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


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

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


                 Class A, par value $1.00 - 50,622,320
                 Class B, par value $1.00 - 11,550,364



               This is the first page of a 23-page document







                             JOHN WILEY & SONS, INC.

                                      INDEX



                                                                                                  


PART I - FINANCIAL INFORMATION                                                                     PAGE NO.

Item 1.    Financial Statements.

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

           Condensed Consolidated Statements of Income - Unaudited
              for the Three months ended July 31, 2003 and 2002..........................................4

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

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

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

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

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

PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K.............................................................18

SIGNATURES AND CERTIFICATIONS........................................................................19-21



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)
                                                                               July 31,                        April 30,
                                                                  ------------------------------------      ----------------

Assets                                                                 2003                 2002                 2003
                                                                  ----------------     ---------------      ----------------
                                                                                                          

Current Assets
     Cash and cash equivalents                                  $          8,085                9,850     $        33,241
     Accounts receivable                                                 134,802              130,653             120,057
     Taxes receivable                                                      3,610                7,926               9,657
     Inventories                                                          83,210               80,051              83,337
     Deferred income tax benefits                                         25,870               33,622              26,028
     Prepaid expenses                                                     10,346                9,111              11,524
                                                                  ----------------     ---------------      ----------------
          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
Intangible Assets                                                        280,105              281,310             280,872
Goodwill                                                                 193,354              190,501             192,186
Deferred Income Tax Benefits                                               2,543                1,794               2,800
Other Assets                                                              21,021               20,064              20,558
                                                                  ----------------     ---------------      ----------------
          Total Assets                                          $        938,942              918,097             955,972
                                                                  ================     ===============      ================

Liabilities & Shareholders' Equity
Current Liabilities
     Current portion of long-term debt and notes payable        $         45,000               55,000     $        35,000
     Accounts and royalties payable                                       79,110              103,264              71,296
     Deferred subscription revenue                                        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                                                 54,865               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                                                     372,866              296,945             344,004
                                                                  ----------------     ---------------      ----------------
          Total Liabilities & Shareholders' Equity              $        938,942              918,097     $       955,972
                                                                  ================     ===============      ================



The accompanying Notes are an integral part of the condensed consolidated
financial statements.




                                 JOHN WILEY & SONS, INC AND SUBSIDIARIES
                        CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
                              (In thousands except per share information)




                                                                                 Three Months
                                                                                Ended July 31,
                                                                    ------------------------------------
                                                                          2003               2002
                                                                    -----------------   ----------------
                                                                                        

         Revenue                                                  $       219,660             206,437

       Costs and Expenses
           Cost of sales                                                   72,109              68,721
           Operating and administrative expenses                          112,043             102,367
           Amortization of intangibles                                      2,330               2,176
           Unusual Item - Relocation related expenses                           -               2,465
                                                                    -----------------   ----------------
       Total Costs and Expenses                                           186,482             175,729
                                                                    -----------------   ----------------


       Operating Income                                                    33,178              30,708

       Interest Income and Other - Net                                         95                 293
       Interest Expense                                                    (1,355)             (2,030)


       Income Before Taxes                                                 31,918              28,971
       Provision For Income Taxes                                          10,118               8,941
                                                                    -----------------   ----------------
       Net Income                                                 $        21,800              20,030
                                                                    =================   ================

       Income Per Share
           Diluted                                                $          0.35                0.32
           Basic                                                  $          0.35                0.32

       Cash Dividends Per Share
           Class A Common                                         $          0.07                0.05
           Class B Common                                         $          0.07                0.05

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




     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 Three Months
                                                                           Ended July 31,
                                                                ---------------------------------------

                                                                      2003                    2002
                                                                ------------------     ----------------
                                                                                        

   Operating Activities
   Net income                                                       $         21,800           20,030
   Adjustments to reconcile net income to cash provided
   by operating activities
     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
     Change in deferred subscription revenue                                 (49,089)         (44,742)
     Net change in working capital and other                                 (18,886)         (14,605)
                                                                     ------------------ ----------------
     Cash Use 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                                         (1,006)          (7,812)
                                                                     ------------------ ----------------
     Cash Used for Investing Activities                                      (19,524)         (42,503)
                                                                     ------------------ ----------------

