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


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

For the quarterly period ended January 31, 2003      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 January 31, 2003 were:

                     Class A, par value $1.00 - 50,081,330
                     Class B, par value $1.00 - 11,575,964


                  This is the first page of a 27 page document




                             JOHN WILEY & SONS, INC.

                                      INDEX







PART I - FINANCIAL INFORMATION                                                                     PAGE NO.
                                                                                                

Item 1.    Financial Statements.

           Condensed Consolidated Statements of Financial Position - Unaudited
              as of January 31, 2003 and 2002, and April 30, 2002........................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the Three and Nine Months ended January 31, 2003 and 2002..............................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the Nine Months ended January 31, 2003 and 2002....................................... 5

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

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................................................14-21

Item 3.    Quantitative and Qualitative Disclosures About Market Risk................................21-22

Item 4.    Controls and Procedures......................................................................22

PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K.............................................................22

SIGNATURES AND CERTIFICATIONS........................................................................23-25


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)
                                                                                    January 31,                      April 30,
                                                                        ------------------------------------      ----------------
Assets                                                                       2003                 2002                 2002
                                                                        ----------------     ---------------      ----------------
                                                                                                                
Current Assets

     Cash and cash equivalents                                        $         31,941               80,487     $        39,705
     Accounts receivable                                                       157,698              137,535             101,084
     Taxes receivable                                                            4,238               10,168              18,664
     Inventories                                                                80,545               68,994              69,799
     Deferred income tax benefits                                               33,331               34,915              34,394
     Prepaid expenses                                                           10,566               11,194              11,613
                                                                         ----------------     ---------------      ----------------
                Total Current Assets                                           318,319              343,293             275,259


Product Development Assets                                                      62,107               63,266              63,055
Property and Equipment                                                         109,756               63,501              72,127
Intangible Assets                                                              280,142              249,666             275,295
Goodwill                                                                       193,392              170,427             189,099
Deferred Income Tax Benefits                                                    11,410                2,182               1,351
Other Assets                                                                    20,459               20,230              19,959
                                                                         ----------------     ---------------      ----------------
                Total Assets                                          $         995,585             912,565     $       896,145
                                                                         ================     ===============      ================
Liabilities & Shareholders' Equity

Current Liabilities

     Current portion of long-term debt                                $         35,000               30,000     $        30,000
     Accounts and royalties payable                                             99,106               87,870              67,516
     Deferred subscription revenues                                            148,524              146,224             125,793
     Accrued income taxes                                                       21,753               18,897               9,769
     Other accrued liabilities                                                  64,183               63,312              87,315
                                                                         ----------------     ---------------      ----------------
                Total Current Liabilities                                      368,566              346,303             320,393


Long-Term Debt                                                                 200,000              235,000             235,000
Other Long-Term Liabilities                                                     59,991               46,428              49,827
Deferred Income Taxes                                                           15,004               10,324              14,275

Shareholders' Equity                                                           352,024              274,510             276,650
                                                                        ----------------     ---------------      ----------------
                 Total Liabilities & Shareholders' Equity             $        995,585              912,565     $       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                             Nine Months
                                                                 Ended January 31,                       Ended January 31,
                                                    ---------------------------------------   -------------------------------------
                                                              2003              2002                  2003               2002
                                                    --------------------   ----------------   -------------------   ---------------
                                                                                                               


  Revenues                                          $          221,196           207,981      $       650,641            545,226

  Costs and Expenses
       Cost of sales                                            72,674            70,657              218,646            177,542
       Operating and administrative expenses                   109,122            98,213              318,860            260,457
       Amortization of intangibles                               2,548             4,395                7,259             13,061
       Unusual Item - Relocation related expenses                    -                 -                2,465                  -
                                                    --------------------   ----------------   -------------------   ---------------
       Total Costs and Expenses                                184,344           173,265              547,230            451,060
                                                    --------------------   ----------------   -------------------   ---------------

  Operating Income                                              36,852            34,716              103,411             94,166

  Interest Income and Other - Net                                  713              (215)               1,234                 43
  Interest Expense                                              (2,086)           (2,149)              (6,468)            (5,108)
                                                    --------------------   ----------------   -------------------   ---------------
  Interest Expense - Net                                        (1,373)           (2,364)              (5,234)            (5,065)
                                                    --------------------   ----------------   -------------------   ---------------

  Income Before Taxes                                           35,479            32,352               98,177             89,101
  Provision For Income Taxes                                    11,259            11,000               19,196             30,294
                                                    --------------------   ----------------   -------------------   ---------------

  Net Income                                        $           24,220            21,352      $        78,981             58,807
                                                    --------------------   ----------------   -------------------   ---------------

  Income Per Share
       Diluted                                      $             .39               .34       $          1.25               0.93

       Basic                                        $             .39               .35       $          1.28               0.97

  Cash Dividends Per Share
       Class A Common                               $             .05               .05       $          0.15               0.14
       Class B Common                               $             .05               .05       $          0.15               0.14

  Average Shares
       Diluted                                                  62,575            63,376               63,202             63,036
       Basic                                                    61,447            60,961               61,505             60,632



