Exhibit No.    Description

      99.1     Press Release dated  September 1, 2004 titled "John Wiley & Sons,
               Inc. Reports First Quarter Results"  (furnished and not filed for
               purposes of Section 18 of the Securities Exchange Act of 1934, as
               amended,  and not deemed  incorporated by reference in any filing
               under the Securities Act of 1934, as amended). ITEM 9: REGULATION
               FD DISCLOSURE The  information in this report is being  furnished
               (i)  pursuant  to  Regulation  FD, and (ii)  pursuant  to Item 12
               Results of Operations and Financial Condition (in accordance with
               SEC interim  guidance  issued March 28, 2003). In accordance with
               General  Instructions B.2 and B.6 of Form 8-K, the information in
               this  report  shall not be deemed to be "filed"  for  purposes of
               Section 18 of the  Securities  Exchange Act of 1934,  as amended,
               nor shall it be deemed  incorporated  by  reference in any filing
               under the Securities  Act of 1934, as amended.  The furnishing of
               the  information set forth in this report is not intended to, and
               does not,  constitute  a  determination  or  admission  as to the
               materiality or completeness of such information.

               On  September  1,  2004,  John  Wiley  & Sons  Inc.,  a New  York
               corporation  (the "Company"),  issued a press release  announcing
               the Company's  financial  results for the first quarter of fiscal
               year 2005. A copy of the Company press release is attached hereto
               as Exhibit 99.1 and incorporated



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

              John Wiley & Sons, Inc. Reports First Quarter Results


Hoboken,  NJ, September 1, 2004. John Wiley & Sons, Inc.  (NYSE:JWa)  (NYSE:JWb)
announced today that first quarter  revenue of $226.9 million  increased 3% from
$219.7 million in the previous year's first quarter.  Excluding foreign currency
effects,  revenue  increased 2%. Net income of $19.9 million declined from $21.8
million in the prior  year.  Earnings  per diluted  share was $0.32  compared to
$0.35 in the prior year.

"Overall,  Wiley's first quarter results are consistent  with our  expectations.
Our Scientific,  Technical,  and Medical business reported healthy  year-on-year
growth, with journals and books contributing to these results. As expected,  our
Professional/Trade  business  was flat with last year's  strong  first  quarter.
Solid Fall, Winter and Spring frontlists will drive  year-on-year  growth during
the  balance of fiscal  year  2005.  The only  disappointment  was in our Higher
Education  business,  where  revenue was below  expectations,"  said  William J.
Pesce, President & Chief Executive Officer.

Mr. Pesce  concluded,  "Based on first quarter results,  leading  indicators and
market conditions,  we continue to anticipate revenue and earnings growth in the
mid-to-high single digits in fiscal year 2005."

Segment Highlights

Professional/Trade (P/T)
- ------------------------
Wiley's U.S. P/T revenue for the first quarter was  essentially  flat with prior
year and in line with our expectations. The architecture, professional culinary,
psychology and education book programs performed well. Subscription journals and
online  advertising  also  contributed  positively to the first quarter results.
Sales in the consumer cooking and business  categories lagged behind last year's
first quarter.

Several  P/T  titles  received  considerable  attention  from the  media and our
customers,  including  Maccioni  &  Wright/Sirio:  The  Story  of My Life and Le
Cirque;  Edwards/Edward  R. Murrow and the Birth of  Broadcast  Journalism;  and
Pescatore/The   Hamptons   Diet.   The  Edwards'   book  was  on  the  New  York
Times-Expanded  Best  Seller  list for nine  weeks.  Other  titles  that were on

national and regional bestseller lists include  Lencioni/Five  Dysfunctions of a
Team;   Lencioni/Death  by  Meeting;   Allen/Multiple  Streams  of  Income;  and
Mauldin/Bull's Eye Investing.

First quarter  highlights for the business  program  include the  publication of
Flying High: How JetBlue  Founder and CEO David Neeleman Beat the Competition in
the World's Most  Turbulent  Industry.  Ross &  Segal/Breakthrough  Thinking for
Nonprofit  Organizations  was selected as this year's winner of the Terry McAdam
Book Award, a prestigious honor from the Alliance for Nonprofit Management,  The
Chronicle of Philanthropy,  and the New York Community Trust.  Four P/T journals
were recognized for outstanding  quality:  Leader to Leader,  the National Civic
Review,  and  Natural  Gas and  Electricity  each  received a 2004 Apex Award of
Excellence  from  Communications  Concepts,  while  Human  Resources  Management
received a 2004 Golden Page Award for general readability.

