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 January 31, 2001 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)

      605 THIRD AVENUE, NEW YORK, NY       10158-0012
      ------------------------------       ----------
      (Address of principal executive offices) Zip Code

       Registrant's telephone number, including area code (212) 850-6000
                                                          --------------

                        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 January
31, 2001 were:

                     Class A, par value $1.00       -    49,299,643
                     Class B, par value $1.00       -    11,691,164



                  This is the first page of a 16 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 January 31, 2001 and 2000, and April 30, 2000..............3

           Condensed Consolidated Statements of Income - Unaudited
              for the Three and Nine Months ended January 31, 2001 and 2000....4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the Nine Months ended January 31, 2001 and 2000..............5

           Notes to Unaudited Condensed Consolidated Financial Statements....6-9

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations..........................10-14

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.........14

PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K...................................15

"Safe Harbor" Statement under the
     Private Securities Litigation Reform Act of 1995.........................15

SIGNATURES ...................................................................16

EXHIBITS

27         Financial Data Schedule






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

                                                                                (UNAUDITED)
                                                                                January 31,                       April 30,
                                                                  -----------------------------------------
    Assets                                                                2001                 2000                2000
                                                                  -------------------    ------------------   ----------------
                                                                                                            
      Current Assets
      Cash and cash equivalents                                   $         80,151            82,070      $          42,299
      Accounts receivable                                                   94,145            87,299                 68,080
      Inventories                                                           49,691            39,884                 46,109
      Deferred income tax benefits                                          14,642             3,857                 10,999
      Prepaid expenses                                                       9,023             6,108                  9,624
                                                                ------------------     ------------------    ------------------
                     Total Current Assets                                  247,652           219,218                177,111

 Product Development Assets                                                 41,219            40,310                 39,809
 Property and Equipment                                                     44,329            35,452                 38,226
 Intangible Assets                                                         288,249           305,965                297,085
 Deferred Income Tax Benefits                                                3,388            10,144                  3,395
 Other Assets                                                               14,040            13,374                 13,711
                                                                --------------------  ------------------    ------------------
                     Total Assets                                 $        638,877           624,463      $         569,337
                                                                ====================  ================== =====================

 Liabilities & Shareholders' Equity
 Current Liabilities
     Notes payable and current portion of long-term debt          $         30,344            30,000      $          30,000
     Accounts and royalties payable                                         75,634            72,910                 45,816
     Deferred subscription revenues                                        134,618           139,343                112,337
     Accrued income taxes                                                   13,796             9,921                  6,102
     Other accrued liabilities                                              50,838            54,766                 59,795
                                                                 --------------------  ------------------    ------------------
                     Total Current Liabilities                             305,230           306,940                254,050

 Long-Term Debt                                                             65,000            95,000                 95,000
 Other Long-Term Liabilities                                                34,334            32,372                 32,109
 Deferred Income Taxes                                                      17,264            16,476                 15,440

 Shareholders' Equity                                                      217,049           173,675                172,738
                                                                --------------------  ------------------    ------------------
                     Total Liabilities & Shareholders' Equity     $        638,877           624,463      $         569,337
                                                                ====================  ================== =====================


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                            Nine Months
                                                                     Ended January 31,                      Ended January 31,
                                                        ----------------------------------------   ---------------------------------
                                                                  2001               2000                2001              2000
                                                        ---------------------   ----------------   ----------------  ---------------
                                                                                                                

         Revenues                                       $           160,960          158,394       $     468,987           445,712

         Costs and Expenses
              Cost of sales                                          52,442           52,861             149,376           149,675
              Operating and administrative expenses                  75,143           72,676             221,558           207,995
              Amortization of intangibles                             4,679            4,371              13,109            12,073
                                                        ---------------------   ----------------   ----------------  ---------------
              Total Costs and Expenses                              132,264          129,908             384,043           369,743
                                                        ---------------------   ----------------   ----------------  ---------------


         Operating Income                                            28,696           28,486              84,944            75,969

         Interest Income and Other                                      538              478               1,420             1,035
         Interest Expense                                            (2,020)          (2,192)             (6,522)           (6,338)
                                                        ---------------------   ----------------   ----------------  ---------------

