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


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

For the quarterly period ended July 31, 2004      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 August 31, 2004 were:

                   Class A, par value $1.00 - 50,245,074
                   Class B, par value $1.00 - 11,229,164



                  This is the first page of a 22-page document



                             JOHN WILEY & SONS, INC.

                                      INDEX







PART I - FINANCIAL INFORMATION                                                                       PAGE NO.
                                                                                                    
Item 1.    Financial Statements.

           Condensed Consolidated Statements of Financial Position - Unaudited
              as of July 31, 2004 and 2003, and April 30, 2004...........................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the three months ended July 31, 2004 and 2003..........................................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the three months ended July 31, 2004 and 2003......................................... 5

           Notes to Unaudited Condensed Consolidated Financial Statements.............................6-10

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................................................11-15

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

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

PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K.............................................................17

SIGNATURES AND CERTIFICATIONS........................................................................18-22


EXHIBITS

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

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



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



                                                                                    (UNAUDITED)
                                                                                     July 31,                        April 30,
                                                                        ------------------------------------      ----------------
                                                                              2004                 2003                 2004
                                                                        ----------------     ---------------      ----------------
                                                                                                               
Assets
Current Assets

     Cash and 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 benefits                                               18,115               27,156              18,113
     Prepaid and other                                                          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, Equipment and Technology                                             115,835              114,599            117,305
Intangible Assets                                                              280,644              280,106            276,440
Goodwill                                                                       195,400              193,354            194,893
Deferred Income Tax Benefits                                                    18,352               30,340             18,976
Other Assets                                                                    22,808               21,021             22,207
                                                                        ----------------     ---------------      ----------------
          Total Assets                                                $        989,193              967,352     $     1,014,582
                                                                        ================     ===============      ================

Liabilities & Shareholders' Equity
Current Liabilities
     Current portion of long-term debt and notes payable              $              -               45,000     $             -
     Accounts and royalties payable                                             76,325               79,110              68,338
     Deferred subscription revenue                                              90,028               83,524             127,224
     Accrued income taxes                                                       29,754               34,877              19,338
     Accrued pension liability                                                   5,272                3,301               4,559
     Deferred income taxes                                                       5,784                    -               5,721
     Other accrued liabilities                                                  58,673               53,374              81,185
                                                                        ----------------     ---------------      ----------------
          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

     Class A & Class B common stock                                             83,190               83,190              83,190
     Additional paid-in-capital                                                 51,402               41,068              45,887
     Retained earnings                                                         456,912              386,736             441,533
     Accumulated other comprehensive income (loss)                               5,611               (5,346)              2,197
     Unearned deferred compensation                                             (3,465)              (2,176)             (2,134)
     Treasury stock                                                           (164,317)            (130,606)           (155,609)
                                                                        ----------------     ---------------      ----------------
          Total Shareholders' Equity                                           429,333              372,866             415,064
                                                                        ----------------     ---------------      ----------------
          Total Liabilities & Shareholders' Equity                    $        989,193              967,352     $     1,014,582
                                                                        ================     ===============      ================


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


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



                                                                                    Three Months
                                                                                   Ended July 31,
                                                                         ------------------------------------
                                                                               2004               2003
                                                                         -----------------   ----------------
                                                                                               
       Revenue                                                         $       226,939     $       219,660

       Costs and Expenses
           Cost of sales                                                        75,229              72,109
           Operating and administrative expenses                               118,434             112,043
           Amortization of intangibles                                           2,499               2,330
                                                                         -----------------   ----------------
           Total Costs and Expenses                                            196,162             186,482
                                                                         -----------------   ----------------

       Operating Income                                                         30,777              33,178

       Interest Expense and Other                                               (1,187)             (1,260)
                                                                         -----------------   ----------------

       Income Before Taxes                                                      29,590              31,918
       Provision For Income Taxes                                                9,706              10,118
                                                                         -----------------   ----------------

       Net Income                                                      $        19,884     $        21,800
                                                                         =================   ================

