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


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

For the quarterly period ended October 31, 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 October 31, 2004 were:

                     Class A, par value $1.00 - 49,905,493
                     Class B, par value $1.00 - 11,213,164



                  This is the first page of a 27-page document




                             JOHN WILEY & SONS, INC.

                                      INDEX


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

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

           Condensed Consolidated Statements of Income - Unaudited
              for the Three and Six Months ended October 31, 2004 and 2003...............................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the Six Months ended October 31, 2004 and 2003.........................................5

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

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................................................13-19

Item 3.    Quantitative and Qualitative Disclosures About Market Risk...................................20

Item 4.    Controls and Procedures......................................................................21

PART II - OTHER INFORMATION

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

SIGNATURES AND CERTIFICATIONS........................................................................23-27


EXHIBITS

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

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





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

                                                                                      (UNAUDITED)
                                                                                       October 31,                      April 30,
                                                                          ------------------------------------      ----------------
                                                                                2004                 2003                 2004
                                                                          ----------------     ---------------      ----------------
                                                                                                                  
Assets
Current Assets
     Cash and cash equivalents                                          $       18,359               10,756       $      82,027
     Accounts receivable                                                       142,066              147,124             127,224
     Inventories                                                                77,672               84,049              83,789
     Deferred income tax benefits                                               18,041               27,482              18,113
     Prepaid and other                                                          11,638                9,047              12,853
                                                                          ----------------     ---------------      ----------------
          Total Current Assets                                                 267,776              278,458             324,006

Product Development Assets                                                      59,231               61,353              60,755
Property, Equipment and Technology                                             114,758              116,815             117,305
Intangible Assets                                                              280,736              279,697             276,440
Goodwill                                                                       195,354              194,114             194,893
Deferred Income Tax Benefits                                                    17,503               28,046              18,976
Other Assets                                                                    21,917               22,310              22,207
                                                                          ----------------     ---------------      ----------------
          Total Assets                                                  $      957,275              980,793       $   1,014,582
                                                                          ================     ===============      ================

Liabilities & Shareholders' Equity
Current Liabilities
     Current portion of long-term debt and notes payable                $         -                  60,000       $        -
     Accounts and royalties payable                                             71,056               91,080              68,338
     Deferred subscription revenue                                              50,103               42,665             127,224
     Accrued income taxes                                                       30,352               28,962              19,338
     Accrued pension liability                                                   5,348                6,733               4,559
     Deferred income taxes                                                       5,784                  -                 5,721
     Other accrued liabilities                                                  63,994               54,381              81,185
                                                                          ----------------     ---------------      ----------------
          Total Current Liabilities                                            226,637              283,821             306,365

Long-Term Debt                                                                 200,000              200,000             200,000
Accrued Pension Liability                                                       52,171               56,378              48,505
Other Long-Term Liabilities                                                     31,250               28,997              31,757
Deferred Income Taxes                                                           12,543               12,185              12,891

Shareholders' Equity
     Class A & Class B common stock                                             83,190               83,190              83,190
     Additional paid-in-capital                                                 52,399               41,652              45,887
     Retained earnings                                                         478,773              408,332             441,533
     Accumulated other comprehensive income                                      7,661                1,015               2,197
     Unearned deferred compensation                                             (3,199)              (1,997)             (2,134)
     Treasury stock                                                           (184,150)            (132,780)           (155,609)
                                                                          ----------------     ---------------      ----------------
         Total Shareholders' Equity                                            434,674              399,412             415,064
                                                                          ----------------     ---------------      ----------------
          Total Liabilities & Shareholders' Equity                      $      957,275              980,793       $   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                               Six Months
                                                                  Ended October 31,                        Ended October 31,
                                                        ------------------------------------       ---------------------------------
                                                              2004                 2003                   2004              2003
                                                        ----------------    ----------------       ----------------   --------------
                                                                                                                  
Revenue                                              $       247,050              228,880        $       473,989            448,540

Costs and Expenses
    Cost of sales                                             85,247               78,182                160,476            150,291
    Operating and administrative expenses                    119,168              111,296                237,602            223,339
    Amortization of intangibles                                2,511                2,535                  5,010              4,865
                                                        ----------------    ----------------       ----------------   --------------
    Total Costs and Expenses                                 206,926              192,013                403,088            378,495
                                                        ----------------    ----------------       ----------------   --------------

Operating Income                                              40,124               36,867                 70,901             70,045

Interest Income and Other (net)                                  (56)                 720                    101                815
Interest Expense                                              (1,504)              (1,332)                (2,848)            (2,687)
                                                        ----------------    ----------------       -----------------  --------------
Net Interest Expense and Other                                (1,560)                (612)                (2,747)            (1,872)
                                                        ----------------    ----------------       -----------------  --------------

