SECURITIES AND EXCHANGE COMMISSION

                              Washington D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT


     Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934


                                  June 15, 2005
                                (Date of Report)
                        (Date of earliest event reported)

                             JOHN WILEY & SONS, INC.
             (Exact name of registrant as specified in its charter)

                                    New York
                    (State or jurisdiction of incorporation)

0-11507                                       13-5593032
- --------------------------------------        ----------------------------------
Commission File Number                        IRS Employer Identification Number

111 River Street, Hoboken NJ                  07030
- --------------------------------------        ----------------------------------
Address of principal executive offices        Zip Code

Registrant's telephone number, including area code:     (201) 748-6000
                                                        ------------------------


Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):
[ ] Written communications  pursuant to Rule 425 under the Securities Act(17 CFR
    230.425)
[ ] Soliciting  material  pursuant to Rule 14a-12 under the Exchange  Act(17 CFR
    240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
    Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
    Act(17 CFR 240.13e-4(c))


                  This is the first page of a 14-page document.


Exhibit No.    Description

       99.1    Press  release  dated June 15, 2005 titled  "John Wiley and Sons,
               Inc. Reports Record  Revenues,  EPS and Cash Flow for Fiscal Year
               2005"  (furnished and not filed for purposes of Section 18 of the
               Securities  Exchange  Act of 1934,  as  amended,  and not  deemed
               incorporated  by reference in any filing under the Securities Act
               of 1934,  as  amended).  ITEM 9:  REGULATION  FD  DISCLOSURE  The
               information  in this report is being  furnished  (i)  pursuant to
               Regulation  FD, and (ii) pursuant to item 12 Results of Operation
               and Financial  Condition (in accordance with SEC interim guidance
               issued March 28, 2003). In accordance  with General  Instructions
               B.2 and B.6 of Form 8-K, the information in this report shall not
               be  deemed  to be  "filed"  for  purposes  of  Section  18 of the
               Securities  Exchange  Act of 1934,  as  amended,  nor shall it be
               deemed   incorporated  by  reference  in  any  filing  under  the
               Securities  Act  of  1934,  as  amended.  The  furnishing  of the
               information set forth in this report is not intended to, and does
               not,   constitute  a   determination   or  admission  as  to  the
               materiality or completeness of such information.

               On June 15, 2005, John Wiley & Sons Inc., a New York  corporation
               (the "Company"),  issued a press release announcing the Company's
               financial  results  for fiscal  year 2005.  A copy of the Company
               press   release  is   attached   hereto  as   Exhibit   99.1  and
               incorporated.


Ellis E. Cousens
Executive Vice President, Chief Financial & Operations Officer
John Wiley and Sons, Inc.
(201) 748-6534

                         John Wiley & Sons, Inc. Reports
             Record Revenue, EPS and Cash Flow for Fiscal Year 2005

Hoboken,  NJ, June 15, 2005.  John Wiley & Sons,  Inc.,  (NYSE:JWa)  (NYSE:JWb),
announced  today that revenue,  earnings per diluted share and cash flow reached
record levels in fiscal year 2005.  Full-year  revenue of $974 million increased
6%, or 4% excluding foreign currency effects. Earnings per diluted share rose 8%
to $1.47,  excluding  certain tax  adjustments  noted below.  Including  the tax
adjustments, fiscal year 2005 earnings per diluted share was $1.35.

The  year-on-year  revenue  growth  was  driven by  Wiley's  global  Scientific,
Technical and Medical business.  Professional/Trade performed well, particularly
in Europe and Asia.  Higher  Education  had a difficult  year, as reflected in a
revenue decrease from prior year of 1%.

Fiscal year 2005  operating  income of $141.4  million  increased  9% over prior
year.  Operating  income as a percent of revenue  increased  to 14.5% from 14.0%
last year. Operating and administrative expenses for the full year increased 5%,
or  3%  excluding  foreign  exchange  effects.  Auditing  and  compliance  costs
associated with certification of internal controls as required by Sarbanes-Oxley
Section  404  added  approximately  1%,  or $3.2  million,  to the  year-on-year
increase in expenses.