       Income Per Share
           Diluted                                                     $          0.32     $          0.35
           Basic                                                       $          0.32     $          0.35

       Cash Dividends Per Share
           Class A Common                                              $         0.075     $         0.065
           Class B Common                                              $         0.075     $         0.065

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




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

                    JOHN WILEY & SONS, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW - UNAUDITED
                                 (In thousands)



                                                                                    For The Three Months
                                                                                       Ended July 31,
                                                                             -----------------------------------
                                                                                   2004               2003
                                                                             -----------------  ----------------
                                                                                                
   Operating Activities
   ---------------------
   Net income                                                              $          19,884   $    21,800
   Adjustments to reconcile net income to cash provided by operating
   activities
     Amortization of intangibles                                                       2,499         2,330
     Amortization of composition costs                                                 8,349         7,511
     Depreciation of property and equipment                                            7,487         7,083
     Non-cash charges & other                                                         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                                                 (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 stock                                                       (9,784)            -
     Cash dividends                                                                   (4,505)       (4,035)
     Proceeds from exercise of stock options                                           1,350         2,633
                                                                             -----------------  ----------------
     Cash (Used For) Provided By Financing Activities                                (12,939)        8,598
                                                                             -----------------  ----------------

   Effects of Exchange Rate Changes on Cash                                              145           584
                                                                             -----------------  ----------------
   Cash and Cash Equivalents
     Decrease for Period                                                             (41,603)      (25,156)
     Balance at Beginning of Period                                                   82,027        33,241
                                                                             -----------------  ----------------
     Balance at End of Period                                               $         40,424 $       8,085
                                                                             =================  ================
   Supplemental Information
     Businesses Acquired:
       Fair value of assets acquired                                        $          5,709 $       1,006
       Liabilities assumed                                                                 -             -
                                                                             -----------------  ----------------
     Cash Paid for Businesses Acquired                                      $          5,709 $       1,006
                                                                             =================  ================

   Cash Paid (Refunded) During the Period for:
     Interest                                                               $          1,022 $       1,308
     Income taxes - Net                                                     $         (3,515)$      (4,134)


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


                    JOHN WILEY & SONS, INC., AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   In  the  opinion  of  management,   the  accompanying  unaudited  condensed
     consolidated financial statements contain all adjustments,  consisting only
     of  normal   recurring   adjustments,   necessary  to  present  fairly  the
     consolidated   financial   position  of  John  Wiley  &  Sons,   Inc.,  and
     Subsidiaries  (the  "Company") as of July 31, 2004 and 2003, and results of
     operations  and cash flows for the three month  period  ended July 31, 2004
     and 2003.  The  results  for the three  months  ended July 31, 2004 are not
     necessarily  indicative  of the results  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, 2004.

     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.
     Certain prior-year amounts have been reclassified to conform to the current
     year's presentation.

     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 Months Ending
                                                               July 31,
                                                ---------------------------------------
                                                        2004                   2003
                                                -----------------      ----------------
                                                                       
          Expected life of options (years)           8.1                     8.1
          Risk-free interest rate                    4.5%                    2.9%
          Volatility                                23.8%                   30.7%
          Dividend yield                             0.9%                    1.0%
          Fair value                               $11.00                   $8.97


     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 options  vesting
     periods.



                                                                              For the Three Months Ending July 31,
                                                                             ---------------------------------------
          (in thousands except per share amount)                                     2004                2003
                                                                             -----------------      ----------------
                                                                                                      
          Net income as reported                                                   $19,884                $21,800
          Stock-based compensation, net of tax, included in the
          determination of net income as reported -

                Restricted stock plans                                                 744                    521

                Director stock plan                                                     14                     28

          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                                           (2,112)                (1,681)
                                                                             -----------------      ----------------
          Pro forma net income                                                     $18,530                $20,668
                                                                             =================      ================

          Reported earnings per share

                Diluted                                                               $0.32                  $0.35

                Basic                                                                 $0.32                  $0.35

