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, 2005      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 February 28, 2005 were:

                      Class A, par value $1.00 - 48,742,552
                      Class B, par value $1.00 - 10,957,264



                  This is the first page of a 29-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, 2005 and 2004, and April 30, 2004..................................................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the Three and Nine Months ended January 31, 2005 and 2004........................................................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the Nine Months ended January 31, 2005 and 2004..................................................................5

           Notes to Unaudited Condensed Consolidated Financial Statements.......................................................6-13

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations..............................................................................14-22

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.............................................................23

Item 4.    Controls and Procedures................................................................................................24

PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K.......................................................................................24

SIGNATURES AND CERTIFICATIONS..................................................................................................25-27

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)
                                                                                       January 31,                      April 30,
                                                                          ------------------------------------      ----------------
                                                                                2005                2004                  2004
                                                                          ----------------    ----------------      ----------------
                                                                                                                 
Assets
Current Assets
     Cash and cash equivalents                                        $        139,841              93,051        $       82,027
     Accounts receivable                                                       166,588             151,618               127,224
     Inventories                                                                78,133              81,288                83,789
     Deferred income tax benefits                                               15,630              27,257                18,113
     Prepaid and other                                                          13,597               9,753                12,853
                                                                          ----------------    ----------------      ----------------
          Total Current Assets                                                 413,789             362,967               324,006


Product Development Assets                                                      59,755              60,115                60,755
Property, Equipment and Technology                                             115,083             119,313               117,305
Intangible Assets                                                              285,337             280,714               276,440
Goodwill                                                                       195,034             195,705               194,893
Deferred Income Tax Benefits                                                    16,672              31,349                18,976
Other Assets                                                                    22,679              22,259                22,207
                                                                          ----------------    ----------------      ----------------
          Total Assets                                                $      1,108,349           1,072,422        $    1,014,582
                                                                          ================    ================      ================


Liabilities & Shareholders' Equity
Current Liabilities
     Accounts and royalties payable                                   $         91,996             100,397        $       68,338
     Deferred subscription revenue                                             143,510             135,970               127,224
     Accrued income taxes                                                       42,329              42,799                19,338
     Accrued pension liability                                                   5,159              12,780                 4,559
     Deferred income taxes                                                       5,784                 -                  5,721
     Other accrued liabilities                                                  69,889              58,918                81,185
                                                                          ----------------    ----------------      ----------------
          Total Current Liabilities                                            358,667             350,864               306,365

Long-Term Debt                                                                 200,000             200,000               200,000
Accrued Pension Liability                                                       53,919              51,444                48,505
Other Long-Term Liabilities                                                     32,940              30,631                31,757
Deferred Income Taxes                                                            9,006              12,489                12,891

Shareholders' Equity
     Class A & Class B common stock                                             83,190              83,190                83,190
     Additional paid-in-capital                                                 53,205              42,341                45,887
     Retained earnings                                                         506,980             435,635               441,533
     Accumulated other comprehensive income                                     11,822               4,443                 2,197
     Unearned deferred compensation                                             (3,069)             (1,814)               (2,134)
     Treasury stock                                                           (198,311)           (136,801)             (155,609)
                                                                          ----------------    ----------------      ----------------
          Total Shareholders' Equity                                           453,817             426,994               415,064
                                                                          ----------------    ----------------      ----------------
          Total Liabilities & Shareholders' Equity                    $      1,108,349           1,072,422        $    1,014,582
                                                                          ================    ================      ================

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




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


                                                                      Three Months                           Nine Months
                                                                    Ended January 31,                     Ended January 31,
                                                            ----------------------------------    ----------------------------------
                                                                  2005              2004                2005              2004
                                                            ----------------  ----------------    ----------------  ----------------
                                                                                                                
Revenue                                                   $       258,428           242,357     $       732,417           690,897

Costs and Expenses
     Cost of sales                                                 85,708            81,979             246,184           232,270
     Operating and administrative expenses                        119,630           114,011             357,232           337,350
     Amortization of intangibles                                    2,665             2,517               7,675             7,382
                                                            ----------------  ----------------    ----------------  ----------------
     Total Costs and Expenses                                     208,003           198,507             611,091           577,002
                                                            ----------------  ----------------    ----------------  ----------------

Operating Income                                                   50,425            43,850             121,326           113,895

     Interest income and other (net)                                  180                58                 281               873
     Interest expense                                              (2,154)           (1,278)             (5,002)           (3,965)
                                                            ----------------  -----------------   ----------------  ----------------
Net Interest Expense and Other                                     (1,974)           (1,220)             (4,721)           (3,092)
                                                            ----------------  -----------------   ----------------  ----------------

Income Before Taxes                                                48,451            42,630             116,605           110,803
Provision For Income Taxes                                         15,660            11,286              37,471            32,011
                                                            ----------------  -----------------   ----------------  ----------------

Net Income                                               $         32,791            31,344     $        79,134            78,792
                                                            ================  =================   ================  ================


Income Per Share
     Diluted                                             $           0.53              0.50     $          1.27              1.25
     Basic                                               $           0.54              0.51     $          1.30              1.27

Cash Dividends Per Share
     Class A Common                                      $           0.08              0.07     $          0.23              0.20
     Class B Common                                      $           0.08              0.07     $          0.23              0.20

Average Shares
     Diluted                                                       62,064            63,086              62,539            63,069
     Basic                                                         60,513            61,823              60,998            61,800

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 Nine Months
                                                                                          Ended January 31,
                                                                                ------------------------------------
                                                                                      2005                2004
                                                                                ----------------    ----------------
                                                                                                      
Operating Activities
- --------------------
Net income                                                                     $       79,134              78,792
Adjustments to reconcile net income to cash provided by (used for)
operating activities
     Amortization of intangibles                                                        7,675               7,382
     Amortization of composition costs                                                 25,590              23,386
     Depreciation of property, equipment and technology                                23,084              21,072
     Non-cash charges & other                                                          43,520              45,552
     Change in deferred subscription revenue                                           14,722              12,742
     Net change in operating assets and liabilities                                    (4,890)            (14,941)
                                                                                ----------------    ----------------
     Cash Provided by Operating Activities                                            188,835             173,985
                                                                                ----------------    ----------------

