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 October 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 October 31, 2003 were:

                        Class A, par value $1.00 - 50,832,923
                        Class B, par value $1.00 - 11,307,964



                  This is the first page of a 27 page document





                             JOHN WILEY & SONS, INC.

                                      INDEX



PART I - FINANCIAL INFORMATION                                          PAGE NO.

Item 1. Financial Statements.

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

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

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

        Notes to Unaudited Condensed Consolidated Financial Statements......6-12

Item 2. Management's Discussion and Analysis of Financial

        Condition and Results of Operations................................13-20

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

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

PART II - OTHER INFORMATION

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

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


EXHIBITS

    99.1 - 18 U.S.C. Section 1350 Certificate by the President and
           Chief Executive Officer

    99.2 - 18 U.S.C. Section 1350 Certificate by the Chief Financial
           and Operations Officer







                                            JOHN WILEY & SONS, INC. AND SUBSIDIARIES
                                     CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                                         (In thousands)

                                                                                    (UNAUDITED)
                                                                                    October 31,                      April 30,
                                                                        ------------------------------------      ----------------
Assets                                                                       2003                 2002                 2003
                                                                        ----------------     ---------------      ----------------
                                                                                                                
Current Assets
     Cash and cash equivalents                                        $         10,756               21,414     $        33,241
     Accounts receivable                                                       170,002              145,470             120,057
     Taxes receivable                                                              346                5,372               9,657
     Inventories                                                                84,049               80,454              83,337
     Deferred income tax benefits                                               26,196               33,496              26,028
     Prepaid expenses                                                            8,701                9,480              11,524
                                                                        ----------------     ---------------      ----------------
         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
Intangible Assets                                                              279,697              279,559             280,872
Goodwill                                                                       194,114              192,774             192,186
Deferred Income Tax Benefits                                                       249               12,418               2,800
Other Assets                                                                    22,310               20,382              20,558
                                                                        ----------------     ---------------      ----------------
         Total Assets                                                 $        974,588              961,881     $       955,972
                                                                        ================     ===============      ================

Liabilities & Shareholders' Equity
Current Liabilities
     Current portion of long-term debt and notes payable              $         60,000              125,000     $        35,000
     Accounts and royalties payable                                             91,080              104,850              71,296
     Deferred subscription revenue                                              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
     Class A & Class B common stock                                             83,191               83,191              83,191
     Additional paid-in-capital                                                 41,651               30,584              34,103
     Retained earnings                                                         408,332              342,621             368,963
     Accumulated other comprehensive income (loss)                               1,015                  555              (7,171)
     Unearned deferred compensation                                             (1,997)              (1,644)             (1,283)
     Treasury stock                                                           (132,780)            (130,364)           (133,799)
                                                                        ----------------     ---------------      ----------------
         Total Shareholders' Equity                                            399,412              324,943             344,004
                                                                        ----------------     ---------------      ----------------
         Total Liabilities & Shareholders' Equity                     $        974,588              961,881     $       955,972
                                                                        ================     ===============      ================


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







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


                                                             Three Months                               Six Months
                                                           Ended October 31,                        Ended October 31,
                                                ----------------------------------------    -----------------------------------
                                                      2003                2002                    2003              2002
                                                -----------------    ----------------       -----------------  ----------------
                                                                                                        
Revenue                                     $       228,880              223,008        $       448,540            429,445

Costs and Expenses
    Cost of sales                                      78,182               77,251                150,291            145,972
    Operating and administrative expenses             111,296              107,371                223,339            209,738
    Amortization of intangibles                         2,535                2,535                  4,865              4,711
    Unusual Item - Relocation related expen                 -                    -                      -              2,465
                                                -----------------    ----------------       -----------------  ----------------
            Total Costs and Expenses                  192,013              187,157                378,495            362,886
                                                -----------------    ----------------       -----------------  ----------------

Operating Income                                       36,867               35,851                 70,045             66,559

Interest Income and Other - Net                           720                  228                    815                521
Interest Expense                                       (1,332)              (2,352)                (2,687)            (4,382)


