financing of the Hungry Minds acquisition.

Excluding the one-time tax benefit of $12.0 million,  the effective tax rate was
31.8% in the current six month period compared with 34.0% in the prior year. The
decline  is mainly due to lower  foreign  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.

SEGMENT RESULTS

Professional/Trade
- ------------------
U.S.  Professional/Trade  revenues  of $159.8  million  for the first six months
advanced 65% over the comparable  prior year period and the direct  contribution
to profit  advanced 88% to $41.8 million,  reflecting the positive effect of the
Hungry Minds  acquisition and organic growth.  Excluding  Hungry Minds,  revenue
grew by 4%.  The  direct  contribution  margin in the first six months of fiscal
year 2003 was 26.1% as compared to 23.0% in the prior year.

Scientific, Technical and Medical (STM)
- ---------------------------------------
U.S.  STM  revenues  of $84.9  million  increased  4% 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  11% to $40.7
million. Globally, STM revenue for the first half of the year increased 12% over
the prior year period.

Higher Education
- ----------------
U.S.  Higher  Education  revenues of $81.5  million  increased 5% from the prior
year. The direct contribution to profit decreased 5% to $26.8 million mainly due
to product  mix,  product  development  costs and  investment  in an  e-learning
initiative.  The direct  contribution  margin  decreased to 32.9%  compared with
36.4% in the prior year. Globally Higher Education revenue for the first half of
the year increased 7% over the prior year period.

Europe
- ------
European  revenues of $103.0  million for the first six months  advanced 30% and
the direct  contribution to profit of $33.1 million increased 25% over the prior
year. The  improvement  was  principally  due to the strong sales of journal and
professional/trade titles in addition to revenue from acquisitions.

Other Segments
- --------------
The other segment  revenues of $43.1  million for the first six months  advanced
34% and the direct  contribution  margin  increased 20% over the prior year. The
improvement  was mainly due to  additional  revenue from the sale of Hungry Mind
titles, higher sales of Canadian  professional/trade and higher education titles
and growth of the Company's  subscription  and  translation  rights  business in
Asia.

LIQUIDITY AND CAPITAL RESOURCES

Operating  activities for the first half of fiscal 2003 provided $3.9 million of
cash, as compared to a use of $29.6 million in the prior period. The improvement
reflected  higher net income and lower  acquisition  related payments this year.
The  first  six  months  of the  Company's  fiscal  year is a period of cash use
consistent  with the  cyclicality of the journal  subscription  business and the
Higher Education segments receipts.


Investing  activities  used $69.7  million  for the first half of fiscal 2003 as
compared to $218.3 million in the prior year period. Investing activities in the
current six month period  included the  acquisition of titles from Prentice Hall
Direct/Pearson Education for $6.5 million and $27.4 million capital expenditures
for the purchase of a building in the United Kingdom and leasehold  improvements
at the Company's new Hoboken, NJ headquarters.  Capital  expenditures  excluding
acquisitions  for the full fiscal year 2003 are  projected  to be  approximately
$131 million,  including $45 million of relocation  expenditures in the U.S. and
Europe.

Current year  financing  activities  primarily  reflect the purchase of treasury
shares,  dividend  payments,  and  borrowings  of $90.0 million from our line of
credit to finance the  investing  activities  and the  payment of $30.0  million
against  long-term  debt. As expected,  the Company's cash  requirements  peaked
during the second quarter due to the  cyclicality of the Company's  business and
expenditures related to the relocation of the Company's headquarters to Hoboken,
New Jersey.  The Company  expects  borrowing to decline for the remainder of the
year.

Although  the  statement  of financial  condition  indicates a negative  working
capital of $68.4 million,  current liabilities include $52.0 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 $325.0  million of
variable rate loans  outstanding at October 31, 2002,  which  approximated  fair
value.  The Company  had $60.0  million  available  under its  revolving  credit
facilities at October 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.