Investing Activities
- --------------------
     Additions to product development assets                                          (45,285)            (41,366)
     Additions to property, equipment and technology                                  (17,948)            (20,852)
     Acquisition of publishing assets and rights                                      (13,697)             (3,066)
                                                                                ----------------    ----------------
     Cash Used for Investing Activities                                               (76,930)            (65,284)
                                                                                ----------------    ----------------

Financing Activities
- --------------------
     Repayment of long-term debt                                                            -             (35,000)
     Purchase of treasury stock                                                       (45,416)             (7,013)
     Cash dividends                                                                   (13,687)            (12,126)
     Proceeds from exercise of stock options                                            3,922               4,012
                                                                                ----------------    ----------------
     Cash Used for Financing Activities                                               (55,181)            (50,127)
                                                                                ----------------    ----------------
Effects of Exchange Rate Changes on Cash                                                1,090               1,236
                                                                                ----------------    ----------------

Cash and Cash Equivalents
     Increase (Decrease) for Period                                                    57,814              59,810
     Balance at Beginning of Period                                                    82,027              33,241
                                                                                ----------------    ----------------
     Balance at End of Period                                                  $      139,841              93,051
                                                                                ================    ================

Supplemental Information
     Businesses/Rights Acquired:
         Fair value of assets acquired                                         $       13,697               3,066
         Liabilities assumed                                                                -                   -
                                                                                ----------------    ----------------
     Cash Paid for Businesses/Rights Acquired                                  $       13,697               3,066
                                                                                ================    ================

Cash Paid During the Period for:
     Interest                                                                  $        3,725               3,544
     Income taxes - Net                                                        $       10,066              10,776


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 January 31, 2005 and 2004, the results
     of operations  for the three month and nine month periods ended January 31,
     2005 and 2004,  and cash flows for the nine month periods ended January 31,
     2005 and 2004.  The  results  for the three  months and nine  months  ended
     January  31,  2005 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. In December 2004, The Financial Accounting Standards Board
     issued   Statement  No.  123  (revised   2004),   "Share  Based   Payment."
     Accordingly,  the Company will revise its  accounting for stock options and
     restricted  stock,  as required,  in the second quarter of fiscal year 2006
     (see footnote 6).

     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 Nine Months
                                                       Ending January 31,
                                                --------------------------------
                                                    2005               2004
                                                -------------      -------------
                                                                  
     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%
     Per share fair value of options granted       $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 Nine Months
                                                                                   Ending January 31,          Ending January 31,
                                                                                ------------------------    ------------------------
     (in thousands except per share amount)                                        2005         2004           2005         2004
                                                                                -----------  -----------    -----------  -----------
                                                                                                                 
     Net income as reported                                                       $32,791       31,344        $79,134       78,792
     Stock-based compensation, net of tax, included in the
     determination of net income as reported -
             Restricted stock plans                                                   962          511          2,481        1,461
             Director stock plan                                                       14           16             43           31
     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                                  (2,295)      (1,643)        (6,550)      (4,861)
                                                                                -----------  -----------    -----------  -----------
     Pro forma net income                                                         $31,472       30,228        $75,108       75,423
                                                                                ===========  ===========    ===========  ===========
     Reported earnings per share
             Diluted                                                               $0.53         0.50          $1.27         1.25
             Basic                                                                 $0.54         0.51          $1.30         1.27

     Pro forma earnings per share
             Diluted                                                               $0.51         0.48          $1.20         1.20
             Basic                                                                 $0.52         0.49          $1.23         1.22


2.   Comprehensive Income
     --------------------
     Comprehensive income was as follows (in thousands):


                                                                                  For the Three Months        For the Nine Months
                                                                                   Ending January 31,          Ending January 31,
                                                                                ------------------------    ------------------------
                                                                                   2005         2004           2005         2004
                                                                                -----------  -----------    -----------  -----------
                                                                                                                 
     Net income                                                                   $32,791       31,344        $79,134       78,792

     Change in other comprehensive income (loss), net of taxes:

          Derivative cash flow hedges                                                   -           90              -         (187)

          Foreign currency translation adjustment                                   4,161        3,338          9,625       11,801
                                                                                -----------  -----------    -----------  -----------
     Comprehensive income                                                         $36,952       34,772        $88,759       90,406
                                                                                ===========  ===========    ===========  ===========



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


                                                                                        Three Months Ended January 31, 2005
                                                                                ----------------------------------------------------
                                                                                   Beginning         Change for          Ending
                                                                                    Balance            Period            Balance
                                                                                ---------------    --------------    ---------------
                                                                                                                  
     Foreign currency translation adjustment                                        $23,587              4,161            27,748
     Minimum pension liability, net of tax                                          (15,926)                 -           (15,926)
                                                                                ---------------    --------------    ---------------
     Total                                                                           $7,661              4,161            11,822
                                                                                ===============    ==============    ===============




                                                                                          Nine Months Ended January 31, 2005
                                                                                ----------------------------------------------------
                                                                                  Beginning          Change for          Ending
                                                                                   Balance             Period            Balance
                                                                                ---------------    --------------    ---------------
                                                                                                                  
     Foreign currency translation adjustment                                       $18,123               9,625            27,748
     Minimum pension liability, net of tax                                         (15,926)                  -           (15,926)
                                                                                ---------------    --------------    ---------------
     Total                                                                          $2,197               9,625            11,822
                                                                                ===============    ==============    ===============


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 Nine Months
                                                                                   Ending January 31,          Ending January 31,
                                                                                ------------------------    ------------------------
                                                                                   2005         2004           2005         2004
                                                                                -----------  -----------    -----------  -----------
                                                                                                                 
