ITEM 7: EXHIBITS


Exhibit No.    Description

  99.1         Press Release dated June 17, 2003 titled "John Wiley & Sons, Inc.
               Reports Record Results for Fiscal Year 2003" announcing  earnings
               for the fiscal year ended April 30, 2003 (furnished and not filed
               for  purposes  of Section 18 of the  Securities  Exchange  Act of
               1934, as amended, and not deemed incorporated by reference in any
               filing under the Securities Act of 1934, as amended).

ITEM 9:  REGULATION FD DISCLOSURE

               The information in this report is being furnished (i) pursuant to
               Regulation FD, and (ii) pursuant to Item 12 Results of Operations
               and Financial  Condition (in accordance with SEC interim guidance
               issued March 28, 2003). In accordance  with General  Instructions
               B.2 and B.6 of Form 8-K, the information in this report shall not
               be  deemed  to be  "filed"  for  purposes  of  Section  18 of the
               Securities  Exchange  Act of 1934,  as  amended,  nor shall it be
               deemed   incorporated  by  reference  in  any  filing  under  the
               Securities  Act  of  1934,  as  amended.  The  furnishing  of the
               information set forth in this report is not intended to, and does
               not,   constitute  a   determination   or  admission  as  to  the
               materiality or completeness of such information.

               On June 17, 2003, John Wiley & Sons Inc., a New York  corporation
               (the "Company"),  issued a press release announcing the Company's
               financial  results for the fiscal year ended  April 30,  2003.  A
               copy of the Company press  release is attached  hereto as Exhibit
               99.1 and incorporated herein by reference.


                                                                Exhibit 99.1
Ellis E. Cousens
Executive Vice President, Chief Financial & Operations Officer
John Wiley & Sons, Inc.
(201) 748-6534


John Wiley & Sons, Inc. Reports Record Results for Fiscal Year 2003

Hoboken,  N.J. June 18, 2003 -- John Wiley & Sons,  Inc.  (NYSE:JWa)  (NYSE:JWb)
announced  today that  earnings per diluted  share and net income for the fiscal
year ended April 30, 2003  reached  record  levels,  advancing  18% to $1.22 and
$76.7  million,  respectively,  excluding a one-time  tax benefit in fiscal year
2003 and an unusual  charge in both  fiscal  years 2003 and 2002  related to the
Company's  relocation  to  Hoboken,  New Jersey.  Including  the tax benefit and
unusual  charge,  earnings per diluted share and net income for fiscal year 2003
were $1.38 and $87.3 million, compared to $0.91 and $57.3 million in fiscal year
2002.  The above  results  include the effect of lower  amortization  due to the
adoption of SFAS No. 142 in 2003.

Revenues  in fiscal  year 2003  increased  16% over prior year to a record  $854
million,  including foreign currency translation effects, or 14% excluding those
effects. Excluding Hungry Minds, Wiley's largest acquisition, revenues increased
8%. In addition to Hungry  Minds,  year-on-year  growth was driven  primarily by
organic growth and the April 2002  acquisitions of GIT Verlag in Germany and A&M
Publishing in the UK.

"In a  difficult  market  environment,  Wiley  continued  to perform  admirably,
providing tangible evidence of the resiliency of our business and the commitment
and  perseverance  of our colleagues  around the world.  In fiscal year 2003, we
accomplished  important  strategic  objectives  and  achieved  record  worldwide
revenues, earnings, and cash flow," said President and CEO William J. Pesce.

He added, "Our performance,  not only during fiscal year 2003, but also over the
course of the past  decade,  demonstrates  our team's  ability  to  execute  the
Company's strategic plan effectively; the competitive strength of Wiley's highly
regarded  brands;  the value our customers  place on our deep  reservoir of must
have content;  and the strong  foundation of trust and integrity that guides the
long-term  relationships we have with our authors, our partners, our colleagues,
and our investors."

