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, 2006      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 [ ]


Check whether the registrant is an  accelerated  filer (as defined in Rule 12b-2
of the Exchange Act). YES [X] NO [ ]


Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). YES [ ] NO [X]


The number of shares  outstanding of each of the Registrant's  classes of common
stock as of February 28, 2006 were:

                    Class A, par value $1.00 - 46,857,955
                    Class B, par value $1.00 - 10,671,743



                  This is the first page of a 30-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, 2006 and 2005, and April 30, 2005...........................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the three and nine months ended January 31, 2006 and 2005.................................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the nine months ended January 31, 2006 and 2005...........................................5

           Notes to Unaudited Condensed Consolidated Financial Statements................................6-14

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations..........................................................15

Item 3.    Quantitative and Qualitative Disclosures About Market Risk......................................24

Item 4.    Controls and Procedures.........................................................................25

PART II  - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K................................................................25

SIGNATURES AND CERTIFICATIONS...........................................................................26-28

EXHIBITS................................................................................................29-30



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



                                                                                     (UNAUDITED)
                                                                                     January 31,                      April 30,
                                                                        ---------------------------------------   ----------------
                                                                                2006                2005                2005
                                                                        -----------------   -------------------   ----------------
                                                                                                                

Assets
Current Assets
     Cash and cash equivalents                                       $          75,301             125,841      $       89,401
     Marketable securities                                                         -                14,000              10,000
     Accounts receivable                                                       177,118             166,588             137,787
     Inventories                                                                88,318              78,133              83,372
     Deferred income tax benefits                                                9,815               9,909               5,921
     Prepaids and other                                                         12,670              13,597              12,437
                                                                        -----------------   -------------------   ----------------
          Total Current Assets                                                 363,222             408,068             338,918

Product Development Assets                                                      63,402              59,755              61,511
Property, Equipment and Technology                                             102,594             115,083             115,383
Intangible Assets                                                              304,541             285,337             291,041
Goodwill                                                                       197,380             195,034             195,563
Deferred Income Tax Benefits                                                     5,356               7,772               4,285
Other Assets                                                                    27,351              22,679              25,868
                                                                        -----------------   -------------------   ----------------
          Total Assets                                               $       1,063,846           1,093,728      $    1,032,569
                                                                        =================   ===================   ================
Liabilities & Shareholders' Equity
Current Liabilities
     Accounts and royalties payable                                  $          99,449              91,996      $       70,958
     Deferred subscription revenue                                             150,614             143,510             142,766
     Accrued income taxes                                                       31,140              42,329              36,376
     Accrued pension liability                                                   6,609               5,159               6,229
     Other accrued liabilities                                                  66,912              69,952              84,982
                                                                        -----------------   -------------------   ----------------
          Total Current Liabilities                                            354,724             352,946             341,311

Long-Term Debt                                                                 190,000             200,000             196,214

Accrued Pension Liability                                                       67,614              53,919              62,116
Other Long-Term Liabilities                                                     35,291              32,940              34,652
Deferred Income Taxes                                                           10,057                 106               1,702

Shareholders' Equity
     Class A & Class B common stock                                             83,191              83,190              83,191
     Additional paid-in-capital                                                 65,193              53,205              55,478
     Retained earnings                                                         587,189             506,980             507,249
     Accumulated other comprehensive (loss)/gain                                  (517)             11,822               1,982
     Unearned deferred compensation                                             (3,851)             (3,069)             (3,074)
     Treasury stock                                                           (325,045)           (198,311)           (248,252)
                                                                        -----------------   -------------------   ----------------
          Total Shareholders' Equity                                           406,160             453,817             396,574
                                                                        -----------------   -------------------   ----------------
          Total Liabilities & Shareholders' Equity                   $       1,063,846           1,093,728     $     1,032,569
                                                                        =================   ===================   ================


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


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



                                                                  Three Months                                Nine Months
                                                                Ended January 31,                          Ended January 31,
                                                     -------------------------------------       -----------------------------------
                                                           2006                2005                    2006              2005
                                                     -----------------    ----------------       -----------------  ----------------
                                                                                                              

Revenue                                           $       278,189             258,428         $       777,621           732,417

Costs and Expenses
    Cost of sales                                          91,207              85,708                 254,617           246,184
    Operating and administrative expenses                 129,007             119,630                 383,286           357,232
    Amortization of intangibles                             3,874               2,665                   9,990             7,675
                                                     -----------------    ----------------       -----------------  ----------------
    Total Costs and Expenses                              224,088             208,003                 647,893           611,091
                                                     -----------------    ----------------       -----------------  ----------------

Operating Income                                           54,101              50,425                 129,728           121,326

    Interest Income and Other, net                            293                 180                     689               281
    Interest Expense                                       (3,700)             (2,154)                 (7,927)           (5,002)
                                                     -----------------    ----------------       -----------------  ----------------
Net Interest Expense and Other                             (3,407)             (1,974)                 (7,238)           (4,721)
                                                     -----------------    ----------------       -----------------  ----------------

Income Before Taxes                                        50,694              48,451                 122,490           116,605
Provision For Income Taxes                                  9,745              15,660                  26,680            37,471
                                                     -----------------    ----------------       -----------------  ----------------
Net Income                                        $        40,949              32,791         $        95,810            79,134
                                                     =================    ================       =================  ================

Income Per Share
    Diluted                                       $         0.69                0.53          $         1.59              1.27
    Basic                                         $         0.71                0.54          $         1.64              1.30

Cash Dividends Per Share
    Class A Common                                $         0.09                0.08          $         0.27              0.23
    Class B Common                                $         0.09                0.08          $         0.27              0.23

Average Shares
    Diluted                                                59,459              62,064                  60,187           62,539
    Basic                                                  57,711              60,513                  58,400           60,998



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,
                                                                             -----------------------------------
                                                                                     2006               2005
                                                                             -----------------  ----------------
                                                                                                   

Operating Activities
- --------------------
Net income                                                                 $         95,810     $       79,134
Adjustments to reconcile net income to cash provided by (used for)
operating activities
  Amortization of intangibles                                                         9,990              7,675
  Amortization of composition costs                                                  26,688             25,590
  Depreciation of property, equipment and technology                                 24,301             23,084
  Non-cash charges & other                                                           53,409             43,520
  Non-cash tax benefits                                                             (14,252)               -
  Change in deferred subscription revenue                                             7,008             14,722
  Net change in operating assets and liabilities, excluding acquisitions            (35,550)            (4,890)
                                                                             -----------------    ----------------
    Cash Provided by Operating Activities                                           167,404            188,835
                                                                             -----------------    ----------------

Investing Activities
- --------------------
  Additions to product development assets                                           (52,156)           (45,285)
  Additions to property, equipment and technology                                   (14,084)           (17,948)
  Acquisitions, net of cash acquired                                                (29,055)           (13,697)
  Sales (Purchase) of marketable securities                                          10,000            (14,000)
                                                                             -----------------    ----------------
  Cash Used for Investing Activities                                                (85,295)           (90,930)
                                                                             -----------------    ----------------

Financing Activities
- --------------------
  Repayments of long-term debt                                                     (282,809)               -
  Borrowings of long-term debt                                                      279,842                -
  Purchase of treasury stock                                                        (82,549)           (45,416)
  Cash dividends                                                                    (15,870)           (13,687)
  Proceeds from exercise of stock options and other                                   5,460              3,922
                                                                             -----------------    ----------------
    Cash Used for Financing Activities                                              (95,926)           (55,181)
                                                                             -----------------    ----------------
Effects of Exchange Rate Changes on Cash                                               (283)             1,090
                                                                             -----------------    ----------------

