Exhibit No.    Description


99.1           Press Release dated  September 3, 2003 titled "John Wiley & Sons,
               Inc. Reports Revenue and Earnings Increases for the First Quarter
               of Fiscal  Year 2004  (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  September  3,  2003,  John  Wiley  & Sons  Inc.,  a New  York
               corporation  (the "Company"),  issued a press release  announcing
               the Company's  financial  results for the first quarter of fiscal
               year 2004. A copy of the Company press release is attached hereto
               as Exhibit 99.1 and incorporated


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


                         John Wiley & Sons, Inc.
                  Reports Revenue and Earnings Increases
                    for the First Quarter of Fiscal Year 2004

Hoboken, N.J. September 3, 2003 -- John Wiley & Sons, Inc. (NYSE:JWa) (NYSE:JWb)
announced  today  that first  quarter  revenue  increased  6% over prior year to
$219.7 million.  Excluding foreign currency translation gains, revenue increased
4%.

Excluding an unusual charge related to the Company's  relocation to Hoboken, New
Jersey,  in the prior year,  first quarter net income  advanced to $21.8 million
from $21.5  million  while  earnings  per share  increased  to $0.35 from $0.34.
Including  the unusual  charge,  net income and EPS in last year's first quarter
were $20.0 million and $0.32, respectively.

Operating  and  administrative  expenses  increased  9% over last  year's  first
quarter.  Excluding  the  combined  effects  of  foreign  currency  and  expense
associated with a small web development  company  acquired in the second quarter
of last fiscal year, the increase was 5%.

"Wiley's results are consistent with our  expectations,  particularly  given the
generally soft market conditions around the world and comparisons to last year's
strong  first  quarter.   Assuming  gradual  improvement  in  market  conditions
throughout  the  year,  we  continue  to  anticipate  mid-to-high  single  digit
increases in revenue and earnings in fiscal year 2004," said  President and CEO,
William J. Pesce.

Segment Highlights

Professional/Trade  (P/T)
- -------------------------
First  quarter  revenue of Wiley's U.S.  P/T business  advanced 8% over the same
period in the prior year,  reflecting the strength of its publishing,  marketing
and sales  programs,  as well as  improvement  in sales  returns.  In a sluggish
retail environment,  P/T out-performed the industry,  gaining share in its major
market segments.

Wiley's  technology  program  had a  successful  first  quarter,  a  significant
accomplishment  given the  continuing  softness  in the market.  Consumer  areas
continue  to perform  well,  including  digital  photography,  digital  imaging,
Photoshop,  general  PC  technology,   Windows  XP,  and  home  networking.  The
professional segment continues to be soft.



Wiley's  business  program   exhibited   strength  amidst   challenging   market
conditions,  reflecting  healthy  backlist  sales in  leadership,  real  estate,
high-level  finance,  and  accounting.  Seven Wiley business  titles appeared on
major  bestseller  lists,  including Five  Dysfunctions  of a Team: A Leadership
Fable;  Home Buying For Dummies;  Iron  Triangle;  Yes, You Can Time the Market;
Martha,  Inc.; The Ernst & Young Tax Guide 2003; and JK Lasser's Your Income Tax
2003.

Noteworthy  titles  that  were  published  during  the  quarter  include  Modern
Investment  by Bob  Litterman  of  Goldman  Sachs and Rich in America by Jeffrey
Maurer,  the CEO of US Trust.  Bookselling For Dummies,  which was produced with
the American  Booksellers  Association as the official guide for the annual Book
Expo in May, was distributed to all independent booksellers in the U.S.

All the Shah's  Men: An American  Coup and the Roots of Middle  East  Terror,  a
high-profile  current  events title by Stephen  Kinzer,  was  published to great
critical  acclaim during the first  quarter.  Top-selling  cookbooks  during the
quarter  were Betty  Crocker's  Cookie Book,  Betty  Crocker's  Cookbook  Bridal
Edition, and Weight Watchers New Complete Cookbook.  Webster's New World foreign
language  dictionaries also sold well. MTV's reality show, Real World,  featured
seven Americans working on a travel guide for Wiley's Frommer's series.

Scientific, Technical, and Medical (STM)
- ----------------------------------------
Wiley's U.S.  STM revenue in the first  quarter of fiscal year 2004 was slightly
lower than last year due to continued  sluggish book sales and the impact of the
Rowecom  bankruptcy  on calendar year 2003 journal  revenue.  Global STM journal
revenue  performed well,  even including the  unfavorable  effect of the Rowecom
bankruptcy, increasing 4% over the prior year.