Income Before Taxes                                    36,255               33,727                 68,173             62,698
Provision For Income Taxes                             10,607               (1,004)                20,725              7,937
                                                -----------------    ----------------       -----------------  ----------------

Net Income                                    $        25,648               34,731        $        47,448             54,761
                                                =================    ================       =================  ================

Income Per Share
    Diluted                                   $          0.41                  0.55       $          0.75               0.86
    Basic                                     $          0.41                  0.57       $          0.77               0.89

Cash Dividends Per Share
    Class A Common                            $          0.07                  0.05       $          0.13               0.10
    Class B Common                            $          0.07                  0.05       $          0.13               0.10

Average Shares
    Diluted                                            63,176                63,092                63,091             63,370
    Basic                                              61,891                61,429                61,788             61,580




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 Six Months
                                                                                     Ended October 31,
                                                                             -----------------------------------
                                                                                   2003               2002
                                                                             ------------------ ----------------
   <s>                                                                               <c>               <c>
Operating Activities
- --------------------
Net income                                                               $         47,448           54,761
Adjustments to reconcile net income to cash provided
by (used for) operating activities
  Amortization of intangibles                                                       4,865            4,711
  Amortization of composition costs                                                15,254           14,753
  Depreciation of property and equipment                                           13,720           11,793
  Non-cash items & Other                                                           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                                                 (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)
  Purchase of treasury stock                                                       (2,486)          (8,117)
  Cash dividends                                                                   (8,079)          (6,172)
  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
                                                                          ------------------ ----------------

Cash and Cash Equivalents
  Decrease for Period                                                             (22,485)         (18,291)
  Balance at Beginning of Period                                                   33,241           39,705
                                                                          ------------------ ----------------
  Balance at End of Period                                               $         10,756           21,414
                                                                          ================== ================
Supplemental Information
  Businesses Acquired:
    Fair value of assets acquired                                        $          1,904            7,842
    Liabilities assumed                                                                 -              (30)
                                                                          ------------------ ----------------
  Cash Paid for Businesses Acquired                                      $          1,904            7,812
                                                                          ================== ================

Cash Paid (Refunded) During the Period for:
  Interest                                                               $          2,462            7,467
  Income taxes - Net                                                     $          3,485           (1,554)


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 October 31, 2003 and 2002, and results
     of  operations  and cash  flows for the three  month and six month  periods
     ended  October 31, 2003 and 2002.  The results for the three months and six
     months ended October 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.

     Pro forma information under SFAS No. 123 and SFAS No. 148
     ---------------------------------------------------------

     The per share value of options  granted in  connection  with the  Company's
     stock option plans during the  following  periods are  estimated  using the
     Black Scholes  option  pricing model with the  following  weighted  average
     assumptions:




                                                               For the Three and Six Months
                                                                    Ending October 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%

       Per share fair value of options granted                   $8.97           $11.09



     For purposes of the following pro forma  disclosure,  the fair value of the
     awards  was  estimated  at the  date  of  grant  using  the  Black  Scholes
     option-pricing model and amortized to expense over the expected life of the
     options.




                                                   For the Three Months Ending          For the Six Months Ending
                                                           October 31,                         October 31,
                                                 --------------------------------     -------------------------------
                                                      2003             2002              2003              2002
                                                 -------------     --------------     ------------     --------------
                                                                                               
       Net income as reported                          $25,648           34,731            $47,448           54,761
       Stock-based compensation, net of tax,
       included in the determination of net
       income as reported -

             Restricted stock plans                        429              359                950              485

             Director stock plan                           (13)             (79)                15              (53)

       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             (1,537)          (1,244)            (3,218)          (2,360)
                                                 -------------     --------------     ------------     --------------
       Pro forma net income                            $24,527           33,767            $45,195           52,833
                                                 =============     ==============     ============     ==============

       Reported earnings per share

            Diluted                                     $0.41             0.55              $0.75             0.86

            Basic                                       $0.41             0.57              $0.77             0.89

       Pro forma earnings per share

            Diluted                                     $0.39             0.54              $0.72             0.83

            Basic                                       $0.40             0.55              $0.73             0.86