Mr. Pesce concluded, "With Wiley's strong balance sheet and steady cash flow, we
are  well  positioned  to  capitalize  on  growth  opportunities  that  meet the
Company's strategic and financial objectives.  We anticipate  mid-to-high single
digit increases in revenues and earnings in fiscal year 2004.



For the fourth  quarter,  which due to the  seasonality of the Company's  Higher
Education  business is the least  significant in financial  terms,  earnings per
diluted  share was $0.13 in fiscal  year  2003,  as  compared  to $0.10 in 2002,
excluding the unusual  relocation  charge in the prior period.  Revenues for the
quarter were $203 million, representing a 7% increase over the prior year, or 4%
excluding  foreign currency  translation  effects.  In fiscal year 2003,  fourth
quarter income taxes reflect the effect of higher foreign taxes.

During the year, the Company  relocated  three of its operations to new offices.
Wiley's  global  headquarters  was moved to a  waterfront  site in Hoboken,  New
Jersey,  while  its  European  operations  were  relocated  to  new  offices  in
Chichester in the U.K. and Weinheim,  Germany.  All of these new  facilities are
designed   to  promote   collaboration   and   productivity,   while   providing
cost-effective space to support future business growth.

Special Items

In the fourth  quarter of fiscal year 2002,  Wiley  finalized its  commitment to
relocate the Company's  headquarters to Hoboken,  New Jersey. The relocation was
accomplished on schedule and on attractive  financial  terms.  Fiscal years 2003
and 2002  include  an  unusual  pre-tax  charge  for costs  associated  with the
relocation of  approximately  $2.5 million ($1.5  million  after-tax)  and $12.3
million ($7.7 million after-tax), respectively.

As reported in the second  quarter,  the Company  merged several of its European
subsidiaries  into a new entity,  which  enabled  the  Company to  increase  the
tax-deductible  asset basis of the merged subsidiaries to fair value at the date
of merger.  Under U.S.  accounting  principles,  the benefit of $12 million,  or
$0.19  per  diluted  share,  attributable  to  the  increase  in  tax  basis  is
immediately  included  in  income.  The  cash  benefit  of this  change  will be
recognized  pro-rata over a 15-year  period.  The Company's  effective tax rate,
excluding this tax benefit, was 33.1% for the 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 estimated  after-tax  impact of the  non-amortization  of goodwill and
intangible  assets was $1.9 million,  or $0.03 per share, for the fourth quarter
and $7.8 million, or $0.12 per share, for the year.

During  fiscal  year 2003,  the  Company  centralized  several  web  development
activities   that  were   previously   in  the   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 shared services and administrative costs, whereas
previously they were included in business  segment results.  Accordingly,  these
expenses  have been  reclassified  for the prior year  periods  on the  attached
financial statements to provide a more meaningful comparison.



Segment Highlights

Professional/Trade
- ------------------
Revenues of Wiley's U.S.  Professional/Trade  business  advanced 27% over fiscal
year 2002,  reflecting  the  combined  full-year  effects  of the  Hungry  Minds
acquisition and organic  growth.  While growth in the first half of the year was
very strong, second half performance was adversely impacted by a sluggish retail
environment  and reduced  customer  traffic at brick and mortar  bookstores as a
result of the war in Iraq.  Despite  these  unfavorable  external  factors,  P/T
revenues for the fourth  quarter  advanced 5% over the prior year.  Wiley gained
market share in all of its P/T publishing categories throughout the year. Global
revenues in the fourth  quarter and full year of fiscal year 2003  increased  5%
and 26%, respectively, over the prior year.

Wiley's  business  program  continues  to exhibit  strength  despite soft market
conditions.  Eight Wiley business  titles  appeared on major  bestseller  lists,
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;
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 2003.

A survey of readers by Training  Magazine  cited  Wiley-Jossey  Bass as the best
training  supplier  (based  on four  criteria:  Value,  Ease of Use,  Met/Exceed
Buyer's  Expectations,  and Exceptional  Customer  Service) in four categories -
Business; Management and Leadership Skills Training; Safety/Compliance Training;
and Customer Service.  During the quarter, the Company signed an agreement for a
publishing partnership with the Institute of Internal Auditors, a leading global
association of professionals with 85,000 members in over 120 countries.