Cash and Cash Equivalents
  Increase (Decrease) for Period                                                    (14,100)            43,814
  Balance at Beginning of Period                                                     89,401             82,027
                                                                             -----------------    ----------------
  Balance at End of Period                                               $           75,301     $      125,841
                                                                             =================    ================

Supplemental Information
  Businesses/Rights Acquired:
  Fair value of assets acquired                                          $           35,364     $       13,697
  Liabilities assumed                                                                (6,309)               -
                                                                             -----------------    ----------------
  Cash Paid for Businesses/Rights Acquired                               $           29,055     $       13,697
                                                                             =================    ================

Cash Paid During the Period for:
  Interest                                                               $            4,487     $        3,725
  Income taxes                                                           $           24,814     $       10,066


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.   Basis of Presentation
     ---------------------

     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, 2006 and 2005, and results
     of  operations  and cash flows for the three and nine month  periods  ended
     January 31, 2006 and 2005. The results for the three months and nine months
     ended  January  31,  2006 are not  necessarily  indicative  of the  results
     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, 2005.


     The preparation of financial  statements in conformity with U.S.  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.



2.   Recent Accounting Standards
     ---------------------------

     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 will
     be adopted by the  Company in the first  quarter of fiscal  year 2007.  The
     Company  currently  discloses the pro forma effect of SFAS 123 in the notes
     to these financial statements. The impact of SFAS 123R adoption has not yet
     been  quantified  but is expected to  approximate  the pro forma  effect as
     disclosed in the notes to the financial statements.



3.   Stock-Based Compensation
     ------------------------

     Stock options and  restricted  stock grants are accounted for in accordance
     with  Accounting  Principles  Board Opinion No. 25,  "Accounting  for Stock
     Issued to Employees,"  and the  disclosure-only  provisions of Statement of
     Financial  Accounting Standards (SFAS) No. 123, "Accounting for Stock-Based
     Compensation,"  as amended by SFAS No.  148,  "Accounting  for  Stock-Based
     Compensation  -  Transition  and  Disclosure."  Accordingly,   the  Company
     recognizes no compensation  expense for fixed stock option grants since the
     exercise  price is equal to the fair  value of the shares at date of grant.
     For  restricted  stock grants,  compensation  cost is generally  recognized
     ratably over the vesting period based on the fair value of shares.


Pro forma information under SFAS No. 123 and SFAS No. 148
- ---------------------------------------------------------

The per share value of options  granted in connection  with the Company's  stock
option plans during the following  periods are estimated using the Black Scholes
option pricing model with the following weighted average assumptions:




                                                         For the Three and Nine
                                                        Months Ending January 31,
                                             ----------------------------------------
                                                    2006                   2005
                                             -----------------      -----------------
                                                                      
Expected life of options (years)                    8.0                     8.1
Risk-free interest rate                             3.9%                    4.5%
Volatility                                         27.1%                   26.2%
Dividend yield                                      0.9%                    0.9%
Per share fair value of options granted           $13.61                  $11.00




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)                         2006                 2005                2006               2005
                                                        -----------------     ---------------     --------------     ---------------
                                                                                                                

Net income as reported                                        $40,949              $32,791             $95,810            $79,134
Stock-based compensation, net of tax, included
in the determination of net income as reported -

   Restricted stock plans                                         653                  962               2,483              2,481

   Director stock plan                                             50                   14                 246                 43

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                   (2,225)              (2,295)             (7,295)            (6,550)

                                                        -----------------     ---------------     --------------     ---------------
Pro forma net income                                          $39,427              $31,472             $91,244            $75,108
                                                        =================     ===============     ==============     ===============


Reported earnings per share

   Diluted                                                     $0.69                $0.53               $1.59              $1.27

   Basic                                                       $0.71                $0.54               $1.64              $1.30

Pro forma earnings per share

   Diluted                                                     $0.66                $0.51               $1.52              $1.20

   Basic                                                       $0.68                $0.52               $1.56              $1.23



In accordance with current  accounting  requirements,  the Company discloses pro
forma  compensation  expense  reflecting stock options granted to all employees,
including  near-retirement and retirement-eligible  employees. The fair value of
these  stock  based  awards are  amortized  to expense  over the normal  vesting
period.  Upon the  adoption  of SFAS 123R,  in the first  quarter of fiscal year
2007,  compensation expense will be recognized over the requisite service period
to achieve vesting for awards granted to  retirement-eligible  employees,  which
may be shorter than the normal  vesting  period.  If the Company had  previously
been computing pro forma compensation expense over the shorter requisite service
period for stock options granted to retirement-eligible employees, the effect on
pro forma  earnings per share,  for all periods  presented,  would not have been
significant.






4.   Comprehensive Income
     --------------------

Comprehensive income was as follows (in thousands):
                                                          For the Three Months Ending                For the Nine Months Ending
                                                                   January 31,                               January 31,
                                                      ------------------------------------        ----------------------------------
                                                            2006                 2005                   2006               2005
                                                      ----------------     ---------------        ---------------    ---------------
                                                                                                                
Net income                                                $40,949              $32,791                 $95,810            $79,134
Change in other comprehensive income, net of taxes:
Foreign currency translation adjustment                     1,618                4,161                  (2,499)             9,625
                                                      ----------------     ---------------        ---------------    ---------------
Comprehensive income                                      $42,567              $36,952                 $93,311            $88,759
                                                      ================     ===============        ===============    ===============





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


                                                                             Three Months Ended January 31, 2006
                                                                       -----------------------------------------------------
                                                                        Beginning           Change for            Ending
                                                                         Balance             Period              Balance
                                                                       -------------     ---------------      --------------
                                                                                                          
Foreign currency translation adjustment                                  $24,414               1,618              26,032
Minimum pension liability, net of tax                                    (26,549)                -               (26,549)
                                                                       -------------     ---------------      --------------
Total                                                                    $(2,135)              1,618                (517)
                                                                       =============     ===============      ==============

                                                                                 Nine Months Ended January 31, 2006
                                                                       -------------------------------------------------------
                                                                        Beginning           Change for            Ending
                                                                         Balance             Period              Balance
                                                                       -------------     ---------------      --------------
Foreign currency translation adjustment                                  $28,531              (2,499)             26,032
Minimum pension liability, net of tax                                    (26,549)                -               (26,549)
                                                                       -------------     ---------------      --------------
Total                                                                     $1,982              (2,499)               (517)
                                                                       =============     ===============      ==============



5.   Weighted Average Shares for Earnings Per Share
     ---------------------------------------------

A  reconciliation  of the  shares  used in the  computation  of income per share
follows (in thousands):


                                                             For the Three Months Ending                  For the Nine Months Ending
                                                                     January 31,                                  January 31,
                                                            --------------------------------         -------------------------------
                                                                 2006               2005                  2006              2005
                                                            ------------      --------------         ------------     --------------
                                                                                                                 

Weighted average shares outstanding                              58,057             60,819                58,719            61,285
Less:  Unearned deferred compensation shares                      (346)               (306)                 (319)             (287)
                                                            -------------     --------------         ------------     --------------
Shares used for basic income per share                           57,711             60,513                58,400            60,998
Dilutive effect of stock options and other stock awards           1,748              1,551                 1,787             1,541
                                                            -------------     --------------         ------------     --------------
Shares used for diluted income per share                         59,459             62,064                60,187            62,539
                                                            =============     ==============         ============     ==============




For the three months ended January 31, 2006 and 2005,  options to purchase Class
A Common Stock of 1,005,000 and zero  respectively,  have been excluded from the
shares used for diluted  income per share,  as their  inclusion  would have been
anti-dilutive.  For the nine months ended January 31, 2006 and 2005, 830,000 and
zero shares, respectively, have been excluded due to the anti-dilutive impact.



