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


                                December 7, 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 12-page document.


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  December  7,  2005,  John  Wiley  &  Sons  Inc.,  a New  York
               corporation  (the "Company"),  issued a press release  announcing
               the Company's  financial results for the second quarter of fiscal
               year 2006.  A copy of the  Company's  press  release is  attached
               hereto as Exhibit 99.1 and incorporated.


Exhibit No.    Description

       99.1    Press release dated December 7, 2005 titled "John Wiley and Sons,
               Inc.,  Reports  Revenues  and  Earnings  Growth  for  the  Second
               Quarter"  (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).


                                                                    Exhibit 99.1
Ellis E. Cousens
Executive Vice President, Chief Financial & Operations Officer
John Wiley & Sons, Inc.
(201) 748-6534


                         John Wiley & Sons, Inc. Reports
               Revenue and Earnings Growth for the Second Quarter


Hoboken,  NJ, December 7, 2005 -- John Wiley & Sons, Inc. (NYSE:JWa)  (NYSE:JWb)
announced  today that second quarter  revenue of $263 million  increased 6% from
$247 million in the previous year's second  quarter.  Earnings per diluted share
for the second  quarter  increased  7% to $0.45  from  $0.42 in the prior  year.
Operating  income  increased 8%, while net income  increased 2% over last year's
second quarter.  Net income was adversely affected by increased interest expense
and a higher effective tax rate. The quarter's  results were driven primarily by
our global Scientific,  Technical and Medical and Professional/Trade businesses.
Higher Education's revenue also strengthened during the quarter.

For the first half of fiscal  year 2006,  Wiley's  revenue  advanced  5% to $499
million.  Earnings per diluted  share for the six-month  period  increased 5% to
$0.78,  excluding the income tax benefit  described below.  Earnings per diluted
share for the six-month  period  including the tax benefit was $0.91.  Operating
income increased 7% for the six months.

"Wiley had a solid second quarter with all of our businesses contributing to the
year-on-year  revenue  growth.  Our global  Scientific,  Technical  and  Medical
business  continued to perform well. U.S.  Professional/Trade  revenue increased
7%. Results for our European Segment were particularly strong.  Higher Education
rebounded from a sluggish first  quarter," said William J. Pesce,  President and
Chief Executive Officer.

Mr. Pesce concluded,  "Based on year-to-date  results,  leading indicators,  and
market  conditions,  we anticipate  full-year  revenue growth in the mid-to-high
single digits and EPS growth in the high single  digits."

During the first half of fiscal year 2006, the Company repurchased approximately
1.4 million shares of common stock at an average price of $39.58.

As previously  disclosed in the  Company's  Annual Report filed on Form 10-K for
fiscal year 2005,  the  Company  recorded a tax  benefit of  approximately  $7.5
million, or $0.12 per diluted share in the first quarter of fiscal year 2006 and
reduced income taxes due on the fiscal year 2005  repatriation  of earnings from
its European subsidiaries.  The tax benefit offsets a tax charge recorded in the
fourth  quarter of fiscal  year 2005,  neither of which had a cash impact to the
Company.  The  Company  has  excluded  this tax item  from  its  analytical  and
narrative  discussion  for  comparative  purposes  so  as  to  not  distort  the
underlying operating performance of the Company.


Several Wiley authors,  contributors,  and editors were named as Nobel laureates
in October.  Robert H. Grubbs,  Richard R. Schrock,  and Yves  Chauvin,  who are
associated  with a number of Wiley  publications  including  Angewandte  Chemie,
Journal  of  Polymer  Science,  Part  A:  Polymer  Chemistry,  and  Handbook  of
Metathesis, were awarded the 2005 Nobel Prize in Chemistry.  Theodor Hansch, who
is a member of the editorial board of Laser Physics  Review,  was a co-recipient
of the 2005 Nobel Prize in Physics.

Raymond  W.  McDaniel,  Jr.,  Chairman  and Chief  Executive  Officer of Moody's
Corporation  (NYSE:  MCO) was elected to Wiley's  Board of Directors  during the
Company's  Annual  Meeting in  September.  Shortly after the close of the second
quarter,  John L. Marion,  Jr.  resigned  from his position on Wiley's  Board of
Directors to devote  additional  time  fulfilling  other business  interests and
responsibilities.