The Company's consumer publishing programs had a strong fourth quarter and year,
particularly cooking, reference, and travel. Cookbooks that sold well during the
fourth  quarter were Betty  Crocker's  Cooking With  Diabetes,  Betty  Crocker's
Cookbook  9e, and Weight  Watchers  New Complete  Cookbook.  Two Wiley  consumer
titles  appeared on major  bestseller  lists  during the year:  Bush's Brain and
Religion For Dummies.  Wiley titles  recently won awards from the  International
Association of Cooking Professionals and the James Beard Institute.  The Company
also  signed a  publishing  agreement  with The  Learning  Annex for a series of
consumer books on a variety of subjects, including Feng Shui and wine.

Although the overall  market for computer  books  continues to be weak,  Wiley's
technology  publishing  program  continues  to  outperform  the  market and gain
significant  market share.  Performing  particularly well are consumer titles in
areas  such  as  digital  photography,  digital  imaging  software,  general  PC
technology,  Windows XP, home networking, eBay, Apple's Mac OS X, Red Hat Linux,
and CD/DVD recording.  In April, Wiley acquired 34 best-selling  computer titles
from Wrox Press.  During the quarter,  the Company signed an agreement to become
the exclusive publisher for a series of PC Magazine-branded books.



The   Company's    professional   and   academic   programs   in   architecture,
culinary/hospitality,  psychology,  and  teacher  education  had a solid  fourth
quarter. Wiley launched  Graphicstandards.com,  a major step in the evolution of
the  Architectural  Graphic  Standards  franchise.  Earlier  in the year,  Wiley
acquired  approximately 250 teacher education titles,  representing an important
step toward  becoming  the  leading  publisher  of  high-quality  resources  and
ready-to-use tools for school leaders and classroom instructors.

Scientific, Technical, and Medical (STM)
- ----------------------------------------
Wiley's U.S. STM revenues were 2% higher than prior year in fiscal year 2003 and
slightly lower than last year in the fourth  quarter.  The continued  success of
the Wiley  InterScience  online  service  mitigated  the  adverse  impact of the
Divine/Rowecom  bankruptcy  and  softness  in the STM book  market.  Global  STM
revenues  for the  fiscal  year and  fourth  quarter  of 2003  increased  12% as
compared to the previous year,  bolstered by the  acquisitions of GIT Verlag and
A&M Publishing, as well as journal growth.

Wiley's STM  journal  and book  business is  continuing  its  transformation  to
digital  access  through the growth of Wiley  InterScience.  The online  service
experienced a  significant  increase in the number of journal  articles  viewed.
More than 60% of global journal subscription revenues are now generated by Wiley
InterScience  licenses.  Several licenses were signed during the fourth quarter,
including  the  Japanese  Medical  and   Pharmaceutical   Library   Associations
Consortium  in  Asia;  the  University  of New  South  Wales in  Australia;  the
Austrian,  Bavarian,  Norwegian  and  Greek  consortia  in  Europe;  and  Howard
University,   the  Pennsylvania  Academic  Library  Consortium,   the  Statewide
California  Electronic Library Consortia,  and the Quebec Academic Consortium in
North America.

The Company  continues to add content and  functionality to Wiley  InterScience,
increasing  revenues by meeting customer needs. The Polymer Backfile  Collection
launched  on Wiley  InterScience  with  great  success  in  March.  The  largest
collection of high-quality  polymer science backfile  articles  available online
from a single  publisher,  the  Collection  includes  more than 600,000 pages of
articles  from  seminal  journals,  such as the  Journal of Polymer  Science and
Macromolecular Chemistry and Physics.