          Pro forma earnings per share

                Diluted                                                               $0.29                  $0.33

                Basic                                                                 $0.30                  $0.34


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


      Comprehensive income was as follows (in thousands):
                                                                              For the Three Months Ending July 31,
                                                                             ---------------------------------------
                                                                                     2004                2003
                                                                             -----------------      ----------------
                                                                                                       
          Net income                                                               $19,884                $21,800
          Change in other comprehensive income (loss), net of taxes:
          Derivative cash flow hedges                                                   -                    (29)
          Foreign currency translation adjustment                                    3,414                  1,855
                                                                             -----------------      ----------------
          Comprehensive income                                                     $23,298                $23,626
                                                                             =================      ================


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



                                                                     Three Months Ended July 31, 2004
                                                         -----------------------------------------------------
                                                           Beginning         Change for             Ending
                                                            Balance            Period               Balance
                                                         --------------     --------------       --------------
                                                                                             
         Foreign currency translation adjustment             $18,123             3,414               $21,537
         Minimum pension liability, net of tax               (15,926)                -               (15,926)
                                                         --------------     --------------       --------------
         Total                                                $2,197             3,414                $5,611
                                                         ==============     ==============       ==============



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 Ended July 31,
                                                                             ---------------------------------------
                                                                                     2004                2003
                                                                             -----------------      ----------------
                                                                                                     
     Weighted average shares outstanding                                           61,676                 61,892
     Less:  Unearned deferred compensation shares                                    (234)                  (206)
                                                                             -----------------      ----------------
     Shares used for basic income per share                                        61,442                 61,686
     Dilutive effect of stock options and other stock awards                        1,409                  1,278
                                                                             -----------------      ----------------
     Shares used for diluted income per share                                      62,851                 62,964
                                                                             =================      ================



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


     Inventories were as follows (in thousands):                                                 As of
                                                               As of July 31,                  April 30,
                                                    -----------------------------------      ---------------
                                                         2004                2003                 2004
                                                    ---------------      --------------      ---------------
                                                                                          
          Finished goods                                $70,844              $75,620            $74,310
          Work-in-process                                 6,805                5,650              7,582
          Paper, cloth and other                          6,403                5,597              4,397
                                                    ---------------      --------------      ---------------
                                                         84,052               86,867             86,289
          LIFO reserve                                   (2,600)              (3,657)            (2,500)
                                                    ---------------      --------------      ---------------
          Total inventories                             $81,452              $83,210            $83,789
                                                    ===============      ==============      ===============



5.   Acquisitions
     ------------

     In the first  quarter of fiscal year 2005 the Company  acquired the Journal
     of  Microscopy  and  Analysis,   a  controlled   circulation  journal,  for
     approximately  $5.4  million,  which is recorded  as  acquired  publication
     rights.


6.   Recent Accounting Standards
     ---------------------------

     In July 2000 the Emerging  Issues Task Force (EITF)  issued EITF No. 00-21,
     "Accounting for Revenue Relationships with Multiple Deliverables." The EITF
     was effective for fiscal years  beginning after June 15, 2003. The adoption
     of EITF No. 00-21 in the current  quarter did not have a material impact on
     the Company's consolidated financial statements.

7.   Segment Information
     -------------------

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



                                                                                 Three Months Ended July 31,
                                                 ----------------------------------------------------------------------------------
                                                                   2004                                       2003
                                                 -----------------------------------------    -------------------------------------
                                                                                    (thousands)
                                                                   Inter-                                     Inter-
                                                   External       segment                       External     segment
                                                  Customers        Sales         Total         Customers      Sales       Total
                                                 ------------- -------------- ------------    ------------ ----------- ------------
                                                                                                           
