Exhibit No.    Description

99.1           Press Release  dated  December 2, 2003 titled "John Wiley & Sons,
               Inc.  Reports 13% EPS Increase for Second  Quarter of Fiscal Year
               2004  Excluding   One-Time  Tax  Benefit  in  Fiscal  Year  2003"
               (furnished  and not  filed  for  purposes  of  Section  18 of the
               Securities  Exchange  Act of 1934,  as  amended,  and not  deemed
               incorporated  by reference in any filing under the Securities Act
               of 1934,  as  amended).  ITEM 9:  REGULATION  FD  DISCLOSURE  The
               information  in this report is being  furnished  (i)  pursuant to
               Regulation FD, and (ii) pursuant to Item 12 Results of Operations
               and Financial  Condition (in accordance with SEC interim guidance
               issued March 28, 2003). In accordance  with General  Instructions
               B.2 and B.6 of Form 8-K, the information in this report shall not
               be  deemed  to be  "filed"  for  purposes  of  Section  18 of the
               Securities  Exchange  Act of 1934,  as  amended,  nor shall it be
               deemed   incorporated  by  reference  in  any  filing  under  the
               Securities  Act  of  1934,  as  amended.  The  furnishing  of the
               information set forth in this report is not intended to, and does
               not,   constitute  a   determination   or  admission  as  to  the
               materiality or completeness of such information.

               On  December  2,  2003,  John  Wiley  &  Sons  Inc.,  a New  York
               corporation  (the "Company"),  issued a press release  announcing
               the Company's  financial results for the second quarter and first
               six  months 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
13% EPS Increase for Second Quarter of Fiscal Year 2004
Excluding One-Time Tax Benefit Reported in Fiscal Year 2003
- -----------------------------------------------------------

Hoboken,  N.J. December 2, 2003 -- John Wiley & Sons, Inc. (NYSE:JWa) (NYSE:JWb)
announced  today that  earnings per diluted  share and net income for the second
quarter  of  fiscal  year  2004  increased  13%  to  $0.41  and  $25.6  million,
respectively.  These results exclude a one-time tax benefit of $12.0 million, or
$0.19 per diluted share, reported in the second quarter of fiscal year 2003.

Revenue for the second quarter advanced 3% to $228.9 million from $223.0 million
in the prior year.  This  increase  was driven by foreign  exchange  translation
benefits, journal performance globally and Higher Education results.

For the first half of fiscal year 2004,  revenue  advanced  4%, or 2%  excluding
foreign  currency  translation  gains.  Net  income  for  the  six-month  period
increased 7%, excluding  unusual charges related to the Company's  relocation to
Hoboken, New Jersey and the aforementioned  one-time tax benefit,  both of which
were reported in the prior year. On the same basis, earnings per share increased
8% from $0.70 to $0.75.

"Second quarter and year-to-date results were essentially as expected.  Assuming
gradual improvement in market conditions  throughout the balance of the year, we
expect growth in fiscal year 2004 of  approximately  4-6% for revenue and in the
mid to high  single  digits for EPS,  excluding  the unusual  items  reported in
fiscal year 2003," said William J. Pesce, President and CEO.


Professional/Trade (P/T)
- ------------------------
Revenue of Wiley's  U.S.  P/T  business  declined  3% during the second  quarter
versus the same period last year,  reflecting  lower  backlist sales of consumer
technology  and  business  titles,  partially  offset  by  strong  culinary  and
architecture sales and improved sales returns.  While the second quarter started
slowly, sales recovered nicely in October. Year-to-date revenue was up 2%.



In a soft technology market,  Wiley continues to strengthen its market position,
as  evidenced  by the  success of new  releases,  such as Windows XP  Timesaving
Techniques For Dummies,  Internet For Dummies, 9th edition, and PCs For Dummies,
9th edition.  The professional  segment showed some initial signs of improvement
during the quarter.

Five  Wiley  business  titles  appeared  on major  bestseller  lists,  including
Bonner/Financial   Reckoning  Day,  Lencioni/Five  Dysfunctions  of  a  Team:  A
Leadership Fable, Tyson and Brown/Home Buying For Dummies,  Garcia/Message  From
Garcia and  Gitomer/Sales  Bible.  The first Wiley edition of the Stock Trader's
Almanac 2004 by Jeff Hirsch was published in the quarter.  This highly  regarded
and frequently cited reference tool has been a mainstay on Wall Street for three
decades.