In October, Wiley was one of five publishers that filed a lawsuit against Google
on behalf of the  publishing  industry over Google's plans to digitally copy and
distribute  copyrighted works without  permission of the copyright  owners.  The
lawsuit was filed after lengthy  discussions  broke down between  publishers and
Google  regarding the copyright  infringement  implications  of the Google Print
Library Project.  "Publishers are investing millions of dollars creating content
with  authors and making it  available  online.  Wiley is committed to providing
more access to more content to more customers  around the world than it ever has
in its nearly  200-year  history.  We have been  pursuing  and will  continue to
pursue this vision in  collaboration  with partners who respect the intellectual
property of our authors and our Company," explained Mr. Pesce.


Segment Highlights

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

Wiley's U.S. P/T revenue for the second quarter advanced 7% over the prior year.
Despite the impact of the  hurricanes  on retail sales during the last six weeks
of the quarter,  nearly all of P/T's publishing  categories showed growth,  with
the technology and business book programs  performing  especially well.  Revenue
from the  Company's  acquisition  of Sybex,  a global  publisher of computer and
software information technology titles,  contributed  approximately $3.5 million
to the revenue  growth for the quarter.  Licensing of rights also had a positive
effect on results.  Year-to-date  revenue was up 5% over the prior year.  Direct
contribution to profit declined 2% for the quarter, but increased 6% for the six
months.   The  second  quarter  results  reflect  the  effect  of  product  mix,
specifically increased sales of higher-cost imported titles and consumer cooking
titles.  The  timing of  advertising  costs  also  impacted  profits  during the
quarter.

Several P/T titles received considerable attention from the media and customers,
including  Michael  Gurian/The  Minds of  Boys;  Ken  Dychtwald  and  Daniel  J.
Kadlec/The  Power  Years:  A  User's  Guide  to the  Rest of Your  Life;  Cheryl
Dellasega/Mean Girls Grown Up; Matthew  Simmons/Twilight in the Desert; and Marc
Siegel/False  Alarm:  The Truth About the Epidemic of Fear.  Five Wiley  titles,
Addison   Wiggin/The  Demise  of  the  Dollar...and  Why  It's  Great  For  Your
Investments;  Patrick Lencioni/The Five Dysfunctions of a Team; Andrew Heron and
Edmund  James/SuDoku  For  Dummies;  Eric  Tyson and Ray  Brown/Home  Buying For
Dummies; and Eric Tyson/Investing For Dummies, were featured on major bestseller
lists during the quarter.  Pietra Rivoli/The  Travels of a T-Shirt in the Global
Economy and Constantinos C. Markides and Paul O. Geroski/Fast  Second: How Smart
Companies  Bypass  Radical  Innovation  to Enter and  Dominate  New Markets were
selected as two of the five finalists for The Financial  Times and Goldman Sachs
Business Book of the Year.


A number of key titles  published  during the second  quarter,  notably  the The
Betty Crocker Cookbook Tenth Edition; the Spanish language Cocina Betty Crocker;
Doug  Radcliff  and  Michael  Rymazewski/Age  of  Empires  III:  Sybex  Official
Strategies and Secrets,  published as a result of an exclusive  arrangement with
Microsoft  and  timed to be on the  shelf  when the  popular  software  game was
released; and David C. Downing/Into the Wardrobe:  C.S. Lewis and the Chronicles
of Narnia,  which  should  benefit from the late  November  release of the movie
version of the classic book.

During the  quarter,  Wiley  signed an  agreement  with  MSN.com to license  the
Frommer's  database,  as well as content  from many  Frommer's  titles,  for the
travel pages on MSN.com. The Company also reached agreements with TaxAct.com for
content from J.K. Lasser tax titles and  Lifescan.com  for three titles,  Maggie
Powers/The ADA Guide to Eating Right with Diabetes; Joseph Juliano/When Diabetes
Complicates  Your Life; and Linn Goldberg and Diane L. Elliot/The  Healing Power
of Exercise.