6.   Inventories
     -----------



                                                                                                            As of
                                                                       As of January 31,                  April 30,
                                                             -----------------------------------      ---------------
                                                                  2006                 2005                 2005
                                                             ---------------      --------------      ---------------
                                                                                                    

     Finished goods                                              $75,054              $66,621              $72,931
     Work-in-process                                               7,620                7,070                6,743
     Paper, cloth and other                                        8,274                7,242                6,028
                                                             ---------------      --------------      ---------------
                                                                  90,948               80,933               85,702
     LIFO reserve                                                 (2,630)              (2,800)              (2,330)
                                                             ---------------      --------------      ---------------
        Total inventories                                        $88,318              $78,133              $83,372
                                                             ===============      ==============      ===============




7.   Acquisitions
     ------------

     Fiscal Year 2006:
     During the first nine  months of fiscal  year 2006,  the  Company  acquired
     certain businesses,  assets and rights for $29.1 million, including related
     acquisition costs plus liabilities assumed.  Approximately $25.1 million of
     brands,  trademarks  and  acquired  publishing  rights and $3.8  million of
     goodwill  were  recorded  in the  aggregate.  The  aggregate  effect of the
     business  acquisitions  did not have a  material  impact  on the  Company's
     results of  operations.  The brands,  trademarks  and  acquired  publishing
     rights will be amortized over a weighted average period of approximately 10
     years. The acquisitions consisted primarily of the following:


     On May 31, 2005,  Wiley acquired  substantially  all the assets of a global
     publisher  of  computer  books and  software,  specializing  in IT business
     certification  materials. The acquisition cost has been primarily allocated
     to branded trademarks and the net tangible assets acquired, which consisted
     primarily of accounts receivable,  inventory,  accrued royalties,  accounts
     payable and other accrued  liabilities.  The branded  trademarks  are being
     amortized  over  a  10-year  period.  The  Company  is in  the  process  of
     completing valuations necessary to finalize the purchase price allocation.


     On  July  11,  2005,  the  Company  acquired  the  rights  to a  newsletter
     publishing  division of a leading  publisher of mental health and addiction
     information.  The  majority  of the  acquisition  is  recorded  as acquired
     publication rights and is amortized over a 10-year period.


     On  October  6,  2005,   the  Company   acquired  a  leading   provider  of
     evidence-based medicine content and web-based search tools. The acquisition
     cost  has  been  primarily  allocated  to  goodwill,  trademarks,  customer
     relationships  and  the  net  tangible  assets  acquired,  which  consisted
     primarily  of  accounts  receivable,   capitalized  software  and  deferred
     subscription  revenues. The trademarks and customer relationships are being
     amortized  over  a  10-year  period.  The  Company  is in  the  process  of
     completing valuations necessary to finalize the purchase price allocation.


     On  November  7, 2005,  the  Company  acquired  the  rights to the  journal
     Dialysis  &   Transplantation,   a  provider   of   nephrology   and  renal
     transplantation  information  to  nephrologists,  surgeons,  internists and
     other  physicians  and  healthcare  professionals.   The  majority  of  the
     acquisition  is  recorded  as  acquired  publication  rights  and is  being
     amortized over a 10-year period.


     Fiscal Year 2005:
     During the first nine  months of fiscal  year 2005,  the  Company  acquired
     certain  business  assets and rights for $13.7 million,  including  related
     acquisitions  costs plus  liabilities  assumed.  The acquisition  consisted
     primarily of the following:


     In the first quarter of fiscal year 2005, the Company  acquired the Journal
     of  Microscopy  and  Analysis,   a  controlled   circulation  journal,  for
     approximately  $5.4  million,  which is recorded  as  acquired  publication
     rights. The acquired  publication rights are being amortized over a 15-year
     period.


     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  acquired  publication  rights are being
     amortized over a 10-year period.


8.   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:


                                                                        For The Three Months Ended January 31,
                                               -------------------------------------------------------------------------------------
                                                                 2006                                          2005
                                               -----------------------------------------    ----------------------------------------
                                                                                    (thousands)
                                                                                                          
                                                                 Inter-                                     Inter-
                                                  External      segment                        External    segment
                                                 Customers       Sales          Total         Customers      Sales         Total
                                               -------------- ------------- ------------    ------------- ----------- --------------
     Revenue
     -------
     U.S. segments:
       Professional/Trade                           $89,246      11,931        101,177          $81,848      10,000        91,848
       Scientific, Technical, and Medical            46,847       3,078         49,925           40,995       2,238        43,233
       Higher Education                              38,402       7,954         46,356           38,242       6,952        45,194
     European segment                                64,383       8,487         72,870           60,789       5,655        66,444
     Asia, Australia & Canada                        39,311         445         39,756           36,554         372        36,926
     Eliminations                                       -       (31,895)       (31,895)             -       (25,217)      (25,217)
                                               -------------- ------------- ------------    ------------- ----------- --------------
     Total Revenue                                 $278,189         -          278,189         $258,428         -         258,428
                                               -------------- ------------- ------------    ------------- ----------- --------------
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
       Professional/Trade                                                      $32,606                                    $30,938
       Scientific, Technical, and Medical                                       20,839                                    18,635
       Higher Education                                                         14,935                                    15,220
     European segment                                                           22,506                                    20,339
     Asia, Australia & Canada                                                   12,261                                    12,251
                                                                            ------------                              --------------
     Total Direct Contribution to Profit                                       103,147                                    97,383

     Shared Services and Administrative Costs
     ----------------------------------------
       Distribution                                                            (11,960)                                  (11,550)
       Information technology                                                  (14,822)                                  (12,777)
       Finance                                                                  (7,173)                                   (9,119)
       Other administrative                                                    (15,091)                                  (13,512)
                                                                            ------------                              --------------
     Total Shared Services and Administrative Costs                            (49,046)                                  (46,958)
                                                                            ------------                              --------------
     Operating Income                                                          $54,101                                   $50,425
     ----------------                                                       ============                              ==============





                                                                        For The Nine Months Ended January 31,
                                                ------------------------------------------------------------------------------------
                                                                 2006                                          2005
                                                ----------------------------------------    ----------------------------------------
                                                                                     (thousands)
                                                                                                           
                                                   External   Inter-segment                  External    Inter-segment
                                                   Customers      Sales         Total        Customers       Sales         Total
                                                -------------- ------------ ------------   ------------- ------------- -------------
     Revenue
     -------
     U.S. segments:
       Professional/Trade                           $243,535    31,101       274,636         $229,959        26,886       256,845
       Scientific, Technical, and Medical            140,437     7,596       148,033          130,300         5,835       136,135
       Higher Education                              108,398    25,300       133,698          107,382        23,962       131,344
     European segment                                192,489    20,289       212,778          178,692        15,000       193,692
     Asia, Australia & Canada                         92,762     1,329        94,091           86,084         1,240        87,324
     Eliminations                                        -     (85,615)      (85,615)             -         (72,923)      (72,923)
                                                ------------   ------------ ------------   ------------- ------------- -------------
     Total Revenue                                   $777,621       -         777,621         $732,417           -         732,417
                                                -------------  ------------ ------------   ------------- ------------- -------------
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
       Professional/Trade                                                     $77,009                                      $72,644
       Scientific, Technical, and Medical                                      68,856                                       62,301
       Higher Education                                                        43,655                                       43,663
     European segment                                                          66,398                                       60,847
     Asia, Australia & Canada                                                  21,461                                       21,255
                                                                            ------------                                 -----------
     Total Direct Contribution to Profit
                                                                              277,379                                      260,710
     Shared Services and Administrative Costs
     ----------------------------------------
       Distribution                                                           (36,414)                                     (35,308)
       Information technology                                                 (45,063)                                     (38,009)
       Finance                                                                (22,782)                                     (24,359)
       Other administration                                                   (43,392)                                     (41,708)
                                                                            ------------                                 -----------
     Total Shared Services and Administrative Costs                          (147,651)                                    (139,384)
                                                                            ------------                                 -----------
     Operating Income                                                        $129,728                                     $121,326
     ----------------                                                       ============                                 ===========