Some of Wiley's consumer programs performed particularly well during the quarter
despite weakness in the retail  environment.  Dershowitz/The Case for Israel hit
numerous bestseller lists including The New York Times and USA Today. Kinzer/All
the Shah's Men: An American Coup and the Roots of Middle East Terror and Armey's
Axioms by former Majority Leader of the U.S. House of Representatives Dick Armey
are performing well. The Company recently signed an agreement with Target, Inc.,
to create a For  Dummies  brand  extension  series.  Three  one-hour  television
specials, Dating For Dummies, Making Marriage Work For Dummies and Parenting For
Dummies, premiered on the Discovery Health Channel in September.

Wiley's culinary  program had an excellent  quarter with the release of a strong
list that included such titles as Cooking at Home with the Culinary Institute of
America and Wolfert/Slow  Mediterranean Cooking. James Villas, author of Between
Bites and a  forthcoming  collection  of essays on food,  was named  "Best  Food
Writer" of the year by Bon Appetit magazine.

Wiley  launched a Betty Crocker  microsite on FoodTV.com to increase the brand's
presence and drive sales. During the quarter,  the Company agreed to participate
in the development of a 13-part television series featuring Mark Bittman, author
of the best-seller  How to Cook  Everything.  The series,  which will air in the
fall of next year, will include 30-second spot ads featuring Wiley books. A book
tie-in is being developed for simultaneous publication.

P/T's    professional    and    academic    programs   in    architecture    and
culinary/hospitality  performed  well  during  the  quarter.  Sales  were led by
McGowan/Interior  Graphic  Standards.  The Company  signed an  extension  of its
agreement with the National  Restaurant  Association  Educational  Foundation to
distribute leading books on food sanitation.



Scientific,   Technical,   and  Medical  (STM)
- ----------------------------------------------
Wiley's U.S. STM revenue was essentially flat with prior year in the quarter and
for the six months. Increased journal revenue, despite the adverse impact of the
Rowecom  bankruptcy,  and higher online protocols sales were partially offset by
lower  advertising  revenue  and  continued  weakness  in the STM  book  market.
Globally,  STM journal revenue increased  approximately 6% in the second quarter
and 5% for the six months.

During  the  quarter,  Wiley  phased  in a  new  electronic  journal  production
management  system, a key component of our integrated online publishing  program
that will accelerate  delivery of journal content to our customers.  Wiley's STM
digital  access  business,  which  utilizes  the  Wiley  InterScience  platform,
continued to add  functionality for customers with the launch of a comprehensive
redesign of underlying information  architecture and graphical interface.  These
enhancements  accommodate  the  expanding  scope of content  and  deliver a more
intuitive,  consistent and engaging interface to a global user community of well
over 13 million scholars and researchers.

The Wiley  InterScience  calendar year 2004 license renewal process began during
the second quarter and is proceeding as expected.  Several  licenses were signed
during the  quarter.  Fourteen  more  universities  joined the Chinese  Academic
Libraries  Information  Service (CALIS) consortium  agreement,  which is Wiley's
first major license in China.

Wiley took a  leadership  role in the  October  launch of an  initiative,  which
includes  the United  Nations'  Food and  Agriculture  Organization  (FAO),  The
Rockefeller Foundation,  Cornell University and STM publishers. This initiative,
known as AGORA,  will provide  researchers  in  developing  countries  with free
access to journal content about food,  agriculture,  and water resources.  AGORA
builds on the  success  of  HINARI,  a similar  initiative  started by the World
Health  Organization  (WHO) and STM  publishers,  including  Wiley,  that brings
medical research information to the developing world.

Wiley has built upon its reputation for innovation in online  publishing and for
longstanding  publishing  service  to  learned  societies  and their  members by
forming  new  partnerships  with  numerous  prominent  national,   regional  and
international  societies.  Shortly  after the close of the quarter,  the Company
announced an agreement to publish three journals,  for The American Institute of
Chemical  Engineers (AIChE),  including its flagship journal,  effective January
2004.  As a result  of this  partnership,  Wiley  will  provide  all  publishing
services,  including  launching online editions  through Wiley  InterScience and
creating  a  digital  archive.   Wiley  also  renewed  its  agreement  with  the
International  Union of Cancer  (UICC) to publish The  International  Journal of
Cancer.