Income Before Taxes                                           38,564               36,255                 68,154             68,173
Provision For Income Taxes                                    12,105               10,607                 21,811             20,725
                                                        ----------------    ----------------       -----------------  --------------
Net Income                                           $        26,459               25,648        $        46,343             47,448
                                                        ================    ================       =================  ==============

Income Per Share
    Diluted                                          $          0.42                 0.41        $          0.74               0.75
    Basic                                            $          0.43                 0.41        $          0.76               0.77

Cash Dividends Per Share
    Class A Common                                   $          0.08                 0.07        $          0.15               0.13
    Class B Common                                   $          0.08                 0.07        $          0.15               0.13

Average Shares
    Diluted                                                   62,548               63,176                 62,731             63,091
    Basic                                                     61,054               61,891                 61,240             61,788


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




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

                                                                                     For The Six Months
                                                                                      Ended October 31,
                                                                             -----------------------------------
                                                                                    2004              2003
                                                                             ------------------ ----------------
                                                                                                  
Operating Activities
- --------------------
Net income                                                               $         46,343           47,448
Adjustments to reconcile net income to cash provided
by (used for) operating activities
  Amortization of intangibles                                                       5,010            4,865
  Amortization of composition costs                                                16,569           15,254
  Depreciation of property and equipment                                           15,123           13,720
  Non-cash charges & other                                                         28,850           25,030
  Change in deferred subscription revenue                                         (77,965)         (77,444)
  Net change in operating assets and liabilities                                  (14,151)         (29,404)
                                                                             ------------------ ----------------
  Cash Provided by (Used for) Operating Activities                                 19,779             (531)
                                                                             ------------------ ----------------

Investing Activities
- --------------------
  Additions to product development assets                                         (28,255)         (26,305)
  Additions to property and equipment                                             (10,984)         (13,140)
  Acquisition of publishing assets                                                 (7,662)          (1,904)
                                                                             ------------------ ----------------
  Cash Used for Investing Activities                                              (46,901)         (41,349)
                                                                             ------------------ ----------------

Financing Activities
- --------------------
  Borrowings of short-term debt                                                         -           60,000
  Repayment of long-term debt                                                           -          (35,000)
  Purchase of treasury stock                                                      (30,657)          (2,486)
  Cash dividends                                                                   (9,103)          (8,079)
  Proceeds from exercise of stock options                                           2,853            3,287
                                                                             ------------------ ----------------
  Cash (Used for) Provided By Financing Activities                                (36,907)          17,722
                                                                             ------------------ ----------------
Effects of Exchange Rate Changes on Cash                                              361            1,673
                                                                             ------------------ ----------------

Cash and Cash Equivalents
  Decrease for Period                                                             (63,668)         (22,485)
  Balance at Beginning of Period                                                   82,027           33,241
                                                                             ------------------ ----------------
  Balance at End of Period                                               $         18,359           10,756
                                                                             ================== ================

Supplemental Information
  Businesses/Rights Acquired:
    Fair value of assets acquired                                        $          7,662            1,904
    Liabilities assumed                                                                 -                -
                                                                             ------------------ ----------------
  Cash Paid for Businesses Acquired                                      $          7,662            1,904
                                                                             ================== ================

Cash Paid During the Period for:
  Interest                                                               $          2,367            2,462
  Income taxes - Net                                                     $          6,351            3,485


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


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

1.   In  the  opinion  of  management,   the  accompanying  unaudited  condensed
     consolidated financial statements contain all adjustments,  consisting only
     of  normal   recurring   adjustments,   necessary  to  present  fairly  the
     consolidated   financial   position  of  John  Wiley  &  Sons,   Inc.,  and
     Subsidiaries  (the  "Company") as of October 31, 2004 and 2003, the results
     of  operations  for the three month and six month periods ended October 31,
     2004 and 2003,  and cash flows for the six month  periods ended October 31,
     2004 and 2003.  The  results  for the three  months  and six  months  ended
     October  31,  2004 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, 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 and Six Months
                                                      Ending October 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                For the Six Months
                                                                     Ending October 31,                 Ending October 31,
                                                                -----------------------------     -----------------------------
     (in thousands except per share amount)                         2004             2003             2004             2003
                                                                ------------     ------------     ------------     ------------
                                                                                                            
     Net income as reported                                        $26,459          $25,648          $46,343          $47,448
     Stock-based compensation, net of tax, included in
     the determination of net income as reported -

        Restricted stock plans                                         775              429            1,519              950

        Director stock plan                                             15              (13)              29               15

     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                   (2,143)          (1,537)          (4,255)          (3,218)
                                                                ------------     ------------      ------------    -------------
     Pro forma net income                                          $25,106          $24,527          $43,636          $45,195
                                                                ============     ============      ============    =============

     Reported earnings per share

        Diluted                                                     $0.42            $0.41            $0.74            $0.75

        Basic                                                       $0.43            $0.41            $0.76            $0.77

     Pro forma earnings per share

        Diluted                                                     $0.40            $0.39            $0.70            $0.72