     Weighted average shares outstanding                                           60,819       62,104         61,285       62,057
     Less:  Unearned deferred compensation shares                                    (306)        (281)          (287)        (257)
                                                                                -----------  -----------    -----------  -----------
     Shares used for basic income per share                                        60,513       61,823         60,998       61,800
     Dilutive effect of stock options and other stock awards                        1,551        1,263          1,541        1,269
                                                                                -----------  -----------    -----------  -----------
     Shares used for diluted income per share                                      62,064       63,086         62,539       63,069
                                                                                ===========  ===========    ===========  ===========


4.   Inventories
     -----------
     Inventories were as follows (in thousands):


                                                                                                                          As of
                                                                                       As of January 31,                 April 30,
                                                                                --------------------------------      --------------
                                                                                     2005              2004                2004
                                                                                --------------    --------------      --------------
                                                                                                                   
          Finished goods                                                            $66,621            73,635             $74,310
          Work-in-process                                                             7,070             5,711               7,582
          Paper, cloth and other                                                      7,242             5,797               4,397
                                                                                --------------    --------------      --------------
                                                                                     80,933            85,143              86,289
          LIFO reserve                                                               (2,800)           (3,855)             (2,500)
                                                                                --------------    --------------      --------------
          Total inventories                                                         $78,133            81,288             $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.

     In the third quarter of fiscal year 2005,  the Company  acquired the rights
     to the reference  portfolio of the Macmillan  Nature  Publishing  Group for
     approximately $4.5 million.

     The  Company  invested  $3.1  million  in  other  acquisitions  during  the
     nine-month  period ended January 31, 2004,  including  payments to complete
     acquisitions,  the  purchase  of  publishing  rights to several P/T and STM
     journals and other publications.

     Each of the acquisitions above was recorded as acquired publication rights.

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

     In October  2004,  Congress  passed the American  Jobs Creation Act of 2004
     (the "Act").  In addition to a number of other  changes in the tax law, the
     Act  provides  a  deduction  from  taxable  income  equal  to a  stipulated
     percentage of qualified  income from Companies that pay U.S income taxes on
     manufacturing  activities  in the U.S. The Act also provides for a one-time
     tax benefit on the repatriation of foreign earnings.  In December 2004, the
     Financial  Accounting  Standards  Board  ("FASB")  issued  two  FASB  Staff
     Positions ("FSP") regarding the accounting  implications of the Act. First,
     the FSP requires  that the deduction  for  qualified  domestic  property be
     accounted for as a special  deduction in accordance with FASB Statement No.
     109,  Accounting for Income Taxes, thus reducing a company's tax expense in
     the period or periods  the amounts are  deductible  on its tax return.  The
     Company is evaluating the potential effect of the Act, which replaces other
     income tax benefits no longer  available to the Company.  The net impact of
     the Act is expected to be favorable to the Company's income tax rate.

     Second,  the FSP also requires that a company record a tax liability in the
     period that the company  determines an amount of foreign earnings that will
     be  repatriated  under the Act. The Company has begun an  evaluation of the
     effects of the  repatriation  provision of the tax Act. The  evaluation  is
     expected to be  completed  by fiscal  year end 2005.  The range of possible
     repatriated amounts the Company is considering is zero to $125 million.

     In December 2004,  the FASB issued  Statement No. 123 (revised 2004) ("SFAS
     123R"), Share-Based Payments. SFAS 123R will require the Company to measure
     the  cost of all  employee  stock-based  compensation  awards  based on the
     grant-date-fair-value  and to record that cost as compensation expense over
     the period  during which the employee is required to perform  service under
     the terms of the award. The statement  eliminates the alternative method of
     accounting for the employee share-based payments previously available under
     Accounting Principles Board Opinion No.25. SFAS 123R is effective beginning
     in the Company's second quarter of fiscal year 2006. The Company  currently
     discloses  the pro forma  effect  of SFAS 123 in note 1 to these  financial
     statements and is currently evaluating the impact of SFAS 123R adoption.


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 January 31,
                                                    --------------------------------------------------------------------------------
                                                                      2005                                     2004
                                                    ---------------------------------------      -----------------------------------
                                                                                        (thousands)
                                                                   Inter-                                      Inter-
                                                     External     segment                         External    segment
                                                     Customers     Sales           Total          Customers    Sales        Total
                                                    -----------  -----------    -----------      -----------  ----------  ----------
                                                                                                           
     Revenue
     -------
     U.S. segments:
         Professional/Trade                           $81,848      10,000          91,848          $75,522      9,085       84,607
         Scientific, Technical, and Medical            40,995       2,238          43,233           40,468      2,016       42,484
         Higher Education                              38,242       6,952          45,194           40,415      6,407       46,822
     European segment                                  60,789       5,655          66,444           54,189      4,676       58,865
     Asia, Australia & Canada                          36,554         372          36,926           31,763        513       32,276
     Eliminations                                           -     (25,217)        (25,217)               -    (22,697)     (22,697)
                                                    -----------  -----------    -----------      -----------  ----------  ----------
     Total revenue                                   $258,428           -         258,428         $242,357          -      242,357
                                                    -----------  -----------    -----------      -----------  ----------  ----------
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                                       $30,938                                  $23,372
         Scientific, Technical, and Medical                                        18,635                                   19,633
         Higher Education                                                          15,220                                   17,835
     European segment                                                              20,339                                   18,078
     Asia, Australia & Canada                                                      12,251                                   10,420
                                                                                -----------                               ----------
     Total direct contribution to profit                                           97,383                                   89,338

     Shared services and administrative costs
     ----------------------------------------
         Distribution                                                             (11,550)                                 (11,882)
         Information technology                                                   (12,777)                                 (12,259)
         Finance                                                                   (9,119)                                  (6,480)
         Other administrative                                                     (13,512)                                 (14,867)
                                                                                -----------                               ----------
     Total shared services and administrative costs                               (46,958)                                 (45,488)
                                                                                -----------                               ----------
     Operating income                                                              50,425                                   43,850
     Interest expense and other  - net                                             (1,974)                                  (1,220)
                                                                                -----------                               ----------
     Income before taxes                                                          $48,451                                  $42,630
                                                                                ===========                               -=========