Higher Education
- ----------------
Growth in Wiley's U.S. Higher Education business in the second quarter and first
half was 3% and 5%, respectively. As a reminder, Wiley's second quarter does not
include July revenue,  which is historically the highest in the Higher Education
business.    The    year-on-year    growth   was   driven   primarily   by   the
accounting/business,   science  and  social  science   programs.   Industry-wide
conditions  in  engineering  continue  to be weak.  Globally,  Higher  Education
revenue  increased over prior year by approximately 6% in the quarter and 7% for
the first half of fiscal year 2004.

During  the  second  quarter,   Higher  Education   benefited  from  the  strong
performance   of   key   titles,   such   as   Kieso/Intermediate    Accounting,
Kimmel/Financial   Accounting,   Cutnell/Physics,   Solomons/Organic  Chemistry,
White/The  Analysis  and  Use  of  Financial  Statements,   Salas/Calculus:  One
Variable,  Connally/Functions  of  Modeling  Change  and  Huffman/Psychology  In
Action.

In August,  the Company added to its  e-learning  offerings  with the successful
release  of  five  new   courseware   titles:   Kieso/Intermediate   Accounting,
Kimmel/Financial Accounting,  Weygandt/Managerial Accounting, Horstmann/Big Java
and Schermerhorn/Management.  The Company's e-learning platform, Edugen, enables
us to deliver  content in an  integrated  format  that is  organized  around the
teaching and learning  activities of students and professors.  This  courseware,
which is already  being  used in over  forty  college  and  university  courses,
generated over eight million hits on its website in September and October.

Textbooks  continue to be widely  regarded by professors and students as crucial
to effective teaching and learning, particularly in the markets served by Wiley.
Wiley is as committed as ever to delivering  the highest  quality  materials and
services to the customers that we serve in the States and abroad. The Company is
employing  technology to deliver value-added products and services to professors
and  students.  For example,  we offer  educational  packages that include brief
"core concept" textbooks with online and customized  components.  The Company is
helping  professors  to  integrate  technology  into the  classroom  through its
significant  investment in Wiley's Faculty Resource  Network (FRN).  Through its
virtual seminars and one-on-one  collaborations,  the FRN is providing  training
and support for hundreds of professors across the U.S.

Europe
- ------
Second  quarter  revenue for Wiley's  European  operations  was up 9% over prior
year, or 3% excluding  foreign currency  translation  gains. For the six-months,
Wiley-Europe's  revenue was up 7% over prior year,  but flat  excluding  foreign
currency translation gains. Healthy STM journal performance was partially offset
by sluggish STM and P/T book sales, primarily in the U.K. Encouragingly, October
sales  were  relatively  strong.  Despite  the weak  German  economy,  Wiley-VCH
reported  solid  results  in many of its  indigenous  professional  and STM book
programs.



There  was  positive   market  response  to  new   revenue-generating   features
(advertorials and HTML email newsletters) for two community-of-interest portals,
spectroscopy NOW.com and separationsNOW.com.  Subscriptions to www.pro-physik.de
continue to grow nicely.

During the  quarter,  The British  Journal of Surgery  added the Swiss  Surgical
Society to the growing number of European societies with which it is affiliated,
further  strengthening  its position as the premier surgical journal  throughout
Europe.  Wiley acquired  European  Transactions in Electrical Power, a bimonthly
primary  research  journal  published in  collaboration  with  several  European
societies.  The German Biometrical  Society renewed its agreement with Wiley-VCH
to publish the Biometrical Journal.

Four psychology titles won British Medical  Association  awards:  Stallard/Think
Good,  Feel Good,  Graham/Substance  Misuse in Psychosis,  Ballard/Understanding
Menopause and  McMurran/Motivating  Offenders to Change. An agreement was signed
with Nokia for fifteen of its training managers to promote the Nokia series that
is published with Wiley to engineers in the industry.


