SECURITIES AND EXCHANGE COMMISSION

                              Washington D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT


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


                                  June 15, 2006
                                (Date of Report)
                        (Date of earliest event reported)

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

                                    New York
                    (State or jurisdiction of incorporation)

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

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

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


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


                  This is the first page of a 16-page document.


ITEM 9:        REGULATION FD DISCLOSURE

               The information in this report is being furnished (i) pursuant to
               Regulation  FD, and (ii) pursuant to item 12 Results of Operation
               and Financial  Condition (in accordance with SEC interim guidance
               issued March 28, 2003). In accordance  with General  Instructions
               B.2 and B.6 of Form 8-K, the information in this report shall not
               be  deemed  to be  "filed"  for  purposes  of  Section  18 of the
               Securities  Exchange  Act of 1934,  as  amended,  nor shall it be
               deemed   incorporated  by  reference  in  any  filing  under  the
               Securities  Act  of  1934,  as  amended.  The  furnishing  of the
               information set forth in this report is not intended to, and does
               not,   constitute  a   determination   or  admission  as  to  the
               materiality or completeness of such information.

               On June 15, 2006, John Wiley & Sons Inc., a New York  corporation
               (the "Company"),  issued a press release announcing the Company's
               financial  results for the fourth  quarter of fiscal year 2006. A
               copy of the Company's press release is attached hereto as Exhibit
               99.1 and incorporated.

Exhibit No.    Description

99.1           Press  release  dated  June 15, 2006 titled "John Wiley and Sons,
               Inc.,  Reports  Revenues  and  Earnings  Growth  for  the  Fourth
               Quarter"  (furnished  and not filed for purposes of Section 18 of
               the Securities  Exchange Act of 1934, as amended,  and not deemed
               incorporated  by reference in any filing under the Securities Act
               of 1934, as amended).



Ellis E. Cousens
Executive Vice President,
Chief Financial & Operations Officer
(201) 748-8534


                         John Wiley & Sons, Inc. Reports
                  Record Revenue, Operating Income, and EPS in
                                Fiscal Year 2006


Hoboken,  NJ, June 15, 2006 -- John Wiley & Sons, Inc. (NYSE:  JWa) (NYSE:  JWb)
announced today record revenue,  operating income, and EPS for fiscal year 2006.
Full-year revenue increased 7% to $1.0 billion, or 8% excluding foreign currency
effects.  Operating income of $153 million advanced 8%, or 9% excluding  foreign
currency  effects.  Earnings  per  diluted  share of $1.61  rose 10%,  excluding
certain  favorable tax adjustments  noted below.  Including the tax adjustments,
earnings per diluted share for the year rose 37% to $1.85 per diluted share. All
of Wiley's  businesses around the world contributed to the year-on-year  revenue
and operating income growth.

"As Wiley  approaches  its  bicentennial  in 2007, I am proud to report that the
Company reached another significant milestone in fiscal year 2006, revenue of $1
billion.  This milestone and record levels of operating  income and EPS, reflect
Wiley's competitive  strengths - our highly regarded global brands and must-have
content;  our ability to adapt and innovate to serve  customers  better;  and an
effective blend of long-term vision and operational excellence," said William J.
Pesce, President and Chief Executive Officer.

"Wiley's  greatest  strength is our unique culture,  which enables us to attract
and retain an  extraordinary  team of committed  and creative  colleagues.  In a
recent survey to which 97% of our colleagues  around the world  responded,  they
identified  commitment,  trust and respect, and teamwork as characteristics that
distinguish  Wiley.  In addition,  for the second  consecutive  year,  Wiley was
recognized by FORTUNE  magazine in its list of 100 Best  Companies to Work For,"
he continued.

Mr. Pesce  concluded,  "We are pleased with our  performance in fiscal year 2006
and well  positioned  to capitalize  on growth  opportunities.  Based on leading
indicators and market conditions,  we anticipate fiscal year 2007 revenue growth
in the mid-single digits and EPS growth in the high single digits, excluding tax
adjustments."

In fiscal  year 2006,  the  Company  generated  $150  million in free cash flow.
During the year,  free cash flow of $109 million was used to acquire 2.8 million
shares of Class A common stock;  for the  acquisition  of  publishing  assets in
several transactions  aggregating to $31 million; for the payment of $21 million
in cash dividends to shareholders; and $33 million for debt repayment.