                                                                                Nine Months Ended January 31,
                                                  ----------------------------------------------------------------------------------
                                                                    2005                                       2004
                                                  -----------------------------------------    -------------------------------------
                                                                                       (thousands)
                                                                    Inter-                                    Inter-
                                                    External       segment                       External    segment
                                                    Customers       Sales          Total         Customers     Sales        Total
                                                  ------------- -------------   -----------    ------------ -----------   ----------
                                                                                                           

     Revenue
     -------
     U.S. segments:
         Professional/Trade                          $229,959      26,886         256,845         $222,210     25,072      247,282
         Scientific, Technical, and Medical           130,300       5,835         136,135          121,519      5,366      126,885
         Higher Education                             107,382      23,962         131,344          110,134     22,130      132,264
     European segment                                 178,692      15,000         193,692          157,363     12,103      169,466
     Asia, Australia & Canada                          86,084       1,240          87,324           79,671      1,078       80,749
     Eliminations                                           -     (72,923)        (72,923)               -    (65,749)     (65,749)
                                                  ------------- -------------   -----------    ------------ -----------   ----------
     Total revenue                                   $732,417           -         732,417         $690,897          -      690,897
                                                  ------------- -------------   -----------    ------------ -----------   ----------
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                                       $72,644                                  $66,942
         Scientific, Technical, and Medical                                        62,301                                   60,852
         Higher Education                                                          43,663                                   46,454
     European segment                                                              60,847                                   52,730
     Asia, Australia & Canada                                                      21,255                                   20,043
                                                                                -----------                               ----------
     Total direct contribution to profit                                          260,710                                  247,021

     Shared services and administrative costs
     ----------------------------------------
         Distribution                                                             (35,308)                                 (34,734)
         Information technology                                                   (38,009)                                 (36,488)
         Finance                                                                  (24,359)                                 (20,720)
         Other administrative                                                     (41,708)                                 (41,184)
                                                                                -----------                               ----------
     Total shared services and administrative costs                              (139,384)                                (133,126)
                                                                                ------------                              ----------
     Operating income                                                             121,326                                  113,895
     Interest expense and other  - net                                             (4,721)                                  (3,092)
                                                                                ------------                              ----------
     Income before taxes                                                         $116,605                                 $110,803
                                                                                ============                              ==========



8.   Intangible Assets
     -----------------
     Intangible Assets consist of the following (in thousands):


                                                                                                                          As of
                                                                                      As of January 31,                 April 30,
                                                                              ---------------------------------        -----------
                                                                                 2005                  2004               2004
                                                                              -----------           -----------        -----------
                                                                                                                  
     Intangible assets not subject to amortization
         Branded trade marks                                                   $ 57,900                57,900           $ 57,900
         Acquired publication rights                                            120,272               117,900            116,584
                                                                              -----------           -----------        -----------
     Total intangible assets not subject to amortization                        178,172               175,800            174,484
                                                                              -----------           -----------        -----------

     Net, intangible assets subject to amortization,                            107,165               104,914            101,956
         principally acquired publication rights
                                                                              -----------           -----------        -----------
     Total                                                                     $285,337               280,714           $276,440
                                                                              ===========           ===========        ===========

     The Company  performed the annual evaluation of its goodwill and indefinite
     life  intangible  assets in  accordance  with SFAS No. 142 during the third
     quarter of fiscal year 2005.  Based upon this  evaluation no impairment was
     required.

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
     nine months 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        For the Nine Months
                                                                                   Ending January 31,          Ending January 31,
                                                                                ------------------------    ------------------------
     (Dollars in thousands)                                                        2005         2004           2005         2004
                                                                                -----------  -----------    -----------  -----------
                                                                                                                
     Service Cost                                                                 $2,258        1,595         $6,248        5,086
     Interest Cost                                                                 2,523        2,227          7,896        6,672
     Expected Return of Plan Assets                                               (2,145)      (1,527)        (6,679)      (4,641)
     Net Amortization of Prior Service Cost                                          115          151            407          456
     Net Amortization of Unrecognized Transition Asset                                (7)          (9)           (20)         (25)
     Recognized Net Actuarial Loss                                                   519          482          1,457        1,385
                                                                                -----------  -----------    -----------  -----------
     Net Pension Expense                                                          $3,263        2,919         $9,309        8,933
                                                                                ===========  ===========    ===========  ===========


     As of January 31, 2005, no contributions have been made to the U.S. defined
     benefit plan for fiscal year 2005. The Company does not  anticipate  making
     any  contributions  to its U.S. 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.


     Globally, pension plan contributions were $4.2 million and $9.8 million for
     the nine months ended January 31, 2005 and 2004, respectively.

11.  Subsequent Event
     ----------------
     As previously disclosed in the Company's 8-K filing with the Securities and
     Exchange  Commission  on January  14,  2005,  the Company  entered  into an
     agreement to purchase one million shares of it's Class A stock from several
     entities  associated  with  the  Bass  group  of  Fort  Worth,  Texas.  The
     transaction  was  completed  on  February 4, 2005 for  approximately  $32.5
     million and paid for out of existing cash balances.


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

RESULTS OF OPERATIONS -

THIRD QUARTER ENDED JANUARY 31, 2005

Revenue for the third quarter increased 7% to $258.4 million from $242.4 million
in the prior  year  driven  primarily  by the  strong  growth  in  international
operations and solid performance in the U.S.  Professional/Trade (P/T) business.
Continued  strength in the  Scientific,  Technical and Medical (STM) journal and
book business worldwide contributed to the growth. The third quarter performance
of the Higher  Education  business was below  expectations and prior year due to
challenging market conditions.  The Company's third quarter revenue increased 5%
excluding foreign currency gains.