        Basic                                                       $0.41            $0.40            $0.71            $0.73


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

     Comprehensive income was as follows (in thousands):


                                                                    For the Three Months               For the Six Months
                                                                      Ending October 31,                Ending October 31,
                                                                -----------------------------     -----------------------------
                                                                    2004             2003             2004             2003
                                                                ------------     ------------     ------------     ------------
                                                                                                            
     Net income                                                   $26,459          $25,648           $46,343          $47,448
     Change in other comprehensive income (loss), net of taxes:

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

     Foreign currency translation adjustment                        2,050            6,608             5,464            8,463
                                                                ------------     ------------     ------------     ------------
     Comprehensive income                                         $28,509          $32,008           $51,807          $55,634
                                                                ============     ============     ============     ============



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


                                                                            Three Months Ended October 31, 2004
                                                                   ---------------------------------------------------
                                                                     Beginning         Change for           Ending
                                                                      Balance            Period             Balance
                                                                   -------------      -------------      -------------
                                                                                                     
     Foreign currency translation adjustment                          $21,537             2,050              23,587
     Minimum pension liability, net of tax                            (15,926)                -             (15,926)
                                                                   -------------      -------------      -------------
     Total                                                             $5,611             2,050               7,661
                                                                   =============      =============      =============




                                                                               Six Months Ended October 31, 2004
                                                                   ---------------------------------------------------
                                                                     Beginning         Change for           Ending
                                                                      Balance            Period             Balance
                                                                   -------------      -------------      -------------
                                                                                                     
     Foreign currency translation adjustment                          $18,123             5,464              23,587
     Minimum pension liability, net of tax                            (15,926)                -             (15,926)
                                                                   -------------      -------------      -------------
     Total                                                             $2,197             5,464               7,661
                                                                   =============      =============      =============


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                 For the Six Months
                                                                      Ending October 31,                  Ending October 31,
                                                                ------------------------------      ------------------------------
                                                                    2004              2003              2004              2003
                                                                -------------     ------------      -------------     ------------
                                                                                                              
     Weighted average shares outstanding                           61,359            62,176            61,518            62,033
     Less:  Unearned deferred compensation shares                    (305)             (285)             (278)             (245)
                                                                -------------     ------------      -------------     ------------
     Shares used for basic income per share                        61,054            61,891            61,240            61,788
     Dilutive effect of stock options and other stock awards        1,494             1,285             1,491             1,303
                                                                -------------     ------------      -------------     ------------
     Shares used for diluted income per share                      62,548            63,176            62,731            63,091
                                                                =============     ============      =============     ============



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

     Inventories were as follows (in thousands):


                                                                                                            As of
                                                                      As of October 31,                    April 30,
                                                             ------------------------------------      ---------------
                                                                  2004                 2003                  2004
                                                             ---------------      ---------------      ---------------
                                                                                                    
          Finished goods                                         $68,443              $76,138              $74,310
          Work-in-process                                          5,975                5,995                7,582
          Paper, cloth and other                                   5,954                5,671                4,397
                                                             ---------------      ---------------      ---------------
                                                                  80,372               87,804               86,289
          LIFO reserve                                            (2,700)              (3,755)              (2,500)
                                                             ---------------      ---------------      ---------------
          Total inventories                                      $77,672              $84,049              $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.

     In the first quarter of fiscal year 2004,  the Company made two  additional
     payments  aggregating $1.0 million to complete prior year acquisitions.  In
     the second quarter, the Company purchased higher education titles from Leyh
     Publishing  and extended the  publishing  rights for two STM journals for a
     total of $0.9 million.

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 fiscal year 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 October 31,
                                                    --------------------------------------------------------------------------------
                                                                    2004                                      2003
                                                    --------------------------------------    --------------------------------------
                                                                                       (thousands)
                                                                    Inter-                                    Inter-
                                                     External      segment                     External      segment
                                                     Customers      Sales        Total         Customers      Sales        Total
                                                    ------------ ------------ ------------    ------------ ------------ ------------
                                                                                                          
     Revenue
     -------
     U.S. segments:
         Professional/Trade                            $79,780       9,309       89,089          $77,238       9,293       86,531
         Scientific, Technical, and Medical             44,839       1,857       46,696           40,937       1,757       42,694
         Higher Education                               31,672       9,003       40,675           29,586       8,088       37,674
     European segment                                   63,772       3,953       67,725           56,310       3,708       60,018
     Asia, Australia & Canada                           26,987         (55)      26,932           24,809         268       25,077
     Eliminations                                           -      (24,067)     (24,067)               -     (23,114)     (23,114)
                                                    ------------ ------------ ------------    ------------ ------------ ------------
     Total revenue                                    $247,050           -      247,050         $228,880          -       228,880
                                                    ------------ ------------ ------------    ------------ ------------ ------------
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                                     $26,155                                   $25,382
         Scientific, Technical, and Medical                                      21,397                                    20,503
         Higher Education                                                        12,392                                     9,935
     European segment                                                            21,814                                    19,230
     Asia, Australia & Canada                                                     5,813                                     5,480
                                                                              ------------                              ------------
     Total direct contribution to profit                                         87,571                                    80,530