         Interest Income (Expense) - Net                             (1,482)          (1,714)             (5,102)           (5,303)
                                                        ---------------------   ----------------   ----------------  ---------------

         Income Before Taxes                                         27,214           26,772              79,842            70,666

         Provision For Income Taxes                                   9,933           10,040              29,142            26,500

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

         Net Income                                     $            17,281           16,732       $      50,700            44,166
                                                        =====================   ================   ================  ===============

         Income Per Share
              Diluted                                   $              0.27             0.26       $        0.80            0.68
              Basic                                     $              0.28             0.27       $        0.84            0.72

         Cash Dividends Per Share
              Class A Common                            $              0.04             0.04       $        0.12            0.11
              Class B Common                            $              0.04             0.03       $        0.12            0.10

         Average Shares
              Diluted                                                63,414           64,242              63,378            64,951
              Basic                                                  60,644           61,201              60,484            61,745



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




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




                                                                                      For The Nine Months
                                                                                       Ended January 31,
                                                                           ------------------------------------------
                                                                                  2001                   2000
                                                                           --------------------   -------------------
                                                                                                       

  Operating Activities
     Net income                                                          $           50,700                 44,166
     Noncash items
          Amortization of intangibles                                                13,109                 12,073
          Amortization of composition costs                                          16,911                 17,515
          Depreciation of property and equipment                                     10,019                  8,377
          Other noncash items                                                        20,805                 39,312
     Net change in operating assets and liabilities                                  12,079                 22,790
                                                                           --------------------   -------------------
     Cash Provided by for Operating Activities                                      123,623                144,233
                                                                           --------------------   -------------------

  Investing Activities
     Additions to product development assets                                        (25,733)               (23,592)
     Additions to property and equipment                                            (16,648)                (8,965)
     Proceeds from sale of publishing assets                                          2,500                      -
     Acquisition of publishing assets                                                (7,052)              (145,092)
                                                                           --------------------   -------------------
     Cash Used for Investing Activities                                             (46,933)              (177,649)
                                                                           --------------------   -------------------

  Financing Activities
     Repayment of long-term debt                                                    (30,000)                     -
     Net borrowings of short-term debt                                                  351                      -
     Cash dividends                                                                  (7,294)                (6,477)
     Purchase of treasury shares                                                     (2,694)               (27,093)
     Proceeds from exercise of stock options                                          1,490                  1,147
                                                                           --------------------   -------------------
     Cash Used for Financing Activities                                             (38,147)               (32,423)
                                                                           --------------------   -------------------

  Effect of Exchange Rate Changes on Cash                                              (691)                (1,061)
                                                                           --------------------   -------------------

  Cash and Cash Equivalents
     Increase for Period                                                             37,852                (66,900)
     Balance at Beginning of Period                                                  42,299                148,970
                                                                           --------------------   -------------------
     Balance at End of Period                                            $           80,151                 82,070
                                                                           ====================   ===================

  Cash Paid During the Period for
     Interest                                                            $            7,169                  6,615
     Income taxes                                                        $           15,369                 12,998


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
          Company's  consolidated  financial position as of January 31, 2001 and
          2000, and April 30, 2000, and results of operations and cash flows for
          the periods ended January 31, 2001 and 2000. The results for the three
          and nine months ended January 31, 2001 are not necessarily  indicative
          of the  results to be  expected  for the full year.  These  statements
          should be read in conjunction  with the most recent audited  financial
          statements  contained in the  Company's  Form 10-K for the fiscal year
          ended April 30,  2000.

          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 revenues
          and expenses during the reporting period.  Actual results could differ
          from those estimates.