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

Wiley's  U.S. STM  business  recorded  strong  second  quarter and  year-to-date
results  with  revenue  up 6% over the  prior  year  periods.  Subscription  and
non-subscription  journal revenue, such as journal backfiles,  advertising,  and
the sale of databases,  contributed  to the  year-on-year  growth.  The STM book
program continues to perform well against a strong performance last year. Direct
contribution to profit for the second quarter and first half of fiscal year 2006
increased 10%, reflecting the positive effect of higher non-subscription journal
revenue and lower journal printing costs.

New and renewed  Enhanced  Access  Licenses were signed by customers  around the
world who  continue  to take  advantage  of Wiley  InterScience's  wide range of
access options,  which is reflected in the continuing growth in usage. Full-text
accesses  to Wiley  InterScience  during the first six months of the fiscal year
increased 68% over the same period in the previous year.

During the second quarter, Wiley completed its acquisition of InfoPOEM,  Inc., a
leading provider of  evidence-based  medicine (EBM) content and web-based search
tools.  InfoPOEM delivers daily email summaries of medical evidence and provides
a web-based  software  tool,  called  InfoRetriever,  that enables access to EBM
resources  at the  clinical  point-of-care  via desktop  computers  and personal
digital assistants.  The acronym POEM stands for "Patient-Oriented Evidence that
Matters."  POEMs  are  selected  from  over 100  leading  peer-reviewed  medical
journals.


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

Revenue of Wiley's U.S. Higher Education business increased 3% during the second
quarter  and 1% for the first half of the year.  The second  quarter  growth was
driven by solid sales of science, business, mathematics, and engineering titles,
partially  offset by softness in social science.  Direct  contribution to profit
declined  6% for the  quarter,  but  increased  1% for the  six-month  period as
compared to prior year. The second quarter  decline was mainly due to the timing
of costs related to the frontlist.

Sales were driven by notable  titles,  such as Gerard J.  Tortora and Bernard H.
Derrickson/Principles  of  Anatomy  and  Physiology,   11th  edition;  Jerry  J.
Weygandt,  Donald E. Kieso, and Paul D. Kimmel/Financial  Accounting with Annual
Report, 5th edition; and Deborah Hughes-Hallet/Calculus, 4th edition.

WileyPLUS (formerly eGrade Plus) continues to gain momentum as more students and
professors are introduced to this integrated suite of resources organized in one
easy-to-use website around teaching and learning activities.  Now available with
approximately  100 titles,  WileyPLUS  allows  instructors  to customize  course
content,  create class presentations,  assign homework and quizzes for automatic
grading,  and track student progress.  More than 130,000 units of WileyPLUS have
been sold this semester,  representing a 170% increase over the same period last
year.  Sales of WileyPLUS  are deferred  with the majority of the revenue  being
recognized over the course of the second half of this fiscal year. Excluding the
impact of the deferral,  Higher  Education  revenue would have  increased in the
quarter and for the six months to 4% and 3%, respectively.

Europe
- ------

Wiley  Europe's  second  quarter  revenue  was up 13% over  prior  year,  or 14%
excluding  foreign  currency  effects.  For the  first  six  months of the year,
revenue increased 10% including and excluding  foreign currency effects.  Growth
in P/T and STM drove the solid gains. Excluding foreign currency effects, direct
contribution to profit for the second quarter and six-month period improved over
the prior  year by 18% and 9%,  respectively.  Revenue  growth and  product  mix
contributed  to  the  improvement.

The success of Andrew  Heron and Edmund  James/SuDoku  For Dummies in Europe and
the U.S.  contributed to the revenue growth.  Sales of The Cochrane  Collection,
which is now fully available through Wiley InterScience,  were strong throughout
Wiley  Europe's  markets.

Other  highlights of Wiley  Europe's  second quarter  included the  simultaneous
publication of English and German language versions of the lavishly  illustrated
Enduring Passion:  The Story of the Mercedes Benz Brand by Leslie  Butterfield ,
with  a   significant   promotional   buy-back  from  Daimler   Chrysler.   Tony
Levene/Paying  Less Tax  2005/2006 For Dummies was the U.K.'s  best-selling  tax
guide in September.