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 Nine Months
                                                                         Ended January 31,
                                                                    ---------------------------
                                                                        2003             2002
                                                                    ------------      ---------
                                                                                    

  Operating Activities
  --------------------
  Net income                                               $           78,981   $         58,807
  Non-cash items
     Amortization of Intangibles                                        7,259             13,061
     Amortization of Composition Costs                                 22,019             18,206
     Depreciation of Property and Equipment                            17,903             12,315
     Other non-cash items                                              27,906             29,351
  Net change in operating assets and liabilities                      (15,794)            (1,635)
  Payment of acquisition related liabilities                                -            (12,544)
                                                                     -----------        ----------
     Cash Provided By Operating Activities                            138,274            117,561
                                                                     -----------        ----------
  Investing Activities
  --------------------
     Additions to product development assets                          (36,452)           (32,921)
     Additions to property and equipment                              (51,476)           (20,059)
     Acquisition of publishing assets                                  (7,835)          (200,599)
                                                                     -----------        ----------
     Cash Used for Investing Activities                               (95,763)          (253,579)
                                                                     -----------        ----------
  Financing Activities
  --------------------
     Borrowings of long-term debt                                           -            200,000
     Repayment of long-term debt                                      (30,000)           (30,000)
     Purchase of treasury shares                                      (10,380)            (2,783)
     Cash dividends                                                    (9,259)            (8,245)
     Proceeds from exercise of stock options                            1,990              3,722
                                                                     -----------        ----------
     Cash Provided By (Used for) Financing Activities                 (47,649)           162,694
                                                                     -----------        ----------
  Effects of Exchange Rate Changes on Cash                             (2,626)               864
                                                                     -----------        ----------
  Cash and Cash Equivalents
     Increase (decrease) for Period                                    (7,764)            27,540
     Balance at Beginning of Period                                    39,705             52,947
                                                                     -----------        ----------
     Balance at End of Period                              $           31,941   $         80,487
                                                                     ===========        ==========
Supplemental Information
     Businesses Acquired:
          Fair value of assets acquired                    $            7,865   $        268,258
          Liabilities assumed                                             (30)           (67,659)
                                                                     -----------        ----------
          Cash paid for businesses acquired                $            7,835   $        200,599
                                                                     ===========        ==========
     Cash Paid (Refunded) During the Period for:
          Interest                                         $            9,689   $          5,028
          Income taxes - Net                               $           (1,194)  $         10,261


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 January 31, 2003 and 2002, and April 30,
     2002,  and  results  of  operations  and cash flows for the  periods  ended
     January 31, 2003 and 2002. The results for the three months and nine months
     ended January 31, 2003 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 to provide a more
     meaningful comparison.

2.   Comprehensive income was as follows (in thousands):




                                                              Three Months                        Nine Months
                                                            Ended January 31,                  Ended January 31,
                                                      ------------------------------    --------------------------------
                                                         2003              2002             2003              2002
                                                      -----------      -------------    -------------     --------------
                                                                                                   

     Net Income                                          $24,220           21,352            $78,981         58,807
     Other Comprehensive Income (Loss), net of
          taxes -
          Transition adjustment for cash flow
          hedges as of May 1, 2001                             -                  -                -           (454)
           Period change in fair value of cash
                flow hedges                                    -             (115)               168           (212)
           Foreign currency translation
                adjustments                                6,834             (447)             9,923           (714)
                                                      -----------      -------------    -------------     --------------
    Comprehensive Income                                 $31,054           20,790            $89,072         57,427
                                                      ===========      =============    =============     ==============



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


                                           Three Months Ended January 31, 2003               Nine Months Ended January 31, 2003
                                           -----------------------------------               ----------------------------------
                                       Beginning       Change for       Ending            Beginning        Change for      Ending
                                        Balance          Period           Balance          Balance           Period        Balance
                                      -------------    ------------     ------------    --------------     ------------   ----------
                                                                                                            
Foreign currency translation
adjustment                        $            555           6,834           7,389   $        (2,534)            9,923        7,389
Cash flow hedge                                  -               -               -              (168)              168            -
                                      -------------    ------------     ------------    --------------     ------------    ---------
Total                             $            555           6,834           7,389   $        (2,702)           10,091        7,389
                                      =============    ============     ============    ==============     ============    =========



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


                                                       Three Months                          Nine Months
                                                     Ended January 31,                    Ended January 31,
                                             ----------------------------------    ---------------------------------
                                                  2003               2002              2003               2002
                                             ---------------    ---------------    --------------    ---------------
                                                                                                
   Weighted average shares outstanding            61,656             61,238             61,682            60,901
   Less:  Unearned deferred compensation
         shares                                     (209)              (277)              (177)             (269)
                                             ---------------    ---------------    --------------    ---------------
   Shares used for basic income per share         61,447             60,961             61,505            60,632
   Dilutive effect of stock options and
         other stock awards                        1,128              2,415              1,697             2,404
                                             ---------------    ---------------    --------------    ---------------
   Shares used for diluted income per share       62,575             63,376             63,202            63,036
                                             ===============    ===============    ==============    ===============