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  October  31,  2002  was
approximately 2.60%. A hypothetical 1% change in interest rates for the variable
rate debt would  affect  annual net income and cash flow by  approximately  $1.7
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. At October
31, 2002 the Company has no outstanding foreign exchange contracts.  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

The Company maintains disclosure controls and procedures designed to ensure that
information  required to be  disclosed in reports  filed or submitted  under the
Securities Exchange Act of 1934, as amended, is recorded, processed,  summarized
and reported  within the time periods  specified by the  Securities and Exchange
Commission's  rules and regulations.  The Company's Chief Executive  Officer and
Chief Financial  Officer,  together with the Chief Accounting  Officer and other
members of the  Company's  management,  have  conducted an  evaluation  of these
disclosure controls and procedures as of a date within 90 days prior to the date
of filing this report. Based on this evaluation, the Chief Executive Officer and
Chief Financial  Officer have concluded that the Company's  disclosure  controls
and procedures are effective. There were no significant changes in the Company's
internal  controls  or in other  factors  that could  significantly  affect such
internal  controls  subsequent to this  evaluation.  Accordingly,  no corrective
actions were required or undertaken with respect to the internal controls.




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 the President and Chief
                Executive Officer

         99.2 - 18 U.S.C. Section 1350 Certificate by the Chief Financial and
                Operations Officer

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






                                   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:   December 12, 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.

     -    The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

                    a)   designed  such  disclosure  controls and  procedures to
                         ensure  that  material   information  relating  to  the
                         registrant, including its consolidated subsidiaries, is
                         made  known  to us by  others  within  those  entities,
                         particularly  during the period in which this quarterly
                         report is being prepared;

                    b)   evaluated  the   effectiveness   of  the   registrant's
                         disclosure  controls and procedures as of a date within
                         90 days  prior  to the  filing  date of this  quarterly
                         report (the "Evaluation Date"); and

                    c)   presented  in this  quarterly  report  our  conclusions
                         about the effectiveness of the disclosure  controls and
                         procedures based on our evaluation as of the Evaluation
                         Date;

     -    The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

                    a)   all significant deficiencies in the design or operation
                         of internal  controls which would adversely  affect the
                         registrant's ability to record, process,  summarize and
                         report  financial  data  and  have  identified  for the
                         registrant's   auditors  any  material   weaknesses  in
                         internal controls; and

                    b)   any  fraud,  whether  or not  material,  that  involves
                         management  or other  employees  who have a significant
                         role in the registrant's internal controls; and

     -    The registrant's other certifying officer and I have indicated in this
          quarterly  report  whether  or not there were  significant  changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weakness.


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

                                                   Dated:  December 12, 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.

     -    The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

                    a)   designed  such  disclosure  controls and  procedures to
                         ensure  that  material   information  relating  to  the
                         registrant, including its consolidated subsidiaries, is
                         made  known  to us by  others  within  those  entities,
                         particularly  during the period in which this quarterly
                         report is being prepared;

                    b)   evaluated  the   effectiveness   of  the   registrant's
                         disclosure  controls and procedures as of a date within
                         90 days  prior  to the  filing  date of this  quarterly
                         report (the "Evaluation Date"); and

                    c)   presented  in this  quarterly  report  our  conclusions
                         about the effectiveness of the disclosure  controls and
                         procedures based on our evaluation as of the Evaluation
                         Date;

     -    The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

                    a)   all significant deficiencies in the design or operation
                         of internal  controls which would adversely  affect the
                         registrant's ability to record, process,  summarize and
                         report  financial  data  and  have  identified  for the
                         registrant's   auditors  any  material   weaknesses  in
                         internal controls; and

                    b)   any  fraud,  whether  or not  material,  that  involves
                         management  or other  employees  who have a significant
                         role in the registrant's internal controls; and

     -    The registrant's other certifying officer and I have indicated in this
          quarterly  report  whether  or not there were  significant  changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weakness.



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


                                           Dated:  December 12, 2002





                                                                   Exhibit 99.1


                            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 October 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 based on my knowledge:

               (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

         December 12, 2002



                                                                   Exhibit 99.2


                            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 October 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 based on my knowledge:

               (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

         December 12, 2002