Earnings  per diluted  share  increased  to $0.53 from $0.50 in the prior year's
third quarter.  In the third quarter of fiscal year 2004 the Company  reported a
net tax benefit of $3.0  million,  or $0.05 per diluted  share on the  favorable
resolution  of certain  state and  federal tax  matters,  and an  adjustment  to
accrued foreign taxes. Excluding the net tax benefit, earnings per diluted share
for the third quarter increased 18% to $0.53 from $0.45 or 13% excluding foreign
currency gains. Net income on the same basis increased 16% to $32.8 million from
$28.3 million or 12% excluding foreign currency gains.

Gross profit as a  percentage  of revenue  improved  during the quarter to 66.8%
from 66.2% in the prior year's  quarter.  Improved  margins in both the U.S. P/T
segment,   principally  due  to  lower  inventory  and  author  royalty  advance
provisions,  and the European  segment,  principally  due to product  mix,  were
partially offset by lower margins in the U.S. Higher Education and STM segments.

Operating and administrative  expenses for the third quarter increased 5%, or 4%
excluding  foreign  currency  effects,  primarily  due to operating  expenses on
higher sales volume and shared services and administrative  costs. Third quarter
operating  income of $50.4 million  increased 15% from $43.9 million in the same
period of the prior year or 11% excluding  foreign  currency  effects.  Interest
expense  increased  $0.9  million  mainly  due  to  interest  on a  foreign  tax
settlement  and  higher   borrowing  rates   partially   offset  by  lower  debt
outstanding.

Taxes
- -----
The Company's  effective tax rates for the third quarter of fiscal 2005 and 2004
were 32.3% and 26.5%, respectively. In the third quarter of fiscal year 2004 the
Company  reported a net tax benefit of $3.0 million or $0.05 a share  related to
the  resolution  of certain  federal and state tax matters and an  adjustment to
accrued foreign taxes. Excluding the net tax benefit, the effective tax rate for
the third quarter of fiscal year 2004 was 33.6%.

In October  2004,  Congress  passed the American  Jobs Creation Act of 2004 (the
"Act").  In  addition  to a number  of  other  changes  in the tax law,  the Act
provides a deduction  from taxable  income equal to a stipulated  percentage  of
qualified  income from  companies  that pay U.S.  income taxes on  manufacturing
activities  in the U.S. The Act also  provides for a one-time tax benefit on the
repatriation  of foreign  earnings.  In December 2004, the Financial  Accounting
Standards Board ("FASB") issued two FASB Staff Positions  ("FSP")  regarding the
accounting implications of the Act. First, the FSP requires that the deduction


for  qualified  domestic  property be  accounted  for as a special  deduction in
accordance  with FASB  Statement  No. 109,  Accounting  for Income  Taxes,  thus
reducing a  company's  tax  expense in the period or  periods  the  amounts  are
deductible on its tax return.  The Company is evaluating the potential effect of
the Act,  which  replaces  other income tax benefits no longer  available to the
Company.  The net impact of the Act is expected to be favorable to the Company's
income tax rate.

Second,  the FSP also  requires  that a company  record a tax  liability  in the
period that the company  determines  an amount of foreign  earnings that will be
repatriated under the Act. The Company has begun an evaluation of the effects of
the  repatriation  provision  of the tax Act. The  evaluation  is expected to be
completed by fiscal year end 2005. The range of possible repatriated amounts the
Company is considering is zero to $125 million.


SEGMENT RESULTS

Professional/Trade (P/T)
- ------------------------
U.S. P/T revenue of $92 million for the third quarter advanced 9% from the prior
year.  The increase was mainly due to improved sales returns and strong sales of
consumer For Dummies books,  the  professional  culinary  program,  and sales of
high-end technology titles. Revenue generated through brand licensing,  the sale
of rights and online  advertising also contributed to the strong  performance in
the  quarter.  Direct  contribution  to profit  increased by 32% in the quarter.
Direct contribution  margin increased to 33.7%,  principally due to gross margin
improvement reflecting lower inventory and author royalty advance provisions and
prudent expense management.

Five P/T titles were featured on major bestseller  lists including,  J.K. Lasser
Tax Guide 2005  (including  the #1 spot on the New York Times  How-To  Paperback
Bestsellers  list);  Winget/Shut Up, Stop Whining and Get a Life;  Lencioni/Five
Dysfunctions of a Team;  Scott/Mentored by a Millionaire;  and Harkins/Everybody
Wins.

Other titles that are  performing  well include  Harroch and  Krieger/Poker  For
Dummies,  Tyson/Taxes  2005 For Dummies  and  Rathbone/Windows  XP For  Dummies.
Marks/Olive Trees received a merit award from the New York Bookbinder's Guild.

In January,  a redesigned  Frommers.com  site was launched that includes several
new features, improved search functionality and standard ad sizes to accommodate
advertiser demand. These improvements were well received, as evidenced by record
highs in monthly traffic and book sales.

At the end of the quarter,  the Company  launched Wiley CPA e-Prep, a self-study
tool for  students  preparing  for the new,  computerized  CPA exam,  created by
prominent  financial and accounting  educator and Wiley author, Ray Whittington,
in partnership with Acadient, a developer of online educational technology. This
comprehensive product includes audio lectures and slides.  Students can use this
tool to identify their own strengths and weaknesses and customize practice exams
accordingly.

The Global Executive  Leadership  Inventory published during the quarter,  under
Wiley's Pfeiffer imprint. This online 360(0) leadership  assessment  instrument,
created by the internationally  renowned business scholar Manfred Kets de Vries,


is  designed   for  coaches,   human   resources   practitioners   and  training
professionals.  The product, which also provides scoring software for non-online
users, was well received in the market.

Scientific, Technical and Medical (STM)
- ---------------------------------------
U.S.  STM revenue of $43.2  million  increased  2% from the prior  year's  third
quarter reflecting continuing  improvement in the STM book program that began in
the fourth  quarter of last year.  Journal  performance,  especially new society
publications and  non-subscription  revenue,  such as off-prints,  backfiles and
advertising sales, also contributed to the growth. Direct contribution to profit
decreased by 5% in the quarter. The third quarter direct contribution margin was
43.1% compared to 46.2% in the prior year third quarter reflecting the effect of
investments  in  Wiley  InterScience,  additional  expense  associated  with new
society journals and product mix. Globally, STM revenue increased  approximately
8% in the quarter  reflecting  the  combined  effect of robust  journal and book
sales.