   For the three and nine months ended  January 31, 2003 and 2002,  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):




                                                    January 31,                 April 30,
                                         --------------------------------    -------------
                                             2003              2002              2002
                                         --------------    --------------    -------------
                                                                         

     Finished goods                         $71,345             62,278         $62,756

     Work-in-process                          6,927              5,602           6,845

     Paper, cloth and other                   6,186              4,505           3,811
                                         --------------    --------------    -------------
                                             84,458             72,385          73,412

     LIFO reserve                            (3,913)            (3,391)         (3,613)
                                         --------------    --------------    -------------
     Total inventories                      $80,545             68,994         $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.  Certain prior year amounts have been
     reclassified  to  provide  a  more  meaningful  comparison.  The  Company's
     reportable segments are based on the management reporting structure used to
     evaluate performance. Segment information is as follows:






                                                                          Three Months Ended January 31,
                                                -----------------------------------------------------------------------------------
                                                                  2003                                       2002
                                                -----------------------------------------    --------------------------------------
                                                                                     (thousands)

                                                                  Inter-                                    Inter-
                                                  External       segment                       External     segment
                                                  Customers       Sales         Total         Customers      Sales        Total
                                                -------------- ------------- ------------    ------------- ----------- ------------
                                                                                                          
Revenues
- --------
U.S. Segments:
     Professional/Trade                             $72,809        8,999         81,808          $76,105      $3,569       79,674
     Scientific, Technical, and Medical              37,486        2,194         39,680           36,619       2,126       38,745
     Higher Education                                37,222        6,383         43,605           36,071       5,730       41,801
European Segment                                     46,075        3,719         49,794           38,229       3,251       41,480
Asia, Australia & Canada                             27,604          255         27,859           20,957         153       21,110
Eliminations                                              -      (21,550)       (21,550)               -     (14,829)     (14,829)
                                                -------------- ------------- ------------    ------------- ----------- ------------
Total Revenues                                     $221,196             -       221,196         $207,981       -          207,981
                                                -------------- ------------- ------------    ------------- ----------- ------------

Direct Contribution to Profit
- -----------------------------
U.S. Segments:
     Professional/Trade                                                         $24,220                                   $21,065
     Scientific, Technical, and Medical                                          17,188                                    16,039
     Higher Education                                                            15,318                                    16,729
European Segment                                                                 14,996                                    14,060
Asia, Australia & Canada                                                          7,063                                     6,101
                                                                             ------------                              ------------
Total Direct Contribution to Profit                                              78,785                                    73,994

Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                                                               (11,651)                                  (10,921)
     Information Technology                                                     (10,898)                                   (9,870)
     Finance                                                                     (6,799)                                   (5,393)
     Other Administration                                                       (12,585)                                  (13,094)
                                                                             ------------                              ------------
Total Shared Services and Administration Costs                                  (41,933)                                  (39,278)
                                                                             ------------                              ------------
Operating Income                                                                 36,852                                    34,716
Interest Expense  - Net                                                          (1,373)                                   (2,364)
                                                                             ------------                              ------------
Income Before Taxes                                                             $35,479                                   $32,352
                                                                             ============                              ============









                                                                          Nine Months Ended January 31,
                                               ------------------------------------------------------------------------------------
                                                                 2003                                        2002
                                               -----------------------------------------    ---------------------------------------
                                                                                   (thousands)

                                                                 Inter-                                     Inter-
                                                 External       segment                       External      segment
                                                 Customers       Sales         Total         Customers       Sales        Total
                                               -------------- ------------- ------------    ------------- ------------ ------------
                                                                                                          
Revenues
- --------
U.S. Segments:
     Professional/Trade                           $216,712       24,936        241,648         $165,656      11,000      176,656
     Scientific, Technical, and Medical            118,463        6,090        124,553          115,388       5,253      120,641
     Higher Education                              104,223       20,872        125,095          100,300      18,773      119,073
European Segment                                   140,913       11,850        152,763          111,139       9,312      120,451
Asia, Australia & Canada                            70,330          624         70,954           52,743         558       53,301
Eliminations                                             -      (64,372)       (64,372)               -     (44,896)     (44,896)
                                               -------------- ------------- ------------    ------------- ------------ ------------
Total Revenues                                    $650,641             -       650,641         $545,226           -      545,226
                                               -------------- ------------- ------------    ------------- ------------ ------------

Direct Contribution to Profit
- -----------------------------
U.S. Segments:
     Professional/Trade                                                        $66,004                                   $43,719
     Scientific, Technical, and Medical                                         57,905                                    54,288
     Higher Education                                                           42,101                                    44,843
European Segment                                                                48,071                                    41,575
Asia, Australia & Canada                                                        14,725                                    12,473
                                                                            ------------                               ------------
Total Direct Contribution to Profit                                            228,806                                   196,898

Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                                                              (34,115)                                   (26,500)
     Information Technology                                                    (30,085)                                   (26,514)
     Finance                                                                   (20,910)                                   (15,775)
     Other Administration                                                      (37,820)                                   (33,943)
                                                                            ------------                               ------------
Total Shared Services and Administration Costs                                (122,930)                                  (102,732)
Unusual Items - Relocation Expenses                                             (2,465)                                         -
                                                                            ------------                               ------------
Operating Income                                                               103,411                                     94,166
Interest Expense  - Net                                                         (5,234)                                    (5,065)
                                                                            ------------                               ------------
Income Before Taxes                                                            $98,177                                    $89,101
                                                                            ============                               ============



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  included 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.

