We give a detailed treatment of the back-reaction effects on the Hawking spectrum in the semiclassical approach to the Hawking radiation. We solve the exact system of non linear equations giving the action of the system, by a rigorously convergent iterative procedure. The first two terms of such an expansion give the O(omega/M) correction to the Hawking spectrum.