9.   Intangible Assets
     -----------------

     Intangible assets consist of the following (in thousands):
                                                                                  As of January 31,                    As of
                                                                                                                     April 30,
                                                                        -----------------------------------       ---------------
                                                                                2006                 2005               2005
                                                                          ----------------     --------------      ---------------
                                                                                                                
     Intangible assets not subject to amortization
     Branded trademarks                                                        $57,900              $57,900            $57,900
     Acquired publication rights                                               117,800              120,272            120,426
                                                                          ----------------     --------------      ---------------
     Total intangible assets not subject to amortization                       177,700              178,172            178,326

     Net intangible assets subject to amortization, principally
     acquired publication rights                                               128,841              107,165            112,715
                                                                          ----------------     --------------      ---------------
     Total                                                                    $304,541             $285,337           $291,041
                                                                          ================     ==============      ===============





10.  Marketable Securities
     ---------------------

     During  the third  quarter  of  fiscal  year  2005,  the  Company  acquired
     marketable  securities  for  approximately  $14.0  million.  The marketable
     securities  consisted entirely of shares of variable rate securities issued
     by closed-end  funds that invest in a  diversified  portfolio of government
     and corporate securities.  Generally, these securities do not have a stated
     maturity date and reset their  dividends  every 28 days.  These  securities
     were accounted for as  available-for-sale  in accordance  with SFAS No. 115
     "Accounting for Certain  Investments in Debt and Equity Securities." During
     the first  quarter of fiscal  year 2006,  the  Company  sold its  remaining
     marketable  securities  for  approximately  $10.0  million.  There  were no
     comparable investments at January 31, 2006.



11.  Income Taxes
     ------------

     The tax  provision for the third quarter of fiscal year 2006 includes a tax
     adjustment  of $6.8  million,  or $0.11 per  diluted  share,  related  to a
     favorable resolution of certain matters with tax authorities.


     The tax provision for the nine months ending January 31, 2006 also includes
     $7.5 million,  or $0.12 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 U.S. 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.
     Neither  the  current  tax  benefit  associated  with the $7.5  million tax
     accrual reversal, nor the corresponding fourth quarter fiscal year 2005 tax
     accrual had a cash impact on the Company.


     Excluding the tax benefits  described above, the effective tax rate for the
     nine months ending January 31, 2006 increased to 33.4% as compared to 32.1%
     for the nine months ending  January 31, 2005,  mainly due to lower U.S. and
     foreign tax benefits.




12.  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
                                                              Ending January 31,                      January 31,
                                                      -------------------------------          ----------------------------
     (Dollars in thousands)                               2006              2005                  2006             2005
                                                      -------------    --------------          -----------     ------------
                                                                                                        
     Service Cost                                         $2,642            $2,258                $8,245           $6,248
     Interest Cost                                         2,889             2,523                 8,707            7,896
     Expected Return of Plan Assets                       (2,732)           (2,145)               (8,253)          (6,679)
     Net Amortization of Prior Service Cost                  220               108                   465              387
     Recognized Net Actuarial Loss                           748               519                 2,394            1,457
                                                      -------------    --------------          -----------      -------------
        Net Pension Expense                               $3,767            $3,263               $11,558           $9,309
                                                      =============    ==============          ===========      =============


     Pension plan contributions were $4.8 million and $4.2 million for the
     nine months ended January 31, 2006 and 2005, respectively.



13.  Long-term Debt
     --------------

     On November 9, 2005, the Company entered into a new $300 million  revolving
     credit agreement with Bank of America as Administrative  Agent and 14 other
     lenders.  The interest  rate on the initial  borrowings  was equal to LIBOR
     plus  .37%.  The  Company  has the  option of  borrowing  at the  following
     floating  interest  rates:  (i) at a rate  based  on the  London  Interbank
     Offered Rate (LIBOR) plus an applicable  margin  ranging from .37% to .825%
     depending on the coverage ratio of debt to EBITDA; or (ii) at the higher of
     (a) the  Federal  Funds Rate plus 1/2 of 1% and (b) the rate of interest in
     effect  for such day as  publicly  announced  from  time to time by Bank of
     America  as its  prime  rate;  and  (iii)  LIBOR  plus or minus  an  amount
     determined  through a competitive  bidding  process among the lenders.  The
     maximum  amount  outstanding  at any time under  option  (iii) above cannot
     exceed $25  million.  In  addition,  the  Company  will pay a facility  fee
     ranging from .08% to .175% on the facility  depending on the coverage ratio
     of debt to EBITDA.  The Company has the option to request an increase of up
     to $100  million  in the size of the  facility  in  minimum  amounts of $25
     million.  The  credit  agreement  contains  certain  restrictive  covenants
     similar to those in the Company's  former credit  agreements  related to an
     interest  coverage  ratio,  funded debt levels,  and  restricted  payments,
     including  a limit on  dividends  paid and share  repurchases.  The  credit
     agreement  will  terminate on November 9, 2010.  At January 31, 2006,  $190
     million was outstanding under this agreement.


     Simultaneous with the execution of this agreement,  the Company  terminated
     its  previous  credit  agreement  with UBS AG and paid in full the  amounts
     outstanding under that agreement.  In connection with the early termination
     of the credit agreement, $0.5 million of unamortized organization fees were
     expensed in the third quarter of fiscal year 2006.



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


RESULTS OF OPERATIONS -


THIRD QUARTER ENDED JANUARY 31, 2006


Revenue for the third quarter of fiscal year 2006 of $278.2 million increased 8%
from $258.4 million in the prior year's third quarter. The third quarter revenue
increase was driven by year-on-year  growth in the global Scientific,  Technical
and Medical (STM) and Professional/Trade (P/T) businesses. U.S. Higher Education
revenue also increased compared with last year's third quarter.


Gross  profit  margin for the third  quarter was 67.2%  compared to 66.8% in the
prior year's  quarter,  primarily  due to higher  sales of global STM  products.
Operating  and  administrative  expenses  increased  8% over last  year's  third
quarter,  mainly due to  investments  in technology  to deliver  products to our
customers  and  increased  selling,  marketing  and  editorial  costs to support
revenue  growth,  partially  offset by lower  professional  fees associated with
Sarbanes-Oxley compliance.


Operating  income  advanced 7% to $54.1  million in the third  quarter of fiscal
year 2006  primarily due to increased  revenue.  Operating  margin for the third
quarter  was 19.4%  compared  with  19.5% in the prior  year.  Interest  expense
increased $1.5 million  primarily due to higher borrowing rates and the one-time
write-off of unamortized debt financing costs associated with the termination of
the Company's previous credit agreement.