Wiley InterScience, the Company's online service, experienced significant growth
with the number of full-text accesses  increasing over 40% from prior year. More
than  60%  of  global  journal   subscription  revenue  is  generated  by  Wiley
InterScience  licenses.  Several  new  licenses  were  signed  during  the first
quarter. Two institutions, Nanjing University and Northeastern University joined
the China Academic Libraries  Information  System (CALIS) consortium  agreement.
The CALIS  agreement,  which is Wiley's first Enhanced  Access License in China,
has  already  resulted  in a dramatic  increase in the number of visits to Wiley
InterScience  from users in China.  New  licenses  were also  signed  with Kings
College London, the United Arab Emirates  University,  and the University of New
Mexico.

A number of new database products were made available online during the quarter,
including the Organic Synthesis Database, the Database of Polymer Properties and
AntiBase 2003.  Wiley's Current  Protocols program has enjoyed a strong start to
the year,  reflecting  the  performance of CP  Bioinformatics  and new CP Online
licenses.




Higher Education
- ----------------
First quarter revenue for the U.S. Higher Education  business was up 6% over the
comparable  prior year period,  reflecting  growth in the life sciences due to a
strong front list, as well as solid  performances  of the physical  sciences and
social sciences programs. Industry-wide conditions in engineering continue to be
weak.  Globally Higher  Education  revenues  increased  approximately 8% for the
quarter.

During the quarter,  Higher  Education  benefited from the performance of recent
revisions including  Kieso/Intermediate  Accounting 11e;  Huffman/Psychology 7e;
Davison/Abnormal  Psychology 9e; Cutnell/Physics 6e; Kimmel/Financial Accounting
3e; and Tortora and Grabowski/Principles of Anatomy and Physiology 10e.

Wiley is leveraging  its  investments  in technology to help teachers  teach and
students  learn.  During the  quarter,  eGrade Plus was launched for Cutnell and
Johnson/Physics  6e,  the first  product  built  using  Wiley's  new  technology
platform,  known as Edugen.  This platform  enables Wiley to deliver  integrated
content that is organized around teaching and learning activities.

Higher Education formed a publishing  partnership with Editorial Espasa Calpe, a
subsidiary of Grupo Planeta,  one of the largest Spanish language  publishers in
the world.  Wiley and Espasa will co-develop a textbook and related material for
the  first-year  undergraduate  Spanish  course.  This  innovative  program will
provide  students with multimedia  access to a  comprehensive  set of tools that
will assist them with pronunciation,  vocabulary,  and grammar. The program will
help  students  immerse  themselves  in the language and culture of the Hispanic
world through high-quality video segments from a professional television series.

Europe
- ------
First quarter revenue in Wiley's European segment  increased 6%, but was down 3%
excluding  the effect of foreign  currency  translation  gains.  Strong  journal
performance from Wiley-VCH in Germany was more than offset by weak book sales in
the UK.  Strength  in  journals  came  from  the  European  Journal  of  Organic
Chemistry, the Numerical Methods in Engineering journal, the European Journal of
Inorganic  Chemistry,  and a group of five  polymer  publications.  In addition,
Angewandte Chemie, one of the leading international chemistry research journals,
performed well.

In May, Wiley launched a Website it developed for the European  Peptide  Society
(www.eurpepsoc.com),  as well as new  revenue-generating  features (advertorials
and  HTML  email   newsletters)   for  two  communities  of  interest   portals,
spectroscopyNOW.com and  separationsNOW.com.

Wiley Europe renewed its contract with The Pathological Society of Great Britain
and Northern  Ireland to publish the Journal of  Pathology,  as well as with the
Biometrical Society to publish the Biometrical Journal. The Company also renewed
its license  with the UK National  Electronic  Health  Library,  which  provides
online  access to the  Cochrane  Systematic  Reviews in the UK.  Wiley  formed a
partnership  with The Cochrane  Collaboration  in March to publish  these online
databases, which 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  established a major  presence for the Company in the
rapidly emerging area of medical informatics.



Wiley Europe  formed an alliance with  IASeminars  for  accountancy  and finance
titles, giving the Company access to their customer base of 50,000 professionals
throughout Europe. In addition, an agreement was concluded with Cyberlibris,  to
feature 150 Wiley titles in this European  digital  library service for business
schools and corporate institutional training centers.

Asia, Australia & Canada
- ------------------------
First  quarter  revenue in Asia,  Australia,  and Canada  increased  11%,  or 2%
excluding  the effect of  foreign  currency  translation  gains.  Strong  Higher
Education  sales,  driven  principally  by market  share  gains in Canada,  were
tempered somewhat by soft revenue in Australia. In spite of the lingering effect
of the SARS  outbreak,  Asia reported  growth in the first  quarter,  reflecting
continued gains in China and India.

The Dollar Crisis,  by financial  analyst  Richard  Duncan,  received  extensive
global publicity that propelled it to the #17 bestseller on Amazon.com.  A Wiley
Australia  Wrightbooks  title,  From 0 to 130 Properties in 3.5 Years,  by Steve
McKnight, published during the quarter to great acclaim.