     2.   A  reconciliation  of the shares used in the computation of income per
          share follows:



                                                       Three Months                          Nine Months
                                                     Ended January 31,                    Ended January 31,
                                             ----------------------------------    ---------------------------------
                                                  2001               2000              2001               2000
                                             ---------------    ---------------    --------------    ---------------
                                                                          (thousands)
                                                                                              

   Weighted average shares outstanding
                                                   60,983             61,726             60,821            62,268
   Less:  Unearned deferred compensation
         shares                                      (339)              (525)              (337)             (523)
                                             ---------------    ---------------    --------------    ---------------
   Shares used for basic income per share
                                                   60,644             61,201             60,484            61,745
   Dilutive effect of stock options and
         other stock awards                         2,770              3,041              2,894             3,206
                                             ---------------
                                                                ---------------    --------------    ---------------
   Shares used for diluted income per share
                                                   63,414             64,242             63,378            64,951
                                             ---------------    ---------------    --------------    ---------------



3.       Inventories were as follows:



                                                   January 31,                April 30,
                                         --------------------------------
                                             2001              2000              2000
                                         --------------    --------------    -------------
                                                           (thousands)
                                                                         


     Finished goods                            $45,839          33,107           $40,370

     Work-in-process                             2,492           4,055             3,537

     Paper, cloth and other                      4,999           4,836             5,241
                                         --------------    --------------    -------------

                                                53,330          41,998            49,148

     LIFO reserve                               (3,639)         (2,114)           (3,039)
                                         --------------    --------------    -------------

     Total inventories                         $49,691          39,884           $46,109
                                         --------------    --------------    -------------



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

4.       Comprehensive income was as follows:




                                                             Three Months                         Nine Months
                                                          Ended January 31,                    Ended January 31,
                                                   ---------------------------------    --------------------------------
                                                       2001                2000             2001              2000
                                                   --------------      -------------    -------------     --------------
                                                                               (thousands)
                                                                                                  


    Net Income                                           $17,281            16,732           $50,700            44,166
    Other Comprehensive Income (Loss) - Foreign
         Currency Translation Adjustments                  1,711              (841)              825              (854)
                                                   --------------      -------------    -------------     --------------

    Comprehensive Income                                 $18,992            15,891           $51,525            43,312
                                                   --------------      -------------    -------------     --------------




     5.   In August,  2000,  the  Company  entered  into an  agreement  to lease
          approximately  400,000  square feet of office  space in  Hoboken,  New
          Jersey.  The  term of the  lease is 15 years  and will  commence  upon
          completion  of  construction,  as defined in the  agreement,  which is
          estimated to occur during  fiscal 2003.  The future  minimum  payments
          under the lease aggregate to approximately $194 million over the term.
          Annual  rent  payments  during the first  five  years  will  amount to
          approximately $12 million per year.

     6.   The Company is a global  publisher of print and  electronic  products,
          specializing in scientific, technical, and medical journals and books;
          professional  and  consumer  books  and  subscription   services;  and
          textbooks and  educational  materials for  undergraduate  and graduate
          students as well as  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:



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



Segment information was as follows:



                                                                         Three Months Ended January 31,
                                               ------------------------------------------------------------------------------------
                                                                2001                                         2000
                                               ----------------------------------------     ---------------------------------------
                                                                                   (thousands)
                                                                Inter-                                      Inter-
                                                 External       segment                        External     segment
Revenues                                         Customers       Sales          Total         Customers      Sales        Total
                                               -------------- ------------ ------------     ------------- ------------ ------------
                                                                                                           

Domestic Segments:
     Scientific, Technical, and Medical            $33,925          2,311       36,236          $34,453           164       34,617
     Professional/Trade                             39,441          3,707       43,148           35,303         6,334       41,637
     Higher Education                               32,789          5,384       38,173           32,857         5,371       38,228
European Segment                                    34,534          3,900       38,434           35,251         3,520       38,771
Other Segments                                      20,271            242       20,513           20,530           182       20,712
Eliminations                                         -            (15,544)     (15,544)          -            (15,571)     (15,571)
                                               -------------- ------------ ------------     ------------- ------------ ------------
Total Revenues                                    $160,960         -           160,960         $158,394        -           158,394
                                               -------------- ------------ ------------     ------------- ------------ ------------

Direct Contribution to Profit
Domestic Segments:
     Scientific, Technical, and Medical                                        $15,225                                     $13,779
     Professional/Trade                                                         10,181                                       8,855
     Higher Education                                                           14,104                                      13,545
European Segment                                                                10,923                                      12,178
Other Segments                                                                   6,149                                       6,203
                                                                           ------------                                ------------
Total Direct Contribution to Profit                                             56,582                                      54,560