     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.   Goodwill and Other Intangible Assets
     ------------------------------------

     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 by the
     purchase  method of  accounting.  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 SFAS No. 142,  which  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 its initial evaluation and assessment of its goodwill
     and other  intangible  assets in  accordance  with SFAS No.  142 during the
     first quarter. No impairment charge was required.  The Company reclassified
     certain  acquired  publication  rights to indefinite  life  intangibles  in
     connection with the implementation of SFAS No. 142.



     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
     (in thousands):




                                                     Three Months Ended January 31,   Nine Months Ended January 31,
                                                     ----------------------------     ------------------------------
                                                         2002             2001             2002              2001
                                                     -----------      ------------     -----------      -------------
                                                                                                 
Net income, as reported                                 $24,220            21,352         $78,981           58,807
Add back: amortization expense, net of tax
     Indefinite lived intangibles                             -               999               -            3,000
     Goodwill                                                 -               940               -            2,901
                                                     -----------      ------------     -----------      -------------
Adjusted net income                                     $24,220            23,291         $78,981           64,708
                                                     ===========      ============     ===========      =============

Income per Diluted Share:
     As reported                                          $0.39              0.34           $1.25             0.93
     Adjusted                                             $0.39              0.37           $1.25             1.03

Income per Basic Share:
     As reported                                          $0.39              0.35           $1.28             0.97
     Adjusted                                             $0.39              0.38           $1.28             1.07



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       January 31, 2003
                                       -------------------    ------------------    ------------------    ----------------------
                                                                                                      
   Professional/Trade                        $146,191                    -                2,053                 148,244
   Scientific, Technical and Medical           23,193                    -                    -                  23,193
   European                                    18,010                    -                2,105                  20,115
   Other                                        1,705                    -                  135                   1,840
                                       -------------------    ------------------    -----------------     ----------------------
   Total                                     $189,099                    -                4,293                 193,392
                                       ===================    ==================    =================     ======================


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


                                                    As of                           As of
                                               January 31, 2003                April 30, 2002
                                             ---------------------           --------------------
                                                                              
   Acquired publication rights                      $149,488                      $263,392
   Accumulated amortization                          (41,230)                      (57,815)
                                             ---------------------           --------------------
   Net acquired publication rights                   108,258                       205,577

   Covenants not to compete                            1,590                         1,257
   Accumulated amortization                             (943)                         (937)
                                             ---------------------           --------------------
   Net covenants not to compete                          647                           320
                                             ---------------------           --------------------
   Total                                            $108,905                      $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 $9.6 million; 2004 $9.0 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
                                          January 31, 2003              April 30, 2002
                                       ------------------------      ---------------------
                                                                       
     Acquired publication rights              $113,337                      $11,498
     Branded trademarks                         57,900                       57,900
                                       ------------------------      ---------------------
                                              $171,237                      $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 No.  146 did not have a  material  effect on the  Company's  financial
     position or results of operations.

     In  December  2002,  the  FASB  issued  SFAS  No.  148,   "Accounting   for
     Compensation  - Transition  and  Disclosure."  SFAS No. 148 amends SFAS No.
     123,  "Accounting for  Stock-Based  Compensation,"  to provide  alternative
     methods of  transition  for a voluntary  change to the fair value method of
     accounting for stock-based employee compensation. In addition, SFAS No. 148
     amends the  disclosure  provisions  of SFAS No.  123 to  require  prominent
     disclosures  in both  annual and  interim  financial  statements  about the
     method of accounting and the effect of the method used on reported results.
     This standard is effective for fiscal year end 2003. Currently, the Company
     uses the  intrinsic  method of  accounting  for  stock-based  compensation.
     Therefore,  the  adoption  of SFAS  No.  148  will  have no  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
     January  31,  2003 is an  accrued  liability  of $3.3  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 fair 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 in the second
     quarter 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 -
THIRD QUARTER ENDED JANUARY 31, 2003

Net income for the third  quarter  increased  13% to $24.2  million or $0.39 per
diluted  share  including  the effect of the  adoption of Statement of Financial
Accounting  Standards ("SFAS") No. 142, compared with $21.4 million or $0.34 per
diluted share in the third quarter of last year.

Revenues  for the third  quarter of 2003 of $221.2  million  increased  6%, from
$208.0 million in the prior year's quarter.  The third quarter revenue  increase
was driven  primarily by organic  growth in the U.S. and Europe;  the April 2002
acquisition of GIT Verlag and A&M Publishing in Europe;  continuing  strength in
Asia; and foreign exchange.