For the seventh time in eight years, Wiley Australia won Secondary  Publisher of
the Year at the Awards for Excellence in Educational Publishing conference.  Two
Higher  Education  titles  received  awards:  Jones/Investments:   Analysis  and
Management   won  best   adaptation  and   Davidson/Management:   An  Australian
Perspective 2e won best teaching and learning package.

Special Item

Wiley  completed the relocation of the Company's  headquarters  to Hoboken,  New
Jersey in the first  quarter of fiscal year 2003 and reported an unusual  charge
for costs associated with the relocation of approximately $1.5 million after-tax
or $.02 cents per share.


"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

John Wiley & Sons, Inc., will hold a conference call on Wednesday,  September 3,
2003, at 10:30 a.m. (EDT) to discuss its financial results for the first quarter
of fiscal  year  2004.  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) 406-5345

International callers may participate by dialing: (913) 981-5571

A replay  of the call will be  available  from  1:30  p.m.  (EDT) on  Wednesday,
September 3 through  midnight  (EDT) on Wednesday,  September 9 by dialing (888)
203-1112 or (719) 457-0820 and entering Passcode 132692.

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.

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.



                        JOHN WILEY & SONS, INC.
                        SUMMARY OF OPERATIONS
                        FOR THE FIRST QUARTER
                     ENDED JULY 31, 2003 AND 2002
             (in thousands, except per share amounts)




                                                                First Quarter
                                                                Ended July 31,
                                            ----------------------------------------------------

                                                        2003            2002           % Change
                                            -----------------------------------        ---------
                                                                                  

Revenues                                          $     219,660         206,437              6%

Costs and Expenses

      Cost of Sales                                      72,109          68,721              5%
      Operating and Administrative Expenses             112,043         102,367              9%
      Amortization of Intangibles                         2,330           2,176              7%
      Unusual Item - Relocation Expenses (A)                  -           2,465
                                                    -----------     -----------

      Total Costs and Expenses                          186,482         175,729              6%
                                                    -----------     -----------

Operating Income                                         33,178          30,708              8%
      Operating Margin                                    15.1%           14.9%


Interest Expense, Net                                     1,260           1,737
                                                    -----------    ------------

Income Before Taxes                                      31,918          28,971             10%

Provision (Benefit) for Income Taxes                     10,118           8,941
                                                   -------------   ------------

Net Income                                        $      21,800          20,030              9%
                                                   ============    ============

Income Per Share

      Diluted                                     $        0.35            0.32             10%

      Basic                                       $        0.35            0.32



Reconciliation of Unusual Items
- -------------------------------
Net Income (Loss) as Reported                     $      21,800          20,030
Relocation Expense, Net of Tax (A)                            -           1,479

                                                   ------------    ------------
    Net Income Before Unusual Items               $      21,800          21,509              1%
                                                   ============    ============



Income (Loss) Per Share-Diluted as Reported       $        0.35            0.32

Relocation Expense, Net of Tax (A)                            -            0.02

Net Income Per Share-Diluted Before Unusual Items $        0.35            0.34              2%
                                                   ============     ===========


Average Shares
      Diluted                                            62,964          63,573
      Basic                                              61,686          61,658



(A)       The Company completed the relocation of its headquarters to Hoboken,
          N.J. in the first quarter of fiscal year 2003. An unusual charge for
          costs associated with the relocation of approximately $1,479 after tax
          or $.02 per share was reported.


                          JOHN WILEY & SONS, INC.
                              SEGMENT RESULTS
                         FOR THE FIRST QUARTER
                     ENDED JULY 31, 2003 AND 2002
              (in thousands, except per share amounts)




                                                                     First Quarter
                                                                     Ended July 31,
                                                        ----------------------------------
                                                                  2003               2002               % Change
                                                        -----------------  ---------------         ------------------
                                                                                                    
Revenues
- ---------------------------------------
US Segment
      Professional/Trade                                   $         76,144             70,181                  8%
      Scientific, Technical and Medical                              41,707             42,457                 -2%
      Higher Education                                               47,768             44,915                  6%
                                                                 ----------         ----------
Total US                                                            165,619            157,553                  5%
European Segment                                                     50,583             47,892                  6%
Asia, Australia & Canada Segment                                     23,396             21,160                 11%
Intersegment Sales Eliminations                                     (19,938)           (20,168)                -1%
                                                                 ----------         ----------
Total Revenues                                             $        219,660            206,437                  6%
                                                                 ==========         ==========