Visits  to  Wiley  InterScience  exceeded  10  million  in  the  third  quarter,
representing  9% growth over the previous  quarter.  Customers  continue to take
advantage of Wiley  InterScience's wide range of access options, as reflected in
the positive trend in usage. Google continued to be a key driver of traffic.

Late in the quarter,  the National  Institutes  of Health  (NIH)  announced  its
policy  with  regard  to  public  access  to  journal  articles  that  report on
NIH-funded  research.  The policy  requests,  but does not  require,  authors to
deposit  manuscripts of articles reporting on NIH-funded research that have been
peer reviewed and accepted for publication into PubMedCentral,  which is part of
NIH's National Library of Medicine.  NIH will release these  manuscripts  within
twelve months or less after  publication in the journal.  Authors will determine
the timing of the release. We are pleased that the NIH listened and responded to
the concerns of publishers  and the research  community.  Wiley will continue to
work closely with our society partners and journal editors to provide  excellent
service to our authors and readers.  We look forward to working with the NIH and
others to monitor the  execution  and impact of the new policy and to contribute
positively to its development.

Wiley believes that the research community and  society-at-large are best served
by  the  widest  possible   dissemination   of  published   health  and  medical
information.  During the past several  years,  the Company has made  significant
investments  in  Wiley  InterScience  and new  services,  such as  Pay-Per-View,
Article Select and the  digitization of backfiles,  to achieve this goal. We are
also  enhancing  the  discoverability  of our content  through a number of other
initiatives,  including  CrossRef  Search (in conjunction  with Google),  Google
Scholar and Google Print.

In addition, the Company has been working closely with organizations,  including
the American  Cancer  Society,  American  Diabetes  Association,  American Heart
Association,  CrossRef  and twenty  other  publishers  to develop  patientINFORM
(http://www.patientinform.org),  a free online  service  that will  disseminate
original  medical  research  directly to  patients  and their  caregivers.  This
important  initiative  was  announced  in  December  and will be launched in the
spring.  In the past few years,  Wiley and other publishers have participated in
the Health InterNetwork Access to Research Initiative (HINARI), sponsored by the
World  Health  Organization,   and  in  Access  to  Global  Online  Research  in
Agriculture (AGORA),  sponsored by the Food and Agriculture Organization.  These
two projects bring open or low-cost  access to leading STM journals to end-users


in  developing  nations.  As a result of all of these  efforts,  more content is
accessible  to more people in more ways than ever before in the long  history of
scientific, technical and medical publishing.

In January, the American Society of Cytopathology adopted the Wiley InterScience
journal, Cancer Cytopathology,  as its official journal,  thereby bringing 1,500
members to the  bimonthly  journal's  subscription  rolls.  Wiley also  signed a
multi-year  agreement  with the  Orthopaedic  Research  Society to  publish  the
Journal of Orthopaedic Research, beginning with the January 2006 issue.

A new,  customer-driven  pricing  model  for  Wiley  InterScience  Online  Books
launched  in  January,  delivering  flexible  and  convenient  sales  options to
customers. Customers are now able to license nearly all new STM book titles, not
only as one-time purchases, but also by annual subscriptions,  as they have been
able to do for  over a year  for our  online  major  reference  works.  Enhanced
functionality has also been added to the service.  With the addition of 400 more
titles, Online Books now offers nearly 1,200 titles.

Higher Education
- ----------------
U.S.  Higher  Education  revenue of $45 million  decreased by 3% from prior year
during the third quarter. The disappointing  results reflect the combined effect
of  increased  price  resistance  among  students  and  continued   softness  in
engineering and computer  science,  partially  offset by improved sales returns.
Third quarter direct contribution to profit decreased $2.6 million mainly due to
lower sales and increased  investments  in new  products,  services and business
models,  including eGrade Plus. The third quarter direct contribution margin was
33.7% compared to 38.1% in the prior year's third quarter.

Worldwide adoptions of Wiley's innovative online product, eGrade Plus, have been
encouraging.  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.

During the quarter,  Higher Education signed an important multi-year  publishing
agreement  with  the  National  Geographic  Society  (NGS),  one of the  world's
foremost  research and educational  societies.  Wiley will create  textbooks and
digital  learning  tools  that will  incorporate  maps,  photographs,  graphics,
illustrations  and videos from the NGS' vast  library to help  college  students
"see the world with new eyes."

Other  alliances  formed  during the quarter  include  agreements  with OuterNet
Publishing to co-develop lab manuals for introductory biology textbooks; Tata, a
software  development  company in India,  for  licensing  and  selling  business
simulations;  and Aplia,  to sell a Wiley  textbook  that  published  during the
quarter, Besanko/Microeconomics 2e, along with its software product.

Europe
- ------
Third  quarter  revenue for Wiley's  European  segment of $66 million was up 13%
over prior year, or 7% excluding foreign currency gains. Continuing the positive
trend of the first half of the fiscal  year,  journal and book  revenue were up.
Indigenous  STM books and  imported  U.S.  P/T and  Wiley-VCH  titles  performed


particularly well, especially in the Middle East and Africa. Direct contribution
to profit increased by 13% in the quarter reflecting revenue growth.

Sales  of  The  Cochrane  Collection,  which  is  now  available  through  Wiley
InterScience,  were strong  throughout  Europe,  with Sweden  signing and Norway
renewing national site licenses.  The Cochrane  Collection is a unique source of
information on the effects of health care intervention. Published on a quarterly
basis, The Cochrane  Collection  consists of a regularly  updated  collection of
evidence-based medicine databases.