"Once again, Wiley delivered strong financial results despite challenging market
conditions.  Our record results  reflect the combined  effects of Wiley's unique
mix of core  businesses;  the  resiliency  of our  highly  regarded  brands  and
must-have  content;  and our ability to adapt and change,  while  executing  our
strategies to serve customers better," said William J. Pesce, President and CEO.

Mr. Pesce  continued,  "Wiley's record of  accomplishment  is largely due to the
commitment,  creativity  and  integrity of an  extraordinary  team of colleagues
around the world.  Earlier this year,  Wiley's special culture was recognized by
FORTUNE magazine in its list of 100 Best Companies to Work For."

Mr. Pesce  concluded,  "Based on leading  indicators and market  conditions,  we
anticipate fiscal year 2006 revenue growth in the mid-to-high  single digits and
EPS growth greater than that of revenue."

For the  fourth  quarter,  revenue  increased  4% over the prior  year to $241.6
million, or 3% excluding foreign currency effects. Earnings per diluted share of
$0.20 advanced from the comparable prior year period by 25%,  excluding  certain
tax adjustments noted below.


Free cash flow increased 23% to a record level of $152 million from $124 million
in the prior  year.  The  increase  was driven in part by factors  that will not
drive similar gains in the immediate  future.  These include an  improvement  in
receivables  collections  which  reduced  Days  Sales  Outstanding  by two days,
improvement  in STM Enhanced  Access License  collections,  no growth in product
development  spending and  inventory,  and a reduction in capital  spending.  We
anticipate some growth in the latter three areas.

The Company utilized $135 million of this free cash flow during the year for the
following:  to acquire 2.9 million  shares of Class A common  stock at an all-in
average price of $32.94 per share;  for the acquisition of publishing  assets in
several  transactions  aggregating  to $23  million;  and for the payment of $18
million in cash  dividends to Class A and Class B  shareholders.  The  Company's
management evaluates operating performance based on several measures,  including
the non-GAAP  measure of free cash flow, as presented in the attached  financial
schedules.  The Company  believes free cash flow is an important  measure of the
operational  strength  of its  business.  Since  free cash flow is not a measure
calculated in accordance  with GAAP, it should not be considered as a substitute
for other GAAP measures as an indicator of operating performance.

During the fourth quarter of fiscal year 2005, the Company elected to repatriate
approximately $94 million of dividends from its European  subsidiaries under the
American  Jobs Creation Act of 2004,  which became law in October 2004.  The law
provides  for  a  favorable   one-time  tax  rate  on  dividends   from  foreign
subsidiaries.  The tax  accrual  on the  dividend  included  approximately  $7.5
million,  or $0.12 per diluted share of tax that will have no cash impact on the
Company.  The Income  Statement  effect recorded in the fourth quarter of fiscal
year 2005 will be fully offset by a tax benefit that will be  recognized  by the
Company in the first  quarter of fiscal  year 2006.  In  addition,  the  Company
previously  reported in the third quarter of fiscal year 2004, a net tax benefit
of $3 million,  or $0.05 per  diluted  share,  due to  favorable  resolution  of
certain  state and  federal tax matters  and an  adjustment  to accrued  foreign
taxes. The Company believes that for comparative purposes these tax items should
be excluded so as to not distort the  underlying  operating  performance  of the
Company.


Segment Highlights

Professional/Trade (P/T):
- -------------------------
Revenue of Wiley's U.S. P/T  business  increased 3% to $350.3  million in fiscal
year  2005,  as a  result  of  organic  growth  in  key  publishing  categories,
particularly For Dummies books, the professional  culinary program and Webster's
New World  Dictionary.  High-end  technology  titles showed  improvement for the
year, while consumer technology  publishing remained sluggish.  Other publishing
revenue,  principally generated through brand licensing,  the sale of rights and
online  advertising  was up 22% for the year.  Improved sales return  experience
also contributed to the favorable results.  P/T's direct  contribution to profit
was up 9% over fiscal year 2004,  reflecting  gross  margin  improvement,  lower
inventory and advance provisions and prudent expense management.  Fourth quarter
revenue of $93.5 million was up 1% over the previous year's strong finish.