   Financing Activities
     Borrowings of short-term debt                                            10,000           25,000
     Purchase of treasury shares                                                   -           (3,531)
     Cash dividends                                                           (4,035)          (3,094)
     Proceeds from exercise of stock options                                   2,633            1,125
                                                                     ------------------ ----------------
     Cash Provided By Financing Activities                                     8,598           19,500
                                                                     ------------------ ----------------


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

   Cash and Cash Equivalents
     Decrease for Period                                                     (25,156)         (29,855)
     Balance at Beginning of Period                                           33,241           39,705
                                                                     ------------------ ----------------
     Balance at End of Period                                       $          8,085            9,850
                                                                     ================== ================

   Supplemental Information
     Businesses Acquired:
       Fair value of assets acquired                                $          1,006            7,842
       Liabilities assumed                                                         -              (30)
                                                                     ------------------ ----------------
     Cash Paid for Businesses Acquired                              $          1,006            7,812
                                                                     ================== ================

   Cash Paid (Refunded) During the Period for:
     Interest                                                       $          4,084            5,394
     Income taxes - Net                                             $         (4,134)          (6,594)



     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 July 31, 2003 and 2002, and results of
     operations  and cash flows for the three month  period  ended July 31, 2003
     and 2002.  The  results  for the three  months  ended July 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, 2003.

     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 revenue and expenses  during
     the reporting period. Actual results could differ from those estimates.

     Stock-Based  Compensation:  Stock options and  restricted  stock grants are
     accounted for in accordance  with Accounting  Principles  Board Opinion No.
     25,  "Accounting  for Stock Issued to Employees,"  and the  disclosure-only
     provisions of Statement of Financial  Accounting  Standards (SFAS) No. 123,
     "Accounting  for  Stock-Based  Compensation,"  as amended by SFAS No. 148,"
     Accounting  for Stock Based  Compensation  -  Transition  and  Disclosure."
     Accordingly, the Company recognizes no compensation expense for fixed stock
     option  grants since the  exercise  price is equal to the fair value of the
     shares at date of grant. For restricted stock grants,  compensation cost is
     generally  recognized  ratably  over the vesting  period  based on the fair
     value of shares.

     The fair value of the awards was  estimated  at the date of grant using the
     Black Scholes option-pricing model.

     The per share value of options  granted in  connection  with the  Company's
     stock option plans has been estimated with the following  weighted  average
     assumptions:






                                                              For the Three Months Ending
                                                                        July 31,
                                                         ---------------------------------------
                                                                2003                   2002
                                                        -----------------       ----------------
                                                                                 

          Expected life of options (years)                      8.1                     8.0
          Risk-free interest rate                               2.9%                    4.9%
          Volatility                                           30.7%                   34.3%
          Dividend yield                                        1.0%                    0.8%
          Fair value                                           $8.97                  $11.09






     For purposes of the following  pro forma  disclosure,  the  estimated  fair
     value of the options is  amortized  to expense  over the  options'  vesting
     periods.  The Company's pro forma  information  under SFAS No. 123 and SFAS
     No. 148 was as follows:




                                                                              For the Three Months Ending July 31,
                                                                             ---------------------------------------
                                                                                    2003                   2002
                                                                             -----------------      ----------------
                                                                                                    

          Net income as reported                                                    $21,800                20,030
          Stock-based compensation, net of tax, included in the
          determination of net income as reported -
                Restricted stock plans                                                  521                   126
                Director stock plan                                                      28                    26
          Stock-based compensation costs, net of tax, that would have been
          included in the determination of net income had the fair
          value-based method been applied                                            (1,681)               (1,116)
                                                                             -----------------      ----------------
          Pro forma net income                                                      $20,668                19,066
                                                                             =================      ================