     Shared services and administrative costs
     ----------------------------------------
         Distribution                                                           (12,019)                                  (11,591)
         Information technology                                                 (12,963)                                  (12,428)
         Finance                                                                 (7,901)                                   (7,189)
         Other administration                                                   (14,564)                                  (12,455)
                                                                              ------------                              ------------
     Total shared services and administration costs                             (47,447)                                  (43,663)
                                                                              ------------                              ------------
     Operating income                                                            40,124                                    36,867
     Interest expense and other  - net                                           (1,560)                                     (612)
                                                                              ------------                              ------------
     Income before taxes                                                        $38,564                                   $36,255
                                                                              ============                              ============





                                                                            Six Months Ended October 31,
                                                  ----------------------------------------------------------------------------------
                                                                    2004                                       2003
                                                  --------------------------------------    ----------------------------------------
                                                                                     (thousands)
                                                                   Inter-                                    Inter-
                                                   External       segment                    External       segment
                                                   Customers       Sales        Total        Customers       Sales          Total
                                                  ------------ ------------ ------------    ------------  ------------  ------------
                                                                                                           
     Revenue
     -------
     U.S. segments:
         Professional/Trade                         $148,111      16,886       164,997        $146,688        15,987       162,675
         Scientific, Technical, and Medical           89,305       3,597        92,902          81,051         3,350        84,401
         Higher Education                             69,140      17,010        86,150          69,719        15,723        85,442
     European segment                                117,903       9,345       127,248         103,174         7,427       110,601
     Asia, Australia & Canada                         49,530         868        50,398          47,908           565        48,473
     Eliminations                                          -     (47,706)      (47,706)              -       (43,052)      (43,052)
                                                  ------------ ------------ ------------    ------------  ------------  ------------
     Total revenue                                  $473,989           -       473,989        $448,540             -       448,540
                                                  ------------ ------------ ------------    ------------  ------------  ------------
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                                    $41,706                                     $43,570
         Scientific, Technical, and Medical                                     43,666                                      41,219
         Higher Education                                                       28,443                                      28,619
     European segment                                                           40,508                                      34,652
     Asia, Australia & Canada                                                    9,004                                       9,623
                                                                            ------------                                ------------
     Total direct contribution to profit                                       163,327                                     157,683

     Shared services and administrative costs
     ----------------------------------------
         Distribution                                                          (23,758)                                    (22,852)
         Information technology                                                (25,232)                                    (24,229)
         Finance                                                               (15,240)                                    (14,240)
         Other administration                                                  (28,196)                                    (26,317)
                                                                            ------------                                ------------
     Total shared services and administration costs                            (92,426)                                    (87,638)
     Unusual item - relocation expenses                                              -                                           -
                                                                            ------------                                ------------
     Operating income                                                           70,901                                      70,045
     Interest expense and other  - net                                          (2,747)                                     (1,872)
                                                                            ------------                                ------------
     Income before taxes                                                       $68,154                                     $68,173
                                                                            ============                                ============



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

     Intangible Assets consist of the following (in thousands):


                                                                                                              As of
                                                                           As of October 31,                April 30,
                                                                  ---------------------------------      --------------
                                                                       2004               2003                2004
                                                                  --------------     --------------      --------------
                                                                                                      
      Intangible assets not subject to amortization
          Branded trade marks                                         $57,900             57,900              $57,900
          Acquired publication rights                                 119,579            116,450              116,584
                                                                  --------------     --------------      ---------------
      Total intangible assets not subject to amortization             177,479            174,350              174,484
                                                                  --------------     --------------      ---------------


      Net, intangible assets subject to amortization,                 103,257            105,347              101,956
          principally acquired publication rights
                                                                  --------------     --------------      ---------------
      Total                                                          $280,736            279,697             $276,440
                                                                  ==============     ==============      ===============


9.   Derivative Financial Instruments
     --------------------------------

     Under  certain  circumstances,   the  Company  may  enter  into  derivative
     financial  instruments  to hedge against  foreign  currency  fluctuation on
     specific transactions or interest rate volatility. 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
     half 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 Ending        For the Six Months Ending
                                                                           October 31,                      October 31,
                                                                 -----------------------------     -----------------------------
     (Dollars in thousands)                                          2004             2003             2004             2003
                                                                 ------------     ------------     ------------     ------------
                                                                                                            