During the quarter, P/T's books benefited from widespread media attention. Young
and Simon/ iCon:  Steve Jobs, The Greatest Second Act in the History of Business
received  extensive media coverage around the world.  Two titles  published with
television series tie-ins, Bittman/How to Cook Everything and Ramsay/In the Heat
of the  Kitchen.  Rivoli/Travels  of a T-Shirt was the  subject of a  three-part
series on National Public Radio,  which generated  positive coverage in The Wall
Street  Journal,  Time  Magazine and the San Francisco  Chronicle.  Borba/Nobody
Likes Me was featured on two Today show segments.

Titles   included  on   bestseller   lists  in  the  fourth   quarter  were  the
market-leading   J.K.  Lasser's  Your  Income  Tax,  as  well  as  Lencioni/Five
Dysfunctions of a Team and Tyson/Investing For Dummies.  Additional Wiley titles
which made  bestseller  lists earlier in the year included  Winger/Shut Up, Stop
Whining and Get a Life; Scott/Mentored by a Millionaire; Harkins/Everybody Wins;
Lencioni/Death by Meeting;  Allen/Multiple Streams of Income; Mauldin/Bull's Eye
Investing; and Tisch/The Power of We.

Several P/T books and authors received awards in the fourth quarter.  The annual
Skystone-Ryan  Research Award in  Philanthropy  and Fundraising was presented to
Richard P.  Chait,  William  P. Ryan and  Barbara E.  Taylor for  Governance  as
Leadership:  Reframing  the Work of  Nonprofit  Boards.  Hamelman/Bread  won the
coveted IACP Julia Child Award for best first book.

Frommers.com,  Dummies.com,  and  CliffsNotes.com  all had a strong  quarter and
year,  in  terms  of site  traffic,  subscriber  counts  and  sales.  A new site
supporting direct ordering by government employees went live in March, providing
product information and facilitating the purchase of Wiley titles.

P/T's customization and special sales business had a banner year, with business
growing rapidly. Of special note are customized For Dummies publications, which
are in great demand by corporations and organizations around the world that want
to leverage the power of this well known brand.

Wiley signed an agreement with TTE Corporation,  the manufacturer of RCA digital
television products,  to publish HDTV For Dummies;  launch a "Digital TV Center"
site  featuring  technical  articles  and  related  information;  and  create  a
customized  reference  and setup guide that will be packaged  with  selected RCA
products. In April, Wiley signed an agreement to acquire California-based Sybex,
Inc.,  a global  publisher  of  computer  books  and  software  for  information
technology professionals. The sale closed on May 31, 2005.

Scientific, Technical and Medical (STM):
- ----------------------------------------
Wiley's  U.S. STM revenue  increased  7% to $190.5  million in fiscal year 2005.
Electronic journals, new society publications and non-subscription revenue, such
as STM reference books, journal backfiles and advertising sales, all contributed
to the year-on-year  growth. STM's direct contribution to profit for fiscal year
2005 was up 3% over prior year,  reflecting  the  combined  effects of increased
revenue and favorable product mix, partially offset by costs associated with new
society journals. For the fourth quarter, revenue increased 6% to $54.4 million.


Globally,  the STM business  recorded strong growth, up approximately 9% for the
full year.  Journals and books,  in print and online,  contributed  to the solid
year-on-year  growth.  The global STM book program  recorded its sixth  straight
quarter  of robust  growth,  especially  in Europe  and  Asia,  resulting  in an
increase of 12% in fiscal year 2005 over the previous year. It was also a strong
year for the electronic major reference work program.

The  Company's  STM business  continued  its  transformation  to digital  access
through  Wiley  InterScience.  Wiley  believes  that the research  community and
society  at large  are best  served  by the  widest  possible  dissemination  of
scientific,  technical and medical information and continues to make significant
investments   to  add  content  and   functionality   and   facilitate   greater
accessibility and discoverability.

In fiscal year 2005, STM enjoyed  healthy  renewals of Enhanced  Access Licenses
for  Wiley  InterScience.  More  and  more  customers  gained  access  to  Wiley
InterScience  through  Google and by taking  advantage  of  alternative  pricing
programs such as  Pay-Per-View  and the new,  customer-driven  pricing model for
Wiley InterScience Online Books.  Reference linking improvements,  new marketing
initiatives like Google Adword, ISI alerts and Wiley InterScience  feature boxes
and the  addition  of  content,  including  new society  journals  and  backfile
collections,  also drove traffic.  As a result,  usage during the fourth quarter
increased  23% over the third  quarter and 56% over the previous  year's  fourth
quarter.