          Reported earnings per share
                Diluted                                                               $0.35                  0.32
                Basic                                                                 $0.35                  0.32
          Pro forma earnings per share
                Diluted                                                               $0.33                  0.30
                Basic                                                                 $0.34                  0.31





2.   Comprehensive Income

     Comprehensive income was as follows (in thousands):




                                                                               For the Three Months Ending July 31,
                                                                              --------------------------------------
                                                                                     2003                 2002
                                                                              ----------------      ----------------
                                                                                                      

          Net income                                                                $21,800                20,030
          Other comprehensive income (loss), net of taxes,
          period change in -
              Derivative cash flow hedges                                               (29)                  168
              Foreign currency translation adjustments                                1,855                 2,836
                                                                              ----------------      ----------------
       Comprehensive income                                                         $23,626                23,034
                                                                              ================      ================





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



                                                                               Three Months Ended July 31, 2003
                                                                  ----------------------------------------------------
                                                                    Beginning         Change for             Ending
                                                                     Balance            Period               Balance
                                                                  ------------     --------------       --------------
                                                                                                     
         Derivative cash flow hedges, net of tax                           $0             (29)                (29)
         Foreign currency translation adjustment                       10,134           1,855              11,989
         Minimum pension liability, net of tax                        (17,305)             -              (17,305)
                                                                 -------------     --------------       --------------
         Total                                                        $(7,171)          1,826              (5,345)
                                                                 =============     ==============       ==============



3.   Weighted Average Shares for Earning Per Share

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




                                                                     For the Three Months Ending July 31,
                                                                    ---------------------------------------
                                                                             2003                2002
                                                                    -----------------      ----------------
                                                                                              


         Weighted average shares outstanding                                  61,892               61,822
         Less:  Unearned deferred compensation shares                           (206)                (164)
                                                                     ----------------       ----------------
         Shares used for basic income per share                               61,686               61,658
         Dilutive effect of stock options and other stock awards               1,278                1,915
                                                                     ----------------       ----------------
         Shares used for diluted income per share                             62,964               63,573
                                                                     =================      ================




     For the three  months  ended July 31,  2003 and 2002,  options to  purchase
     shares of Class A common stock of zero and .4 million,  respectively,  have
     been  excluded  from the shares used for diluted  income per share as their
     inclusion would have been anti-dilutive.


 4.  Inventories

         Inventories were as follows (in thousands):


                                                                                                  As of
                                                               As of July 31,                   April 30,
                                                    -----------------------------------      ---------------
                                                           2003                2002                 2003
                                                    ---------------      --------------      ---------------
                                                                                            
         Finished goods                                   $75,620             69,105              $76,452
         Work-in-process                                    5,650              7,710                5,643
         Paper, cloth and other                             5,597              6,949                4,798
                                                      -------------      -------------       ---------------
                                                           86,867             83,764               86,893
         LIFO reserve                                      (3,657)            (3,713)              (3,556)
                                                    ---------------      -------------       ---------------
         Total inventories                                $83,210             80,051              $83,337
                                                    ===============      =============       ===============





5.   Acquisitions

     In the  current  year's  first  quarter  the  Company  made two  additional
     payments aggregating $1.0 million to complete prior year 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.

6.   Recent Accounting Standards

     In  January  2003,  The  Financial   Accounting   Standards   Board  issued
     Interpretation  No. 46,  "Consolidation of Variable Interest Entities" (FIN
     46). FIN 46 will be  effective in the second  quarter of fiscal 2004 and is
     not expected to have a material impact on the Company's  financial position
     or results of operations.

     In April 2003,  the FASB issued SFAS 149,  "Amendment  of Statement  133 on
     Derivative  Instruments  and  Hedging  Activities".  SFAS  149  amends  and
     clarifies   accounting  for  derivative   instruments,   including  certain
     derivative  instruments  embedded  in  other  contracts,  and  for  hedging
     activities  under SFAS 133.  The  amendments  set forth in SFAS 149 require
     that contracts with comparable  characteristics be accounted for similarly.
     SFAS 149 is  generally  effective  for  contracts  entered into or modified
     after June 30, 2003 and for hedging relationships designated after June 30,
     2003. The guidance is to be applied prospectively.  SFAS 149 did not have a
     material  impact  on  the  Company's   financial  position  or  results  of
     operations.