2.   Comprehensive Income
     --------------------

     Comprehensive income was as follows (in thousands):




                                                   For the Three Months Ending          For the Six Months Ending
                                                           October 31,                         October 31,
                                                 --------------------------------     -------------------------------
                                                      2003             2002              2003              2002
                                                 -------------     --------------     ------------     --------------
                                                                                                 
          Net income                                   $25,648           34,731          $47,448          54,761

          Change in other comprehensive income
          (loss), net of taxes:

              Derivative cash flow hedges                 (248)               -             (277)            168

              Foreign currency translation
                  adjustments                            6,608              253            8,463           3,089
                                                 -------------     --------------     ------------     --------------
          Comprehensive income                         $32,008           34,984          $55,634          58,018
                                                 =============     ==============     ============     ==============




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



                                                                                 Three Months Ended October 31, 2003
                                                                       -----------------------------------------------------
                                                                        Beginning          Change for            Ending
                                                                         Balance             Period              Balance
                                                                       -------------     ---------------      --------------
                                                                                                            
         Derivative cash flow hedges, net of tax                              $(29)            (248)                 (277)

         Foreign currency translation adjustment                            11,989            6,608                18,597

         Minimum pension liability, net of tax                             (17,305)               -               (17,305)
                                                                       -------------     ---------------      --------------
         Total                                                             $(5,345)           6,360                 1,015
                                                                       =============     ===============      ==============





                                                                                  Six Months Ended October 31, 2003
                                                                       -------------------------------------------------------
                                                                        Beginning          Change for            Ending
                                                                         Balance             Period              Balance
                                                                       -------------     ---------------      --------------
                                                                                                            
         Derivative cash flow hedges, net of tax                                $0             (277)                 (277)

         Foreign currency translation adjustment                            10,134            8,463                18,597

         Minimum pension liability, net of tax                             (17,305)               -               (17,305)
                                                                       -------------     ---------------      --------------

         Total                                                             $(7,171)           8,186                 1,015
                                                                       =============     ===============      ==============


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          For the Six Months Ending
                                                           October 31,                         October 31,
                                                 --------------------------------     -------------------------------
                                                      2003             2002              2003              2002
                                                 -------------     --------------     ------------     --------------
                                                                                                 
     Weighted average shares outstanding              62,176           61,588            62,033             61,742
     Less:  Unearned deferred compensation
     shares                                             (285)            (159)             (245)              (162)
                                                 -------------     --------------     ------------     --------------

     Shares used for basic income per                 61,891           61,429            61,788             61,580
           share
     Dilutive effect of stock options and
           other stock awards                          1,285            1,663             1,303              1,790
                                                 -------------     --------------     ------------     --------------
     Shares used for diluted income per               63,176           63,092            63,091             63,370
           share                                 =============     ==============     ============     ==============


     For the three and six months  ended  October 31, 2003 and 2002,  options to
     purchase  shares  of  Class  A  common  stock  of  zero  and  2.1  million,
     respectively,  have been excluded  from the shares used for diluted  income
     per share as their inclusion would have been anti-dilutive. 4.



4.   Inventories
     -----------

     Inventories were as follows (in thousands):



                                                                            As of
                                                                       As of October 31,                April 30,
                                                             -----------------------------------      ---------------
                                                                  2003                2002                 2003
                                                             ---------------      --------------      ---------------
                                                                                                  
          Finished goods                                         $76,138              70,783             $76,452

          Work-in-process                                          5,995               6,708               5,643
          Paper, cloth and other                                   5,671               6,777               4,798

                                                             ---------------      --------------      ---------------
                                                                  87,804              84,268              86,893
          LIFO reserve                                            (3,755)             (3,814)             (3,556)
                                                             ---------------      --------------      ---------------
          Total inventories                                      $84,049              80,454             $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 current year's second quarter the Company  purchased  higher  education
     titles from Leyh Publishing and extended the publishing  rights for two STM
     journals for a total of $0.9 million.

     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 was effective June 15, 2003 and did not 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  was  effective  August  1,  2003  and did not  have an  impact  on the
     Company's financial position or results of operations. 7.