     Service Cost                                                   $1,843            1,970           $3,990            3,491
     Interest Cost                                                   2,720            2,271            5,373            4,445
     Expected Return of Plan Assets                                 (2,266)          (1,595)          (4,534)          (3,114)
     Net Amortization of Prior Service Cost                            138              152              292              305
     Net Amortization of Unrecognized Transition Asset                  (7)              (8)             (13)             (16)
     Recognized Net Actuarial Loss                                     481              476              938              903
                                                                 ------------     ------------     ------------     ------------
     Net Pension Expense                                            $2,909            3,266           $6,046            6,014
                                                                 ============     ============     ============     ============


     As of October 31,  2004,  no  contributions  have been made to the domestic
     defined benefit plans for 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


RESULTS OF OPERATIONS -


SECOND QUARTER ENDED OCTOBER 31, 2004


Revenue  for the second  quarter  increased  8% to $247.1  million  from  $228.9
million in the prior year driven primarily by continued  strength in Scientific,
Technical and Medical  business,  improved return rates in Higher  Education and
Professional/Trade  in the  U.S.  and  foreign  exchange  translation  benefits.
Excluding foreign currency gains, revenue for the quarter increased 6%. Earnings
per  diluted  share  increased  to $0.42 from $0.41 in the prior  year's  second
quarter as higher  operating  earnings  were  partially  offset by higher income
taxes.

Gross profit as a percentage of revenue was 65.5% during the quarter as compared
to 65.8% in the prior year's  quarter.  The majority of the decline was a result
of  additional  expenses  associated  with  new  society  STM  journals  and was
partially offset by a favorable shift in overall product mix.

Operating and administrative expenses for the second quarter increased 7%, or 5%
excluding  foreign  currency  effects,  primarily  due to  shared  services  and
administrative  costs.  The change in interest and other (net) was due to a gain
on the sale of a former  office  facility in Germany in the prior  year.  Second
quarter operating income of $40.1 million increased 9% from $36.9 million in the
same period of the prior year, or 7% excluding foreign currency effects.

The Company's  effective tax rate for the second quarter of fiscal year 2005 and
2004 was 31.4% and 29.3%, respectively. The higher tax rate reflects a reduction
of certain foreign and U.S. tax deductions.



SEGMENT RESULTS

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

Wiley's U.S. P/T revenue for the second quarter  advanced 3% from the prior year
due to improved sales return experience. In addition,  improvements in business,
architecture,  professional  culinary,  psychology  and education  programs were
partly  offset by lower  revenue  from  consumer  titles.  Journals  and revenue
generated  through brand licensing and website  advertising also improved in the
quarter.  The second quarter direct contribution margin of 29.4% was essentially
on par with the  prior  year's  quarter  as  product  mix was  offset  by higher
inventory provisions.

Several P/T titles received considerable attention from the media and customers,
including  Tisch/The Power of We: Succeeding Through  Partnerships;  Winget/Shut
Up, Stop Whining and Get a Life;  Obeidi and Pitzer/The  Bomb in My Garden;  and
Wirthlin/The  Greatest  Communicator.  Five Wiley titles were  featured on major
bestseller  lists, The Power of We; Shut Up, Stop Whining,  and Get a Life; Five
Dysfunctions of a Team; Mentored by a Millionaire; and Investing For Dummies.


Second quarter  highlights  also included the  publication of MaGee/Ford  Tough:
Bill Ford and the Battle to Rebuild  America's  Automaker;  Hagstrom/The  Warren
Buffett Way; Taguchi, Chowdhury and Wu/Taguchi's Quality Engineering; Palmer/The
Hidden Wholeness; and The American Medical Association Family Medical Guide. The
second  editions  of three  best-selling  Windows  XP For  Dummies  titles  were
published  during the  quarter,  tied to  Microsoft's  launch of the  Windows XP
Service Pack 2.

During the quarter, Wiley signed a licensing deal with Acadient for the creation
of a CPA exam review  online course that is expected to go live in January 2005.
The Company also reached an agreement to be Agora  Publishing's  financial  book
publisher. Agora is a premier financial newsletter publisher, whose publications
reach more than one million readers around the world.

Wiley entered into a brand licensing agreement with American Media Inc. (AMI) to
publish For  Dummies-branded  micro magazines that will be sold at cash register
display racks at key mass merchandisers, drug and grocery chain outlets in North
America.  The first four titles of the series,  which were published  during the
quarter,  are:  Organizing For Dummies,  Home  Decorating  For Dummies,  Kitchen
Remodeling For Dummies and Bathroom Remodeling For Dummies.

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

Wiley's  U.S. STM business  continued to exhibit  strength  with revenue up over
prior year by 9% for the  quarter.  Journal  performance  was  strong,  with new
society   publications   contributing   significantly  to  the  growth.   Direct
contribution  margin for the second  quarter of fiscal year 2005  declined  2.2%
points to 45.8%  principally  due to  additional  expenses  associated  with new
society publications and product mix.

Globally,  STM  revenue  increased  approximately  11%  for the  second  quarter
reflecting robust journal and book sales.