Shared Services and Admin. Costs                                               (27,886)                                    (26,074)
                                                                           ------------                                ------------

Operating Income                                                                28,696                                      28,486

Interest Expense - Net                                                          (1,482)                                     (1,714)
                                                                           ------------                                ------------

Income Before Taxes                                                            $27,214                                     $26,772
                                                                           ------------                                ------------


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





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





                                                                           Nine Months Ended January 31,
                                              --------------------------------------------------------------------------------------
                                                                2001                                         2000
                                              -----------------------------------------     ----------------------------------------
                                                                                   (thousands)
                                                               Inter-                                        Inter-
                                                External       segment                        External       segment
Revenues                                        Customers       Sales        Total            Customers       Sales        Total
                                              -------------- ------------ -------------     -------------- ------------ ------------
                                                                                                          


Domestic Segments:
     Scientific, Technical, and Medical          $104,901          5,775      110,676          $102,415          3,149      105,564
     Professional/Trade                           110,654         11,630      122,284            98,027         12,951      110,978
     Higher Education                              97,030         18,118      115,148            91,474         16,801      108,275
European Segment                                  105,021          9,108      114,129           104,781          7,915      112,696
Other Segments                                     51,381            897       52,278            49,015            460       49,475
Eliminations                                        -            (45,528)     (45,528)            -            (41,276)     (41,276)
                                              -------------- ------------ -------------     -------------- ------------ ------------
Total Revenues                                   $468,987         -           468,987          $445,712         -           445,712
                                              -------------- ------------ -------------     -------------- ------------ ------------

Direct Contribution to Profit
Domestic Segments:
     Scientific, Technical, and Medical                                       $49,735                                       $43,940
     Professional/Trade                                                        24,996                                        22,154
     Higher Education                                                          40,854                                        37,279
European Segment                                                               35,403                                        32,922
Other Segments                                                                 12,854                                        11,759
                                                                          -------------                                 ------------
Total Direct Contribution to Profit                                           163,842                                       148,054

Shared Services and Admin. Costs                                              (78,898)                                      (72,085)
                                                                          -------------                                 ------------

Operating Income                                                               84,944                                        75,969

Interest Expense - Net                                                         (5,102)                                       (5,303)
                                                                          -------------                                 ------------

Income Before Taxes                                                           $79,842                                       $70,666
                                                                          -------------                                 ------------


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



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


FINANCIAL CONDITION

     Operating activities provided $123.6 million of cash, or $20.6 million less
     than the prior year's comparable  period. The decrease was primarily due to
     higher  payments  of  accounts  payable  and  accrued  liabilities,  higher
     inventory  levels  attributable  to  tighter  inventory  management  by key
     accounts,  and the delayed receipt of certain journal  subscriptions  which
     were received in February 2001.

     Investing activities used $46.9 million during the current year-to-date, or
     $130.7  million less than the comparable  prior year's  period.  Prior year
     investing  activities  included the  acquisition of Jossey-Bass and certain
     higher  education  titles  amounting  to  $138  million.  The  increase  in
     additions to property and  equipment  relates to the planned  relocation of
     the Company's headquarters to Hoboken, New Jersey.

     Current  year  financing  activities  primarily  reflect  the  purchase  of
     treasury shares,  dividend payments and the $30 million scheduled repayment
     of long-term debt.

     Although the statement of financial  condition indicates a negative working
     capital of $57.6  million,  current  liabilities  include $134.6 million of
     deferred  income  related to journal  subscriptions  for which the cash has
     been  received and which will be  recognized  in income as the journals are
     delivered to customers. In addition, the Company believes its cash balances
     together  with  existing  credit  facilities  are  sufficient  to meet  its
     obligations.

RESULTS OF OPERATIONS
THIRD QUARTER ENDED JANUARY 31, 2001

     Revenues for the third quarter were  adversely  affected by a stronger U.S.
     dollar and advanced 2% to $161 million  compared with $158.4 million in the
     prior year period. Excluding foreign currency translation effects, revenues
     increased 4% for the quarter over the prior year.  Operating income for the
     current quarter increased 1% to $28.7 million,  compared with $28.5 million
     in the prior year. Net income advanced 3% to $17.3 million,  and income per
     diluted share increased 4% to $.27 compared with $.26 in the prior year.