    Revenue
    -------
    U.S. segments:
        Professional/Trade                           $68,331       7,577          75,908          $69,450      6,694       76,144
        Scientific, Technical, and Medical            44,466       1,740          46,206           40,114      1,593       41,707
        Higher Education                              37,468       8,007          45,475           40,133      7,635       47,768
    European segment                                  54,131       5,392          59,523           46,864      3,719       50,583
    Asia, Australia & Canada                          22,543         923          23,466           23,099        297       23,396
    Eliminations                                           -     (23,639)        (23,639)               -    (19,938)     (19,938)
                                                 ------------- -------------- ------------    ------------ ----------- ------------
    Total revenue                                   $226,939             -       226,939         $219,660          -      219,660
                                                 ------------- -------------- ------------    ------------ ----------- ------------
    Direct Contribution to Profit
    -----------------------------
    U.S. segments:
        Professional/Trade                                                       $15,551                                  $18,188
        Scientific, Technical, and Medical                                        22,269                                   20,716
        Higher Education                                                          16,051                                   18,684
    European segment                                                              18,694                                   15,422
    Asia, Australia & Canada                                                       3,191                                    4,143
                                                                              ------------                             ------------
    Total direct contribution to profit                                           75,756                                   77,153

    Shared services and administrative costs
    ----------------------------------------
        Distribution                                                             (11,739)                                 (11,261)
        Information technology                                                   (12,269)                                 (11,801)
        Finance                                                                   (7,339)                                  (7,051)
        Other administration                                                     (13,632)                                 (13,862)
                                                                              ------------                             ------------
    Total shared services and administration                                     (44,979)                                 (43,975)
          costs
                                                                              ------------                             ------------
    Operating income                                                              30,777                                   33,178
    Interest expense and other  - net                                             (1,187)                                  (1,260)
                                                                              ------------                             ------------
    Income before taxes                                                          $29,590                                  $31,918
                                                                              ============                             ============



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

      Intangible assets consisted of the following (in thousands):



                                                                                      As of July 31,                   As of
                                                                          -----------------------------------        April 30,
                                                                               2004                2003                 2004
                                                                          ----------------     --------------      ---------------
                                                                                                               
      Intangible assets not subject to amortization
          Branded trademarks                                                  $57,900              $57,900            $57,900
          Acquired publication rights                                         117,452              116,433            116,584
                                                                          ----------------     --------------      ---------------
      Total intangible assets not subject to amortization                     175,352              174,333            174,484

      Net, intangible assets subject to amortization, principally
          acquired publication rights                                         105,292              105,773            101,956
                                                                          ----------------     --------------      ---------------
      Total                                                                  $280,644             $280,106           $276,440
                                                                          ================     ==============      ===============


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.  The Company did not hold any derivative
     financial instruments during the first quarter of fiscal year 2005.

10.  Retirement Plans
     ----------------

     The components of net pension expense for the defined benefit plans were as
     follows:




                                                                 For the Three Months Ended July 31,
                                                                ---------------------------------------
     (Dollars in thousands)                                             2004                2003
                                                                -----------------      ----------------
                                                                                         
     Service Cost                                                     $2,147                 $1,521
     Interest Cost                                                     2,653                  2,174
     Expected Return of Plan Assets                                   (2,268)                (1,519)
     Net Amortization of Prior Service Cost                              154                    153
     Net Amortization of Unrecognized Transition Asset                    (6)                    (8)
     Recognized Net Actuarial Loss                                       457                    427
                                                                -----------------      ----------------
     Net Pension Expense                                              $3,137                 $2,748
                                                                =================      ================


     As of July 31,  2004,  no  contributions  have  been  made to the  domestic
     defined  benefit  plans for the fiscal  year  2005.  The  Company  does not
     anticipate making any contributions to its domestic defined benefit pension
     plan in  fiscal  year 2005 as,  currently,  none is  statutorily  required.
     However, from time to time, the Company may elect to voluntarily contribute
     to the plan to improve its funded status.

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

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,  including  course  management and study
guides for undergraduate and graduate students,  teachers and lifelong learners.
The Company  takes full  advantage  of the product  content of its various  core
businesses  to  develop  products  that  can be  cross-marketed  to its  diverse
customer base of academics, professionals, researchers and consumers. The use of
technology enables the Company to make its content more accessible to its global
communities  of  interest.  The Company  maintains  publishing,  marketing,  and
distribution centers in the United States,  Canada, Europe, Asia, and Australia.
See the Company's 10K annual financial report for further information  regarding
the Company's product lines and business segments.