In addition to strong renewals,  new Wiley InterScience  licenses were signed by
the Chinese  Academy of Sciences,  University of Western  Australia,  Fraunhofer
Gesellschaft,  Saxony Consortium and The Scripps Research  Institute.  Customers
continue to take advantage of Wiley InterScience's wide range of access options,
as  reflected in the  continuing  growth in usage.  Full-text  accesses of Wiley
InterScience journal content was up 25% year-on-year for the six months,  driven
by our ongoing program to enhance the discoverability of our content,  including
our participation in CrossRef Search, in collaboration with Google.

During the quarter, STM launched in Wiley InterScience the NeuroScience Backfile
Collection  and  SpecInfo,  a spectral  database  previously  available  only on
CD-ROM.  Several  major  reference  works were also made  available to customers
through Wiley's online service.

Wiley and the Movement  Disorders Society signed a long-term  contract extension
for the publication of its journal, Movement Disorders.  During the quarter, the
Company  also reached an  agreement  with the Society for  Hospital  Medicine to
publish  its  newsletter  as  a  controlled-circulation,   advertising-supported


publication  and to launch its new  flagship  journal,  which is targeted to the
large and growing market of hospital-based medical practitioners.

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

Revenue of Wiley's U.S. Higher Education business increased 8% during the second
quarter.  The revenue  increase  reflects the combined  effect of improved sales
return experience and growth in the Social Science and Science programs.  Market
conditions  continue  to be  difficult  due to student  concerns  regarding  the
price/value  of textbooks  and related  materials.  The direct  contribution  to
profit improved  approximately $2.5 million mainly due to improved sales returns
and operating cost savings.

Wiley's innovative online product,  eGrade Plus, was launched  successfully this
summer.  Currently  available with 32 major frontlist  textbooks through several
pricing  options,  eGrade Plus  provides the student with a print and/or  online
textbook,  as well as online  study  guides  and  self-testing  products,  which
provide immediate feedback to help the student succeed in the course. Professors
who adopt  eGrade-Plus  can customize the course  content to fit their  specific
curriculum.

With 50,000 units sold and as many as 15,000 students  accessing  eGrade Plus at
any  given  time,  Wiley has  delivered  uninterrupted  service  this  fall.  In
addition,  more  than  half  of  the  instructors  using  eGrade  Plus  attended
peer-to-peer training sessions led by Wiley's Faculty Resource Network. Students
and faculty have access to Wiley's extensive technical support resources for the
product. Feedback has been positive in the States and abroad.

Europe
- ------

Second  quarter  revenue for Wiley's  European  operations was up 13% over prior
year  to  $67.7  million,  or 6%  excluding  foreign  currency  effects.  Direct
contribution margin for the second quarter was 32.6% as compared to 32.0% in the
second quarter of the prior year, excluding foreign exchange effects.

Continuing the positive  trends of the first quarter,  journal and book revenues
were up. Indigenous products from both the U.K. and Germany were robust, as were
imported  U.S.  P/T  titles.  Sales  of The  Cochrane  Collection,  which is now
available through Wiley InterScience, were strong throughout Europe.

Several  agreements  were created or extended  during the quarter.  The Cochrane
Collaboration  selected  Wiley  as  the  publisher  of  a  series  of  books  in
evidence-based medicine. The Society of Chemical Industry extended its agreement
with Wiley to publish its four primary journals.

Wiley-VCH formed an alliance with the Shanghai Institute of Organic Chemistry, a
part of the Chinese  Academy of  Sciences,  to publish  the  Chinese  Journal of
Chemistry,  the Institute's flagship journal. The journal,  which was founded in
1983,  is  published  in  English  12  times a year and  covers  all  fields  of
chemistry,  including  physical,  organic,  inorganic and analytical,  primarily
through original research papers.


Wiley Europe's general  interest and consumer  publishing  program  continued to
generate   interest,   publicity  and  sales.  Five  months  after  publication,
Barrow/Starting a Business For Dummies,  became the best-selling  small business
title in the U.K. A psychology title,  Iwaniec/Failure  to Thrive, was awarded a
commendation at the British Medical Association book awards.

A noteworthy  development during the quarter was the U.K.  government's response
to the House of Commons  Science  and  Technology  Committee  report,  which was
clearly influenced by publishers' concerns regarding open access to journals and
author-pay  business  models.  The government  dismissed most of the Committee's
recommendations, reinforcing the view of publishers' that science is best served
by a competitive market-driven approach.

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

Wiley's  revenue  in Asia,  Australia  and  Canada  was up 7% during  the second
quarter,  or 3% excluding  foreign  currency  effects.  Asia  contributed to the
majority of the improvement  reflecting  growth in all of Wiley  businesses with
strong results in India, the Philippines, Thailand, Indonesia and Japan.