     Third quarter  results were  tempered  somewhat by  industry-wide  sluggish
     sales,   particularly  in  the  Higher  Education  and   Professional/Trade
     segments.  Scientific,  Technical and Medical (STM)  achieved solid revenue
     gains for the quarter.

     Cost of sales as a percentage of revenues  decreased to 32.6% compared with
     33.4% in the prior year.  Operating  expenses as a  percentage  of revenues
     were 46.7% in the current quarter,  compared with 45.9% in the prior year's
     third quarter.  The increase was primarily due to higher technology related
     expenses.  Operating expenses increased 3% over the prior year,  reflecting
     favorable foreign currency  translation  effects.  The operating margin was
     approximately  18% in the  current  quarter,  on par with the prior  year's
     third quarter.

     The  effective  tax rate was 36.5% in the current  quarter,  compared  with
     37.5% in the prior year. The  favorability is due to higher foreign sourced
     income which is taxed at lower rates.



SEGMENT RESULTS

     Domestic  STM revenues of $36.2  million  increased 5% over the prior year,
     with journals,  books and online services  contributing to the performance.
     The direct  contribution  to profit  increased  10% to $15.2  million.  The
     direct  contribution  margin  improved  to  42.0%  in the  current  quarter
     compared with 39.8% in the prior year.  Journal renewal rates were stronger
     in calendar  year 2000  compared  with the prior  year.  In addition to the
     revenue  growth,  improved  gross margins on books and journals,  primarily
     reflecting lower composition costs, contributed to the profit increase.

     Wiley  InterScience  continues  to evolve  as a  successful  online  global
     enterprise.  Several  enhanced  access  licenses  were  signed  during  the
     quarter,  including  multi-year  agreements  with  the  NorthEast  Research
     Library Consortium, the Danish Consortium,  and Kyoto University.  Usage of
     Wiley InterScience  continued to increase during the quarter,  as reflected
     in the 9% growth in the number of  registered  users and a 12%  increase in
     the average daily user sessions compared with the previous quarter.

     A number of Wiley InterScience  system  enhancements were rolled out during
     the quarter.  ArticleSelect  provides individual article access to enhanced
     access license  customers.  BoldIdeas,  an online collection of 40 business
     and environmental management periodicals, was launched in January. This new
     initiative  is an excellent  example of the  Company's  ability to leverage
     Wiley InterScience beyond the STM market.

     In January, the Company published some highly regarded journals as a result
     of new agreements with scholarly and professional societies,  including The
     Annals of Neurology,  published with the American Neurological Society, and
     Arthritis and Rheumatism  and Arthritis  Care and Research,  published with
     the American College of  Rheumatology.  Also, an agreement was reached with
     the Movement Disorder Society to publish its official journal.

     Early in the fourth quarter, the Company signed a multi-year agreement with
     IEEE,  the  premier  society  for  electrical,   electronics  and  computer
     engineers with more than 360,000  members in  approximately  150 countries.
     The Company and IEEE will publish a co-branded  series of books and market,
     sell and distribute IEEE Press' extensive backlist.

     Domestic Professional/Trade segment revenues of $43.1 million for the third
     quarter advanced 4% over the comparable  prior year period,  reflecting the
     effect of sales  softness at some key retail  accounts,  as well as tighter
     inventory management practices adopted by major wholesalers.  Sales through
     online accounts continued to grow around the world. The direct contribution
     to profit  advanced 15% to $10.2 million.  The direct  contribution  margin
     improved from 21.3% in the prior year to 23.6%.

     The Professional/Trade business continues to take advantage of the dramatic
     growth of e-commerce.  Online selling plays to Wiley's  strength as a niche
     publisher  with a deep  backlist  serving  the  professional  needs  of its
     customers.  There is a growing  demand for  electronic  products  among the
     professional  markets  that  it  serves,  notably  computing,   accounting,
     finance, psychology and architecture. Professional/Trade is capitalizing on
     these  opportunities with a combination of print and Web-based products and
     services,  as well as through the  formation  of  strategic  alliances.  As
     previously mentioned,  BoldIdeas, an online collection of 40 businesses and
     environmental management periodicals was launched during the quarter on the
     Wiley InterScience platform.