RESULTS OF OPERATIONS -

FIRST QUARTER ENDED JULY 31, 2004

Revenue for the first quarter of fiscal year 2004 of $226.9 million increased 3%
from $219.7 million in the prior year's first quarter,  or 2% excluding  foreign
currency  gains.  The first  quarter  revenue  increase  was  driven by  healthy
year-on-year  growth in the STM business,  with new society  journals,  existing
journals  and STM books  contributing  to these  results.  As  planned,  the P/T
business  was flat with last  year's  strong  first  quarter.  Higher  Education
revenue was below our expectations.

Gross profit as a percentage of revenue was 66.9% compared to 67.2% in the prior
year's quarter.  First quarter  operating  income of $30.8 million declined from
$33.2   million  in  the  prior  year's  first   quarter   principally   due  to
lower-than-expected  revenue from Higher  Education and flat  Professional/Trade
revenue.  Operating and  administrative  expenses  increased almost 6% over last
year's first quarter,  or 4% excluding the adverse  effect of foreign  exchange.
Other than  higher-than-anticipated  health care costs in the US,  operating and
administrative costs were as expected.

Net income for the quarter of $19.9  million  declined from $21.8 million in the
prior year mainly due to lower operating income.  Earnings per diluted share was
$0.32 compared to $0.35 in the prior year.


SEGMENT RESULTS

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

Wiley's U.S. P/T revenue for the first  quarter was $75.9  million,  essentially
flat with prior year and in line with management's expectations considering last
year's first quarter, which was up 8%. The architecture,  professional culinary,
psychology and education book programs performed well. Subscription journals and
online  advertising  also  contributed  positively to the first quarter revenue.
However,  sales in the consumer  cooking and business  categories  lagged behind
last year's first quarter.

The first quarter is the least significant for  Professional/Trade,  in terms of
revenue. We anticipate that solid fall, winter and spring frontlists will drive

year-on-year  growth  during  the  balance  of  fiscal  year  2005.  The  direct
contribution  margin for the first quarter was 20.5%  compared with 23.9% in the
prior  year's  first  quarter.  The decline was mainly due to lower gross profit
attributable  to product  mix, in addition to higher  royalties  and  employment
costs to support planned activity through the remainder of the year.

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

While the business program fell short of last year's first quarter  performance,
it  performed  better  than  expected.  First  quarter  highlights  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  and  existing  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.

Direct  contribution  margin for the first quarter of fiscal year 2005 was 48.2%
for the first quarter  compared  with 49.7% in the prior year  quarter.  Product

mix,  mainly due to the  addition  of new society  journals  and higher STM book
sales,  accounted  for the  change.  Although  STM book sales  provide a healthy
contribution margin, they are less than the contribution margin provided by most
STM journals.

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.  Softness in engineering,  computer science, and business was partially
offset by continued  strength in the social sciences.  Management  believes some
delayed ordering and tighter inventory controls by college  bookstores,  as well
as increases in used book sales and the sharing of textbooks by students  appear
to have contributed to the disappointing results.  Management also believes that
some of these  factors  may have a  positive  effect on Higher  Education  sales
returns later in the year. For the first semester,  college bookstores  purchase
inventory  in July and August,  with  reorders  in the first half of  September,
followed  by  returns  in  October  when the cycle is  repeated  for the  second
semester.

The decline in direct  contribution  to profit of $2.6 million was mainly due to
lower revenue and higher composition costs.

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 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. The improvement
in the first quarter  direct  contribution  to profit of $3.3  million,  or $2.7
million  excluding foreign currency  effects,  was principally  driven by higher
revenue.