Second quarter results were slightly lower than expected in Australia, primarily
because of delayed  ordering for the school market.  Wiley Canada's  performance
during the second quarter was mixed with Higher Education falling short of prior
year, while P/T delivered solid results.

eGrade  Plus was rolled out  internationally,  driving  sales in  Australia  and
Canada  by  helping  to win  new  adoptions,  as well  as  maintaining  existing
business. eGrade Plus is now being used at Tongji University in China.

The Australian  Campus  Booksellers  Association  and the Australian  Publishers
Association  have named Wiley Australia as "Tertiary  Publisher of the Year" and
"Secondary  Publisher  of the Year,"  respectively.  Wiley has won these  awards
consistently over the last five years.

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

Shared  services and  administrative  costs  increased 9% to $47.4 million or 7%
excluding the impact of foreign exchange mainly due to higher employment related
costs,  as  planned,  and  costs  associated  with  Sarbanes  Oxley  legislation
compliance.


SIX MONTHS ENDED OCTOBER 31, 2004


Revenue for the first half of fiscal  year 2005  increased  6%, or 4%  excluding
foreign  currency  translation  gains.  The  improvement was driven by worldwide
growth in STM  journals  and books and P/T results in both the U.K. and U.S. Net
income for the six-month  period of fiscal year 2005 and 2004 were $46.3 million
and $47.4 million,  respectively.  Earnings per diluted share declined  slightly
from $0.75 to $0.74 mainly due to a higher effective tax rate.

Gross profit as a percentage  of revenue for the  six-month  period was 66.1% as
compared to 66.5% in the prior year's period  reflecting  the higher cost of new
society STM journals and overall product mix.

Operating and  administrative  expenses increased 6% over last year's period, or
5%  excluding  foreign  currency  effects.  The increase  was  primarily  due to
employment  related  costs,  as  planned,   higher  depreciation  on  technology
investment  associated  with the  transition of certain  aspects of the business
from print to  electronic  delivery and costs  associated  with  Sarbanes  Oxley
legislation  compliance.  Operating  income  for the  six-month  period of $70.9
million was up slightly from prior year.  The change in interest and other (net)
was due to a gain on the sale of a former  office  facility  in  Germany  in the
prior year.

The Company's effective income tax rate increased by 1.6% points to 32.0% mainly
due to a reduction of certain U.S. and foreign tax deductions.



SEGMENT RESULTS

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

U.S.  P/T  revenue  for the first half of fiscal  year 2005 was  $165.0  million
compared  to $162.7  million  in the prior  year.  Growth  in  architecture  and
education  programs,  journal revenue,  brand licensing and website  advertising
were  partially  offset by lower sales of technology  and consumer  titles.  The
contribution  margin in the first half of fiscal year 2005 was 25.3% compared to
26.8% in the prior year  mainly due to higher  inventory  provisions  and higher
editorial and production costs, as planned.

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

U.S. STM revenue for the first half of fiscal year 2005  increased  10% to $92.9
million.  Journal  performance was strong,  up approximately 13% over prior year
with new society journals  contributing  significantly to the growth.  STM books
also  contributed to the growth with  year-to-date  revenues up approximately 6%
over prior year. The contribution  margin was 47.0% for the first half of fiscal
year 2005  compared to 48.8% in the prior year  reflecting  additional  expenses
associated with new society journals.  Globally,  STM revenue for the first half
of fiscal year 2005 increased approximately 11% over the prior year period.


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

U.S. Higher  Education  revenue for the first half of fiscal year 2005 was $86.2
million  compared to $85.4  million in the prior  year.  Improved  sales  return
experience  and growth in Social  Sciences and Science  programs were  partially
offset by  shortfalls  in  Engineering,  Math,  Computer  Science,  Business and
Accounting.  While revenue  improved  slightly for the year,  market  conditions
continue to be difficult due to student  concerns  regarding the  price/value of
college textbooks and related materials.  The contribution margin decreased 0.5%
points to 33.0% reflecting higher  composition costs partially offset by product
mix and cost contingency savings.

Europe
- ------

European  revenue of $127.2 million in the first  six-months of fiscal year 2005
increased 15% over the prior year, or 9% excluding foreign exchange effects. STM
journal and book sales in Europe  accounted for the majority of the improvement,
continuing  the  positive  trend of the  first  quarter.  New  society  journals
continue to contribute to journal performance.  Sales of indigenous and imported
P/T titles in the UK also  contributed to the favorable  results.  For the first
six-months  of fiscal  year 2005,  the  contribution  margin  excluding  foreign
exchange  improved 0.8% points to 32.2%  reflecting  higher journal revenues and
cost savings.

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

Asia,  Australia  and  Canada  revenue  increased  4% to $50.4  million  for the
six-months of fiscal year 2005, but was flat excluding foreign currency effects.
Direct contribution to profit, excluding foreign exchange effects, declined 3.1%
points to 16.8% principally due to product mix in Asia and Australia.