The  quality  of  Wiley's  content  continued  to  be a  strong  draw  to  Wiley
InterScience.  For example,  an article from Wiley's journal Chirality,  "Toward
Catalytic  Rigid-Rod Beta Barrels: A Hexamer with Multiple  Histadines," by Das,
Sakal  and  Matile  was  cited by the  Chemical  Abstracts  Service  as the most
requested article in 2004 from all of their products and services, which include
SciFinder and SciFinder Scholar.  Additionally,  the January/February 2005 issue
of ISI Science Watch, a subscription newsletter that uses ISI's citation data
to provide  rankings,  listed five Wiley  journals  among the top 10 in three of
eleven categories in the "Hottest Journals of the Millennium (so Far)".

Additional  digitized journal backfiles were added to Wiley InterScience through
the  launch  of  the  Cell  &  Developmental   Biology  and  Analytical  Science
collections.  Earlier this year, the Neuroscience  collection was launched.  The
Company  announced  its  ambitious  new  program  to  digitize  all its  journal
holdings,  dating back to the 1800s.  Wiley's  digitization of legacy content is
designed to improve the  research  pathway and ensure  content  discovery  is as
seamless and efficient as possible.  This initiative is scheduled for completion
in 2007, in conjunction with Wiley's 200th  Anniversary.  The completed backfile
collection will span two centuries of scientific  research and comprise over 7.5
million  pages - one of the  largest  archives  of its kind  issued  by a single
publisher.


Wiley continued to develop its journal and book programs by forming partnerships
with prominent  national,  regional and international  societies.  In the fourth
quarter,  the Company  executed a multi-year  co-publishing  agreement  with the
American  Institute  of  Chemical  Engineers.  Earlier in the year,  the Company
signed  agreements  with the  Orthopaedic  Research  Society  and the Society of
Hospital Medicine. The American Society of Cytopathology adopted as its official
journal Cancer  Cytopathology,  which Wiley  publishes on behalf of the American
Cancer Society.

Higher Education:
- -----------------
Wiley's  U.S.  Higher  Education  business  closed out a  challenging  year with
revenue of $150.9  million,  down 1% from the previous year.  The  disappointing
results  reflect  industry-wide  price  resistance  among students and continued
softness in engineering,  mathematics and computer science.  Higher  Education's
direct  contribution to profit in fiscal year 2005 was down 8% from the previous
year, reflecting the top-line results, investments in new products, services and
business  models and  inventory  write-offs.  Revenue for the fourth  quarter of
$19.6 million was $1 million below prior year.

Wiley is committed to delivering quality learning materials and services,  while
addressing  concerns  among  students  about  price and  value.  The  Company is
migrating to online  delivery in pace with the needs of students and professors.
The prime example is eGrade Plus, which has been well received in the States and
abroad.  More and more  students  and  professors  are  using  its  customizable
multi-format  content that is organized around teaching and learning  activities
such as studying,  self-testing,  assessment  and  classroom  management.  A new
version of eGrade Plus, with increased  functionality and enhanced branding,  is
set to launch in time for the next academic year.

During the fourth quarter, Higher Education began to roll out a strong frontlist
for the coming academic year, with a number of promising first editions, as well
as  revisions  of widely  used  titles.  In  addition,  the  number of  low-cost
textbooks being offered  continues to increase.  Outside the States,  more local
adaptations of U.S. textbooks are being published, primarily for markets in Asia
and the Middle East.

Earlier in the year, Higher Education signed a 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's vast library.  During the first quarter, Wiley renewed and
expanded its agreement  with Rand McNally & Co. to be the exclusive  distributor
to the higher education  community of their Goode's World Atlas. Other alliances
formed during the year include  agreements  with  GlobalSpec  to provide  search
functionality to engineering students through eGradePlus; OuterNet Publishing to
co-develop  lab manuals for  introductory  biology  textbooks;  Tata, a software
developer in India, for licensing and selling business simulations; Just Ask! to
create  customized  online solutions for several Wiley  textbooks;  and Aplia to
sell Besanko/Microeconomics 2e along with their software product.