In April, Wiley InterScience launched a new Pay-Per-View service that we expect
will generate incremental revenue from customers who want to purchase individual
articles by credit card. More than half a dozen major reference works were added
to Wiley InterScience during fiscal year 2003, including the sixth edition of
the 40-volume Ullman's Encyclopedia of Industrial Chemistry.

Although some key front-list books, such as Considine:  Van Nostrand  Scientific
Encyclopedia  9e,  Burger's  Medicinal  Chemistry  and Drug  Discovery  6e,  and



Horvath/Encyclopedia of Catalysis, exceeded expectations, overall STM book sales
were sluggish due to tight library budgets.

Wiley had an excellent year in the continued  development of its society journal
program,  signing  agreements to publish several important journals in print and
online,   such  as  the   British   Journal  of   Surgery,   Hepatology,   Liver
Transplantation,  and Ultrasound in Obstetrics and Gynecology.  In addition, the
Company  successfully  renewed its publishing contract for Cancer, a publication
of the American Cancer Society, and extended its publishing contracts for Annals
of Neurology,  Journal of Magnetic Resonance Imaging,  and Magnetic Resonance in
Medicine.

Higher Education
- ----------------
Fourth  quarter and full year revenues for the U.S.  Higher  Education  business
were up over the  comparable  prior  year  periods  by 4% and 5%,  respectively.
Revenue growth was  principally due to a strong front list in the life sciences,
as well as solid  performances  of the  physical  sciences  and social  sciences
programs.  Results continued to be affected by sluggish industry-wide conditions
in  engineering,  although  there was some  improvement  in the fourth  quarter.
Global revenues for the fiscal year 2003 increased 6% over the prior year.


During the fourth  quarter,  Higher  Education  launched its biggest  front list
ever. Key new products include  Hughes-Hallett/Applied  Calculus 2e; Tortora and
Grabowski/Principles  of Anatomy and Physiology  10e;  Cutnell/College  Physics;
Huffman/Psychology    7e;    McDaniel/Marketing    Research    Essentials    4e;
Voet/Biochemistry     3e;     Weygandt/Managerial     Accounting     2e;     and
Strahler/Introducing Physical Geography 3e.

Technology is creating new  opportunities,  as reflected in increased demand for
Web-based  products and course management tools.  Wiley is capitalizing on these
opportunities  and  meeting the  evolving  needs of students  and  teachers.  An
example is Wiley Business Extra Select, which was announced in the third quarter
and will enable professors to create  customized  business courses with material
from Wiley textbooks and other sources.

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 fourth quarter, with
hundreds  of  professors   participating  in  virtual  seminars  and  one-on-one
collaborations.  This unique,  reliable,  and accessible  service is a source of
competitive  advantage.  During the year, the Company began to generate  revenue
from its  eGrade and  Interactive  Homework  Edition  initiatives.  Our  Virtual
Bookfairs were expanded to cover most disciplines.



Europe
- ------
Fourth quarter and full year revenues for fiscal year 2003 from Wiley's European
operations were up 32% and 28%,  respectively,  over prior year,  reflecting the
GIT  Verlag  and  A&M  Publishing   acquisitions  and  organic  growth.  Primary
contributors  to the  organic  growth  were  the  journals  program,  as well as
indigenous  P/T  titles,  such as the global  bestseller,  Prechter/Conquer  the
Crash.  Results in Germany were negatively affected by a weak advertising market
and sluggish book sales.

Top-selling    Wiley   titles   in   Europe   during   the   quarter    included
Tasman/Psychiatry,  Tortora/Principles  of Anatomy and  Physiology,  Read/CFO as
Business Integrator, and the journal, Numerical Methods in Engineering.  Traffic
on   community-of-interest   portals,   InPharm.com,   spectroscopyNOW.com   and
pro.physik.de, reached all-time highs during the fourth quarter. In March, Wiley
Europe signed an agreement with The Cochrane  Collaboration  for the publication
of the Cochrane  Systematic  Reviews in  evidence-based  medicine.  These online
databases  are widely  regarded  as the  world's  most  authoritative  source of
information on the  effectiveness of health care  interventions.  In addition to
enhancing  Wiley's medical  publishing  program with the addition of prestigious
content,  the  partnership  establishes a major  presence for the Company in the
rapidly   emerging  area  of  medical   informatics.   Wiley  Europe  was  named
"Distributor  of the  Year" for the  fifth  time in six  years by the  Academic,
Professional, and Specialist Booksellers Group.