Excluding a favorable tax adjustment  associated  with the resolution of certain
matters with tax  authorities,  the  effective tax rate for the third quarter of
fiscal year 2006 increased to 32.6% as compared to 32.3% in the third quarter of
fiscal year 2005.  Including  the tax  adjustment,  the reported  third  quarter
effective tax rate was 19.2%.


Earnings per diluted  share and net income for the third  quarter of fiscal year
2006 were $0.69 and $40.9  million,  respectively.  Excluding  the favorable tax
adjustment  further  discussed  below,  adjusted  earnings per diluted share and
adjusted  net income for the third  quarter of fiscal year 2006 rose 8% to $0.57
and 4% to $34.2 million, respectively.


Earnings per diluted  share  outpaced  growth in net income due to the accretive
effect of  treasury  stock  purchases.  During the third  quarter of fiscal year
2006, the Company  repurchased  approximately  708,400  million shares of common
stock at an average price of $39.04.


Non-GAAP  Financial  Measures:  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 adjusted net income and adjusted earnings per share are not a
measure  calculated  in  accordance  with GAAP, it 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.


Adjusted net income and adjusted  earnings per diluted share,  which exclude the
tax  benefit  associated  with  the  resolution  of  certain  matters  with  tax
authorities,  for the three  months  ended  January  31,  2006 and 2005,  are as
follows:




     Reconciliation of non-GAAP financial disclosure
     -----------------------------------------------


     Net Income (in millions)                                          2006              2005
     ------------------------                                    --------------    --------------
                                                                                    
     As Reported                                                      $40,949           $32,791
        Favorable resolution of tax matters                            (6,776)              -
                                                                 --------------    --------------
     Adjusted                                                         $34,173           $32,791
                                                                 ==============    ==============

     Earnings per Diluted Share
     --------------------------
     As Reported                                                       $0.69             $0.53
        Favorable resolution of tax matters                            (0.11)              -
     Adjusted                                                          $0.57             $0.53
                                                                 ==============     =============





SEGMENT RESULTS

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

Wiley's U.S. P/T revenue of $101.2  million for the third  quarter  advanced 10%
over the prior year, bolstered by a solid holiday season and strong performances
of its business,  technology,  and  architecture/engineering  categories.  P/T's
finance and leadership lists, as well as the Sybex technology titles it acquired
in May 2005,  helped to deliver  the  positive  results.  The Sybex  acquisition
contributed  approximately  $1.9  million to the revenue  growth.  Revenue  from
licensing and website advertising,  particularly  Frommers.com,  was very strong
during the  quarter.  Direct  contribution  margin  declined 150 basis points to
32.2% for the  quarter,  principally  due to product  mix,  specifically  higher
inventory provisions and higher-cost imported titles.


A number of titles published during the quarter  contributed to the performance.
Most notable was The Little Book That Beats the Market by Joel Greenblatt, which
published in November and was featured in The Wall Street Journal. This book has
earned a place on most of the major  bestseller  lists,  alongside  other  Wiley
titles such as SuDoku For  Dummies,  Volumes I and 2 by Andrew  Heron and Edmund
James;  Empire of Debt: The Rise of an Epic  Financial  Crisis by William Bonner
and Addison Wiggin; J.K. Lasser's Income Tax 2006; Investing For Dummies by Eric
Tyson: and Five  Dysfunctions of a Team by Patrick  Lencioni.  Lencioni's latest
book,  Silos,  Politics,  and Turf Wars, was  successfully  released  during the
quarter,  as was  Hedgehogging  by Barton Biggs,  the well known Morgan  Stanley
investment management chairman turned hedge fund entrepreneur.


Several   magazines   and   newspapers   cited   Wiley   cookbooks   in  holiday
best-of-the-year  round-ups,  including  Paula  Wolfert's  Cooking of  Southwest
France   (New   York   Times,   National   Public   Radio);   Lisa   Yockelson's
ChocolateChocolate (New York Times, Boston Globe); Elizabeth Karmel's Taming the
Flame:  Secrets for  Hot-and-Quick  Grilling and Low-and-Slow BBQ (Boston Globe,
Chicago  Tribune);  Leslie  Revsin and Rick  Rodgers'  The  Simpler  the Better:
Sensational One Dish Meals (Boston Globe); Laxmi Hiremath's The Dance of Spices:
Classic Indian Cooking for Today's Home Kitchen (Boston Globe, Chicago Tribune);
and Cecilia Hae-Jin Lee's Eating Korean:  From Barbecue to Kimchi,  Recipes from
My Home (Boston Globe).


P/T is  delivering  its content to customers in a variety of new formats.  Audio
downloads to  facilitate  study for the CPA exam were  published in the quarter.
Four Web courses, which provide test banks and supplementary course material for
professors and students, were released in November.


In January,  Wiley acquired the publishing  assets of the Stock Trader's Almanac
from the Hirsch  Organization.  Since 2004,  Wiley has been the  co-publisher of
this  unique and  popular  suite of print and  online  books,  newsletters,  and
analytical  tools for the finance  market,  but will now have the opportunity to
extend the brand by developing new products.



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

Wiley's U.S. STM business  continued to deliver  excellent  results in the third
quarter with revenue of $49.9 million up 15% over the previous year's comparable
period.  Subscription and  non-subscription  journal revenue,  from advertising,
commercial  reprints,  and journal backfiles  contributed to these results.  The
reference book program continued its strong performance,  driven by title output
and global market strength.  STM's direct  contribution to profit increased 12%.
Direct  contribution  margin for the third quarter decreased 140 basis points to
41.7%,  principally  due to increased  revenue  from lower  margin  professional
society  journals and planned  increases in sales and  marketing  costs to drive
revenue growth.


The value of Wiley's  journals to the research  community was evident in the 26%
increase  in the  number of  full-text  accesses  to the more  than one  million
journal articles available on the Company's online service,  Wiley InterScience.
This  significant  gain was fueled by increased  traffic from search engines and
the  addition  of  backfile  articles.  The  value of  Wiley's  content  is also
reflected in the results of the ISI Impact Factor Analysis  released in 2005, an
independent  ranking that  measures how often  individual  journal  articles are
cited  by  researchers.  Many  of  Wiley's  journals,  such  as the  Journal  of
Biomedical Materials Research,  Catheterization and Cardiovascular Intervention,
Neurology and  Urodynamics,  Head and Neck, and the American Journal of Physical
Anthropology, showed significant increases.


In November,  STM acquired Dialysis and Transplantation,  an advertising focused
publication  that is the world's  oldest peer  reviewed  journal for renal care,
catering to nephrologists,  internists,  surgeons,  and other physicians in more
than 130  countries.  Multi-year  agreements  were  signed  with the Crohn's and
Colitis  Foundation  of America  to  publish  the  journal,  Inflammatory  Bowel
Diseases, beginning in 2007, and the National Association of Research in Science
Teaching to continue publishing the Journal of Research in Science Teaching.


Soon after the close of the third  quarter,  STM signed a  multi-year  agreement
with The  American  Ceramic  Society  to  publish  20-30  books  and  conference
proceedings.  STM also renewed its book publishing  agreement with the IEEE, the
premier  professional  organization  for  electrical and  electronics  engineers
around the world.


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

Revenue of Wiley's U.S. Higher Education  business increased 3% during the third
quarter to $46.4 million,  mainly driven by  year-on-year  growth in science and
mathematics.  Higher  Education's  direct  contribution  to profit declined $0.3
million, reflecting higher marketing and sales costs, as planned.