     In May 2003,  the FASB issued  Statement No. 150,  "Accounting  for Certain
     Financial Instruments with Characteristics of both Liabilities and Equity".
     The statement requires that certain financial  instruments be classified as
     liabilities,  instead of equity, in statements of financial position.  SFAS
     150 did not have a material impact on the Company's  financial  position or
     results of operations.


7.   Segment Information

     The  Company  is a global  publisher  of  print  and  electronic  products,
     providing  must-have  content and  services to  customers  worldwide.  Core
     businesses  include   professional  and  consumer  books  and  subscription
     services; scientific, technical, and medical journals, encyclopedias, books
     and  online   products  and  services;   and   educational   materials  for
     undergraduate and graduate students, and lifelong learners. The Company has
     publishing,  marketing,  and  distribution  centers in the  United  States,
     Canada, Europe, Asia, and Australia.  The Company's reportable segments are
     based on the management  reporting structure used to evaluate  performance.
     Segment information is as follows:






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

                                                     External       Inter-                     External      Inter-
                                                    Customers    segment Sales     Total      Customers   segment Sales    Total
                                                   ------------- -------------- ------------  ----------- -------------   --------
                                                                                                         
         Revenue
         -------
         U.S. segments:
             Professional/Trade                        $69,450       6,694          76,144         63,397      6,784       70,181
             Scientific, Technical, and Medical         40,114       1,593          41,707         40,638      1,819       42,457
             Higher Education                           40,133       7,635          47,768         38,047      6,868       44,915
         European segment                               46,864       3,719          50,583         43,432      4,460       47,892
         Asia, Australia & Canada                       23,099         297          23,396         20,923        237       21,160
         Eliminations                                     -        (19,938)        (19,938)          -       (20,168)     (20,168)
                                                   ------------- -------------- ------------  ------------ -----------   ---------
         Total revenue                                $219,660        -            219,660        206,437        -        206,437
                                                   ------------- -------------- ------------  ------------ -----------   ---------
         Direct Contribution to Profit
         -----------------------------
         U.S. segments:
             Professional/Trade                                                    $18,188                                 14,292
             Scientific, Technical, and Medical                                     20,716                                 20,317
             Higher Education                                                       18,684                                 18,158
         European segment                                                           15,422                                 16,036
         Asia, Australia & Canada                                                    4,143                                  3,612
                                                                               ------------                              ---------
         Total direct contribution to profit                                        77,153                                 72,415
             Shared services and administrative
                  costs
             Distribution                                                          (11,261)                               (11,054)
             Information technology                                                (11,801)                                (8,522)
             Finance                                                                (7,051)                                (7,367)
             Other administration                                                  (13,862)                               (12,299)
                                                                                ------------                             ---------
         Total shared services and administration                                  (43,975)                               (39,242)
               costs
         Unusual item - relocation expenses                                              -                                 (2,465)
                                                                                ------------                             ---------
         Operating income                                                           33,178                                 30,708
         Interest expense and other  - net                                          (1,260)                                (1,737)
                                                                               ------------                              ---------
         Income before taxes                                                       $31,918                                 28,971
                                                                               ============                              =========




8.    Intangible Assets

      Intangible Assets consist of the following (in thousands):


                                                                                                              As of
                                                                          As of July 31,                   April 30,
                                                                -----------------------------------      ---------------
                                                                     2003                2002                 2003
                                                                ----------------     --------------      ---------------

                                                                                                     