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 October 31,
                                                 ----------------------------------------------------------------------------------
                                                                   2003                                       2002
                                                 -----------------------------------------    -------------------------------------
                                                                                    (thousands)
                                                                  Inter-                                    Inter-
                                                   External       segment                      External    segment
                                                  Customers        Sales         Total         Customers     Sales        Total
                                                 ------------- -------------- ------------    ------------ ----------- ------------
                                                                                                           
         Revenue
         -------
         U.S. segments:

             Professional/Trade                      $77,238       9,293          86,531           80,506      9,153       89,659

             Scientific, Technical, and Medical       40,937       1,757          42,694           40,339      2,077       42,416

             Higher Education                         29,586       8,088          37,674           28,954      7,621       36,575

         European segment                             56,310       3,708          60,018           51,406      3,671       55,077

         Asia, Australia & Canada                     24,809         268          25,077           21,803        132       21,935

         Eliminations                                      -     (23,114)        (23,114)               -    (22,654)     (22,654)
                                                 ------------- -------------- ------------    ------------ ----------- ------------
         Total revenue                              $228,880           -         228,880          223,008          -      223,008
                                                 ------------- -------------- ------------    ------------ ----------- ------------

         Direct Contribution to Profit
         -----------------------------

         U.S. segments:

             Professional/Trade                                                  $25,382                                   27,492

             Scientific, Technical, and Medical                                   20,503                                   20,400

             Higher Education                                                      9,935                                    8,625

         European segment                                                         19,230                                   17,039

         Asia, Australia & Canada                                                  5,480                                    4,050
                                                                              ------------                             ------------
         Total direct contribution to profit                                      80,530                                   77,606

         Shared services and administrative costs

             Distribution                                                        (11,591)                                 (11,410)

             Information technology                                              (12,428)                                 (10,665)

             Finance                                                              (7,189)                                  (6,744)

             Other administration                                                (12,455)                                 (12,936)
                                                                              ------------                             ------------
         Total shared services and administration costs                          (43,663)                                 (41,755)
                                                                              ------------                             ------------
         Operating income                                                         36,867                                   35,851

         Interest expense and other  - net                                          (612)                                  (2,124)
                                                                              ------------                             ------------
         Income before taxes                                                     $36,255                                   33,727
                                                                              ============                             ============






                                                                            Six Months Ended October 31,
                                                  ----------------------------------------------------------------------------------
                                                                    2003                                       2002
                                                  -----------------------------------------    -------------------------------------
                                                                                     (thousands)
                                                                   Inter-                                    Inter-
                                                    External      segment                       External    segment
                                                   Customers       Sales          Total         Customers     Sales        Total
                                                  ------------- -------------- ------------    ------------ ----------- ------------
                                                                                                          
         Revenue
         -------

         U.S. segments:

             Professional/Trade                      $146,688      15,987         162,675          143,903     15,937      159,840

             Scientific, Technical, and Medical        81,051       3,350          84,401           80,977      3,896       84,873

             Higher Education                          69,719      15,723          85,442           67,001     14,489       81,490

         European segment                             103,174       7,427         110,601           94,838      8,131      102,969

         Asia, Australia & Canada                      47,908         565          48,473           42,726        369       43,095

         Eliminations                                       -     (43,052)        (43,052)               -    (42,822)     (42,822)
                                                  ------------- -------------- ------------    ------------ ----------- ------------
         Total revenue                               $448,540           -         448,540          429,445      -          429,445
                                                  ------------- -------------- ------------    ------------ ----------- ------------
         Direct Contribution to Profit
         -----------------------------
         U.S. segments:

             Professional/Trade                                                   $43,570                                   41,784

             Scientific, Technical, and Medical                                    41,219                                   40,717

             Higher Education                                                      28,619                                   26,783

         European segment                                                          34,652                                   33,075

         Asia, Australia & Canada                                                   9,623                                    7,662
                                                                               ------------                             ------------
         Total direct contribution to profit                                      157,683                                  150,021