Europe:
- -------
Fiscal year 2005 was a strong year for Wiley's  European-based  companies,  with
revenue for the year advancing 13% over the prior year to $268.9 million,  or 8%
excluding foreign currency effects.  Journals and non-subscription revenue, such
as STM reference books and advertising  sales,  contributed to the  year-on-year
growth.   Indigenous  and  imported  P/T  titles  also  performed  well.  Direct
contribution  to  profit  for the year was up 16% over  prior  year,  reflecting
top-line  growth and  favorable  product mix.  Fourth  quarter  revenue of $75.2
million was up 9%, or 6% excluding foreign currency effects.

Wiley's  success in Europe was widespread,  with nearly all business  categories
growing strongly.  Particularly worth noting were the strong performances of the
Cochrane  Collaboration in evidence-based  medicine, the success of the U.K. For
Dummies program and the robust performance of the STM book program.

Wiley  continues to grow in Europe  through an effective  combination of organic
growth and  acquisitions.  During the fourth quarter,  the Company completed the
acquisition of Whurr Publishers  Limited, a London-based  publisher of books and
journals for the Nursing, Speech and Language Therapy and Audiology,  Psychology
and Special Education  markets.  The acquisition brings to Wiley a distinguished
list of  professional  reference  books,  peer-reviewed  journals and textbooks.
Acquisitions  completed  earlier in the year include the reference  portfolio of
the  Nature  Publishing  Group;  the  book  list  of  Professional   Engineering
Publishing;  the  publishing arm of the Institute of Mechanical  Engineers;  and
four journals from Henry Stewart Publications.

Wiley signed an agreement during the fourth quarter with the British Library for
delivery of Wiley content through their document  delivery  service.  Earlier in
the year, the Company extended its publishing  partnerships  with the Society of
Chemical Industry and the Cochrane Collaboration.  Closer collaboration with the
American Health Care  Journalists  Society and the Centre for the Advancement of
Health  has  generated  media  exposure  for  Cochrane.   Cooperative  marketing
initiatives  with a number of  scholarly  societies  have  also  been  formed to
promote other Wiley publications.

Wiley-VCH formed an alliance with the Shanghai Institute of Organic Chemistry, a
part of the Chinese  Academy of  Sciences,  to publish  the  Chinese  Journal of
Chemistry, the Institute's flagship journal. An agreement was also signed during
the  third  quarter  with the  Securities  Institute  to  publish  a  series  of
introductory  finance  books,  bringing  to Wiley a new  source of  authors  and
customers.

The power of the For Dummies brand in Europe was evident  throughout fiscal year
2005.  More  than one  million  copies of Wi-Fi For  Dummies,  which was  custom
published for Intel, were distributed to their customers throughout the U.K. All
visitors to the 2005  London  Book Fair  received a copy of the London Book Fair
Tips For Dummies, which was supported and distributed by Reed Exhibitions.  Over
160,000  copies  of  French  History  For  Dummies  have  been  sold  since  its
publication.  In April,  Wiley-VCH  secured the German publishing rights for the
For Dummies brand.


Asia, Australia and Canada:
- ---------------------------
Wiley's  revenue in Asia,  Australia  and Canada was up a combined 10% to $108.6
million, or 6% excluding foreign currency effects. Revenue growth in all regions
contributed to the improvement,  particularly Asia, which grew 11% for the year.
Direct contribution to profit in fiscal year 2005 increased 9% over the previous
year,  reflecting the top-line growth and the foreign exchange  effects.  Fourth
quarter revenue of $21.3 million increased 17% over prior year.

Asia showed impressive  revenue growth,  particularly  during the second half of
the year. STM books had an excellent  year,  driven by strong library markets in
India,  Taiwan,  Japan and Korea, and increased research funding in Malaysia and
Thailand.  P/T revenue was up despite the challenging retail environment in many
Asian markets.  Sales grew strongly in adoption,  library and corporate channels
and in the business  and finance,  culinary  and  hospitality  and  architecture
categories.  Wiley  Asia's  Higher  Education  business  picked up in the fourth
quarter, mainly driven by strong adoption sales in the sciences, mathematics and
engineering.