WileyPLUS  (formerly  known as eGrade Plus)  continued to gather momentum around
the world with significant  adoptions in the U.S., Canada,  Europe, and Asia, as
well as in non-traditional  academic  settings.  Wiley PLUS delivers to students
and instructors an integrated suite of resources (including an online version of
the textbook),  that is organized in one easy-to-use website around teaching and
learning  activities.  WileyPLUS allows instructors to customize course content,
create class  presentations,  assign homework and quizzes for automatic grading,
and track student  progress.  Revenue from the sale of WileyPlus is deferred and
recognized  over the course of the semester.  As of January 31, 2006 the Company
deferred  approximately $1 million of WileyPLUS revenue which will be recognized
in the fourth quarter of fiscal year 2006.


Since it was first introduced in 2003, more than 250,000 students have purchased
WileyPLUS with their course  materials.  In a recent survey of students who used
WileyPLUS,  89% responded that it increased  their  understanding  of the course
material and 69% said it helped them achieve a better grade. WileyPLUS was named
a finalist by the Software & Information Industry Association in its 21st Annual
CODiE  Awards.  WileyPLUS  was  named  one of five  finalists  in the  Education
Category for "Best Postsecondary Course or Content Management Solution."


During the third  quarter,  Higher  Education  signed a new  agreement  with the
National  Geographic  Society,  extending  Wiley's global  partnership  with the
Society,  to create new  products  sold  exclusively  with Wiley  textbooks  and
WileyPLUS.



Europe
- ------

Wiley Europe's revenue  increased 10% during the third quarter to $72.9 million,
or 16% excluding foreign currency  effects.  Higher revenue from STM journal and
book  programs,  as well  as P/T  products,  specifically  SuDoku  For  Dummies,
contributed to the improvement.  Excluding foreign currency effects,  the direct
contribution  margin of 30.9% for the  third  quarter  was on par with the prior
year third quarter, or up 30 basis points including foreign exchange effects.


The  European  market for STM  products  delivered  through  Wiley  InterScience
remained  strong.  Sales of SuDoku  For  Dummies,  Volumes I, 2, and 3 by Andrew
Heron and Edmund James continued at a phenomenal  pace. In December,  Kakuro For
Dummies by Andrew Heron published to similarly  strong demand.  Neuro-linguistic
Programming  For Dummies and  EBay.co.uk  For Dummies were also top  performers.
Eleven German-language For Dummies titles were published successfully during the
third quarter.


During the quarter, Wiley-VCH, which is based in Germany, announced a publishing
partnership with leading chemical  societies in China,  India, Korea and Germany
to publish a new journal,  Chemistry - An Asian Journal.  Nobel Laureate,  Ryoji
Noyori will serve as Chairman of the Editorial Board.  Complementing  its sister
journals,  Chemistry - A European Journal  (published on behalf of the Editorial
Union of European Chemical Societies) and Angewandte Chemie (published on behalf
of the German Chemical  Society),  the new journal will provide a highly visible
arena for prominent researchers from around the world, especially from Asia.


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

Wiley's revenue in Asia, Australia,  and Canada increased by 8% to $39.8 million
during the third quarter.  Contributing to theses results were revenue growth in
Wiley Australia's Higher Education business; strong sales in Asia, especially in
India,  Japan and China; and improved  sell-through of Higher Education products
and P/T sales in Canada. The segment's direct contribution to profit was flat in
comparison  to the prior  year.  Higher  revenue  was offset by product  mix and
higher selling and shipping costs.


At the  close of the  quarter,  Wiley  Asia  completed  the  acquisition  of the
outstanding  shares of Wiley Dreamtech  (India) Private Ltd. This acquisition is
an important  step in the  Company's  plans to grow  Wiley's  presence in India,
extending its sales and marketing  reach for all Wiley  products in an important
and rapidly growing market.  Wiley acquired a majority  interest in Dreamtech in
2001 as part of its highly  successful  acquisition of Hungry Minds Inc.,  which
brought to the Company  such well known brands as For  Dummies,  Frommer's,  and
CliffsNotes, among others. Wiley has had a presence in India since 1965.



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

Shared services and  administrative  costs for the third quarter increased by 4%
to $49.0  million.  The  increase is  primarily  attributable  to  increases  in
technology  investments  to  deliver  products  to our  customers  and timing of
facility  costs,  partially  offset by lower  professional  fees associated with
Sarbanes-Oxley compliance.



NINE MONTHS ENDED JANUARY 31, 2006

Revenue  for the  first  nine  months of  fiscal  year  2006 of  $777.6  million
increased  6% from $732.4  million in the prior year.  The revenue  increase was
driven by  year-on-year  growth in the global STM  business,  with  subscription
journals,  non-subscription journal products, such as advertising,  reprints and
backfiles,  and books each contributing to these results.  The U.S. P/T business
also  contributed  to  the  year-on-year   growth  with  solid  performances  in
technology  and  business.  Revenue  from  the  Company's  acquisition  of Sybex
contributed approximately $6.6 million to the improvement.


Gross profit margin for the nine-month period was 67.3% compared to 66.4% in the
prior  year.  Improvements  in  STM  product  mix,  principally  higher  journal
revenues,  improvements in STM reference book margins and journal backfile sales
contributed to the improvement.  Operating and administrative expenses increased
7%  over  the  prior  year.  The  increase  primarily  reflects  investments  in
technology  to  deliver  products  to our  customers,  increased  marketing  and
editorial costs to support  revenue growth and higher facility costs,  partially
offset by reduced professional costs associated with Sarbanes-Oxley compliance.


Operating  income  advanced  7% to $129.7  million in the first  nine  months of
fiscal  year  2006.  Revenue  and  product  mix more than  offset  increases  in
technology expenses to drive the year-on-year growth.  Operating margin improved
to 16.7% from 16.6% in the prior year.  Interest expense  increased $2.9 million
primarily  due  to  higher  interest  rates  and a  $0.5  million  write-off  of
unamortized  debt costs in connection  with the early  termination of the credit
agreement.


Excluding  the  favorable tax  adjustments  described in the non-GAAP  financial
disclosure  below,  the  effective  tax rate for the first nine months of fiscal
year 2006  increased  to 33.4% as  compared to 32.1% in the first nine months of
fiscal year 2005,  mainly due to a  reduction  of U.S.  and  foreign  income tax
benefits. Including the tax adjustments, the effective tax rate was 21.8%


Earnings  per  diluted  share and net income for the first nine months of fiscal
year 2006 were $1.59 and $95.8 million.  Excluding the tax  adjustments  further
described below, adjusted earnings per diluted share and adjusted net income for
the  first  nine  months  of  fiscal  year 2006 rose 7% to $1.36 and 3% to $81.6
million, respectively.


Earnings  per  diluted  share  growth  outpaced  growth in net income due to the
accretive  effect of treasury stock  purchases.  During the first nine months of
fiscal year 2006, the Company  repurchased  approximately  2.1 million shares of
common stock at an average price of $39.40.


Non-GAAP  Financial  Measures:  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 adjusted net income and adjusted  earnings per share 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 indicators of operating performance.