Asia, Australia & Canada
- ------------------------
Wiley's Asian,  Australian,  and Canadian operations recorded strong results for
the year. Revenues in fiscal year 2003,  excluding foreign exchange  translation
gains,  increased  over  prior  year  by 24% for the  full  year  and 3% for the
quarter.  Including the effects of foreign exchange translation gains,  revenues
increased  over  prior  year by 28% for the year and 9% for the  quarter.  These
results were driven by the addition of Hungry Minds,  as well as the performance
of the P/T and Higher  Education  programs in Canada,  and strong overall growth
throughout  Asia.  Rapid growth of the Company's  subscription  and  translation
rights  businesses  continued  in Asia,  notably in China and India.  The fourth
quarter was affected somewhat by the war in Iraq and the SARS outbreak.

Indigenous  P/T  publishing  programs  grew in Wiley's  Asian,  Australian,  and
Canadian businesses. Two titles, Privatising China by Carl Walter, the COO of JP
Morgan,  and Capitalist  China by Jonathan  Wotzel, a senior partner at McKinsey
Consulting,  reflect the  importance  of the growing  market in China,  and also
Wiley's success in partnering with  prestigious  companies.  Two Wiley Australia
titles,  Westfield/HIH,  The  Inside  Story  of  Australia's  Biggest  Corporate
Collapse  and  King/Gallipoli,  published  during the quarter to great  acclaim.
Wiley Canada had its best year ever,  in part on the strength of the For Dummies
brand.

Founded  in 1807,  John  Wiley & Sons,  Inc.,  provides  must-have  content  and
services  to  customers  worldwide.  Its  core  businesses  include  scientific,
technical, and medical journals,  encyclopedias,  books, and online products and



services;  professional  and  consumer  books  and  subscription  services;  and
educational  materials  for  undergraduate  and  graduate  students and lifelong
learners.  Wiley has  publishing,  marketing,  and  distribution  centers in the
United States, Canada, Europe, Asia, and Australia. The Company is listed on the
New York Stock Exchange under the symbols JWa and JWb. Wiley's Internet site can
be accessed at http://www.wiley.com.

"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.

Conference Call Instructions

John Wiley & Sons,  Inc.,  will hold a conference  call on  Wednesday,  June 18,
2003,  at 11:30  a.m.  (EDT) to discuss  its  financial  results  for the fourth
quarter  and full  year of  fiscal  year  2003.  The call  will  include a brief
management presentation followed by a question and answer session.

To  participate  in the  conference  call,  please  dial  the  following  number
approximately ten minutes prior to the scheduled starting time:

                                 (800) 289-0437

International callers may participate by dialing: (913) 981-5508

A replay of the call will be available from 2:30 p.m.  (EDT) on Wednesday,  June
18 through  8:00 p.m.  (EDT) on Tuesday,  June 24 by dialing  (888)  203-1112 or
(719) 457-0820 and entering Passcode 642074.

A      live      audio       Webcast      will      be       accessible       at
http://www.wiley.com/go/communications.   A  replay  of  the  Webcast   will  be
accessible for 14 days afterwards.