In Australia,  the Higher  Education and School  businesses both had a good year
due  to  the  strength  of  local   publishing,   while  P/T's  performance  was
disappointing,  as a result of a challenging retail environment. Wiley Australia
was once  again  awarded  the  Employer  of  Choice  citation  from the  Federal
Government's Equal Opportunity in the Workplace Agency. Earlier in the year, the
Australian  Campus  Booksellers   Association  and  the  Australian   Publishers
Association awarded Wiley Australia with Publisher of the Year awards.

In Canada, P/T sales exceeded  expectations as a result of improved sell-through
and lower returns at certain  retail,  online and  mass-market  accounts.  Solid
gains were realized in the For Dummies and STM book programs.  Higher  Education
had a difficult year in Canada, reflecting similar concerns and conditions as in
the U.S.


Conference Call Instructions
- ----------------------------
Wiley will hold a conference call on Wednesday,  June 15, at 11:30 a.m. (EDT) to
discuss its  financial  results  for the fourth  quarter and full year of fiscal
year 2005. The call will include a brief management  presentation  followed by a
question and answer session.

To  participate  in the  conference  call,  please  dial  the  following  number
approximately ten minutes prior to the scheduled starting time:  (800) 479-1628

International callers may participate by dialing:(719) 457-2729

A replay of the call will be available from 1:30 p.m. (ET) on Wednesday, June 15
through  midnight  (EDT) on Tuesday,  June 21 by dialing (888) 203-1112 or (719)
457-0820 and entering Passcode 7603407

A      live      audio       Webcast      will      be       accessible       at
http://www.wiley.com/go/communications.   A  replay  of  the  Webcast   will  be
accessible for 14 days afterwards.

Founded  in 1807,  John  Wiley & Sons,  Inc.,  provides  must-have  content  and
services  to  customers  worldwide.  Its  core  businesses  include  scientific,
technical, and medical journals,  encyclopedias,  books, and online products and
services;  professional  and  consumer  books  and  subscription  services;  and
educational  materials  for  undergraduate  and  graduate  students and lifelong
learners.  Wiley has  publishing,  marketing,  and  distribution  centers in the
United States, Canada, Europe, Asia, and Australia. The Company is listed on the
New York Stock Exchange under the symbols JWa and JWb. Wiley's Internet site can
be accessed at http://www.wiley.com.


"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 copyrights 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.



                                   Signature



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 hereunto duly authorized.




                                          John Wiley & Sons, Inc.




                                          /S/   Ellis E. Cousens
                                          --------------------------------------
                                          Ellis E. Cousens
                                          Executive Vice President,
                                          Chief Financial and Operations Officer




                             JOHN WILEY & SONS, INC.
                              SUMMARY OF OPERATIONS
                 FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED
                             APRIL 30, 2005 AND 2004
                    (in thousands, except per share amounts)

                                                      Fourth Quarter Ended                        Year Ended
ADJUSTED                                                    April 30,                              April 30,
- ---------                                       ------------------------------------   ------------------------------------
                                                  2005         2004       % Change       2005         2004       % Change
                                                ------------------------------------   ------------------------------------
                                                                                                   
Revenue                                      $   241,631     232,065          4%        974,048      922,962          6%

Costs and Expenses
     Cost of Sales                                78,877      76,635          3%        325,061      308,905          5%
     Operating and Administrative Expenses       139,494     137,552          1%        496,726      474,902          5%
     Amortization of Intangibles                   3,205       2,394         34%         10,880        9,776         11%
                                                -----------------------                ------------------------
     Total Costs and Expenses                    221,576     216,581          2%        832,667      793,583          5%
                                                -----------------------                ------------------------

Operating Income                                  20,055      15,484         30%        141,381      129,379          9%
     Operating Margin                              8.3%        6.7%                      14.5%        14.0%

Interest Expense and Other, Net                      997       1,177                      5,718        4,269
                                                -----------------------                -------------------------

Income Before Taxes                               19,058      14,307         33%        135,663      125,110          8%

Provision for Income Taxes (A)(B)                  6,875       4,259                     44,346       39,289
                                                -----------------------                -------------------------

Adjusted Net Income                          $    12,183      10,048         21%         91,317       85,821          6%
                                                =======================                =========================