     During the third  quarter,  The Power of Gold,  The Ernst & Young Tax Guide
     2001, and J.K. Lasser's Income Tax Guide 2001 appeared on best seller lists
     in the The Wall Street Journal, New York Times, and Business Week. The 2000
     editions  of the J.K.  Lasser and Ernst & Young tax guides  were  listed as
     bestsellers for the year by USA Today.

     The Association of American  Publishers  cited the WAIMH Handbook of Infant
     Mental Health as the year's best social science reference book. Secrets and
     Lies was selected as a finalist for one of Software Development  Magazine's
     Jolt  Product   Excellence  and  Productivity   Awards  in  the  books  and
     computer-based training category. During the quarter, the Company published
     the first title in our partnership  with CNBC, CNBC 24/7 Trading by Barbara
     Rockefeller. CNBC promoted the title on-air and on CNBC.com.

     Domestic  Higher   Education   segment   revenues  of  $38.2  million  were
     essentially flat for the quarter  primarily due to accelerated  ordering by
     college bookstores  earlier in the year. The direct  contribution to profit
     increased 4% to $14.1 million.  The direct contribution margin increased to
     36.9% compared with 35.4% in the prior year.

     The Higher  Education  segment  continued to invest in  technology  to help
     teachers teach and students learn.  Every major college  textbook now has a
     technology  component  designed to facilitate  teaching and  learning.  The
     Higher  Education  segment  business  has Web  sites  serving  the needs of
     professors  and  students.  In  the  distance  learning  area,  The  Higher
     Education  segment  is working  with  Caliber  Learning  Network to provide
     online  courses for the higher  education and corporate  lifelong  learning
     markets.  Alliances  have been  formed to provide  many of our  top-selling
     textbooks  in the eBook  format to link  course  content  with  interactive
     tutorial software and simulators. During the quarter, the Company published
     several e-books for the Higher Education market,  including the Interactive
     Learning Editions of Boyce & DiPrima:  Elementary  Differential  Equations,
     and Callister:  Fundamentals of Materials Science and Engineering. Based on
     customer  feedback,  the  Higher  Education  Web site was  relaunched  with
     greater e-commerce  capabilities.  The Company is leveraging the Web in its
     sales and marketing  efforts to reach students and faculty at  universities
     worldwide.  Two notable examples include an interactive electronic brochure
     that was  created to drive  sales of a leading  accounting  textbook  and a
     major e-mail campaign promoting upper-level titles to faculty.

     European  segment  revenues of $38.4 million for the quarter were adversely
     affected  by  the  stronger  U.S.   dollar.   Excluding   foreign  currency
     translation  effects,  European  revenues advanced 5% over the prior year's
     third quarter. Growth was driven by a strong publishing program, and growth
     in online  accounts.  The direct  contribution  to profit of $10.9  million
     decreased 10% compared with the prior year,  reflecting the combined effect
     of product mix related to publication  schedules,  increased investments in
     new journals and  increased  page volume.  The direct  contribution  margin
     decreased to 28.4% in the current  period  compared with 31.4% in the prior
     year.

     Excluding adverse foreign currency  translation  effects, the other segment
     revenues  advanced 8% for the quarter led by strong  market  share gains in
     Asia, partially offset by industry-wide  sluggish sales at a major Canadian
     account.



RESULTS OF OPERATIONS
NINE MONTHS ENDED JANUARY 31, 2001

     Revenues  for the first nine months were  adversely  affected by a stronger
     U.S. dollar and advanced 5% to $469.0 million  compared with $445.7 million
     in the prior year period.  Excluding foreign currency  translation effects,
     revenue for the first nine months  increased 8%. Operating income increased
     12% to $84.9  million,  compared with $76.0 million in the prior year.  Net
     income  advanced  15% to  $50.7  million,  and  income  per  diluted  share
     increased 18% to $.80 compared with $.68 in the prior year.