Wiley  Europe  completed  the  acquisition  of four  journals  during the second
quarter.  Three titles were acquired  from Leaf Coppin  Publishing - Lubrication
Science,  Journal of  Synthetic  Lubrication,  and  TriboTest,  which expand the
Company's  presence in the field of tribology and  complements  the book program
acquired last year from Professional  Engineering  Publishing.  The Company also
acquired the  International  Journal of Medical  Robotics and Computer  Assisted
Surgery from Robotics Publications to enhance its portfolio in surgery.

Asia, Australia,  and Canada
- ----------------------------

Wiley's  revenue  in Asia,  Australia,  and  Canada was up 12% during the second
quarter,  or 7% excluding foreign currency  effects.  STM and P/T growth in Asia
and technology books in Canada drove the improvement.  For the first half of the
year,  revenue  increased  8%,  or 3%  excluding  foreign  currency  translation
effects.  Excluding foreign currency effects,  direct contribution to profit for
the second quarter and six-month period declined from the prior year, mainly due
to product mix and higher planned marketing and sales costs.

In Asia, all of Wiley's  businesses  contributed  to the strong revenue  growth,
particularly in India, Taiwan, Japan,  Singapore,  and China. STM books continue
to build on the  momentum  gained  over the past year,  with  growth  across all
product lines.  Second quarter  results in Australia were affected by a delay of
sales in higher education and secondary school markets.  The peak selling period
for  education in Australia  begins in the second half of the  Company's  fiscal
year.  Wiley Canada's  performance  during the second  quarter was  encouraging.



Conference Call
- ---------------

Wiley will hold a conference call today,  Wednesday,  December 7, 2005, at 10:30
a.m.  (EST) to discuss its  financial  results for the second  quarter of fiscal
year 2006. 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) 310-1961

International callers may participate by dialing:  (719) 457-2692

A replay  of the call will be  available  from  1:30  p.m.  (EST) on  Wednesday,
December 7 through  midnight  (EST) on Tuesday,  December  13, by dialing  (888)
203-1112 or (719) 457-0820 and entering Passcode 5854339.

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.


"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.

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.



                             JOHN WILEY & SONS, INC.
                              SUMMARY OF OPERATIONS
                   FOR THE SECOND QUARTER AND SIX MONTHS ENDED
                            OCTOBER 31, 2005 AND 2004
                    (in thousands, except per share amounts)

                                                           Second Quarter Ended                   Six Months Ended
ADJUSTED                                                        October 31,                           October 31,
- --------                                             ----------------------------------   -----------------------------------
                                                       2005        2004        % Change     2005         2004       % Change
                                                     -------     -------       --------   -------      -------      --------
                                                                                                     
Revenue                                          $   262,683     247,050          6%      499,432      473,989          5%

Costs and Expenses
     Cost of Sales                                    86,589      85,247          2%      163,410      160,476          2%
     Operating and Administrative Expenses           129,573     119,168          9%      254,279      237,602          7%
     Amortization of Intangibles                       3,050       2,511         21%        6,116        5,010         22%
                                                     -------     -------                  -------      -------
     Total Costs and Expenses                        219,212     206,926          6%      423,805      403,088          5%
                                                     -------     -------                  -------      -------

Operating Income                                      43,471      40,124          8%       75,627       70,901          7%
     Operating Margin                                  16.5%       16.2%                    15.1%        15.0%

Interest Expense and Other, Net                        2,323       1,560                    3,831        2,747
                                                     -------     -------                  -------      -------

Income Before Taxes                                   41,148      38,564          7%       71,796       68,154          5%

Adjusted Provision for Income Taxes                   14,144      12,105                   24,411       21,811
                                                     -------     -------                  -------      -------

Adjusted Net Income                              $    27,004      26,459          2%       47,385       46,343          2%
                                                     =======     =======                  =======      =======


Adjusted Income Per Share
     Diluted                                     $      0.45        0.42          7%         0.78         0.74          5%
     Basic                                       $      0.46        0.43                     0.81         0.76



Reconciliation of Non-GAAP Adjusted Financial Disclosure
- --------------------------------------------------------

Adjusted Net Income                              $    27,004      26,459                   47,385       46,343
Tax Benefit (A)                                            -           -                    7,476            -
                                                     -------     -------                  -------      -------
     Net Income - as Reported                    $    27,004      26,459          2%       54,861       46,343         18%
                                                     =======     =======                  =======      =======