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 & Canada
- ------------------------

Wiley's  revenue  in Asia,  Australia,  and  Canada  was flat  during  the first
quarter,  or  down  2%  excluding  foreign  exchange.   Growth  was  encouraging
throughout most of Asia.  However,  sluggish results in Australia and Canada due
to  lower  indegeneous   sales  offset  this  growth.   The  decline  in  direct
contribution  to profit was due to product mix resulting  from lower  indigenous
sales.

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's  School division 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.


LIQUIDITY AND CAPITAL RESOURCES

Cash flow from  operating  activities  for the first quarter of fiscal year 2005
improved $8.5 million principally due to lower pension  contributions,  reported
as non-cash charges & other, and higher trade receivable collections,  partially
offset by higher annual incentive  compensation  payments related to fiscal year
2004  performance.  The increase in accounts  receivable  over the prior year is
primarily  attributable  to EAL licenses and foreign  exchange.  The increase in
accounts  receivable since April 30,2004 is due to the seasonality of the Higher
Education business.

Investing  activities  used $22.5  million for the first  quarter of fiscal year
2005 as compared to $19.5 million in the prior year period. Investing activities
in the first  quarter  include $11.7  million for product  development  and $5.1
million for property,  equipment and  technology  expenditures,  the majority of
which  was  for  investments  in  technology.   Estimated  spending  on  product
development and property, equipment and technology for the full fiscal year 2005
is projected  to be  approximately  $70 million and $30  million,  respectively.
During the first quarter of fiscal year 2005,  the Company  acquired  publishing
rights to a  controlled  circulation  journal,  The  Journal of  Microscopy  and
Analysis.

The  first  quarter's  financing  activities  include  the  continuation  of the
Company's  stock  repurchase  program.  During the quarter  312,400  shares were
purchased at an average  price of $31.32 per share.  The Company  increased  its
quarterly dividend to shareholders by 15% to $0.075 per share.

The Company believes its cash balances  together with existing credit facilities
are  sufficient to meet its  obligations.  At July 31, 2004 the Company had $200
million of variable rate loans  outstanding,  which  approximated fair value and
$132  million   available  under  its  revolving  credit  facilities  and  other
short-term lines of credit.  The final payment on the variable rate term loan is
due September  2006. The Company  intends to utilize  existing cash balances and
the revolving credit facility to satisfy the payment.



"Safe Harbor" Statement under the
Private Securities Litigation Reform Act of 1995
- ------------------------------------------------

This report contains certain forward-looking statements concerning the Company's
operations,  performance, and financial condition. Reliance should not be placed
on  forward-looking  statements,  as actual results may differ  materially  from
those in any forward-looking statements. Any such forward-looking statements are
based upon a number of assumptions and estimates that are inherently  subject to
uncertainties  and  contingencies,  many of which are beyond the  control of the
Company, and are subject to change based on many important factors. Such factors
include,  but are not limited to (i) the level of investment in new technologies
and products;  (ii) subscriber renewal rates for the Company's  journals;  (iii)
the financial stability and liquidity of journal  subscription  agents; (iv) the
consolidation of book  wholesalers and retail accounts;  (v) the market position
and financial stability of key online retailers; (vi) the seasonal nature of the
Company's  educational  business and the impact of the used book  market;  (vii)
worldwide economic and political conditions; and (viii) the Company's ability to
protect its  copyrights  and other  intellectual  property  worldwide (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.



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 customer 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.  The Company did not
hold any  derivative  financial  instruments  during the first quarter of fiscal
year 2005.

Interest Rates

The  Company did not use any  derivative  financial  investments  to manage this
exposure.   The  weighted  average  interest  rate  as  of  July  31,  2004  was
approximately 2.56%. A hypothetical 1% change in interest rates for the variable
rate debt would  affect  annual net income and cash flow by  approximately  $1.2
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.

Customer 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 2004 consolidated  revenue,  the
top ten book customers accounted for approximately 25% of total fiscal year 2004
consolidated  revenue  and  approximately  50% of  total  gross  trade  accounts
receivable at April 30, 2004. 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.  Cash is 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  22% of total fiscal year 2004
consolidated revenue and no one agent accounted for more than 7% of total fiscal
year 2004 consolidated revenue. Insurance for these accounts is not commercially
feasible and/or available.