      Intangible assets not subject to amortization
          Branded trade marks                                       $57,900              57,900             $57,900
          Acquired publication rights                               116,433             107,532             115,585
                                                                ----------------     --------------      ---------------
      Total intangible assets not subject to amortization           174,333             165,432             173,485
                                                                ----------------     --------------      ---------------
      Intangible assets subject to amortization
          Acquired publication rights                               105,225             115,524             106,790
          Noncompete agreements                                         547                 354                 597
                                                                ----------------     --------------      ---------------
      Total intangible assets subject to amortization               105,772             115,878             107,387
                                                                ----------------     --------------      ---------------
      Total                                                        $280,105             281,310            $280,872
                                                                ================     ==============      ===============



9.   Derivative Financial Instruments

     Under certain  circumstances,  the Company enters into derivative financial
     instruments  in the form of forward  contracts as a hedge  against  foreign
     currency  fluctuation  of specific  transactions,  including  inter-company
     purchases.  The Company does not use derivative  financial  instruments for
     trading or speculative purposes.

     During  the first  quarter of fiscal  year 2004 the  Company  entered  into
     forward  contracts to hedge  potential  foreign  currency  volatility  on a
     portion of fiscal year 2004  inventory  purchases.  The contracts have been
     designated  as cash flow  hedges and are  considered  by  management  to be
     highly  effective.  All contracts were  outstanding as of July 31, 2003 and
     expire through April 2004. During the period ending July 31, 2003 there was
     no  material  ineffectiveness  related  to the cash  flow  hedges,  and the
     estimated  amount of gains or losses,  that are expected to be reclassified
     into  earnings  over  the  current  fiscal  year  are  not  material.   The
     outstanding contracts are as follows:




                                         Currency                                              Average
          Currency Sold                 Purchased                   Notional Value          Contract Rate
       -------------------------    -------------------------    -------------------      ---------------
                                                                                      

           Australian dollar            Singapore $                    S$600,000                0.89
           Canadian dollar              US $                        US$8,500,000                1.4123



10.  Relocation Charge

     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 $2.5 million,  or $1.5 million after tax
     equal to $0.02 per diluted  share was  reported.  Management  believes  the
     non-GAAP financial measures, which exclude the relocation charge, provide a
     more meaningful  comparison of the Company's  year-over-year  results. This
     event is unusual to the  Company and  unlikely to recur in the  foreseeable
     future.



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

RESULTS OF OPERATIONS -

FIRST QUARTER ENDED JULY 31, 2003

Revenue for the first  quarter of fiscal year 2004 of $219.7  million  increased
6%, from $206.4 million in the prior year's quarter.  Excluding foreign exchange
translation gains,  revenue increased 4%. The first quarter revenue increase was
driven primarily by growth in the U.S.  Professional/Trade  and Higher Education
segments.

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

Gross profit as a  percentage  of revenue  improved  during the quarter to 67.2%
from 66.7% in the prior year's  quarter,  principally  due to favorable  product
mix, improved trade returns and improved worldwide journal sales.

First quarter  operating income of $33.2 million increased 8% from $30.7 million
in the prior year's first quarter. Excluding relocation expenses incurred in the
prior year's first quarter, operating income was flat year-on-year.

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 $2.5 million,  or $1.5 million  after-tax,  equal to $0.02 per
diluted share was reported in last years first quarter.  Management believes the
non-GAAP financial measures, which exclude the relocation charge, provide a more
meaningful  comparison of the Company's  year-over-year  results.  This event is
unusual to the Company  and  unlikely to recur in the  foreseeable  future.  Pro
forma  results  of  operations  for the  first  quarter  excluding  the  unusual
relocation charges were as follows:



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

Operating income as reported                              $33,178                 30,708
Unusual relocation charge                                       -                  2,465
                                                     -----------------      ----------------
Operating income before unusual charge                    $33,178                 33,173
                                                     =================      ================
Net Income as reported                                    $21,800                 20,030
Unusual relocation charge, net of taxes                         -                  1,479
                                                     -----------------      ----------------
Net income before unusual charge                          $21,800                 21,509
                                                     =================      ================

Income per diluted share as reported                        $0.35                   0.32
Unusual relocation charge, net of taxes                         -                   0.02
Income per diluted share before unusual charge              $0.35                   0.34



Operating  and  administrative   expenses,   excluding  the  relocation  charge,
increased 9% over last year's first quarter.  Excluding the combined  effects of
foreign  currency and expenses  associated with a small web development  company
acquired in the second quarter of the last fiscal year, the increase was 5%. The
increase  was  primarily  due  to  higher  depreciation  on new  facilities  and
technology  costs  associated  with the  transition  of  certain  aspects of the
business from print to electronic delivery.