LIQUIDITY AND CAPITAL RESOURCES

Cash flow from operating activities for the first half of fiscal year 2005
improved $20.3 million versus the same period last year due to improved U.S.
receivable collections and effective inventory management, partly offset by the
higher author royalty payments and the timing of vendor payments. In addition,
higher annual incentive compensation payments related to fiscal year 2004
performance were offset by lower pension contributions.

Investing activities used $46.9 million for the first half of fiscal year 2005
as compared to $41.3 million in the prior year period. Investing activities in
the current six-month period include $28.3 million for product development and
$11.0 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 $65 million and $30 million, respectively.
During the first half of fiscal year 2005, the Company acquired publishing
rights to a controlled circulation journal, The Journal of Microscopy and
Analysis.

Current year  financing  activities  include the  continuation  of the Company's
stock repurchase program. During the second quarter and six-month periods ending
October 31, 2004, the Company purchased 646,800 and 959,200 common shares of its
capital stock at an average price of $32.27 and $31.96 per share, respectively.


Under  the  current  stock  repurchase   program,   the  Company  has  remaining
authorization  to purchase up to 2.8 million shares of its Class A common stock.
The Company paid  dividends to  shareholders  consistent  with the prior year of
$0.15 per share. The Company was able to execute the stock repurchases, dividend
payments  and the capital  investments  without any  additional  drawings on the
revolving credit facility.  During the same period last year the Company had net
borrowings $25 million.

The Company believes its cash balances  together with existing credit facilities
are sufficient to meet its obligations. At October 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 cash in excess of operating
requirements,  in conjunction with a possible refinancing of all or a portion of
the existing  term loan and  revolving  credit  facility,  to repay  outstanding
principal upon their maturity.



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

This report contains certain forward-looking statements concerning the Company's
operations,  performance, and financial condition. Reliance should not be placed
on  forward-looking  statements,  as actual results may differ  materially  from
those in any forward-looking statements. Any such forward-looking statements are
based upon a number of assumptions and estimates that are inherently  subject to
uncertainties  and  contingencies,  many of which are beyond the  control of the
Company, and are subject to change based on many important factors. Such factors
include,  but are not limited to (i) the level of investment in new technologies
and products;  (ii) subscriber renewal rates for the Company's  journals;  (iii)
the financial stability and liquidity of journal  subscription  agents; (iv) the
consolidation of book  wholesalers and retail accounts;  (v) the market position
and financial stability of key online retailers; (vi) the seasonal nature of the
Company's  educational  business and the impact of the used book  market;  (vii)
worldwide economic and political  conditions;  and (viii) other factors detailed
from time to time in the  Company's  filings  with the  Securities  and Exchange
Commission.  The Company  undertakes  no obligation to update or revise any such
forward-looking statements to reflect subsequent events or circumstances.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk

The  Company is exposed to market  risk  primarily  related to  interest  rates,
foreign exchange and 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 half 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  October  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 customer 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.

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.


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 5. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The following  matters were voted upon at the annual meeting of  shareholders of
the Company on September 15, 2004. All significant contracts were filed with the
Securities  and Exchange  Commission  as exhibits to the  Company's  Shareholder
Proxy Statement on August 5, 2004.

Election of Directors
- ---------------------

Ten  directors as indicated  in the proxy  Statement  were elected to the Board,
three of whom were elected by the holders of Class A Common Stock,  and seven by
the holders of Class B Common Stock.


Proposal to Ratify the Appointment of KPMG LLP as
Independent Public Accountants for the Year Ending April 30, 2005.
- ------------------------------------------------------------------

         The proposal was ratified as follows:
         Votes For              13,733,842
         Votes Against              40,044
         Abstentions                 7,477


Proposal to Approve the 2004 Key Employee Stock Plan.
- -----------------------------------------------------

         The proposal was adopted as follows:
         Votes For              11,406,008
         Votes Against             774,068
         Abstentions                 9,960
         Non-Votes               1,591,327


Proposal to Approve the 2004 Executive Annual Incentive Plan.
- -------------------------------------------------------------

         The proposal was adopted as follows:
         Votes For              12,499,172
         Votes Against             107,893
         Abstentions                14,322
         Non-Votes               1,159,975


Proposal to Approve the Directors Stock Plan.
- ---------------------------------------------

         The proposal was adopted as follows:
         Votes For              12,030,955
         Votes Against             148,553
         Abstentions                10,527
         Non-Votes               1,591,328


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

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

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

     (b)  The following reports on Form 8-K were furnished to the Securities and
          Exchange Commission since the filing of the Company's 10-K on June 17,
          2004.

          i.   Earnings  release on the first quarter fiscal 2005 results issued
               on form 8-K dated September 1, 2004,  which include the condensed
               financial  statements of the Company.

          ii.  Earnings release on the second quarter fiscal 2005 results issued
               on form 8-K dated  December 1, 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 June 17,
          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:   December 09, 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:  December 09, 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:  December 09, 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 October 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: December 09, 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 October 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: December 09, 2004