                             JOHN WILEY & SONS, INC.
                             SUMMARY OF OPERATIONS
                      FOR THE FOURTH QUARTER AND YEAR END
                         ENDED APRIL 30, 2003 AND 2002
                    (in thousands, except per share amounts)



                                                             Fourth Quarter                       Year
                                                             Ended April 30,                   Ended April 30,
                                                ____________________________________   _____________________________________

                                                    2003        2002        % Change      2003          2002       % Change
                                                ___________   _________     ________   _________      _________    _________
                                                                                                     

Revenues                                        $  203,330     189,170          7%    $   853,971       734,396         16%

Costs and Expenses
     Cost of Sales                                  70,279      65,654          7%        288,925       243,196         19%
     Operating and Administrative Expenses         113,840     113,006          1%        432,700       373,463         16%
     Amortization of Intangibles (A)                 2,361       4,601        -49%          9,620        17,662        -46%
     Unusual Item - Relocation Expenses (B)              -      12,312                      2,465        12,312
                                                ___________    _________                __________     _________

     Total Costs and Expenses                      186,480     195,573         -5%        733,710       646,633         13%
                                                ___________    _________                __________     _________

Operating Income                                    16,850      (6,403)                   120,261        87,763         37%
     Operating Margin                                 8.3%       -3.4%                      14.1%         12.0%         18%


Interest Expense (Income), Net                       2,468       1,580         56%          7,702         6,645         16%
                                                ___________    _________                __________     _________

Income Before Taxes                                 14,382      (7,983)                   112,559        81,118         39%

Provision (Benefit) for Income Taxes (C)             6,088      (6,492)                    25,284        23,802          6%
                                                ___________    _________                __________     _________

Net Income                                      $    8,294      (1,491)               $    87,275        57,316         52%
                                                ===========    =========                 ==========     =========

Income Per Share
     Diluted                                    $     0.13       (0.02)               $      1.38          0.91         52%
     Basic                                      $     0.13       (0.02)               $      1.42          0.94         50%

Reconciliation of Unusual Items:
Net Income Loss as Reported                     $    8,294      (1,491)               $    87,275        57,316         52%
Relocation Expense, Net of Tax (B)                       -       7,683                      1,479         7,683
Tax Benefit (C)                                          -           -                    (12,025)            -
                                                ___________    _________                __________     _________
     Net Income Before Unusual Items            $    8,294       6,192         34%    $    76,729        64,999         18%
                                                ===========    =========                ==========     =========

Income (loss) Per Share-Diluted as Reported     $     0.13       (0.02)               $      1.38          0.91         52%
Relocation Expense, Net of Tax (B)                       -        0.12                       0.02          0.12
Tax Benefit (C)                                          -           -                      (0.19)            -

     Net Income Per Share-Diluted Before        $     0.13        0.10         36%    $      1.22          1.03         18%
     Unusual Items                              ===========     ========                ==========      ========

Average Shares
     Diluted                                        62,573      63,722                     63,086        63,094
     Basic                                          61,501      61,318                     61,504        60,690


(A)  At the  beginning  of fiscal year 2003,  the Company  adopted  Statement of
     Financial  Accounting  Standards  No. 142:  Goodwill  and Other  Intangible
     Assets.  In  accordance  with FAS No. 142,  amortization  of  goodwill  and
     indefinite  life  intangibles  is  discontinued.  Fiscal year 2002 includes
     amortization  of $2,396  ($1,943  after-tax)  for the  quarter  and  $9,553
     ($7,845 after-tax) for the year, which is no longer recorded.

(B)  In the fourth quarter of fiscal year 2002 Wiley finalized its commitment to
     relocate the Company's  headquarters  to Hoboken,  N.J. The  relocation was
     completed in the first quarter of fiscal year 2003. The new facilities will
     meet  the   Company's   growth   expectations   and  provides  for  a  more
     collaborative   and  efficient   work   environment.   The  relocation  was
     accomplished  at  attractive  financial  terms.  Fiscal  year 2003 and 2002
     include  an unusual  charge for costs  associated  with the  relocation  of
     approximately  $2,465,  or $1,479 after tax and $12,312 or $7,683 after tax
     for the respective periods.

(C)  Fiscal  year 2003  includes a tax  benefit  of  $12,025  equal to $0.19 per
     diluted  share,  relating  to a step  up in the  tax  basis  of a  European
     subsidiary's assets.