SEGMENT RESULTS

Professional/Trade (P/T)

U.S.  P/T revenue of $76.1  million for the first  quarter  advanced 8% over the
comparable  prior  year  period.  The  increase  reflects  the  strength  of its
publishing,  marketing  and  sales  programs,  as well as  improvement  in sales
returns.  P/T  continued to gain market share in its major  segments  during the
quarter. The direct contribution margin improved from 20.4% to 23.9% principally
due to continued  improvement in sales return experience,  favorable product mix
and licensing revenue.

Wiley's  technology  program  had a  successful  first  quarter,  a  significant
accomplishment  given the continuing  softness in this market segment.  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)

U.S.  STM  revenue  of $41.7  million  decreased  2% from the prior  year due to
continued  sluggish  book  sales and the  impact of the  Rowecom  bankruptcy  on
calendar year 2003 journal revenue.  Direct contribution margin improved 1.8% to
49.7% reflecting favorable product mix and lower costs.

Global STM journal revenue performed well, even including the unfavorable effect
of the Rowecom  bankruptcy,  increasing 4% over the prior year. Total global STM
revenue increased approximately 3% over the prior year reflecting higher journal
revenue partially offset by lower STM book revenue.

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 U.S.  Higher  Education  revenue of $47.8 million  increased 6% as
compared to the prior year's first quarter.  Revenue  growth was  principally 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. The first quarter direct  contribution  margin
was 39.1% compared to 40.4% in the prior year's first quarter.

Globally Higher Education revenue 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 /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 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 from Wiley's  European  operations of $50.6 million was up
6% over  prior  year,  but 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.  The  direct
contribution  to profit of $15.4 million was 4% below the prior year, or down 1%
excluding the impact of foreign exchange.

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.  Despite 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.



LIQUIDITY AND CAPITAL RESOURCES

Operating  activities  for the  first  quarter  of fiscal  year 2004 used  $14.8
million of cash,  as compared to $7.6 million in the prior period  primarily due
to the accrual of relocation  costs in the prior year period partially offset by
improved cash collections and an income tax refund.

Investing  activities  used $19.5  million for the first  quarter of fiscal year
2004 as compared to $42.5 million in the prior year period. Investing activities
in the first  quarter  include $12.9  million for product  development  and $5.6
million of property  and  equipment  expenditures  the majority of which was for
investments in technology.  Capital spending on product development for the full
fiscal year 2004 is projected to be $60 million.  Capital  spending for property
and equipment is projected to be approximately $35 million.

The first  quarter's  financing  activities  primarily  reflect  short-term debt
borrowings of $10 million,  dividend  payments and proceeds from the exercise of
stock options. The Company announced a 30% increase in its quarterly dividend to
shareholders  from $0.05 per share to $0.065 per share in response to the recent
change in tax laws affecting the taxability of dividends. The increased dividend
was effective on July 17, 2003.

Although the  statement of financial  condition as of July 31, 2003  indicates a
negative  working capital of $11.3 million,  current  liabilities  include $84.2
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.  At July 31,
2003 the Company had $245.0  million of variable rate loans  outstanding,  which
approximated  fair value and $140.0 million available under its revolving credit
facilities.  On October 31, 2003,  $35 million of the  variable  rate loans will
become due.  The  Company  intends to utilize  existing  cash  balances  and the
revolving credit facility to satisfy the payment.



"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 earnings and cash flows when it is
deemed  appropriate  to do so. The  Company  does not use  derivative  financial
investments for trading or speculative purposes.