         Shared services and administrative costs

             Distribution                                                         (22,852)                                 (22,464)

             Information technology                                               (24,229)                                 (19,187)

             Finance                                                              (14,240)                                 (14,111)

             Other administration                                                 (26,317)                                 (25,235)
                                                                               ------------                             ------------
         Total shared services and administration costs                           (87,638)                                 (80,997)

         Unusual item - relocation expenses                                             -                                   (2,465)
                                                                               ------------                             ------------
         Operating income                                                          70,045                                   66,559

         Interest expense and other  - net                                         (1,872)                                  (3,861)
                                                                               ------------                             ------------
         Income before taxes                                                      $68,173                                   62,698
                                                                               ============                             ============



8.   Intangible Assets
     -----------------

     Intangible Assets consist of the following (in thousands):



                                                                                                               As of
                                                                          As of October 31,                  April 30,
                                                                 -----------------------------------      ---------------
                                                                        2003                2002                 2003
                                                                 ----------------     --------------      ---------------
                                                                                                      
      Intangible assets not subject to amortization

          Branded trade marks                                        $57,900              57,900             $57,900

          Acquired publication rights                                116,450             107,216             115,585
                                                                 ----------------     --------------      ---------------
      Total intangible assets not subject to amortization            174,350             165,116             173,485
                                                                 ----------------     --------------      ---------------

      Intangible assets subject to amortization, principally
          acquired publication rights                                105,347             114,443             107,387
                                                                 ----------------     --------------      ---------------
      Total                                                         $279,697             279,559            $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.  Several  derivative  foreign exchange  contracts settled
     during the second  quarter  resulting in an exchange loss of  approximately
     $144,000,  which will be  recognized  in cost of sales as the  inventory is
     sold. The remaining  contracts  expire  through April 2004.  During the six
     months  ending  October  31,  2003  there was no  material  ineffectiveness
     related  to the cash  flow  hedges,  and the  estimated  amount of gains or
     losses  expected to be  reclassified  into earnings over the current fiscal
     year are not material. The outstanding contracts are as follows:



                                                                                          
                                                                                              Average Contract
      Currency Sold              Currency Purchased              Notional Value                    Rate
 --------------------------    -------------------------    ---------------------------     -------------------
      Canadian dollar                  US $                          US$6,500,000                  1.4143



10.  Special Items
     -------------

     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.

     During the second  quarter of fiscal year 2003,  the Company  completed the
     merger of several of its  European  subsidiaries  into a new entity,  which
     enabled the Company to increase the  tax-deductible  net asset basis of the
     merged  subsidiaries to fair market value creating a tax asset greater than
     the related  book  value.  The  increase  in tax basis  resulted in a $12.0
     million tax benefit, equal to $0.19 per diluted share, in the three and six
     months ended October 31, 2002, which was reported as a deferred tax asset.



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

RESULTS OF OPERATIONS -

SECOND QUARTER ENDED OCTOBER 31, 2003

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,  excluding  a
one-time tax benefit of $12.0 million,  or $0.19 per diluted share,  reported in
the second quarter of the prior fiscal year.  Including the one-time  benefit in
the prior year, earnings per diluted share and net income for the second quarter
decreased 26%.

Revenue for the second  quarter of fiscal year 2004 advance 3% to $228.9 million
from $223.0  million in the prior year's  quarter.  This  increase was driven by
foreign exchange translation benefits,  journal performance globally, and Higher
Education results.

Gross profit as a  percentage  of revenue  improved  during the quarter to 65.8%
from 65.4% in the prior year's  quarter,  principally  due to favorable  product
mix, improved worldwide journal sales and cost savings.

Operating  and  administrative  expenses  increased  4% over last year's  second
quarter,  reflecting the negative  effect of foreign  currency  translation  and
higher expenses associated with technology investment,  partially offset by cost
savings.  Second  quarter  operating  income of $36.9 million  increased 3% from
$35.9 million in the prior year's second quarter.

The decrease of $1.0 million in interest expense from the prior year period is a
result of lower average outstanding debt and interest rates.