Wiley Europe has continued to grow through an effective  combination  of organic
growth and small acquisitions. During the third quarter, three acquisitions were
completed:  the reference  portfolio of the Nature  Publishing  Group  (flagship
print and online products such as Encyclopedia of Life Sciences, Encyclopedia of
the Human  Genome  and  Encyclopedia  of  Cognitive  Science);  the book list of
Professional  Engineering  Publishing,  the  publishing  arm of the Institute of
Mechanical  Engineers  (electronic  and electrical  engineering  titles that are
particularly strong in automotive and aerospace engineering and fuel cells); and
four journals from Henry Stewart  Publications  (Journal of Consumer  Behaviour,
International Journal of Nonprofit and Voluntary Sector Marketing,  Briefings in
Real Estate Finance and Journal of Public Affairs).  These acquisitions leverage
the  Company's  competencies  and  infrastructure,  increase the  proportion  of
revenue  delivered  electronically  and strengthen  its  leadership  position in
targeted segments.

Wiley Europe  signed an  agreement  with the  Securities  Institute to publish a
series of introductory  finance books.  This  collaboration  provides Wiley with
preferential  access to  potential  authors  and readers  among the  Institute's
17,000 members.  In turn, Wiley will provide its global  marketing  expertise to
help the Institute expand its membership in Asia and North America.

All  visitors to the 2005  London Book Fair in March will  receive a copy of the
London Book Fair Tips For Dummies. This promotional piece is being supported and
distributed by the event's organizer,  Reed Exhibitions,  and will reinforce the
For Dummies brand with an influential audience.

Asia, Australia & Canada
- ------------------------
Wiley's revenue in Asia, Australia and Canada was up 14% in the third quarter or
10% excluding  foreign currency gains.  Higher  revenues,  particularly in Asia,
contributed to the improvement. Direct contribution to profit advanced 18% or 9%
excluding foreign currency effects reflects the top-line performance.

In Asia,  all Wiley  product  groups  contributed  to the revenue  growth across
practically all of its markets.  The strongest growth was in the global STM book
program,  which  benefited  from  a  strong  frontlist.   Sales  in  India,  the
Philippines,  Thailand,  Malaysia,  Indonesia  and Hong Kong  were  particularly
strong.  Higher Education and P/T performed well in the quarter in most of Wiley
Asia's markets.  Sales of Chinese language For Dummies titles,  produced locally
in partnership  with China Machine Press,  have been impressive with every title
reprinting at least once.

In November, a Wiley delegation visited China to meet with government officials,
representatives  from  the  U.S.  Embassy,  major  customers  and  partners  and
university  faculty  and  administration  to raise  the  Company's  profile  and


strengthen  key  relationships.  The trip was very  encouraging  and a number of
initiatives are being pursued.

Third  quarter  results in Australia  were up  year-on-year  with the School and
Higher  Education  businesses  exhibiting  strength.  Wiley  Australia  launched
studyon.com  during the quarter.  A new approach to the senior  school study aid
market, studyon.com features a website for each study area that enables students
to access course  summaries,  create their own study notes and instantly link to
online  revision  and testing.  The Company  also signed an agreement  with ICAA
(Institute of Chartered  Accountants in Australia) to publish its accounting and
auditing  handbooks,  annual  publications  that  will  not only  serve  student
requirements at the university level, but also professionals.

Wiley  Canada's  performance  during the third quarter  benefited  from a strong
local publishing  program in both P/T and Higher  Education.  Sixteen new titles
published  during the quarter,  including  Vanderhaeghe/The  Body Sense  Natural
Diet,  which hit #1 on  independent  bestseller  lists in the  Healthy  and Diet
categories.

Shared Services and Administrative Costs
- ----------------------------------------
Shared services and  administrative  costs for the third quarter increased 3% to
$47.0 million or 2% excluding the impact of foreign  exchange.  Costs associated
with Sarbanes Oxley compliance and higher employment costs were partially offset
by incentive receipts  associated with the Company's corporate office relocation
to Hoboken, N.J. in August 2003.


NINE MONTHS ENDED JANUARY 31, 2005

Revenue of $732.4  million  advanced 6%, or 4%  excluding  the effect of foreign
currency 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.

Earnings  per  diluted  share for the  first  nine  months  of fiscal  year 2005
advanced to $1.27 from $1.25 in the prior year period.  In the third  quarter of
fiscal year 2004 the  Company  reported a net tax  benefit of $3.0  million,  or
$0.05 per diluted share on the favorable resolution of certain state and federal
tax matters,  and an adjustment to accrued foreign taxes.  Excluding the net tax
benefit,  earnings  per  diluted  share for the first nine month of fiscal  2005
increased 6% to $1.27 from $1.20, or 3% excluding  foreign  currency gains.  Net
income on the same basis increased 4% to $79.1 million from $75.8 million, or 2%
excluding foreign currency gains.

Gross profit as a percentage of revenue for the first nine months of fiscal 2005
was 66.4% on par with the prior year. Margin improvement in the U.S. P/T segment
and the Asia,  Australia  and Canada  segment  were offset by STM margins in the
U.S.,  principally due to the cost of new society journals, and Higher Education
margins.

Operating and administrative expenses increased 6% over last year's period or 4%
excluding foreign currency effects. The increase was primarily due to employment
related  costs,  which  affected both shared  services and operating  costs.  In


addition,  shared  services costs  associated  with Sarbanes  Oxley  legislation
compliance  of  approximately  $2.3  million was  partially  offset by incentive
receipts  associated with the Company's  corporate office relocation to Hoboken,
N.J. in August 2003.

Operating  income  for the first nine  month of fiscal  2005 was $121.3  million
period  compared  to  $113.9  million  in the  prior  year  period,  up 7% or 4%
excluding  foreign currency  effects.  Interest  Expense  increased $1.0 million
mainly due to interest  expense on a foreign tax settlement and higher borrowing
rates partially reduced by lower debt outstanding.