Gross profit as a  percentage  of revenue  improved  during the quarter to 67.1%
from 66.0% in the prior year's quarter, principally due to Hungry Minds products
and higher STM journal revenue.

The 11% increase in operating and  administrative  expenses in the third quarter
reflects the combined  effects of incremental  costs related to acquisitions and
depreciation  on new  facilities  in the U.S. and Europe.  The Company  recently
centralized  several web  development  activities,  which were previously in the
various  publishing  operations.  This  organizational  change  will  enable the
Company to leverage these  capabilities  more efficiently  across all of Wiley's
global  businesses.  The expenses for these  activities  are now included in the
Information  Technology  line within shared services and  administrative  costs,
whereas  previously they were included in direct  contribution to profit in each
of the appropriate  business segment results.  Accordingly,  these expenses have
been  reclassified  for  the  prior  year  periods  on  the  attached  financial
statements included herein to provide a more meaningful comparison.

Operating  income for the current  quarter  increased  6% to $36.9  million from
$34.7 million in the prior year.

Effective May 1, 2002, the Company  adopted SFAS No. 142,  which  eliminates the
amortization of goodwill and indefinite lived intangible  assets. In fiscal year
2003, the after-tax  impact of the  non-amortization  of goodwill and intangible
assets was $1.9  million,  or $0.03 per share,  for the third  quarter  and $5.9
million,  or $0.09 per share, for the nine-month period. The Company expects the
earnings benefit of SFAS No. 142 to be partially  offset by higher  depreciation
expense for new  facilities  in the U.S.  and Europe.  Operating  income and net
income for the third quarter after adjusting for the elimination of amortization
of goodwill and indefinite life intangibles was as follows (in thousands):




                                           Quarter Ending January 31,
                                   -------------------------------------------
                                          2003                    2002
                                   --------------------    -------------------
                                                             
Operating Income as reported            $36,852                  34,716
SFAS No. 142                                  -                   2,347
                                   --------------------    -------------------
Operating income as adjusted            $36,852                  37,063
                                   ====================    ===================

Net Income as reported                  $24,220                  21,352
SFAS No. 142, net of taxes                    -                   1,939
                                   --------------------    -------------------
Net Income as adjusted                  $24,220                  23,291
                                   ====================    ===================

The effective tax rate was 31.7% for the current quarter compared with the 34.0%
in the prior year.  The decline is mainly due to lower taxes outside the U.S. In
addition,  the absence of  nondeductible  goodwill  amortization  related to the
adoption of SFAS No. 142 reduced the effective tax rate.



SEGMENT RESULTS

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

U.S. Professional/Trade revenues of $81.8 million for the third quarter advanced
3% over the comparable prior year period, and the direct  contribution to profit
advanced 15% to $24.2 million.  The increase was mainly  attributable  to margin
improvement in the Hungry Minds publishing programs. The quarter was affected by
a weaker than  anticipated  holiday  season  throughout  the industry,  although
January sales rebounded  nicely.  The direct  contribution  margin  increased to
29.6% from 26.4% in the prior year.

Despite soft market  conditions,  Wiley's business program  continues to exhibit
strength,  and gain market share. The industry was flat in the business category
throughout  calendar year 2002, but the Company's  business  publishing  program
grew as a result of a strong  front list and  healthy  backlist  reorders.  Nine
Wiley  titles  were on major  bestseller  lists  during the  quarter,  including
Conquer the Crash:  You Can Survive  and Prosper in a  Deflationary  Depression,
Five Dysfunctions of a Team: A Leadership Fable, The Morningstar Guide to Mutual
Funds:  5-Star  Strategies  for Success,  Home Buying For Dummies,  Religion For
Dummies, Starting an Ebay Business For Dummies, Straight Talk on Investing: What
You Need to Know,  The Ernst & Young Tax Guide 2003, and JK Lasser's Your Income
Tax 2002.  This  collection  of titles  spans the  entire  spectrum  of  Wiley's
business publishing program.

The Company's consumer  publishing  programs  performed very well,  particularly
cooking,  reference,  and  travel,  led  by  the  Betty  Crocker,  For  Dummies,
Frommer's,  and Webster's New World brands.  Cookbooks that sold well during the
quarter were The Low-Carb  Comfort Food  Cookbook,  How to Cook  Everything  and
Weight Watchers New Complete Cookbook.

Although the overall  market for computer  books  continues to be weak,  Wiley'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, Apple's Mac OS X and Red Hat Linux, and CD/DVD recording.

The   Company's    professional   and   academic   programs   in   architecture,
culinary/hospitality,  psychology,  and  teacher  education  had a  solid  third
quarter.  Highlights include the successful release of Irving Weiner's 12-volume
Handbook of Psychology,  the first complete  reference  treatment of the science
and  practice  of  psychology,  edited by one of the  experts in the  field.  In
addition,  the Company launched the new  Graphicstandards.com,  which is a major
step in the evolution of the Architectural Graphic Standards franchise.