                            JOHN WILEY & SONS, INC.
                                SEGMENT RESULTS
                      FOR THE FOURTH QUARTER AND YEAR END
                         ENDED APRIL 30, 2003 AND 2002
                    (in thousands, except per share amounts)



                                                        Fourth Quarter                                Year
                                                       Ended April 30,                            Ended April 30,
                                          _________________________________________    ____________________________________

                                             2003          2002          % Change        2003         2002       % Change
                                         __________      ___________     _________     __________   __________   __________
                                                                                                   
Revenues
____________________________

US Segment

     Professional/Trade                  $    80,315        76,416            5%     $   321,963      253,072          27%
     Scientific, Technical and Medical        43,655        44,289           -1%         168,208      164,930           2%
     Higher Education                         23,125        22,223            4%         148,220      141,296           5%
                                            __________     _______                       _______      _______
Total US                                     147,095       142,928            3%         638,391      559,298          14%
European Segment                              57,719        43,653           32%         210,482      164,104          28%
Asia, Australia & Canada Segment              16,360        15,017            9%          87,314       68,318          28%
Intersegment Sales Eliminations              (17,844)      (12,428)          44%         (82,216)     (57,324)         43%
                                            __________     _______                       _______      _______
Total Revenues                           $   203,330       189,170            7%     $   853,971      734,396          16%
                                            ==========     =======                       =======      =======
Direct Contribution to Profit
_____________________________
US Segment
     Professional/Trade                  $    21,350        19,491           10%     $    87,354       63,210          38%
     Scientific, Technical and Medical        20,032        16,797           19%          77,937       71,085          10%
     Higher Education                         (2,163)         (571)                       39,938       44,272         -10%
                                            __________     _______                       _______      _______
Total US                                      39,219        35,717           10%         205,229      178,567          15%
European Segment                              21,120        15,089           40%          69,191       56,664          22%
Asia, Australia & Canada Segment               1,553         2,726          -43%          16,278       15,199           7%
                                            __________     _______                       _______      _______
Total Direct Contribution to Profit (A)       61,892        53,532           16%         290,698      250,430          16%


Shared Services and Administrative Costs
________________________________________
     Distribution                            (11,565)      (11,127)           4%         (45,680)     (37,627)         21%
     Information Technology & Development    (12,342)      (13,236)          -7%         (42,427)     (39,750)          7%
     Finance                                  (7,009)       (7,916)         -11%         (27,919)     (23,691)         18%
     Other Administration                    (14,126)      (15,344)          -8%         (51,946)     (49,287)          5%
                                            __________     _______                       _______      _______
Total Shared Services and Admin. Costs       (45,042)      (47,623)          -5%        (167,972)    (150,355)         12%

Unusual Item - Relocation Expenses (B)             -       (12,312)                       (2,465)     (12,312)
                                            __________     _______                       _______      _______

Operating Income                         $    16,850        (6,403)                  $   120,261       87,763          37%
                                            ==========     =======                       =======      =======



(A)  At the  beginning  of fiscal year 2003,  the Company  adopted  Statement of
     Financial  Accounting  Standards  No. 142:  Goodwill  and Other  Intangible
     Assets.  In  accordance  with FAS No. 142,  amortization  of  goodwill  and
     indefinite  life  intangibles  is  discontinued.  Fiscal year 2002 includes
     amortization  of $2,396  ($1,943  after-tax)  for the  quarter  and  $9,553
     ($7,845 after-tax) for the year, which is no longer recorded.

(B)  In the fourth quarter of fiscal year 2002 Wiley finalized its commitment to
     relocate the Company's  headquarters  to Hoboken,  N.J. The  relocation was
     completed in the first quarter of fiscal year 2003. The new facilities will
     meet  the   Company's   growth   expectations   and  provides  for  a  more
     collaborative   and  efficient   work   environment.   The  relocation  was
     accomplished  at  attractive  financial  terms.  Fiscal  year 2003 and 2002
     include  an unusual  charge for costs  associated  with the  relocation  of
     approximately  $2,465,  or $1,479 after tax and $12,312 or $7,683 after tax
     for the respective periods.