Non-GAAP Disclosure
- -------------------

During the second quarter of fiscal year 2003, the Company  completed the merger
of several of its European  subsidiaries  into a new entity,  which  enabled the
Company  to  increase  the   tax-deductible   net  asset  basis  of  the  merged
subsidiaries  to fair market value creating a tax asset greater than the related
book value.  The increase in tax basis  resulted in a $12.0 million tax benefit,
equal to $0.19 per diluted  share,  which was  reported as a deferred tax asset.
Management  believes this non-GAAP  financial measure provides 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 second quarter, excluding the tax benefit, were as follows:



                                                        For the Three Months Ending
                                                                October 31,
                                                       -------------------------------
                                                          2003              2002
                                                       ------------     --------------
                                                                       
  Net income as reported                                    $25,648           34,731

  One-time tax benefit                                            -          (12,025)
                                                       ------------     --------------
  Pro Forma net income before one-time tax benefit          $25,648           22,706
                                                       ============     ==============

  Income per diluted share as reported                        $0.41            0.55

  One-time tax benefit                                            -           (0.19)

  Pro Forma income per diluted share
       before one-time tax benefit                            $0.41            0.36




Excluding the one-time tax benefit  described  above, the effective tax rate for
the  second  quarter  of fiscal  year 2003 was 32.7%  compared  to 29.3% for the
second quarter of fiscal year 2004 reflecting a decline due to lower foreign and
state taxes.

SEGMENT RESULTS

Professional/Trade (P/T)
- ------------------------

U.S. P/T revenue of $86.5  million for the second  quarter  declined 3% over the
comparable  prior year period.  Lower backlist sales of consumer  technology and
business titles were partially offset by strong culinary and architecture  sales
and improved sales returns.  Sales showed recovery in October after a slow start
to the second  quarter.  The direct  contribution  margin declined from 30.7% to
29.3% principally due to product mix.

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 more
than 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)
- ---------------------------------------

U.S.  STM  revenue  was  essentially  flat with  prior  year's  second  quarter.
Increased journal revenue, despite the adverse impact of the Rowecom bankruptcy,
and higher online protocols sales were offset by lower  advertising  revenue and
continued weakness in the STM book market. Direct contribution margin and direct
contribution to profit were  essentially flat compared to the prior year' second
quarter.

Global STM journal revenue increased approximately 6% in the second quarter.

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
- ----------------

Second quarter U.S. Higher  Education  revenue of $37.7 million  increased 3% as
compared to the prior year's second  quarter.  Revenue growth was principally in
the social  sciences  and  business.  Industry-wide  conditions  in  engineering
continue to be weak.  The second quarter  direct  contribution  margin was 26.4%
compared to 23.6% in the prior year's second  quarter due to product mix,  lower
unit costs and cost containment.

Globally, Higher Education revenue increased over prior year by approximately 6%
in the quarter.

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 of $60.0 million was up
9% over prior year, or 3% excluding foreign currency  translation gains. Healthy
STM journal performance was partially offset by sluggish P/T and STM book sales,
primarily in the U.K. October sales were relatively  strong after a slower start
to the  quarter.  Despite  the weak German  economy,  Wiley-VCH  reported  solid
results in many of its indigenous professional and STM book programs. The direct
contribution  to profit of $19.2  million was 13% above the prior  year,  or 10%
excluding the impact of foreign  exchange,  principally due to favorable product
mix and cost savings.  Contribution  margin increased 1.1% over the prior year's
second quarter.

There  was  positive   market  response  to  new   revenue-generating   features
(advertorials and HTML email newsletters) for two community-of-interest portals,
spectroscopyNOW.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.

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

Wiley's  revenue  in Asia,  Australia  and  Canada  advanced  14% in the  second
quarter.  Excluding  the benefit of foreign  currency,  revenue was up 3%. 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.

Shared Services and Administrative Costs
- ----------------------------------------

Shared services and  administrative  costs increased 5% to $43.7 million for the
second quarter mainly due to the negative impact of foreign  exchange and higher
technology investments.