Adjusted net income and adjusted earnings per diluted share, for the nine months
ended January 31, 2006 and 2005, excluding the tax benefits are as follows:



          Reconciliation of non-GAAP financial disclosure
          -----------------------------------------------

          Net Income (in millions)
          ------------------------                                     2006               2005
                                                                 --------------    --------------
                                                                                     

          As reported                                                 $95,810            $79,134
           Tax benefit on repatriated foreign dividends                (7,476)               -
           Favorable resolution of tax matters                         (6,776)               -
                                                                 --------------    --------------
          Adjusted                                                    $81,558            $79,134
                                                                 ==============    ==============


          Earnings per Diluted Share
          --------------------------
          As reported                                                   $1.59              $1.27
           Tax benefit on repatriated foreign dividends                 (0.12)                -
           Favorable resolution of tax matters                          (0.11)                -
          Adjusted                                                      $1.36              $1.27
                                                                 ==============     =============



The Adjusted Net Income and Adjusted  Earnings per Diluted  Share above  exclude
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,  which was  recorded  by the
Company in the first  quarter of fiscal  year  2006,  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
in fiscal year 2005 had no cash impact on the Company.


The  Adjusted  Net Income and  Adjusted  Earnings  per Diluted  Share above also
exclude a favorable tax  adjustment  associated  with the  resolution of certain
matters with tax authorities.





SEGMENT RESULTS


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

Wiley's U.S. P/T revenue for the first nine months of fiscal year 2006  advanced
7% over the prior year. P/T's technology and business book programs  contributed
to the growth.  Revenue from the Company's recent acquisition of Sybex, a global
publisher of computer and software  information  technology titles,  contributed
approximately $6.6 million to the revenue growth. Licensing of rights and higher
online   advertising  also  had  a  positive  effect  on  the  results.   Direct
contribution margin decreased by 24 basis points principally due to product mix.


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

Wiley's U.S.  STM business  recorded  strong  year-to-date  results with revenue
growth  of  9%  over  the  prior  year  to  $148.0  million.   Subscription  and
non-subscription  journal revenue, such as journal backfiles,  advertising,  and
reprints,  contributed to the  year-on-year  growth.  The reference book program
continued  to  perform  well  against a strong  performance  last  year.  Direct
contribution margin for the first nine months of fiscal year 2006 improved by 75
basis points to 46.5%.


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 nine months of the fiscal year
increased 22.1% over the same period in the previous year.


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

Revenue of Wiley's U.S. Higher Education  business increased 2% during the first
nine months of fiscal year 2006. The growth was driven by solid sales of science
and mathematics  titles,  partially offset by softness in social science and the
deferral of WileyPlus  revenue to the fourth  quarter.  Revenue from the sale of
WileyPlus is deferred and recognized over the course of the semester.


Direct  contribution  to profit for the first nine  months  fiscal year 2006 was
$43.7 million,  on par with the prior year.  Higher revenue was offset by higher
planned sales and marketing costs and the deferral of WileyPlus revenue.  Direct
contribution to profit increased 2%, excluding the impact of the deferral.


Europe
- ------

Wiley Europe's  revenue for the first nine months of fiscal year 2006 was up 10%
over prior year, or 12% excluding foreign currency effects.  Direct contribution
to profit  increased 9% to $66.4  million,  or 12%  excluding  foreign  currency
effects. Revenue growth in STM and P/T drove the solid gains.


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

Wiley's revenue in Asia,  Australia,  and Canada was up 8% during the first nine
months of fiscal  year 2006,  or 5%  excluding  foreign  currency  effects.  STM
reference  books and P/T growth in Asia and Higher  Education in Australia drove
the improvement.  Excluding  foreign currency  effects,  direct  contribution to
profit for the nine-month  period  declined  approximately  6% to $21.5 million,
mainly due to product mix and higher selling and shipping costs.


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

Shared  services  and  administrative  costs for the first nine months of fiscal
year 2006 increased 6% to $147.7 million. The increase is primarily attributable
to planned  increases  in  technology  investments  to deliver  products  to our
customers,  such as Wiley  InterScience  and WileyPlus,  and increased  facility
costs,   partially   offset  by  reduced   professional   fees  associated  with
Sarbanes-Oxley compliance.




LIQUIDITY AND CAPITAL RESOURCES


Cash  provided by operating  activities  in fiscal year 2006 was $167.4  million
compared with $188.8 million in the prior year.  Higher cash from operations and
deferred  subscription  cash  receipts  were more  than  offset by cash used for
operating assets and liabilities. The increase in cash used for operating assets
and liabilities was mainly the result of higher  inventory  purchases and higher
income tax payments along with a prior year tax refund. Also contributing to the
cash use were increased  accounts  receivable mainly due to higher book sales in
the current period.  The higher inventory  purchases are from the reduced levels
achieved in the prior year under  inventory  management  programs as well as new
current year editions.


Cash used for investing activities for the first nine months of fiscal year 2006
was $85.3  million  compared  to $90.9  million in the prior  year.  The Company
invested $29.1 million in acquisitions of publishing  assets and rights compared
to $13.7  million in the prior  year.  Increased  cash used for  investments  in
product development were partly offset by lower spending on property,  equipment
and technology. The Company sold $10 million of marketable securities during the
current  year  consisting  of  shares  of  variable  rate  securities  issued by
closed-end  funds and acquired $14 million of these securities in the prior year
period.  Projected  product  development and property,  equipment and technology
capital  spending  for fiscal  year 2006 is  forecast  to be  approximately  $70
million and $25 million, respectively.


Cash used for financing activities was $95.9 million in the first nine months of
fiscal 2006, as compared to $55.2 million in the prior period.  Cash was used to
purchase treasury stock, repay debt and pay dividends to shareholders.


On November 9, 2005, John Wiley and Sons,  Inc.  entered into a new $300 million
revolving credit agreement with Bank of America as  Administrative  Agent and 14
other  lenders.  The interest rate on the initial  borrowings was equal to LIBOR
plus .37%.  The Company has the option of  borrowing at the  following  floating
interest rates: (i) at a rate based on the London Interbank Offered Rate (LIBOR)
plus an applicable  margin ranging from .37% to .825%  depending on the coverage
ratio of debt to  EBITDA;  or (ii) at the higher of (a) the  Federal  Funds Rate
plus 1/2 of 1% and (b) the rate of  interest  in effect for such day as publicly
announced  from time to time by Bank of  America  as its prime  rate;  and (iii)
LIBOR plus or minus an amount determined  through a competitive  bidding process
among the lenders. The maximum amount outstanding at any time under option (iii)
above cannot  exceed $25 million.  In addition,  the Company will pay a facility
fee ranging from .08% to .175% on the facility  depending on the coverage  ratio
of debt to EBITDA.  The  Company  has the option to request an increase of up to
$100 million in the size of the facility in minimum amounts of $25 million.  The
credit agreement contains certain restrictive  covenants similar to those in the
Company's prior credit agreements related to an interest coverage ratio,  funded
debt levels,  and restricted  payments,  including a limit on dividends paid and
share  repurchases.  The credit agreement will terminate on November 9, 2010. As
of January 31, 2006, $190.0 million was outstanding under the new agreement.


Simultaneous  with the execution of this agreement,  the Company  terminated its
previous credit  agreement with UBS AG and paid in full the amounts  outstanding
under that  agreement by utilizing  funds from the new  facility.  In connection
with the early  termination of the credit  agreement the Company  wrote-off $0.5
million of unamortized organization fees in the third quarter. The final payment
on the previous variable rate term loan was due September 2006.


Borrowings  this period,  including  those under the new credit  agreement  were
$279.8  million while  payments,  including  the paydown of the prior  revolving
credit and term loan facility were $282.8 million.  Included in this activity is
$50.0 million of borrowings  under its former revolving credit facility to repay
$50.0  million of the former  outstanding  term loan  facility in advance of the
scheduled due date.