Interest Rates

The  Company did not use any  derivative  financial  investments  to manage this
exposure.   The  weighted  average  interest  rate  as  of  July  31,  2003  was
approximately 1.68%. A hypothetical 1% change in interest rates for the variable
rate debt would  affect  annual net income and cash flow by  approximately  $1.6
million.

Foreign Exchange Rates

Under  certain  circumstances,  the  Company  enters into  derivative  financial
instruments in the form of forward contracts as a hedge against foreign currency
fluctuation of specific transactions,  including  inter-company  purchases.  The
Company does not use derivative financial instruments for trading or speculative
purposes.

During the first quarter of fiscal year 2004 the Company entered into derivative
contracts to hedge potential foreign currency  volatility on a portion of fiscal
year 2004 inventory  purchases.  The contracts have been designated as cash flow
hedges and are  considered by management to be highly  effective.  All contracts
were  outstanding as of July 31, 2003 and expire through April 2004.  During the
period ending July 31, 2003 there was no material ineffectiveness related to the
cash flow hedges, and the estimated amount of gains or losses, that are expected
to be reclassified  into earnings over the current fiscal year are not material.



The outstanding contracts are as follows:




                                                                                                        Average
             Currency Sold              Currency Purchased              Notional Value             Contract Rate
       --------------------------    -------------------------    ---------------------------     -------------------
                                                                                            

            Australian dollar            Singapore $                       S$600,000                    0.89
            Canadian dollar              US $                           US$8,500,000                    1.4123




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  customers
accounted for more than 6% of total fiscal year 2003 consolidated  revenue,  the
top ten book customers accounted for approximately 26% of total fiscal year 2003
consolidated  revenue  and  approximately  45% of  total  gross  trade  accounts
receivable at April 30, 2003. 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 accounted for  approximately  16% of total fiscal year 2003
consolidated revenue and no one agent accounted for more than 6% of total fiscal
year 2003 consolidated revenue. Insurance for these accounts is not commercially
feasible and/or available.  A journal subscription agent,  Rowecom,  Inc., filed
for bankruptcy in January 2003. The bankruptcy  will affect STM journal  revenue
in calendar year 2003 and is expected to be immaterial to the Company.



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)      The following reports on Form 8-K were furnished to the Securities
          and Exchange Commission since the filing of the Company's 10-K on June
          30, 2003.

           i.   Earnings release on the first quarter fiscal 2004 results issued
                on form 8-K dated September 3, 2003, which include the condensed
                financial statements of the Company.

          The following  reports on Form 8-K were filed with the  Securities and
          Exchange Commission since the filing of the Company's 10-K on June 30,
          2003.

                  None





                                   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




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





                                           Dated:   September 12, 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 in
     order 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-15(e) and  15d-15(e))  for the registrant and we
     have:

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  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 and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of  the  period  covered  by  this  quarterly  report  based  on  such
          evaluation; and

     c)   Disclosed  in this  quarterly  report any  change in the  registrant's
          internal  control over financial  reporting  that occurred  during the
          registrant's most recent fiscal quarter that has materially  affected,
          or  is  reasonably  likely  to  materially  affect,  the  registrant's
          internal control over financial reporting and

- -    The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, 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 and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; 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 over financial reporting.

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

                                           Dated:  September 12, 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 in
     order 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-15(e) and  15d-15(e))  for the registrant and we
     have:

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  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 and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of  the  period  covered  by  this  quarterly  report  based  on  such
          evaluation; and

     c)   Disclosed  in this  quarterly  report any  change in the  registrant's
          internal  control over financial  reporting  that occurred  during the
          registrant's most recent fiscal quarter that has materially  affected,
          or  is  reasonably  likely  to  materially  affect,  the  registrant's
          internal control over financial reporting and

- -    The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, 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 and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; 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 over financial reporting.


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


                                           Dated:  September 12, 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 July 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:  September 12, 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 July 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:  September 12, 2003