Asia,  Australia & Canada
- --------------------------
Wiley's revenue in Asia, Australia and Canada advanced 14% in the second quarter
and 12% for the first half.  Excluding the benefit of foreign currency,  revenue
was up 3% and 2% for the same periods,  respectively.  These results were driven
mainly  by the  performance  of the  indigenous  Higher  Education  programs  in
Australia  and  Canada.  Higher-than-anticipated  returns of P/T books in Canada
partially offset these results.

Indigenous publishing programs are performing well. Fels/A Portrait of Power has
been strong  throughout  Australia and is creating interest in the U.K. and U.S.
The 20th anniversary  edition of a Wiley Canadian title, The Game by Ken Dryden,
has been called "the best hockey book ever written". In September,  Wiley Canada
signed  an  agreement  with The  Canadian  Press to  publish  four to six  books
annually for three years, including quick-to-market titles that respond to major
Canadian  events.   Additionally,   the  partnership  will  publish   yearbooks,
biographies and highlights of historic events.



During the quarter,  Wiley was named one of the "100 Best  Companies for Working
Mothers" by Working Mother  Magazine.  In addition,  the New Jersey Business and
Industry  Association  honored the Company with its  "Enterprise  Award" for the
positive  effect  Wiley  has  had on the  New  Jersey  economy  as a  result  of
relocating to the Hoboken  waterfront.  These awards represent tangible evidence
that Wiley is not only financially strong and performance-driven, but is also an
organization  that values and appreciates the  relationships  it has formed with
colleagues and the community.

Special Items
- -------------
During the second quarter of fiscal year 2003, the Company merged several of its
European  subsidiaries into a new entity,  which enabled the Company to increase
the tax-deductible  asset basis of the merged  subsidiaries to the fair value of
the business at the date of merger.  Under U.S. accounting  principles,  the tax
benefit  attributable to the increase in tax basis was  immediately  included in
income,  although  the cash benefit of this change will be  recognized  pro-rata
over a 15-year  period.  The Company's  effective tax rate,  excluding  this tax
benefit, was 33% for the second quarter of fiscal year 2003.

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 Tuesday,  December 2,
2003,  at 10:30 a.m.  (EDT) to discuss  its  results  for the second  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)-310-1961

International callers may participate by dialing:  (719)-457-2692

A replay of the call will be available from 1:30 p.m. (EST) on Tuesday, December
2 through  midnight  (EST) on Monday,  December 8 by dialing  (888)-203-1112  or
(719)-457-0820 and entering Passcode 677675

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 SECOND QUARTER AND SIX MONTHS ENDED
                         OCTOBER 31, 2003 AND 2002
                    (in thousands, except per share amounts)




                                                         Second Quarter Ended                     Six Months Ended
                                                             October 31,                             October 31,
                                                 --------------------------------------   ---------------------------------
                                                     2003         2002        % Change      2003        2002       % Change
                                                 ------------   ---------     --------    --------    ---------   ---------
                                                                                                    
Revenue                                          $   228,880     223,008          3%      448,540      429,445          4%

Costs and Expenses

     Cost of Sales                                    78,182      77,251          1%      150,291      145,972          3%
     Operating and Administrative Expenses           111,296     107,371          4%      223,339      209,738          6%
     Amortization of Intangibles                       2,535       2,535                    4,865        4,711          3%
     Unusual Item - Relocation Expenses (A)                -           -                        -        2,465
                                                 -----------    ----------               ---------    ---------
     Total Costs and Expenses                        192,013     187,157          3%      378,495      362,886          4%
                                                 -----------    ----------               ---------    ---------
Operating Income                                      36,867      35,851          3%       70,045       66,559          5%
     Operating Margin                                  16.1%       16.1%                    15.6%        15.5%

Interest Expense and Other, Net                          612       2,124                    1,872        3,861
                                                 -----------    ----------               ---------    ---------
Income Before Taxes                                   36,255      33,727          7%       68,173       62,698          9%

Provision (Benefit) for Income Taxes (B)              10,607      (1,004)                  20,725        7,937
                                                 -----------    ----------               ---------    ---------
Net Income                                       $    25,648      34,731        -26%       47,448       54,761        -13%
                                                 ===========    ==========               =========     ========