Direct Contribution to Profit
US Segment
      Professional/Trade                                   $         18,188             14,292                 27%
      Scientific, Technical and Medical                              20,716             20,317                  2%
      Higher Education                                               18,684             18,158                  3%
                                                                 ----------         ----------
Total US                                                             57,588             52,767                  9%
European Segment                                                     15,422             16,036                 -4%
Asia, Australia & Canada Segment                                      4,143              3,612                 15%
                                                                 ----------         ----------
Total Direct Contribution to Profit (A)                              77,153             72,415                  7%

Shared Services and Administrative Costs
      Distribution                                                  (11,261)           (11,054)                 2%
      Information Technology & Development                          (11,801)            (8,522)                38%
      Finance                                                        (7,051)            (7,367)                -4%
      Other Administration                                          (13,862)           (12,299)                13%
                                                                 ----------         ----------
Total Shared Services and Admin. Costs                              (43,975)           (39,242)                12%

Unusual Item - Relocation Expenses (A)                                    -             (2,465)

                                                                 ----------         ----------
Operating Income                                           $         33,178             30,708
                                                                 ==========         ==========



(A)   The Company completed the relocation of its headquarters to Hoboken, N.J.
      in the first quarter of fiscal year 2003. An unusual charge for costs
      associated with the relocation of approximately $1,479 after tax or $.02
      per share was reported.




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



                                                                                         July 31,                   April 30,
                                                                                ----------------------------   -------------------
                                                                                    2003              2002            2003
                                                                                ----------         ---------   -------------------
                                                                                                             
Current Assets

       Cash & cash equivalents                                           $           8,085             9,850            33,241
       Accounts receivable                                                         134,802           130,653           120,057
       Inventories                                                                  83,210            80,051            83,337
       Other current assets                                                         39,826            50,659            47,209
                                                                                  --------           -------          --------
       Total Current Assets                                                        265,923           271,213           283,844
Product Development Assets                                                          61,397            57,388            60,842
Property and Equipment                                                             114,599            95,827           114,870
Goodwill                                                                           193,354           190,501           192,186
Intangible Assets                                                                  280,105           281,310           280,872
Other Assets                                                                        22,034            21,858            23,358
                                                                                  --------           -------          --------
       Total Assets                                                                937,412           918,097           955,972
                                                                                  ========           =======          ========
Current Liabilities
       Notes Payable & Current portion of long-term debt                            45,000            55,000            35,000
       Accounts and royalties payable                                               79,110           103,264            71,296
       Deferred subscription revenues                                               84,198            82,097           131,392
       Accrued income taxes                                                         12,198            13,652             7,953
       Other accrued liabilities                                                    56,675            66,434            77,624
                                                                                 ---------           -------          --------
       Total Current Liabilities                                                   277,181           320,447           323,265
Long-Term Debt                                                                     200,000           235,000           200,000
Accrued Pension liability                                                           51,493            28,373            54,909
Other Long-Term Liabilities                                                         28,183            22,760            28,190
Deferred Income Taxes                                                                5,847            14,572             5,604
Shareholders' Equity                                                               374,708           296,945           344,004
                                                                                 ---------          --------          --------
       Total Liabilities & Shareholders' Equity                          $         937,412           918,097           955,972
                                                                                 =========          ========          ========


                                     CONDENSED STATEMENTS OF CASH FLOWS


                                                                                       First Quarter
                                                                                      Ended July 31,
                                                                        ------------------------------------
                                                                                2003              2002
                                                                        ----------------     ---------------
                                                                                               
Operating Activities

       Net income                                                        $          21,800            20,030
       Amortization of intangibles                                                   2,330             2,176
       Amortization of composition costs                                             7,511             7,113
       Depreciation of property and equipment                                        7,083             4,219
       Other non-cash items                                                         14,437            18,207
       Net change in operating assets and liabilities                              (67,975)          (59,347)
                                                                                 ---------           -------
       Cash Provided By (Used for) Operating Activities                            (14,814)           (7,602)

Investing Activities
       Additions to product development assets                                    (12,885)            (9,181)
       Additions to property and equipment                                         (5,633)           (25,510)
       Acquisition of publishing assets, net of cash acquired                      (1,006)            (7,812)
                                                                                 ---------           -------
       Cash Used for Investing Activities                                         (19,524)           (42,503)

Financing Activities
       Borrowings of short-term debt                                               10,000             25,000
       Cash dividends                                                              (4,035)            (3,094)
       Purchase of treasury shares                                                      -             (3,531)
       Proceeds from issuance of stock on option exercises & other                  2,633              1,125
                                                                                  --------          --------
       Cash Provided by (Used for) Financing Activities                             8,598             19,500

Effects of Exchange Rate Changes on Cash                                              584                750
                                                                                  --------          --------

Decrease in Cash and Cash Equivalents for Period                         $        (25,156)           (29,855)
                                                                                  ========          ========