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

U.S. STM revenues of $39.7 million increased 2% over the prior year. The revenue
growth was  attributable  to new and renewed  Wiley  InterScience  licenses  and
higher margin journal  subscriptions,  partially  offset by sluggish book sales.
The direct  contribution  to profit  increased  7% to $17.2  million  from $16.0
million mainly due to the same effects.  Globally, STM revenues increased 9% for
the third quarter aided by acquisitions in Europe and worldwide  journal revenue
growth.

A major  journal  subscription  agent,  Rowecom  Inc.,  filed for  bankruptcy in
January.  It is estimated that this event will reduce calendar year 2003 revenue
by less than $3 million,  with some of that  occurring in fiscal year 2003,  but
most of it affecting fiscal year 2004. Wiley has taken a leadership role in


negotiations with various parties regarding this unfortunate situation.  We have
supported our customers, while protecting the Company's financial interests.

Wiley InterScience's  growth in the third quarter reflects the continuing demand
from the research  community for its content and  services.  Over the past year,
the online service  experienced a significant  increase in the number of journal
articles  viewed  with an  approximate  61% growth from the prior  year's  third
quarter.  Over 60% of global journal  subscription  revenues are now under Wiley
InterScience  licenses,  compared  with  approximately  40% a year ago.  Several
licenses were signed during the quarter, including ConWIS in Taiwan, the Spanish
National  Consortium,  the  University  of New South Wales in  Australia,  Simon
Fraser  University in Canada,  and the University of Washington and the National
Agricultural Library in the U.S.

The Company continues to add content and functionality to Wiley  InterScience to
meet  customer  needs and increase its revenue  base. A new Online Books library
was  launched  in  mathematics  and  statistics.  In  addition,  six more  major
reference works were added during the quarter,  including Ullman's  Encyclopedia
of Industrial  Chemistry,  6/e; Burger's Medicinal Chemistry and Drug Discovery,
6/e;   Encyclopedia   of  Cell   Technology;   Encyclopedia   of   Environmental
Microbiology; and Encyclopedia of Space Science and Technology. The Company also
entered into agreements  with the National  Institute of Science and Technology,
Accelrys,  and Cognia to  collaborate on chemistry and  bioinformatics  database
products.

In January,  the Association of American  Publishers/Professional  and Scholarly
Publishing  announced that four Wiley publications were named as Best New Books:
Handbook of Organopalladium  Chemistry for Organic  Synthesis,  Randomization in
Clinical Trials,  Encyclopedia of Imaging Science and Technology,  and The Human
Fossil Record,  Volume 1. The Anatomical  Record:  Special Issue on Astrobiology
was also cited as the Best Single Issue of a Journal.

At the close of the quarter,  the Company announced that the second annual Wiley
Prize in the  Biomedical  Sciences  was  awarded  to Dr.  Andrew  Z. Fire of the
Carnegie  Institution of Washington and the Johns Hopkins University;  Dr. Craig
C. Mello of the University of  Massachusetts  Medical School;  Dr. Thomas Tuschl
formerly of the Max-Planck  Institute for  Biophysical  Chemistry in Germany and
most  recently of the  Rockefeller  University;  and Dr. David  Baulcombe of the
Sainsbury  Laboratory  at  the  John  Innes  Centre  in  Norwich,  England.  The
recipients  were  recognized for their  contributions  to the discovery of novel
mechanisms for regulating gene expression by small interfering RNAs.

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

Third quarter U.S. Higher  Education  revenues of $43.6 million  increased 4% as
compared  to the prior  year.  Revenue  growth was  principally  due to the life
sciences program,  particularly  Principles Of Anatomy and Physiology,  10/e. In
addition,  biology  performed  well, as did chemistry.  Results  continued to be
affected by sluggish  industry-wide  conditions  in  engineering.  As  expected,
geography and accounting  were down  year-to-date  due to the revision cycles of
key titles.  Globally,  Higher  Education  revenues  increased  7% for the third
quarter.  The  direct  contribution  to profit  decreased  8% to $15.3  million,
principally  due to product  development  costs,  product mix and  investment in
e-learning initiatives.

Forty-five  new textbooks were  published  during the third  quarter,  including
Calculus:  Ideas and  Applications;  Elementary  Statistics;  The  Extraordinary
Chemistry of Ordinary  Things;  Financial  Institutions,  Markets and Money; and
Financial  Statement  Analysis.  The  Company  also  published  new  versions of
existing titles with new product models, including Active Learning Editions of


Adjustment  and  Math  Methods;  Calculus  Study  Skills  Edition,  featuring  a
customized  version of the CliffsNotes  QuickReview  for Calculus;  and the Core
Concepts Series in business,  which includes brief,  low-cost  alternative texts
that are packaged with customized articles, readings, and cases.

An  agreement  was signed with XanEdu,  a division of  ProQuest,  to build Wiley
Business    Extra    Select,    an    online    custom    courseware     program
(http://www.wiley.com/college/bxs).  This  program  will  enable  professors  to
create  customized  business course materials by combining Wiley's textbooks and
learning  materials  with content from sources such as The Wall Street  Journal,
Harvard Business School,  Ivey Cases,  Fortune Inc., and many others. The Higher
Education  Website offers online learning  materials on more than 2,300 subsites
to support teaching and learning.  Virtual peer training through Wiley's Faculty
Resource Network  increased  dramatically  during the third quarter.  Wiley also
formed  an  alliance  with  Content  Connections  to  obtain  feedback  from the
marketplace on new products.