Income Per Share
     Diluted                                     $      0.41        0.55        -26%         0.75         0.86        -13%
     Basic                                       $      0.41        0.57                     0.77         0.89




Reconciliation of Non-GAAP Financial Disclosure
- ------------------------------------------------
Net Income as Reported                           $    25,648      34,731                   47,448       54,761
Relocation Expense, Net of Tax (A)                         -           -                        -        1,479
Tax Benefit (B)                                            -     (12,025)                       -      (12,025)
                                                 -----------    ----------               ---------     --------
     Net Income Before Unusual Items             $    25,648      22,706         13%       47,448       44,215          7%
                                                 ===========    ==========               =========     ========
Income Per Share-Diluted as Reported             $      0.41        0.55                     0.75         0.86
Relocation Expense, Net of Tax (A)                         -           -                        -         0.02
Tax Benefit (B)                                            -       (0.19)                       -        (0.19)
    Income Per Share-Diluted Before Unusual Item $      0.41        0.36         13%         0.75         0.70          8%
                                                 ===========    ==========               =========     ========
Average Shares
     Diluted                                          63,176      63,092                   63,091       63,370
     Basic                                            61,891      61,429                   61,788       61,580


(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  $1.5 million after tax, or
     $.02 per share, was reported.

(B)  Fiscal year 2003 includes a tax benefit of $12.0 million equal to $0.19 per
     diluted  share,  relating  to the step up in the tax  basis  of a  European
     subsidiary's assets.

Note:  Management believes the above non-GAAP financial measures,  which exclude
the relocation charge and the tax benefit,  provide a more meaningful comparison
of the Company's  year-over-year  results.  These events,  which were  completed
during  fiscal year 2003,  were  unusual to the Company and unlikely to recur in
the foreseeable future.





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

                                                    Second Quarter Ended                    Six Months Ended
                                                        October 31,                             October 31,
                                          --------------------------------------   -------------------------------------
                                             2003         2002          % Change     2003         2002          % Change
                                          -----------   ---------       --------   ---------    ---------       --------
                                                                                                  
Revenue
- ---------------------------------------
US Segment
     Professional/Trade                  $    86,531       89,659           -3%      162,675      159,840            2%
     Scientific, Technical and Medical        42,694       42,416            1%       84,401       84,873           -1%
     Higher Education                         37,674       36,575            3%       85,442       81,490            5%
                                          -----------    ---------                  ---------    ---------
Total US                                     166,899      168,650           -1%      332,518      326,203            2%
European Segment                              60,018       55,077            9%      110,601      102,969            7%
Asia, Australia & Canada Segment              25,077       21,935           14%       48,473       43,095           12%
Intersegment Sales Eliminations              (23,114)     (22,654)           2%      (43,052)     (42,822)           1%
                                          -----------    ---------                  ---------    ---------
Total Revenue                            $   228,880      223,008            3%      448,540      429,445            4%
                                          ===========    =========                  =========    =========

Direct Contribution to Profit
- --------------------------------------
US Segment
     Professional/Trade                  $    25,382       27,492           -8%       43,570       41,784            4%
     Scientific, Technical and Medical        20,503       20,400            1%       41,219       40,717            1%
     Higher Education                          9,935        8,625           15%       28,619       26,783            7%
                                          -----------    ---------                  ---------    ---------
Total US                                      55,820       56,517           -1%      113,408      109,284            4%
European Segment                              19,230       17,039           13%       34,652       33,075            5%
Asia, Australia & Canada Segment               5,480        4,050           35%        9,623        7,662           26%
                                          -----------    ---------                  ---------    ---------
Total Direct Contribution to Profit (A)       80,530       77,606            4%      157,683      150,021            5%


Shared Services and Administrative Costs
- -----------------------------------------
     Distribution                            (11,591)     (11,410)           2%      (22,852)     (22,464)           2%
     Information Technology & Development    (12,428)     (10,665)          17%      (24,229)     (19,187)          26%
     Finance                                  (7,189)      (6,744)           7%      (14,240)     (14,111)           1%
     Other Administration                    (12,455)     (12,936)          -4%      (26,317)     (25,235)           4%
                                          -----------    ---------                  ---------    ---------
Total Shared Services and Admin. Costs       (43,663)     (41,755)           5%      (87,638)     (80,997)           8%

Unusual Item - Relocation Expenses (A)             -            -                          -       (2,465)
                                          -----------    ---------                  ---------    ---------
Operating Income                         $    36,867       35,851                     70,045       66,559
                                          ===========    =========                  =========    =========


(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  $1.5 million after tax, or
     $.02 per share, was reported.