SIX MONTHS ENDED OCTOBER 31, 2003

Earnings per diluted share increased 8% to $0.75 and net income  increased 7% to
$47.4 million,  excluding a one-time tax benefit of $12.0 million,  or $0.19 per
diluted  share and an  unusual  after tax charge of $1.5  million,  or $0.02 per
diluted share,  related to the Company's relocation to Hoboken, New Jersey, both
reported in the prior fiscal year period.  Including  these unusual items in the
prior year comparative period, earnings per diluted share and net income for the
six months ending October 31, 2003 decreased 13%.

Revenue  for the first half of fiscal  year 2004  increased  4% or 2%  excluding
foreign  currency  translation  gains.  For the first six months of fiscal  year
2004,  gross profit as a percentage  of revenue  improved to 66.5% from 66.0% in
the prior year period,  principally due to favorable product mix, improved trade
returns and improved worldwide journal sales.

Excluding  relocation  expenses  incurred  in the prior  year's  first  quarter,
operating  income  increased 1%.  Including the relocation  expenses,  operating
income for the first half of fiscal year 2004 of $70.0 million increased 5% from
$66.6 million in the prior year period.

Operating and  administrative  expenses increased 6% over last year's period, or
3% excluding the negative effect of foreign currency  translation.  The increase
was primarily due to higher technology investment associated with the transition
of certain  aspects of the business  from print to electronic  delivery,  higher
pension costs and higher sales volume.

The decrease of $1.7 million in interest expense from the prior year period is a
result of lower average outstanding debt and interest rates.

Special Items
- -------------

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 year's first quarter.

During the second quarter of fiscal year 2003, the Company  completed the merger
of several of its European  subsidiaries  into a new entity,  which  enabled the
Company  to  increase  the   tax-deductible   net  asset  basis  of  the  merged
subsidiaries  to fair market value creating a tax asset greater than the related
book value.  The increase in tax basis  resulted in a $12.0 million tax benefit,
equal to $0.19 per diluted share, which was reported as a deferred tax asset.


Management  believes  the  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 are unusual to the Company
and unlikely to recur in the foreseeable future. Pro forma results of operations
for the six months,  excluding the relocation  charges and tax benefit,  were as
follows:




                                                                        For the Six Months Ending
                                                                               October 31,
                                                                    ----------------------------------
                                                                        2003                2002
                                                                    --------------     ---------------
                                                                                        
Operating income as reported                                             70,045             66,559
Unusual relocation charge                                                     -              2,465
                                                                    --------------     ---------------
Operating income before unusual charge                                   70,045             69,024
                                                                    ==============     ===============

Net income as reported                                                   47,448             54,761

Unusual relocation charge, net of taxes                                       -              1,479

One-time Tax Benefit                                                          -            (12,025)
                                                                    --------------     ---------------
Net income before tax benefit and unusual charge                         47,448             44,215
                                                                    ==============     ===============

Income per diluted share as reported                                      0.75               0.86

Unusual relocation charge, net of taxes                                   -                  0.02

   One-time tax benefit                                                   -                 (0.19)

   Income per diluted share before unusual charge and tax benefit         0.75               0.70



Excluding the one-time tax benefit  described  above, the effective tax rate for
the half of fiscal  year 2003 was 31.8%  compared to 30.4% for the first half of
fiscal year 2004 reflecting a decline due to lower foreign and state taxes.

SEGMENT RESULTS

Professional/Trade (P/T)
- ------------------------

U.S. P/T revenue for the first six months of fiscal year 2004 of $162.7  million
increased 2% from $159.8 million,  reflecting  improved sales returns experience
and strong culinary and  architecture  sales partially  offset by lower backlist
sales of technology,  consumer and business titles.  The contribution  margin in
the first six  months of  fiscal  year 2004 was 26.8%  compared  to 26.1% in the
prior year reflecting improved returns experience and product mix.

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

U.S.  STM  revenue  for the  first  half of fiscal  year 2004 was $84.4  million
compared  to $84.9  million  in the  prior  year.  The  effects  of the  Rowecom
bankruptcy and lower advertising  revenue were offset by higher journal revenue.
The  contribution  margin  was 48.8% for the first 6 months of fiscal  year 2004
compared  to 48.0% in the prior year  reflecting  cost  savings.  Globally,  STM


revenue for the first six months of fiscal 2004 increased  approximately 5% over
the prior year period.