During the third quarter of fiscal year 2006 the Company purchased the following
Common Stock under its stock repurchase program. The current program approved by
the  Company's  Board of  Directors  in June of 2005  authorizes  management  to
purchase up to four million additional common shares.



                          Number of Shares          Average Price         Maximum Shares Yet to be
Month                        Purchased             Paid Per Share    Purchased Under the Repurchase Plan
- ----------------- -------------------------------- --------------- ----------------------------------------
                                                                              
November                      319,200                  $38.97                      3,192,130
December                       61,100                  $39.56                      3,131,030
January                       328,100                  $39.01                      2,802,930
                              -------
  Total                       708,400                  $39.04


During  the first  nine  months of  fiscal  year  2006,  the  Company  purchased
2,095,270  shares  under its stock  repurchase  program at an  average  price of
$39.40 per share. The Company  increased its quarterly  dividend to shareholders
by 20% to $0.090  per share  versus  $0.075  per  share in the prior  year.  The
Company believes its cash balances  together with existing credit facilities are
sufficient to meet its  obligations.  At January 31, 2006 the Company had $190.0
million of variable rate loans outstanding and  approximately  $231.9 million of
unused borrowing  capacity  available under its revolving credit  facilities and
other short-term lines of credit.




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

This report contains certain forward-looking statements concerning the Company's
operations,  performance, and financial condition. Reliance should not be placed
on  forward-looking  statements,  as actual results may differ  materially  from
those in any forward-looking statements. Any such forward-looking statements are
based upon a number of assumptions and estimates that are inherently  subject to
uncertainties  and  contingencies,  many of which are beyond the  control of the
Company, and are subject to change based on many important factors. Such factors
include,  but are not limited to (i) the level of investment in new technologies
and products;  (ii) subscriber renewal rates for the Company's  journals;  (iii)
the financial stability and liquidity of journal  subscription  agents; (iv) the
consolidation of book  wholesalers and retail accounts;  (v) the market position
and financial stability of key online retailers; (vi) the seasonal nature of the
Company's  educational  business and the impact of the used book  market;  (vii)
worldwide economic and political conditions; and (viii) the Company's ability to
protect its  copyrights  and other  intellectual  property  worldwide (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 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.
year 2006.


Interest Rates

The Company had $190.0 million of variable rate loans outstanding at January 31,
2006,  which  approximated  fair value.  The Company did not use any  derivative
financial  investments to manage this exposure.  The weighted  average  interest
rate as of January 31, 2006 was approximately 4.83%. A hypothetical 1% change in
interest  rates for the variable  rate debt would  affect  annual net income and
cash flow by approximately $1.3 million.


Sales Return Reserves

Sales  return  reserves,  net of  estimated  inventory  and royalty  costs,  are
reported as a reduction of accounts  receivable  in the  Condensed  Consolidated
Statement of Financial  Position and amounted to $66.1 million and $56.7 million
at January 31, 2006 and April 30, 2005, respectively.  On an annual basis, a one
percent  change in the  estimated  sales  return rate could affect net income by
approximately  $3.0 million.  A change in the pattern of trends in returns could
affect the estimated allowance.


Foreign Exchange Rates

The Company is exposed to foreign  exchange  movements  primarily  in  sterling,
euros,  Canadian and Australian  dollars,  and certain Asian  currencies.  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 accounts
for  more  than 5% of  total  consolidated  revenue,  the top 10 book  customers
account for  approximately 25% of total  consolidated  revenue and approximately
47% of total gross trade accounts receivable at April 30, 2005.


In the journal publishing business,  subscriptions are primarily sourced through
journal  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 is 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
account for  approximately  23% of total  consolidated  revenue and no one agent
accounts  for more than 6% of total  consolidated  revenue  for the fiscal  year
ended April 30, 2005. Insurance for these accounts is not commercially  feasible
and/or available.



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


          10.1 - $300,000,000  Credit Agreement dated November 9, 2005 (filed as
                 an exhibit to the Company's report Second Quarter Form 10-Q).



     (b)  The following reports on Form 8-K were furnished to the Securities and
          Exchange Commission since the filing of the Company's 10-Q on December
          9, 2005.


          i.   Earnings  release on the third quarter fiscal 2006 results issued
               on Form 8-K  dated  March 6, 2006  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-Q on
           December 9, 2005.


          i.   Deferred Compensation Plans issued on Form 8-K dated December 21,
               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 9, 2006


    CERTIFICATIONS PERSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
    ------------------------------------------------------------------------


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 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.


     -    The  Company'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)  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f) for the Company 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  Company,   including   its   consolidated
                    subsidiaries,  is made  known to us by others  within  those
                    entities,  particularly  during  the  period  in which  this
                    report is being prepared;
               b.   Designed such internal control over financial reporting,  or
                    caused such internal control over financial  reporting to be
                    designed  under  our  supervision,   to  provide  reasonable
                    assurance  regarding the reliability of financial  reporting
                    and the  preparation  of financial  statements  for external
                    purposes in accordance  with generally  accepted  accounting
                    principles;
               c.   Evaluated  the  effectiveness  of the  Company'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 report, based on such evaluation; and
               d.   Disclosed  in  this  report  any  change  in  the  Company's
                    internal  control over  financial  reporting  that  occurred
                    during the  Company's  most recent  fiscal  quarter that has
                    materially  affected,  or is reasonably likely to materially
                    affect,   the  Company's  internal  control  over  financial
                    reporting.


     -    The Company's other certifying officer and I have disclosed,  based on
          our  most  recent   evaluation  of  internal  control  over  financial
          reporting,  to the Company's  auditors and the audit  committee of the
          board of directors:


               a.   all significant  deficiencies and material weaknesses in the
                    design or  operation  of internal  controls  over  financial
                    reporting that are reasonably likely to adversely affect the
                    Company'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.


                                                   By    /s/ William J. Pesce
                                                         -----------------------
                                                         William J. Pesce
                                                         President and
                                                         Chief Executive Officer

                                                         Dated:  March 9, 2006


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 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


     -    The  Company'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)  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f) for the Company 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  Company,   including   its   consolidated
                    subsidiaries,  is made  known to us by others  within  those
                    entities,  particularly  during  the  period  in which  this
                    report is being prepared;
               b.   Designed such internal control over financial reporting,  or
                    caused such internal control over financial  reporting to be
                    designed  under  our  supervision,   to  provide  reasonable
                    assurance  regarding the reliability of financial  reporting
                    and the  preparation  of financial  statements  for external
                    purposes in accordance  with generally  accepted  accounting
                    principles;
               c.   Evaluated  the  effectiveness  of the  Company'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 report, based on such evaluation; and
               d.   Disclosed  in  this  report  any  change  in  the  Company's
                    internal  control over  financial  reporting  that  occurred
                    during the  Company's  most recent  fiscal  quarter that has
                    materially  affected,  or is reasonably likely to materially
                    affect,   the  Company's  internal  control  over  financial
                    reporting.


     -    The Company's other certifying officer and I have disclosed,  based on
          our  most  recent   evaluation  of  internal  control  over  financial
          reporting,  to the Company's  auditors and the audit  committee of the
          board of directors:


          a.   all  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal controls over financial reporting
               that are  reasonably  likely to  adversely  affect the  Company'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.


                                 By         /s/ Ellis E. Cousens
                                            ------------------------------------
                                            Ellis E. Cousens
                                            Executive Vice President and
                                            Chief Financial & Operations Officer


                                            Dated:  March 9, 2006



                                                                    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, 2006 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 9, 2006



                                                                    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, 2006 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 9, 2006