Europe
- ------

Third quarter revenues from Wiley's European operations of $49.8 million were up
20% over prior year, reflecting the GIT Verlag and A&M Publishing  acquisitions,
and organic  growth.  Excluding the GIT Verlag and A&M Publishing  acquisitions,
revenues  for the  quarter  were up 10%,  fueled by strong  performances  in the
journals program, as well as P/T titles. Direct contribution margin was 30.1% in
the current  quarter as compared to 33.9% in the prior year.  Higher  sales from
the expansion of Hungry Mind  products into Europe had a dilutive  impact on the
current year margin.

Wiley's  strong  performance  in the UK is  resulting  in  market  share  gains.
Southern Europe,  especially  France and Spain, is showing gradual  improvement,
while the German  economy  continues  to be weak with no signs of a recovery  in
sight.   Top-selling   Wiley  titles  in  Europe  during  the  quarter  included
Interaction Design, Principles of Anatomy and Physiology,  Ullman's Encyclopedia
of Industrial Chemistry, and the journal, Numerical Methods in Engineering.  The
release of Ullman's was an enormous  undertaking,  as measured by its 40 volumes
and 40,000 pages.

In January,  Wiley Europe published its first issues of Ultrasound in Obstetrics
and Gynecology and the British  Journal of Surgery.  The Company also launched a
re-branded  website for the British Journal of Surgery Society.  Agreements were
signed  with the  European  Peptide  Society and  Pathological  Society of Great
Britain and  Northern  Ireland for Wiley to develop  similar  Society Web Select
sites.  Traffic  on  community-of-interest   portals,   spectroscopyNOW.com  and
pro.physik.de, reached all-time highs during the third quarter.

Wiley  recently   co-published   four  CD-based   training   courses  in  mobile
communications  technologies in partnership with  BusinessInteractive,  a German
company serving the  telecommunications  industry.  Handbook of Eating Disorders
was chosen as a main selection of the Behavioral Science Book Club for March.

Asia, Australia & Canada
- ------------------------

Wiley's other international  operations recorded strong results, as reflected in
a 32% revenue  increase  over the prior  year's  third  quarter.  P/T and Higher
Education in Canada,  Higher  Education in  Australia,  and P/T and STM in Asia,
drove these results.  Rapid growth of the Company's subscription and translation
rights businesses continued in Asia, notably in Singapore and China. To increase


awareness of its products in India, the Company formed strategic  alliances with
the Indian  Pharmacological  Society and the Association of Plastic  Surgeons of
India to link relevant Wiley  pharmacological  and medical  science  journals to
their websites. The expansion of Hungry Mind products into the Asian, Australian
and  Canadian  markets  had a  dilutive  impact on the  current  year  margin as
compared to the prior period.

RESULTS OF OPERATIONS -
NINE MONTHS ENDED JANUARY 31, 2003

Earnings per share and net income,  as reported,  for the nine-month period were
$1.25 and  $79.0,  respectively.  Excluding  a  one-time  tax  benefit  of $12.0
million,  or $0.19 per share,  in the second quarter of fiscal year 2003, and an
unusual  after tax charge of $1.5  million,  or $0.02 per share,  related to the
Company's relocation to Hoboken, New Jersey, in the first quarter of fiscal year
2003, earnings per diluted share for the first nine-months advanced 16% to $1.08
from $0.93 per share in the prior year.  Net  income,  excluding  these  unusual
items,  was $68.4  million  compared  to $58.8  million  in the prior  year,  an
increase  of 16%.  Revenues  for the  first  nine  months  of  fiscal  year 2003
increased 19% to $650.6 million from $545.2 million in the prior year period.

For the nine-month period, cost of sales and operating  administrative  expenses
increased 23% and 22%, respectively.  The increase in cost of sales as a percent
of revenue was  principally due to the addition of Hungry Minds and product mix.
While Hungry Minds has attractive financial characteristics, its gross margin is
lower than the Company's  consolidated  gross margin.  The increase in operating
and   administrative   expenses   reflects  the  incremental  costs  related  to
acquisitions, depreciation on new facilities in the U.S. and Europe, and foreign
exchange.

Including the relocation  charge,  operating income for the first nine months of
fiscal year 2003 was $103.4 million.  Operating  income  increased 12% to $105.9
million,  compared with $94.2 million in the prior year,  excluding $2.5 million
of unusual  charges  related to the  relocation  and including the effect of the
adoption of SFAS No.142.

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 fair 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.