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

                                                                                         October 31,
                                                                                ----------------------------        April 30,
                                                                                   2003             2002              2003
                                                                                                              
                                                                              ------------     -----------        ------------
Current Assets
       Cash & cash equivalents                                           $           10,756         21,414            33,241
       Accounts receivable                                                          170,002        145,470           120,057
       Inventories                                                                   84,049         80,454            83,337
       Other current assets                                                          35,243         48,348            47,209
                                                                                ------------     -----------        -----------
       Total Current Assets                                                         300,050        295,686           283,844
Product Development Assets                                                           61,353         59,609            60,842
Property and Equipment                                                              116,815        101,453           114,870
Goodwill                                                                            194,114        192,774           192,186
Intangible Assets                                                                   279,697        279,559           280,872
Deferred Income Taxes                                                                   249         12,418             2,800
Other Assets                                                                         22,310         20,382            20,558
                                                                                ------------     -----------        -----------
       Total Assets                                                                 974,588        961,881           955,972
                                                                                ============     ===========        ===========
Current Liabilities
       Notes Payable & Current portion of long-term debt                             60,000        125,000            35,000
       Accounts and royalties payable                                                91,080        104,850            71,296
       Deferred subscription revenues                                                65,543         51,977           131,392
       Accrued income taxes                                                           6,283         17,131             7,953
       Other accrued liabilities                                                     61,114         65,163            77,624
                                                                                ------------     -----------        -----------
       Total Current Liabilities                                                    284,020        364,121           323,265
Long-Term Debt                                                                      200,000        200,000           200,000
Accrued Pension liability                                                            56,378         29,324            54,909
Other Long-Term Liabilities                                                          28,997         28,842            28,190
Deferred Income Taxes                                                                 5,781         14,651             5,604
Shareholders' Equity                                                                399,412        324,943           344,004
                                                                                ------------     -----------        -----------
       Total Liabilities & Shareholders' Equity                          $          974,588        961,881           955,972
                                                                                ============     ===========        ===========




                       CONDENSED STATEMENTS OF CASH FLOWS

                                                                                      Six Months Ended
                                                                                        October 31,
                                                                                ----------------------------
                                                                                    2003             2002
                                                                                -----------        ---------
                                                                                                
Operating Activities
       Net income                                                        $         47,448           54,761
       Amortization of intangibles                                                  4,865            4,711
       Amortization of composition costs                                           15,254           14,753
       Depreciation of property and equipment                                      13,720           11,793
       Other non-cash items                                                        25,030           13,796
       Change in deferred subscription revenue                                    (68,149)         (74,680)
       Net change in operating assets and liabilities                             (38,699)         (21,200)
                                                                                -----------        ---------
       Cash Provided By (Used For) Operating Activities                              (531)           3,934

Investing Activities
       Additions to product development assets                                    (26,305)         (22,655)
       Additions to property and equipment                                        (13,140)         (39,212)
       Acquisition of publishing assets, net of cash acquired                      (1,904)          (7,812)
                                                                                -----------        ---------
       Cash Used for Investing Activities                                         (41,349)         (69,679)

Financing Activities
       Borrowings of short-term debt                                               60,000           90,000
       Repayment of long-term debt                                                (35,000)         (30,000)
       Cash dividends                                                              (8,079)          (6,172)
       Purchase of treasury shares                                                 (2,486)          (8,117)
       Proceeds from exercise of stock options                                      3,287            1,442
                                                                                -----------        ---------
       Cash Provided by Financing Activities                                       17,722           47,153

Effects of Exchange Rate Changes on Cash                                            1,673              301
                                                                                -----------        ---------

Decrease in Cash and Cash Equivalents for Period                         $        (22,485)         (18,291)
                                                                                ===========        ==========