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

U.S.  Higher  Education  revenue for the first six months of fiscal year 2004 of
$85.4 million  increased 5% from $81.5 million due to higher social  science and
business sales partially offset by a weak engineering  market.  The contribution
margin  increased  0.6% to 33.5% for the first  six  months of fiscal  year 2004
reflecting  cost savings and product mix.  Globally,  Higher  Education  revenue
increased approximately 7% over the prior year period.

Europe
- ------

European  revenue of $110.6  million in the first six months of fiscal year 2004
increased 7% over the prior year or was flat  excluding  foreign  exchange.  STM
journal  improvement  was  partially  offset by sluggish STM and P/T book sales,
primarily  in the U.K.  For the  first  six  months of  fiscal  year  2004,  the
contribution  margin  excluding  foreign exchange was 32.7% compared to 32.1% in
the prior year reflecting higher journal revenue and cost savings.

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

Asia,  Australia and Canada revenue  increased for the first half of fiscal year
2004 from  $43.1  million  to $48.5  million  or 12%,  or 2%  excluding  foreign
exchange  translation  gains.  Improvements in the indigenous  Higher  Education
programs in Australia  and Canada were offset by higher  returns of P/T books in
Canada. The contribution margin increased 2.1% to 19.9% for the first six months
of fiscal year 2004 due to the same.

LIQUIDITY AND CAPITAL RESOURCES

Operating  activities  for the  first six  months  of fiscal  year 2004 used $.5
million of cash, as compared to providing $3.9 million in the prior period. Cash
used for operating  assets and liabilities  was partially  offset by higher cash
from operations and higher prepaid subscription  receipts.  Operating assets and
liabilities  in the prior year period  included a $12 million source of cash for
accrued relocation related expenditures and a $9 million income tax refund.

Investing  activities used $41.3 million for the first six months of fiscal year
2004 as  compared to $69.7  million in the prior year  period.  The  decrease is
primarily  due to capital  spending in  connection  with the  relocation  of the
Company's  headquarters  and new facility costs in the prior year.  Current year
investing  activities  include $26.3 million for product  development  and $13.1
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.

Current year financing  activities  reflect  short-term  debt  borrowings of $60
million and a $35 million  scheduled term loan payment paid on October 31, 2003.
In the first  quarter,  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  Condensed  Statement of Financial  Position as of October 31, 2003
indicates  working  capital  of  $16.0  million,  current  liabilities  includes
deferred income related to journal subscriptions for which a significant portion
of the cash has been  received and 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 October


31,  2003 the Company had $260.0  million of  variable  rate loans  outstanding,
which  approximated  fair value and $70 million  available  under its  revolving
credit facilities.

"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  October  31,  2003  was
approximately 1.78%. A hypothetical 1% change in interest rates on the Company's
debt would affect annual net income and cash flow by approximately $1.7 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.  Several
derivative   foreign  exchange  contracts  settled  during  the  second  quarter
resulting  in  an  exchange  loss  of  approximately  $144,000,  which  will  be
recognized  in cost of sales as the inventory is sold.  The remaining  contracts
expire  through April 2004.  During the period ending October 31, 2003 there was
no material  ineffectiveness  related to the cash flow hedges, and the estimated
amount of gains or losses  expected to be  reclassified  into  earnings over the
current fiscal year are not material. The outstanding contracts are as follows:



                                                                                               
                                                                                                   Average Contract
             Currency Sold              Currency Purchased              Notional Value                   Rate
       --------------------------    -------------------------    ---------------------------     -------------------
            Canadian dollar                   US $                         US$6,500,000                  1.4143


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.

     ii.  Earnings  release on the second  quarter fiscal 2004 results issued on
          form 8-K dated December 2, 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




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





                                      Dated:   December 11, 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:  December 11, 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:  December 11, 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  October  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:  December 11, 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  October  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:  December 11, 2003