     Results  for  the  nine  months  reflected  healthy  revenue  and  earnings
     increases in all of the Company's core businesses.

     Cost of sales as a percentage of revenues  decreased to 31.9% compared with
     33.6% in the prior year. The improvement was attributable to lower relative
     composition   costs  as  a   result   of   technology-driven   productivity
     initiatives,  and lower inventory obsolescence reserves. Operating expenses
     as a percentage  of revenues  were 47.2%,  compared with 46.7% in the prior
     year's first nine months.  Operating  expenses  increased 7% over the prior
     year.  The  operating  margin  improved to 18.1% for the first nine months,
     compared  with 17.0% for the prior year.  The  effective tax rate was 36.5%
     for the first nine  months,  compared  with 37.5% in the prior  year,  as a
     result of higher foreign sourced income which is taxed at lower rates.

SEGMENT RESULTS

     Domestic  STM revenues of $110.7  million  increased 5% over the prior year
     led  by  stronger  renewal  rates  in  the  journal  programs.  The  direct
     contribution  to  profit  increased  13%  to  $49.7  million.   The  direct
     contribution  margin  improved  to 44.9%  compared  with 41.6% in the prior
     year, reflecting lower composition costs.

     Domestic  Professional/Trade  segment  revenues  of $122.3  million for the
     first nine  months  advanced  10% over the  comparable  prior year  period,
     significantly  better than industry  results.  The  improvement  was due to
     strong  frontlist  sales  in the  business  and  computer  book  publishing
     programs,   and  increased  volume  through  online  accounts.  The  direct
     contribution  to  profit   advanced  13%  to  $25.0  million.   The  direct
     contribution  margin  increased  slightly  from  20.0% in the prior year to
     20.4%.

     Domestic Higher Education  segment revenues of $115.1 million  increased 6%
     over the prior year,  which compares  favorably with overall market growth.
     According  to the  Association  of American  Publishers  (AAP),  the Higher
     Education  market  reported a sales  increase of only 3% in  calendar  year
     2000. The direct contribution to profit increased 10% to $40.9 million, and
     the direct contribution margin improved to 35.5% compared with 34.4% in the
     prior year.

     European  segment revenues of $114.1 million for the first nine months were
     adversely affected by the stronger U.S. dollar.  Excluding foreign currency
     translation effects, European revenues advanced 9% over the prior year, led
     by strong book sales and higher journal revenues.  The direct  contribution
     to profit of $35.4  million  increased  8% over the prior year.  The direct
     contribution margin was 31.0% compared with 29.2% in the prior year.

     The other segment revenues advanced 12% for the first nine months excluding
     foreign  currency  translation  effects.  The improvement was mainly due to
     market  share gains in Asia,  partially  offset by  industry-wide  sluggish
     sales at a major Canadian account.



NEW ACCOUNTING STANDARDS

     The  Financial  Accounting  Standards  Board issued  Statement of Financial
     Accounting   Standards   ("SFAS")  No.  133   "Accounting   for  Derivative
     Instruments  and  Hedging  Activities",  as  amended  by SFAS No. 138 which
     specifies the accounting and disclosure  requirements for such instruments,
     and is effective for the Company's fiscal year beginning on May 1, 2001. It
     is anticipated  that the adoption of this new accounting  standard will not
     have a material  effect on the  consolidated  financial  statements  of the
     Company.

     The  Financial  Accounting  Standard  Board's  Emerging  Issues  Task Force
     ("EITF") has reached a  conclusion  on EITF issue  00-10,  "Accounting  for
     Shipping and Handling  Fees and Costs" which  specifies how these items are
     to be  classified  and  disclosed in financial  statements  and will become
     effective in the Company's fourth quarter of this fiscal year. The adoption
     of this EITF will  require the  Company to  reclassify  certain  amounts as
     revenues which are currently  recorded in expenses,  as well as restatement
     of prior period  comparable  financial  statements.  It is anticipated that
     this  will  not  have  a  material  effect  on the  consolidated  financial
     statements of the Company.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk

     The Company is exposed to market risk  primarily  related to interest rates
     and foreign exchange. It is the Company's policy to monitor these exposures
     and to use  derivative  financial  instruments  from time to time to reduce
     fluctuation  in earnings and cash flow when it is deemed  appropriate to do
     so. The Company does not use derivative  financial  instruments for trading
     or speculative purposes.