P/T's  architecture/engineering and professional  culinary/hospitality  programs
had a strong  quarter.  A bulk sale of a customized  edition of our Guide to New
York City  Landmarks was made during the quarter.  The guide will be distributed
to every delegate and guest attending the Republican  National Convention in New
York. Piotrowski/Becoming an Interior Designer was named by the American Society
of Interior Designers as this year's Polsky Prize winner. A multi-year  contract
to provide  course plans and  textbooks  and develop  curricula  in  hospitality
management was signed with Axia College,  a University of Phoenix sister school.
This  was a  collaborative  effort  between  Wiley's  P/T and  Higher  Education
businesses.

Throughout  July,  Wiley   participated  in  a  successful   co-promotion   with
Travelocity.  Ads for the  campaign  appeared  in USA Today and The Wall  Street
Journal,  among other  publications  and online sites. An agreement with MTV was
signed  during the quarter to publish an eight  volume  series of travel  guides
targeted to students and co-branded as MTV and Frommer's.

Guitar For Dummies,  Forensics For Dummies, and nine pet-related titles were top
performers in the quarter.  Two video/DVDs  that were produced with Razor & Tie,
Golf For Dummies and Poker For Dummies, were released successfully and benefited
from a television advertising campaign. PCs Para Dummies, 8th edition,  received
an award as the "Best  Business  Book for 2003" from the Latino  Book and Family
Festival.

Scientific, Technical, and Medical (STM)
- ----------------------------------------
Wiley's U.S. STM business started the year on a strong note, with revenue in the
first quarter up 11% over prior year.  Journal  revenue  increased 12%, with new
society journals contributing  significantly to the year-on-year growth. The STM
book program  performed  well, as reflected in a 9% revenue  increase over prior
year.

In addition to healthy license renewals, several new Enhanced Access Licenses to
Wiley  InterScience  were signed by academic and corporate  customers around the
world.  Customers continue to take advantage of Wiley  InterScience's wide range

of  access  options.   During  the  quarter,  the  number  of  visits  to  Wiley
InterScience increased by approximately 40% over prior year.

STM launched a number of major reference works in Wiley InterScience  during the
quarter,  including the Encyclopedia of Statistical Sciences,  Handbook of Plant
Biotechnology,  and Handbook of Statistical Genetics,  Genomics, and Proteomics.
In  addition,  journals  were  added  to the  Company's  Biotechnology  Backfile
collection.  Wiley and the American  College of Rheumatology  signed a long-term
contract  extension for the journal  publications  Arthritis and  Rheumatism and
Arthritis Care and Research.

The global  STM book  program  performed  very well  during  the first  quarter.
Product output was excellent;  manuscript  transmittals have been strong; global
market  conditions  were  relatively  favorable;  and online sales channels have
fueled  growth.  Key  titles  that are  contributing  to these  results  include
VanBelle/Biostatistics:  A Methodology for the Health Sciences,  second edition;
Freeman/Telecommunications  Systems  Engineering,  fourth  edition;  Proctor and
Hughes/Chemical  Hazards of the  Workplace,  fifth  edition;  Witcoff/Industrial
Organic Chemicals,  second edition;  Grob/Modern Practice of Gas Chromatography,
fourth edition;  Basagni/Mobile  Ad Hoc Networking;  and  Hancock/Dictionary  of
Bioinformatics  and  Computational  Biology.  Further,  the  publication  of new
volumes of major continuation  titles,  such as the Kirk-Othmer  Encyclopedia of
Chemical  Technology and the  Encyclopedia  of Statistical  Sciences,  bolstered
sales.

Higher Education
- ----------------
Revenue of Wiley's U.S. Higher Education  business  declined 5% during the first
quarter.  Some delayed  ordering  and tighter  inventory  management  by college
bookstores, as well as increases in used book sales and the sharing of textbooks
by students appear to have contributed to these results.