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 nine-month period were as follows (in thousands):




                                                         Nine Months Ended January 31,
                                                   -------------------------------------------
                                                          2003                    2002
                                                   --------------------    -------------------
                                                                            
Operating Income as reported                             $ 103,411                94,166
Unusual relocation charges                                   2,465                     -
SFAS No. 142                                                     -                 7,157
                                                   --------------------    -------------------
Operating income as adjusted                             $ 105,876               101,323
                                                   ====================    ===================

Net Income as reported                                   $  78,981                58,807
Unusual relocation charges, net of taxes                     1,479                     -
SFAS No. 142, net of taxes                                       -                 5,901
One-time tax benefit                                       (12,025)                    -
                                                   --------------------    -------------------
Net income as adjusted                                   $  68,435                64,708
                                                   ====================    ===================


Excluding the one-time tax benefit of $12.0 million,  the effective tax rate was
31.8% in the current  nine month period  compared  with 34.0% in the prior year.
The decline is mainly due to lower  taxes  outside  the U.S.  In  addition,  the
absence of nondeductible  goodwill  amortization related to the adoption of SFAS
No. 142 reduced the effective tax rate.

SEGMENT RESULTS

Professional/Trade
- ------------------
U.S.  Professional/Trade  revenues  of $241.6  million for the first nine months
advanced 37% over the comparable  prior year period and the direct  contribution
to profit  advanced 51% to $66.0 million,  reflecting the positive effect of the
Hungry Minds  acquisition and organic growth.  Excluding  Hungry Minds,  revenue
grew by 5%. The direct  contribution  margin in the first nine  months of fiscal
year 2003 was 27.3% as  compared  to 24.7% in the prior year  reflecting  higher
global sales of Hungry Mind product  through the Company's  worldwide  sales and
marketing efforts.

Scientific, Technical and Medical (STM)
- --------------------------------------
U.S. STM revenues of $124.6 million increased 3% over the prior year. The direct
contribution to profit  increased 7% to $57.9 million  reflecting  higher margin
journal  subscriptions,  partially offset by sluggish book sales.  Globally, STM
revenue for the first nine months of the year  increased 11% over the prior year
period.

Higher Education
- ----------------
U.S.  Higher  Education  revenues of $125.1 million  increased 5% from the prior
year. The direct contribution to profit decreased 6% to $42.1 million mainly due
to  product  mix,  product   development  costs  and  investment  in  e-learning
initiatives.  Globally Higher Education revenue for the first nine months of the
year increased 7% over the prior year period.

Europe
- ------
European  revenues of $152.8 million for the first nine months  advanced 27% and
the direct  contribution to profit of $48.1 million increased 16% 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.


Asia, Australia & Canada
- -------------------------
The other segment  revenues of $71.0 million for the first nine months  advanced
33% and the direct contribution to profit increased 18% 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 nine  months of fiscal  year 2003  provided
$138.3 million of cash, as compared to $117.6  million in the prior period.  The
improvement  reflected higher net income and lower acquisition  related payments
this  year.  The  third  quarter  of the  Company's  fiscal  year  reflects  the
cyclicality of the journal subscription and higher education businesses.

Investing activities used $95.8 million for the first nine months of fiscal year
2003  as  compared  to  $253.6  million  in the  prior  year  period.  Investing
activities  in  the   nine-month   period  include  $36.5  million  for  product
development,  the  acquisition  of  titles  from  Prentice  Hall  Direct/Pearson
Education  for  $6.5  million  and  $51.5  million  of  property  and  equipment
expenditures  of which $31.6  million was for the  purchase of a building in the
United  Kingdom,   the  additions  to  a  building  in  Germany,  and  leasehold
improvements at the Company's new Hoboken, NJ headquarters.  Capital spending on
product  development  for the  full  fiscal  year  2003 is  projected  to be $60
million.  Capital  spending  for  property  and  equipment  is  projected  to be
approximately  $65 million,  including $40 million of costs  associated with the
new facilities in the U.S. and Europe.

Current year  financing  activities  primarily  reflect the purchase of treasury
shares,  dividend  payments,  and the payment of $30.0 million against long-term
debt.

Although the statement of financial condition as of January 31, 2003 indicates a
negative working capital of $50.2 million,  current  liabilities  include $148.5
million of deferred income related to journal  subscriptions  for which the cash
has been  received and which will be  recognized  in revenue 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 $235.0 million of variable rate loans outstanding at January 31, 2003, which
approximated  fair value.  The Company had $150.0  million  available  under its
revolving credit facilities at January 31, 2003.

"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  January  31,  2003  was
approximately 2.22%. A hypothetical 1% change in interest rates for the variable
rate debt would  affect  annual net income and cash flow by  approximately  $1.4
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 January
31, 2003 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.  A major journal  subscription  agent,  Rowecom Inc.,
filed for  bankruptcy  in January.  It is estimated  that this event will reduce
calendar year 2003 revenue by less than $3 million,  with some of that occurring
in fiscal year 2003, but most of it affecting fiscal year 2004.


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 January
          31, 2003.




                                   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:   March 14, 2003



                                 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:  March 14, 2003





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:  March 14, 2003






                                                             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  January  31, 2003 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

         Dated:   March 14, 2003





                                                                Exhibit 99.2


                            CERTIFICATION PURSUANT TO
                             18 .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  January  31, 2003 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

         Dated: March 14, 2003