Interest Rates

     The Company had a $95 million  variable rate long-term loan  outstanding at
     January 31, 2001,  which  approximated  fair value.  The  weighted  average
     interest rate as of January 31, 2001 was  approximately  6.7%.  The Company
     did not use any derivative financial instruments to manage this exposure.

Foreign Exchange Rates

     The Company is exposed to foreign currency exchange movements  primarily in
     European,  Asian,  Canadian and Australian  currencies.  Consequently,  the
     Company,  from time to time, enters into foreign exchange forward contracts
     as a hedge  against its  overseas  subsidiaries'  foreign  currency  asset,
     liability,  commitment,  and anticipated  transaction exposures,  including
     intercompany  purchases.  At January 31, 2001, the Company had open foreign
     exchange forward contracts expiring through January 2003 as follows:




                                                                       Average
       Currency Purchased             U.S. $Value                 Contract Rate
       ------------------             ---------------             -------------
                                                                 
       Euro                           $  5.2 million                 $  .91
       Pound Sterling                 $ 16.3 million                 $ 1.49




PART II - OTHER INFORMATION



ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a)        Exhibits
           27       -     Financial Data Schedule

(b)        Reports on Form 8-K
           No reports on Form 8-K were filed during the quarter ended January
           31, 2001




"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 pace, acceptance,
and level of investment in emerging new  electronic  technologies  and products;
(ii)   subscriber   renewal  rates  for  the  Company's   journals;   (iii)  the
consolidation  of the retail book trade market;  (iv) the seasonal nature of the
Company's  educational  business  and the  impact of the used book  market;  (v)
worldwide  economic and political  conditions;  and (vi) 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.






                                   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/Robert D. Wilder
                                                   ______________
                                                   Robert D. Wilder
                                                   Executive Vice President and
                                                   Chief Financial Officer





Dated:  March  13, 2001




                                                                     Exhibit 27

                             FINANCIAL DATA SCHEDULE

                  (Dollars in Thousands Except Per Share Data)

     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
     CONSOLIDATED STATEMENT OF FINANCIAL POSITION AND THE CONSOLIDATED STATEMENT
     OF INCOME AND IS QUALIFIED  IN ITS ENTIRETY BY REFERENCE TO SUCH  FINANCIAL
     STATEMENTS.


                                                                 
     PERIOD TYPE                                                   9 MONTHS
     FISCAL-YEAR-END                                            APR-30-2001
     PERIOD-START                                               MAY-01-2000
     PERIOD-END                                                 JAN-31-2001
     CASH                                                          $ 80,151
     SECURITIES                                                           0
     RECEIVABLES                                                    158,425
     ALLOWANCES                                                      64,280
     INVENTORY                                                       49,691
     CURRENT-ASSETS                                                 247,652
     PP&E                                                           120,061
     DEPRECIATION                                                    75,732
     TOTAL-ASSETS                                                   638,877
     CURRENT-LIABILITIES                                            305,230
     BONDS                                                           30,344
     PREFERRED-MANDATORY                                                  0
     PREFERRED                                                            0
     COMMON                                                          83,190
     OTHERS-SE                                                      133,859
     TOTAL-LIABILITY-AND-EQUITY                                     638,877
     SALES                                                                0
     TOTAL-REVENUES                                                 468,987
     CGS                                                            149,376
     TOTAL-COSTS                                                    384,043
     OTHER-EXPENSES                                                       0
     LOSS-PROVISION                                                       0
     INTEREST-EXPENSE                                                 6,522
     INCOME-PRETAX                                                   79,842
     INCOME-TAX                                                      29,142
     INCOME-CONTINUING                                               50,700
     DISCONTINUED                                                         0
     EXTRAORDINARY                                                        0
     CHANGES                                                              0
     NET-INCOME                                                      50,700
     EPS-PRIMARY                                                       0.84
     EPS-DILUTED                                                       0.80