Strong  performances  were  recorded  by  titles  such  as  Tortora/Anatomy  and
Physiology,  tenth edition;  Kieso/Intermediate  Accounting,  eleventh  edition;
Cutnell/Physics,  sixth edition; deBlij/Regions; and Solomons/Organic Chemistry,
eleventh edition.

The Company's online product,  eGrade Plus, was launched successfully for 30 new
courses in the first quarter.  eGrade Plus delivers  integrated  content that is
organized around teaching and learning  activities.  Several pricing options are
available  to  students.  In addition  to  purchasing  a  textbook,  the student
receives online study guides and self-testing products,  which provide immediate
feedback to promote understanding of the subject and help the student succeed in
the course. Professors who adopt eGrade Plus can customize the course content to
fit their curriculum.

During the quarter,  Wiley Higher  Education and Rand McNally & Co.  renewed and
expanded an agreement for Wiley to be the exclusive  distributor to the academic
community of Rand  McNally's  Goode's World Atlas,  21st Edition.  Wiley is also
publishing and  distributing  new regional and course editions of Goode's Atlas,
as well as the Goode's World Atlas Map Workbook.

Europe
- ------
Wiley  Europe's  first  quarter  revenue  was up 18%  over  prior  year,  or 12%
excluding foreign currency  effects.  Journal revenue was up across all markets.
Book sales increased,  especially  through online sales channels.  Of particular
note  were the  strong  sales of  indigenous  products  from  both the U.K.  and
Germany, as well as of imported U.S. Professional/Trade titles.

Corporate and special sales of Prechter/Conquer  the Crash,  Hasslacher/Diabetes
and the Kidney,  Concise  Encyclopedia  of Computer  Science,  and a  customized
version of Wi-Fi For Dummies contributed to the quarter's strength. An agreement
was  signed  with Lilly to sponsor a series of  newsletters  based on  Practical
Diabetes International.

Wiley Europe's general  interest and consumer  publishing  program  continues to
generate  publicity.  First  quarter  highlights  include the  serialization  in
national newspapers and magazines for Morrison/My Life Among the Serial Killers;
Pound/Inside the Olympics;  and Pescatore/The  Hamptons Diet. Interior Angles, a
new series in interior  design,  was launched  during the quarter,  as part of a
revamped U.K.  architecture  list.  The first title,  Fashion  Retail,  was well
received by the market.

During the quarter,  Wiley-VCH  successfully  launched the new journal,  Plasma,
Processes, and Polymers and published a number of new major reference works.

Asia, Australia, and Canada
- ---------------------------
Wiley's  revenue  in Asia,  Australia,  and  Canada  was flat  during  the first
quarter,  or off 2%  excluding  foreign  currency  effects.  Encouraging  growth
throughout most of Asia was offset by sluggish results in Australia and Canada.

Key Wiley Asia  publications  for the quarter  included  Lexus:  The  Relentless
Pursuit  by  Business  Week  auto-correspondent   Chester  Dawson,  as  well  as
Structured  Credit Products and Fixed Income Markets,  both by Moorad  Choudhry.
The gradual economic recovery in Japan, combined with the development of a local
market  partnership  with a major online  bookseller,  had a positive  effect on
results in Asia.

Sales of Wiley's Higher  Education  products in Canada were below  expectations.
Nonetheless, the market response to eGrade Plus, including a Canadian adaptation
for Weygandt/Accounting  Principles, third edition, was positive. Wiley Canada's
indigenous titles did well during the quarter,  in particular,  Pound/Inside the
Olympics, which picked up interest outside of Canada.

Wiley  Australia won Secondary  Publisher of the Year for the fifth  consecutive
year at the seventh  annual  Awards for  Excellence  in  Australian  Educational
Publishing.  Recognizing overall excellence, the award was granted by a panel of
judges that included booksellers, teachers, and publishers.

Conference Call
Wiley will hold a conference call today, Wednesday,  September 1, 2004, at 10:30
a.m. (EDT) to discuss its financial results for the first quarter of fiscal year
2005.  The call  will  include a brief  management  presentation  followed  by a
question and answer session.