The Company's  effective  tax rates for the first  nine-month of fiscal 2005 and
2004 were 32.1% and 28.9%,  respectively.  In the third  quarter of fiscal  year
2004 the  Company  reported a net tax  benefit of $3.0  million or $0.05 a share
related  to the  resolution  of certain  federal  and state tax  matters  and an
adjustment  to  accrued  foreign  taxes.  Excluding  the  net tax  benefit,  the
effective tax rate for the first  nine-months of fiscal year 2004 was 31.6%. The
Company's increase was 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  nine  months of fiscal  year 2005 was  $256.8
million compared to $247.3 million in the prior year.  Revenue generated through
brand  licensing,  the sale of rights and  online  advertising,  improved  sales
returns,  and strong  sales of consumer  For  Dummies  books,  the  professional
culinary  program  and  Webster's  New  World  Dictionary   contributed  to  the
improvement over prior year. Direct  contribution to profit increased 9% for the
nine months.  Direct  contribution margin of 28.3% increased over the prior year
period  mainly  due to  lower  provisions  as a  result  of  improved  inventory
management  and a decrease in author advance  provisions  mainly due to improved
sales.

Scientific, Technical and Medical (STM)
- ---------------------------------------
U.S.  STM revenue for the first nine months of fiscal year 2005  increased 7% to
$136.1 million.  Journal performance was strong, up approximately 10% 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
5% over prior year. The direct  contribution margin was 45.8% for the first nine
months  of fiscal  year 2005  compared  to 48.0% in the  prior  year  reflecting
additional  expenses associated with new society journals and other product mix.
Globally,  STM revenue  for the first nine months of fiscal year 2005  increased
approximately 10% over the prior year period.

Higher Education
- ----------------
U.S. Higher Education  revenue for the first nine months of fiscal year 2005 was
$131.3  million  compared  to $132.3  million  in the prior  year.  Softness  in
engineering,  computer science,  business and accounting programs were partially


offset by improved sales returns. Market conditions continue to be difficult due
to student concerns  regarding the price/value of college  textbooks and related
materials.  The direct  contribution to profit declined $2.8 million  reflecting
lower sales,  higher  composition  costs and higher  inventory  provisions.  The
contribution  margin for the first nine months of fiscal year 2005  decreased to
33.2% from 35.1% in the prior year period.

Europe
- ------
For the first nine months of the year,  Wiley  Europe's  revenue of $194 million
was up 14% or 8% excluding foreign currency  effects.  Worldwide STM journal and
book growth  combined  with higher sales of imported and  indigenous  P/T titles
contributed to the year-to-date  improvement.  Excluding foreign  exchange,  the
contribution  margin  improved to 31.6% for the first nine months of fiscal year
2005, principally due to product mix from higher journal revenue.

Asia, Australia & Canada
- ------------------------
For the nine-month period, revenue increased 8% or 4% excluding foreign currency
gains,  mainly due to continued  improvement  in the STM & P/T book  programs in
Asia and in School and Higher  Education  programs  in  Australia.  Contribution
margin  decreased to 24.3% from 24.8%.  Excluding  foreign  currency gains,  the
contribution  margin  decreased  to 23.2%  compared  to 24.8% in the prior year,
principally due to product mix.


LIQUIDITY AND CAPITAL RESOURCES

Cash flow from  operating  activities  for the first nine  months of fiscal year
2005  improved  $14.9  million  versus the same  period  last year due to higher
journal subscription  collections,  improved trade receivable  collections,  and
effective  inventory  management,  partly  offset by the higher  author  royalty
payments and the timing of prepaid  expenses.  In addition,  higher  fiscal year
2004 annual  incentive  compensation  payments,  paid in fiscal year 2005,  were
partially offset by lower pension contributions.

Investing activities used $76.9 million for the first nine months of fiscal year
2005 as compared to $65.2 million in the prior year period. Investing activities
in the current  nine-month period include $45.3 million for product  development
and $18.0  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  $65.0  million and $30.0  million,
respectively.  During the first nine  months of fiscal  year 2005,  the  Company
acquired publishing rights to a controlled  circulation  journal, The Journal of
Microscopy and Analysis,  for $5.4 million and rights to the reference portfolio
of the MacMillan Nature Publishing Group for $4.5 million.

Current year  financing  activities  include the  continuation  of the Company's
stock repurchase program. During the third quarter and nine-month periods ending
January 31, 2005, the Company  purchased  444,300 and 1,403,500 common shares of
its  capital  stock  at an  average  price  of  $33.22  and  $32.36  per  share,


respectively.  On February 4, 2005, Wiley  repurchased one million shares of its
Class  A stock  at a  price  of  $32.45  per  share.  See  Note  11 for  further
discussion.

Under  the  current  stock  repurchase   program,   the  Company  has  remaining
authorization  to purchase up to 2.6 million shares of its Class A common stock.
The Company paid quarterly  dividends to shareholders of $0.075 per share versus
$0.065 per share in the prior  year.  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 repaid net borrowings of $35 million.

The Company believes its cash balances  together with existing credit facilities
are sufficient to meet its obligations. At January 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 on or before final 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;  (viii) the Company's  ability to
protect its copyright and other intellectual property worldwide,  and (ix) other
factors detailed from time to time in the Company's  filings with the Securities
and Exchange  Commission.  The Company  undertakes  no  obligation  to update or
revise  any such  forward-looking  statements  to reflect  subsequent  events or
circumstances.


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 nine months of fiscal
year 2005.

Interest Rates

The  Company did not use any  derivative  financial  investments  to manage this
exposure.  The average  interest  rate as of January 31, 2005 was  approximately
3.31%.  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 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.



PART II - OTHER INFORMATION

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

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

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

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

          iii. Earnings  release on the third quarter fiscal 2005 results issued
               on form 8-K dated  March 4, 2005,  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.

          i.   Announcement  of  a  Stock  Repurchase  agreement  from  a  large
               shareholder on form 8-K dated January 14, 2005.

          ii.  Announcement  of the  retirement of a  non-executive  director on
               form 8-K dated January 19, 2005.

          iii. Announcement  of the  retirement of a  non-executive  director on
               form 8-K dated March 02, 2005.


                                   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:   March 10, 2005


                                 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:  March 10, 2005

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:  March 10, 2005


                                                                    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 January 31, 2005 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: March 10, 2005


                                                                    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 January 31, 2005 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: March 10, 2005