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 July 12,
          2004.

          i.   Earnings  release on the first quarter fiscal 2004 results issued
               on form 8-K dated August 31, 2004,  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 July 12,
          2004.

                  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:   September 9, 2004



                              CERTIFICATIONS

     I, William J. Pesce, certify that:
- -    I have  reviewed this  quarterly  report on Form 10-Q of John Wiley & Sons,
     Inc.;
- -    Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary in
     order to make the  statements  made,  in light of the  circumstances  under
     which such  statements were made, not misleading with respect to the period
     covered by this quarterly report; and
- -    Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report.
- -    The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and  15d-15(e))  for the registrant and we
     have:
          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this quarterly report is being prepared;
          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               quarterly report based on such evaluation; and
          c)   Disclosed in this quarterly report any change in the registrant's
               internal  control over financial  reporting that occurred  during
               the  registrant's  most recent fiscal quarter that has materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting and
- -    The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's  auditors and the audit committee of registrant's board of
     directors (or persons performing the equivalent function):
          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and
          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls over financial reporting.


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

                                              Dated:  September 9, 2004





I, Ellis E. Cousens, certify that
- -    I have  reviewed this  quarterly  report on Form 10-Q of John Wiley & Sons,
     Inc.;
- -    Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary in
     order to make the  statements  made,  in light of the  circumstances  under
     which such  statements were made, not misleading with respect to the period
     covered by this quarterly report; and
- -    Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report.
- -    The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and  15d-15(e))  for the registrant and we
     have:
          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this quarterly report is being prepared;
          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               quarterly report based on such evaluation; and
          c)   Disclosed in this quarterly report any change in the registrant's
               internal  control over financial  reporting that occurred  during
               the  registrant's  most recent fiscal quarter that has materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting and
- -    The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's  auditors and the audit committee of registrant's board of
     directors (or persons performing the equivalent function):
          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and
          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls over financial reporting.

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


                                   Dated:  September 9, 2004




                                                                Exhibit 99.1


                            CERTIFICATION PURSUANT TO
                            18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


          In  connection  with the Quarterly  Report of John Wiley & Sons,  Inc.
          (the  "Company")  on Form 10-Q for the period  ending July 31, 2004 as
          filed with the Securities  and Exchange  Commission on the date hereof
          (the  "Report"),  I, William J. Pesce,  President and Chief  Executive
          Officer of the Company,  certify,  pursuant to 18 U.S.C. Section 1350,
          as adopted pursuant to Section 906 of the  Sarbanes-Oxley Act of 2002,
          that based on my knowledge:

          (1)  The Report fully complies with the  requirements of section 13(a)
               or 15 (d) of the Securities Exchange Act of 1934 (as amended), as
               applicable; and

          (2)  The information  contained in the Report fairly presents,  in all
               material  respects,   the  financial  condition  and  results  of
               operations of the Company.



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

         Dated:  September 9, 2004





                                                                 Exhibit 99.2


                            CERTIFICATION PURSUANT TO
                             18 .S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


          In  connection  with the Quarterly  Report of John Wiley & Sons,  Inc.
          (the  "Company")  on Form 10-Q for the period  ending July 31, 2004 as
          filed with the Securities  and Exchange  Commission on the date hereof
          (the  "Report"),  I, Ellis E. Cousens,  Executive  Vice  President and
          Chief Financial & Operations Officer of the Company, certify, pursuant
          to 18 U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the
          Sarbanes-Oxley Act of 2002, that based on my knowledge:

          (1)  The Report fully complies with the  requirements of section 13(a)
               or 15 (d) of the Securities Exchange Act of 1934 (as amended), as
               applicable; and

          (2)  The information  contained in the Report fairly presents,  in all
               material  respects,   the  financial  condition  and  results  of
               operations of the Company.



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

         Dated:  September 9, 2004