Adjusted Income Per Share - Diluted              $      0.45        0.42                     0.78         0.74
Tax Benefit (A)                                            -           -                     0.12            -

     Income Per Share - Diluted as Reported      $      0.45        0.42          7%         0.91         0.74         23%
                                                     =======     =======                  =======      =======
Average Shares
     Diluted                                          60,497      62,548                   60,568       62,731
     Basic                                            58,578      61,054                   58,746       61,240


(A)  The  Adjusted  amounts  above  exclude $7.5  million,  or $.012 per diluted
     share,  of tax  benefits  associated  with the  reversal  of a tax  accrual
     recorded on the repatriation of dividends from European subsidiaries in the
     fourth  quarter  of fiscal  year 2005.  On May 10,  2005,  the US  Internal
     Revenue  Service  issued  Notice  2005-38.  The notice  provided  for a tax
     benefit  that  fully  offset  the tax  accrued  by the  Company  on foreign
     dividends  in the fourth  quarter  of fiscal  year 2005.  The  current  tax
     benefit and the corresponding fourth quarter tax accrual had no cash impact
     on the Company.

     The Company's management evaluates operating  performance excluding unusual
     and/or  nonrecurring  events.  The Company  believes  excluding such events
     provides a more effective and comparable measure of performance.  Since the
     adjusted amounts are not measures  calculated in accordance with GAAP, they
     should not be considered as a substitute for other GAAP measures, including
     net  income and  earnings  per  share,  as  reported,  as an  indicator  of
     operating performance.





                             JOHN WILEY & SONS, INC.
                                 SEGMENT RESULTS
                   FOR THE SECOND QUARTER AND SIX MONTHS ENDED
                            OCTOBER 31, 2005 AND 2004
                    (in thousands, except per share amounts)


                                                    Second Quarter Ended                      Six Months Ended
                                                         October 31,                             October 31,
                                            ------------------------------------   ---------------------------------------
                                               2005         2004        % Change      2005          2004         % Change
                                            ---------     --------      --------   ----------     --------       ---------
                                                                                                 
Revenue
- ----------------------------------------
US Segment
     Professional/Trade                  $   94,943        89,089           7%       173,459      164,997           5%
     Scientific, Technical and Medical       49,355        46,696           6%        98,108       92,902           6%
     Higher Education                        41,800        40,675           3%        87,342       86,150           1%
                                            ---------     --------                 ----------     --------
Total US                                    186,098       176,460           5%       358,909      344,049           4%
European Segment                             76,782        67,725          13%       139,908      127,248          10%
Asia, Australia & Canada Segment             30,179        26,932          12%        54,335       50,398           8%
Intersegment Sales Eliminations             (30,376)      (24,067)         26%       (53,720)     (47,706)         13%
                                            ---------     --------                 ----------     --------
Total Revenue                            $  262,683       247,050           6%       499,432      473,989           5%
                                            =========     ========                 ==========     ========

Direct Contribution to Profit
- ----------------------------------------
US Segment
     Professional/Trade                  $   25,561        26,155          -2%        44,403       41,706           6%
     Scientific, Technical and Medical       23,472        21,397          10%        48,017       43,666          10%
     Higher Education                        11,701        12,392          -6%        28,720       28,443           1%
                                            ---------     -------                  ----------     --------
Total US                                     60,734        59,944           1%       121,140      113,815           6%
European Segment                             25,265        21,814          16%        43,892       40,508           8%
Asia, Australia & Canada Segment              5,949         5,813           2%         9,200        9,004           2%
                                            ---------     --------                 ----------     --------
Total Direct Contribution to Profit          91,948        87,571           5%       174,232      163,327           7%


Shared Services and Administrative Costs
- ----------------------------------------
      Distribution                          (12,606)      (12,019)          5%       (24,454)     (23,758)          3%
      Information Technology & Development  (15,189)      (12,963)         17%       (30,241)     (25,232)         20%
      Finance                                (7,749)       (7,901)         -2%       (15,609)     (15,240)          2%
      Other Administration                  (12,933)      (14,564)        -11%       (28,301)     (28,196)          0%
                                            ---------     --------                 ----------     ---------
Total Shared Services and Admin. Costs      (48,477)      (47,447)          2%       (98,605)     (92,426)          7%