To  participate  in the  conference  call,  please  dial  the  following  number
approximately ten minutes prior to the scheduled starting time: (800) 478-6251

International callers may participate by dialing:  (913) 981-5558

A replay  of the call will be  available  from  1:30  p.m.  (EDT) on  Wednesday,
September 1 through  midnight  (EDT) on Tuesday,  September 7, by dialing  (888)
203-1112 or (719) 457-0820 and entering Passcode 989492.

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

"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;   (viii)the
Company's  ability to protect its  copyrights  and other  intellectual  property
worldwide  and  (ix)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.

Founded  in 1807,  John  Wiley & Sons,  Inc.,  provides  must-have  content  and
services  to  customers  worldwide.  Its  core  businesses  include  scientific,
technical, and medical journals,  encyclopedias,  books, and online products and
services;  professional  and  consumer  books  and  subscription  services;  and
educational  materials  for  undergraduate  and  graduate  students and lifelong
learners.  Wiley has  publishing,  marketing,  and  distribution  centers in the
United States, Canada, Europe, Asia, and Australia. The Company is listed on the
New York Stock Exchange under the symbols JWa and JWb. Wiley's Internet site can
be accessed at http://www.wiley.com.




                     JOHN WILEY & SONS, INC.
                      SUMMARY OF OPERATIONS
                      FOR THE FIRST QUARTER
                   ENDED JULY 31, 2004 AND 2003
             (in thousands, except per share amounts)

                                                                           First Quarter
                                                                          Ended July 31,
                                                        -------------------------------------------------
                                                               2004             2003            % Change
                                                        --------------       ------------      ----------
                                                                                           
Revenues                                               $      226,939           219,660               3%

Costs and Expenses
      Cost of Sales                                            75,229            72,109               4%
      Operating and Administrative Expenses                   118,434           112,043               6%
      Amortization of Intangibles                               2,499             2,330               7%
                                                        --------------       ------------
      Total Costs and Expenses                                196,162           186,482               5%
                                                        --------------       ------------
Operating Income                                               30,777            33,178              -7%
      Operating Margin                                          13.6%             15.1%

Interest Expense, Net                                           1,187             1,260
                                                        --------------       ------------
Income Before Taxes                                            29,590            31,918              -7%

Provision  for Income Taxes                                     9,706            10,118
                                                        --------------       ------------
Net Income                                             $       19,884            21,800              -9%
                                                        ==============       ============
Income Per Share
      Diluted                                          $         0.32              0.35              -9%
      Basic                                            $         0.32              0.35

Average Shares
      Diluted                                                  62,851            62,964
      Basic                                                    61,442            61,686






                 JOHN WILEY & SONS, INC.
                     SEGMENT RESULTS
                  FOR THE FIRST QUARTER
              ENDED JULY 31, 2004 AND 2003
        (in thousands, except per share amounts)


                                                                                 First Quarter
                                                                                Ended July 31,
                                                             ------------------------------------------------------
                                                                 2004                2003               % Change
                                                             -----------------    --------------       ------------
                                                                                                  
Revenues
- ----------------------------------------------------------
US Segment

      Professional/Trade                                   $    75,908             76,144                  0%

      Scientific, Technical and Medical                         46,206             41,707                 11%

      Higher Education                                          45,475             47,768                 -5%
                                                             ----------------    --------------
Total US                                                       167,589            165,619                  1%

European Segment                                                59,523             50,583                 18%

Asia, Australia & Canada Segment                                23,466             23,396                  0%

Intersegment Sales Eliminations                                (23,639)           (19,938)                19%
                                                             ----------------    --------------
Total Revenues                                             $   226,939            219,660                  3%
                                                             ================    ==============
Direct Contribution to Profit
- ----------------------------------------------------------
US Segment

      Professional/Trade                                   $    15,551             18,188                -14%

      Scientific, Technical and Medical                         22,269             20,716                  7%

      Higher Education                                          16,051             18,684                -14%
                                                             ----------------    --------------
Total US                                                        53,871             57,588                 -6%

European Segment                                                18,694             15,422                 21%

Asia, Australia & Canada Segment                                 3,191              4,143                -23%
                                                             ----------------    --------------
Total Direct Contribution to Profit                             75,756             77,153                 -2%