Certain  prior year  amounts  have been  reclassified  to conform to the current
year's presentation.


                      JOHN WILEY & SONS, INC.
            CONDENSED STATEMENTS OF FINANCIAL POSITION
                          (in thousands)


                                                                               April 30,     April 30,
                                                                                 2003          2002
                                                                            _____________   ____________
                                                                                          

Current Assets

       Cash & cash equivalents                                         $        33,241         39,705
       Accounts receivable                                                     120,057        101,084
       Inventories                                                              83,337         69,799
       Other current assets                                                     47,209         64,671
                                                                              ________       ________
       Total Current Assets                                                    283,844        275,259

Product Development Assets                                                      60,842         63,055
Property and Equipment                                                         114,870         72,127
Goodwill                                                                       192,186        189,099
Intangible Assets                                                              280,872        275,295
Other Assets                                                                    23,358         21,310
                                                                              ________       ________
       Total Assets                                                            955,972        896,145
                                                                              ========       ========
Current Liabilities
       Notes Payable & Current portion of long-term debt                        35,000         30,000
       Accounts and royalties payable                                           71,296         67,516
       Deferred subscription revenues                                          131,392        125,793
       Accrued income taxes                                                      7,953          9,769
       Other accrued liabilities                                                77,624         87,315
                                                                              ________       ________
       Total Current Liabilities                                               323,265        320,393
Long-Term Debt                                                                 200,000        235,000
Accrued Pension liability                                                       54,909         27,184
Other Long-Term Liabilities                                                     28,190         22,643
Deferred Income Taxes                                                            5,604         14,275
Shareholders' Equity                                                           344,004        276,650
                                                                              ________       ________
       Total Liabilities & Shareholders' Equity                        $       955,972        896,145
                                                                              ========       ========


                       CONDENSED STATEMENTS OF CASH FLOWS



                                                                                        Year
                                                                                   Ended April 30,
                                                                              ________________________

                                                                               2003             2002
                                                                             ________         _________
<s>                                                                             <c>              <c>
Operating Activities
       Net income                                                      $      87,275           57,316
       Amortization of intangibles                                             9,620           17,662
       Amortization of composition costs                                      29,923           25,653
       Depreciation of property and equipment                                 23,420           16,007
       Write-off of Investment                                                     -            4,989
       Unusual Item - Relocation Related Expenses                                  -           12,312
       Other non-cash items                                                   52,173           23,649
       Net change in operating assets and liabilities                        (33,283)          (4,855)
       Payment of acquisition related liabilities                                  -          (12,367)
                                                                             _______          _______
       Cash Provided By (Used for) Operating Activities                      169,128          140,366
                                                                             _______          _______
Investing Activities
       Additions to product development assets                               (51,835)         (48,039)
       Additions to property and equipment                                   (63,221)         (33,643)
       Acquisition of publishing assets, net of cash acquired                (10,500)        (232,393)
                                                                            _________        ________
       Cash Used for Investing Activities                                   (125,556)        (314,075)
                                                                            _________        ________
Financing Activities
       Borrowings of long-term debt                                                -          200,000
       Repayment of long-term debt                                           (30,000)         (30,000)
       Cash dividends                                                        (12,344)         (11,015)
       Purchase of treasury shares                                           (11,661)          (1,880)
       Proceeds from issuance of stock on option exercises & other             1,500            2,813
                                                                             ________         _______
       Cash Provided by (Used for) Financing Activities                      (52,505)         159,918
                                                                             ________         _______
Effects of Exchange Rate Changes on Cash                                       2,469              549
                                                                             ________         _______
Decrease in Cash and Cash Equivalents for Period                       $      (6,464)         (13,242)
                                                                             ========         =======