Operating Income                         $   43,471        40,124                     75,627       70,901
                                            =========     ========                 ==========     =========





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

                                                                                           October 31,
                                                                                   ---------------------------        April 30,
                                                                                       2005            2004             2005
                                                                                   -----------     -----------      -----------
                                                                                                               
Current Assets
       Cash & cash equivalents                                            $           17,564          18,359           89,401
       Marketable securities                                                           -                -              10,000
       Accounts receivable                                                           161,553         142,066          137,787
       Inventories                                                                    87,329          77,672           83,372
       Deferred income tax benefit                                                     5,921          12,320            5,921
       Other current assets                                                           11,360          11,638           12,437
                                                                                   -----------     -----------      -----------
       Total Current Assets                                                          283,727          262,055          338,918
Product Development Assets                                                            63,148           59,231           61,511
Property, Equipment and Technology                                                   104,897          114,758          115,383
Intangible Assets                                                                    303,416          280,736          291,041
Goodwill                                                                             196,938          195,354          195,563
Deferred Income Tax Benefit                                                            4,359            7,588            4,285
Other Assets                                                                          27,231           21,917           25,868
                                                                                   -----------     -----------      -----------
       Total Assets                                                                  983,716          941,639        1,032,569
                                                                                   ===========     ===========      ===========

Current Liabilities
       Accounts and royalties payable                                                95,901           71,056           70,958
       Deferred subscription revenues                                                56,416           50,103          142,766
       Accrued income taxes                                                          31,334           30,352           36,376
       Other accrued liabilities                                                     70,369           69,405           91,211
                                                                                   -----------     -----------      -----------
       Total Current Liabilities                                                    254,020          220,916          341,311
Long-Term Debt                                                                      232,190          200,000          196,214
Accrued Pension Liability                                                            65,160           52,171           62,116
Other Long-Term Liabilities                                                          35,565           31,250           34,652
Deferred Income Taxes                                                                 3,895            2,628            1,702
Shareholders' Equity                                                                392,886          434,674          396,574
                                                                                   -----------     -----------      -----------
       Total Liabilities & Shareholder's Equity                            $        983,716          941,639        1,032,569
                                                                                   ===========     ===========      ===========



                           STATEMENT OF FREE CASH FLOW

                                                                                   Six Months Ended
                                                                                      October 31,
                                                                           --------------------------------
                                                                                2005              2004
                                                                           -------------     --------------
                                                                                            
Operating Activities:
       Net income                                                        $     54,861            46,343
       Amortization of intangibles                                              6,116             5,010
       Amortization of composition costs                                       17,346            16,569
       Depreciation of property, equipment and technology                      16,367            15,123
       Tax benefit on foreign dividend repatriation                            (7,476)                -
       Non-cash charges and other                                              30,713            28,850
       Change in deferred subscription revenue                                (86,973)          (77,965)
       Net change in operating assets and liabilities                         (24,360)          (14,151)
                                                                           -------------     --------------
              Cash Provided by Operating Activities                             6,594            19,779


Investments in organic growth:
       Additions to product development assets                                (33,371)          (28,255)
       Additions to property, equipment and technology                         (9,018)          (10,984)
                                                                           -------------     --------------
               Free Cash Flow                                                 (35,795)          (19,460)


Other Investing and Financing Activities:
       Acquisitions, net of cash                                              (24,562)           (7,662)
       Sale of marketable securities                                           10,000                 -
       Borrowings of long-term debt                                            39,842                 -
       Purchase of treasury shares                                            (54,896)          (30,657)
       Cash dividends                                                         (10,686)           (9,103)
       Proceeds from issuance of stock on option exercises and other            4,595             2,853

Effects of Exchange Rate Changes on Cash                                         (335)              361
                                                                           -------------     --------------

Decrease in Cash and Cash Equivalents for Period                         $    (71,837)          (63,668)
                                                                           =============     ==============


                                   SIGNATURES
                                   ----------

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
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





                                     Dated:    December 7, 2005