Shared Services and Administrative Costs
- ----------------------------------------------------------
      Distribution                                             (11,739)           (11,261)                 4%

      Information Technology & Development                     (12,269)           (11,801)                 4%

      Finance                                                   (7,339)            (7,051)                 4%

      Other Administration                                     (13,632)           (13,862)                -2%
                                                             ----------------    --------------
Total Shared Services and Admin. Costs                         (44,979)           (43,975)                 2%

Operating Income                                           $    30,777             33,178                 -7%
                                                             ================    ==============





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

                                                                                 July 31,
                                                                     --------------------------------    April 30,
                                                                         2004             2003             2004
                                                                     ------------      -------------   -----------
                                                                                                    
Current Assets
       Cash & cash equivalents                                       $   40,424            8,085           82,027
       Accounts receivable                                              146,168          134,128          127,224
       Inventories                                                       81,452           83,210           83,789
       Deferred income tax benefit                                       18,115           27,156           18,113
       Other current assets                                              11,973           13,956           12,853
                                                                     ------------      ------------    -----------
       Total Current Assets                                             298,132          266,535          324,006
Product Development Assets                                               58,022           61,397           60,755
Property and Equipment                                                  115,835          114,599          117,305
Intangible Assets                                                       280,644          280,106          276,440
Goodwill                                                                195,400          193,354          194,893
Deferred income tax benefit                                              18,352           30,340           18,976
Other Assets                                                             22,808           21,021           22,207
                                                                     ------------      ------------    -----------
       Total Assets                                                     989,193          967,352        1,014,582
                                                                     ============      =============   ===========

Current Liabilities
       Notes Payable & Current portion of long-term debt                      -           45,000                -
       Accounts and royalties payable                                    76,325           79,110           68,338
       Deferred subscription revenues                                    90,028           83,524          127,224
       Accrued income taxes                                              29,754           34,877           19,338
       Deferred income taxes                                              5,784                -            5,721
       Other accrued liabilities                                         63,945           56,675           85,744
                                                                     ------------      ------------    -----------
       Total Current Liabilities                                        265,836          299,186          306,365
Long-Term Debt                                                          200,000          200,000          200,000
Accrued Pension liability                                                50,254           54,865           48,505
Other Long-Term Liabilities                                              31,258           28,184           31,757
Deferred Income Taxes                                                    12,512           12,251           12,891
Shareholders' Equity                                                    429,333          372,866          415,064
                                                                     ------------      ------------    -----------
       Total Liabilities & Shareholders' Equity                      $  989,193          967,352        1,014,582
                                                                     ============      =============   ===========

                CONDENSED STATEMENTS OF CASH FLOWS

                                                                               First Quarter
                                                                               Ended July 31,
                                                                     -----------------------------
                                                                           2004           2003
                                                                     ------------       ----------
Operating Activities
       Net income                                                    $   19,884           21,800
       Amortization of intangibles                                        2,499            2,330
       Amortization of composition costs                                  8,349            7,511
       Depreciation of property and equipment                             7,487            7,083
       Other non-cash items                                              12,263            8,306
       Change in deferred subscription revenue                          (37,528)         (36,948)
       Net change in operating assets and liabilities                   (19,279)         (24,896)
                                                                     ------------       ----------
       Cash (Used for) Operating Activities                              (6,325)         (14,814)

Investing Activities
       Additions to product development assets                          (11,709)         (12,885)
       Additions to property and equipment                               (5,066)          (5,633)
       Acquisition of publishing assets, net of cash acquired            (5,709)          (1,006)
                                                                     ------------       ----------
       Cash Used for Investing Activities                               (22,484)         (19,524)

Financing Activities
       Borrowings of short-term debt                                          -           10,000
       Purchase of treasury shares                                       (9,784)               -
       Cash dividends                                                    (4,505)          (4,035)
       Proceeds from issuance of stock on option exercises & other        1,350            2,633
                                                                     ------------       ----------
       Cash Provided by (Used for) Financing Activities                 (12,939)           8,598

Effects of Exchange Rate Changes on Cash                                    145              584
                                                                     ------------       ----------
Decrease in Cash and Cash Equivalents for Period                     $  (41,603)         (25,156)
                                                                     ============       ==========