Adjusted Income Per Share
     Diluted                                 $      0.20        0.16         25%           1.47         1.36          8%
     Basic                                   $      0.20        0.16                       1.50         1.39



Reconciliation of Non-GAAP Adjusted Financial Disclosure
- --------------------------------------------------------
Adjusted Net Income                          $    12,183      10,048                     91,317       85,821
Tax Benefit (A)(B)                                (7,476)          -                     (7,476)       3,019
                                                -----------------------                -------------------------
     Net Income - as Reported                $     4,707      10,048        -53%         83,841       88,840         -6%
                                                =======================                =========================

Adjusted Income Per Share - Diluted          $      0.20        0.16                       1.47         1.36
Tax Benefit (A)(B)                                 (0.12)          -                      (0.12)        0.05
                                                -----------------------                -------------------------
     Income Per Share - Diluted as Reported  $      0.08        0.16        -52%           1.35         1.41         -4%
                                                =======================                =========================
Average Shares
     Diluted                                       60,949      63,080                     62,093       63,226
     Basic                                         59,443      61,680                     60,721       61,771


(A) For the fourth  quarter of fiscal year 2005, the Provision for Income Tax in
the Adjusted Net Income  Statement  excludes $7.5 million,  or $0.12 per diluted
share of accrued  tax on $94 million of  dividends  from  European  subsidiaries
repatriated under the American Jobs Creation Act of 2004. The law provides for a
favorable one-time tax rate on dividends from foreign  subsidiaries.  On May 10,
2005, the US Internal Revenue Service issued Notice 2005-38,  which provides for
a tax benefit which will substantially  offset the tax on the foreign dividends.
Consequently,  the tax  accrual  will have no cash impact on the Company and the
Income  Statement effect recorded in the fourth quarter of fiscal year 2005 will
be fully  offset  by a tax  credit  that  will be  recognized  in the  Company's
financial statements in the first quarter of fiscal year 2006.

(B) The third quarter of fiscal year 2004  Provision for Income Taxes excludes a
net tax  benefit of $3.0  million,  or $0.05 per diluted  share,  related to the
resolution of certain state and federal tax matters and an adjustment to accrued
foreign taxes.

Note:
- -----
Management believes the above non-GAAP financial measures,  which exclude
the tax charge or benefit, provide a more meaningful comparison of the Company's
year-over-year  results. These measures improve investors' ability to understand
the Company's  performance and future expectations.  As required by the SEC, the
Company provides the above reconciliation.




                             JOHN WILEY & SONS, INC.
                                 SEGMENT RESULTS
                 FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED
                             APRIL 30, 2005 AND 2004
                    (in thousands, except per share amounts)

                                                   Fourth Quarter Ended                         Year Ended
                                                         April 30,                               April 30,
                                         ---------------------------------------  ----------------------------------------
                                             2005          2004        % Change       2005         2004         % Change
                                         ---------------------------------------  ----------------------------------------
                                                                                                 
Revenue
- ----------------------------------------
US Segment
     Professional/Trade                  $   93,493        92,970           1%       350,338      340,252           3%
     Scientific, Technical and Medical       54,380        51,215           6%       190,515      178,100           7%
     Higher Education                        19,561        20,597          -5%       150,905      152,861          -1%
                                         ---------------------------              --------------------------
Total US                                    167,434       164,782           2%       691,758      671,213           3%
European Segment                             75,165        68,970           9%       268,857      238,436          13%
Asia, Australia & Canada Segment             21,325        18,237          17%       108,649       98,986          10%
Intersegment Sales Eliminations             (22,293)      (19,924)        -12%       (95,216)     (85,673)        -11%
                                         ---------------------------              --------------------------
Total Revenue                            $  241,631       232,065           4%       974,048      922,962           6%
                                         ===========================              ==========================


Direct Contribution to Profit
- ---------------------------------------
US Segment
     Professional/Trade                  $   29,682        27,003          10%       102,326       93,945           9%
     Scientific, Technical and Medical       26,598        25,458           4%        88,899       86,310           3%
     Higher Education                        (5,442)       (4,705)        -16%        38,221       41,749          -8%
                                         ---------------------------              --------------------------
Total US                                     50,838        47,756           6%       229,446      222,004           3%
European Segment                             25,379        21,855          16%        86,226       74,585          16%
Asia, Australia & Canada Segment              2,920         2,175          34%        24,175       22,218           9%
                                         ---------------------------              --------------------------
Total Direct Contribution to Profit          79,137        71,786          10%       339,847      318,807           7%


Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                           (12,323)      (12,928)         -5%       (47,631)     (47,570)          0%
     Information Technology & Development   (17,138)      (15,430)         11%       (55,147)     (51,918)          6%
     Finance                                 (9,521)       (9,180)          4%       (33,880)     (29,900)         13%
     Other Administration                   (20,100)      (18,764)          7%       (61,808)     (60,040)          3%
                                         ---------------------------              --------------------------
Total Shared Services and Admin. Costs      (59,082)      (56,302)          5%      (198,466)    (189,428)          5%

Operating Income                         $   20,055        15,484          30%       141,381      129,379           9%
                                         ===========================              ==========================





                             JOHN WILEY & SONS, INC.
                   CONDENSED STATEMENTS OF FINANCIAL POSITION
                                 (in thousands)

                                                                            April 30,
                                                                -------------------------------
                                                                     2005            2004
                                                                -------------------------------
                                                                                
Current Assets
      Cash & cash equivalents                            $           99,401          82,027
      Accounts receivable                                           137,787         126,822
      Inventories                                                    83,372          83,789
      Deferred income tax benefit                                     5,921          12,392
      Other current assets                                           12,437          12,853
                                                                -------------------------------
      Total Current Assets                                          338,918         317,883
Product Development Assets                                           61,511          60,755
Property, Equipment and Technology                                  115,383         117,305
Intangible Assets                                                   291,041         276,440
Goodwill                                                            195,563         194,893
Deferred income tax benefit                                           4,285           9,061
Other Assets                                                         25,868          22,207
                                                                -------------------------------
      Total Assets                                                1,032,569         998,544
                                                                ===============================

Current Liabilities
      Accounts and royalties payable                                 70,958          68,338
      Deferred subscription revenues                                142,766         126,822
      Accrued income taxes                                           36,376          19,338
      Deferred income taxes                                              -               -
      Other accrued liabilities                                      91,211          85,744
                                                                -------------------------------
      Total Current Liabilities                                     341,311         300,242
Long-Term Debt                                                      196,214         200,000
Accrued Pension Liability                                            62,116          48,505
Other Long-Term Liabilities                                          34,652          31,757
Deferred Income Taxes                                                 1,702           2,976
Shareholders' Equity                                                396,574         415,064
                                                                -------------------------------
      Total Liabilities & Shareholders' Equity               $    1,032,569         998,544
                                                                ===============================




                           STATEMENT OF FREE CASH FLOW

                                                                           Year Ended
                                                                            April 30,
                                                                -------------------------------
                                                                      2005            2004
                                                                -------------------------------
                                                                                 
Operating Activities
      Net income                                             $       83,841           88,840
      Amortization of intangibles                                    10,881            9,776
      Amortization of composition costs                              36,026           31,852
      Depreciation of property and equipment                         31,447           29,739
      Non-cash charges and other                                     39,654           50,612
      Change in deferred subscription revenue                        14,446            7,675
      Net change in operating assets and liabilities                 27,191           (6,282)
                                                                -------------------------------
           Cash Provided By Operating Activities                    243,486          212,212


      Investments in Organic Growth:
            Additions to product development assets                 (64,407)         (59,426)
            Additions to property, equipment and technology         (26,826)         (29,222)
                                                                -------------------------------
                         Free Cash Flow                             152,253          123,564


      Other Investing and Financing Activities:
            Acquisition of publishing assets, net of cash acquired  (22,527)          (3,070)

            Repayment of long-term debt (net)                        (4,008)         (35,000)
            Purchase of treasury shares                             (94,786)         (26,126)
            Cash dividends                                          (18,125)         (16,270)
            Proceeds from exercise of stock options                   3,444            4,958

Effects of Exchange Rate Changes on Cash                              1,123              730
                                                                -------------------------------

Increase in Cash and Cash Equivalents for Period             $       17,374           48,786
                                                                ===============================