The  Company's  management  evaluates  performance  based on  several  measures,
including  non-GAAP  measure of free cash flow,  as  presented  in the  attached
financial schedules. The Company believes free cash flow is an important measure
of  the  financial  strength  of its  business.  Since  free  cash  flow  is not
calculated in accordance  with GAAP, it should not be considered as a substitute
for other GAAP measures as an indicator of operating performance.

For the fourth quarter,  revenue increased over the previous year by 10% to $267
million,  or 12%, excluding foreign currency effects.  Operating income improved
14% to $22.9  million,  or 16%  adjusted  for foreign  currency.  All of Wiley's
businesses  contributed to the strong fourth quarter. Fully diluted earnings per
share for the fourth quarter advanced 25% to $0.25, excluding the tax adjustment
noted below.

Tax adjustments
- ---------------
As previously  discussed in the  Company's  Annual Report filed on Form 10-K for
fiscal year 2005, pursuant to guidance issued by the Internal Revenue Service in
May 2005, the Company recorded a tax benefit of approximately  $7.5 million,  or
$0.12 per diluted  share,  in the first quarter of fiscal year 2006, and reduced
income  taxes due on the fiscal  year 2005  repatriation  of  earnings  from its
European  subsidiaries.  The tax  benefit  offsets a tax charge of $7.5  million
recorded in the fourth quarter of fiscal year 2005,  neither of which had a cash
impact to the Company.  A $6.8 million,  or $0.11 per diluted share, tax benefit
related to the favorable  resolution of certain tax matters with tax authorities
was also  reported  for the full year  ending  April  30,  2006.  The  Company's
management  excludes  these  tax  items for  comparative  purposes  so as to not
distort the underlying operating performance of the Company.


Segment Highlights

Professional/Trade (P/T)
- ------------------------
Revenue growth of Wiley's U.S. P/T business  accelerated  throughout fiscal year
2006, culminating in a strong fourth quarter. Revenue for the full year advanced
9% to $380 million,  while the fourth  quarter's  revenue  reached a record $106
million,  13% over the same period  during the previous  year.  Virtually all of
P/T's  publishing  categories  and  sales  channels  contributed  to the  strong
results,  with standout  performances by the technology,  business,  finance and
architectural programs, as well as global rights and website advertising.  P/T's
finance  and  leadership  programs,  as well as the  Sybex  acquisition  and the
popularity   of  the  Sudoku  for   Dummies   series,   helped  to  deliver  the
record-setting results.

Direct contribution to profit was up 5% for the year and 1% for the quarter. The
improvement in top-line  results was partially  offset by higher inventory costs
and the timing of performance-based compensation in the fourth quarter.



A number of  successful  titles led the way,  notably The Little Book That Beats
the Market by Joel Greenblatt;  Sudoku For Dummies, Volumes 1-3 by Andrew Herron
and  Edmund  James;  Weight  Watcher's  New  Complete  Cookbook;  Betty  Crocker
Cookbook:  Everything You Need to Know to Cook Today; and Hedgehogging by Barton
Biggs.  Several  perennial  favorites  and  new  titles  also  made  significant
contributions,  including Five Dysfunctions of a Team by Patrick  Lencioni;  his
new  title,  Silos,  Politics,  and  Turf  Wars;  Automatic  Wealth  by  Michael
Masterson; and The Party of the Century: The Fabulous Story of Truman Capote and
His Black and White Ball by Deborah Davis.  A new series,  Frommer's Day by Day,
and the first Frommers.com Podcast, successfully extended this key brand.

Media attention was  particularly  focused on a number of titles tied to current
affairs (Bird Flu by Marc Siegel and The Global Class War by Jeff Faux); popular
products  (The Bear  Necessities  of Business:  Building a Company with Heart by
Maxine  Clark and Amy  Joyner at the  flagship  Build-a-Bear  store);  or movies
(Party of the Century by Deborah Davis which  capitalized  on the success of the
movie,  Capote,  as well as  well-known  authors (The Poker Face of Wall Street,
Aaron Brown and Hedgehogging by Barton Biggs).  Aggressive  marketing kept Wiley
brands and titles in the public eye, including a major advertising  campaign for
Little  Book That  Beats the Market in The Wall  Street  Journal  and  Bloomberg
radio; the annual For Dummies month promotions;  and a pay-per-view webcast with
Amazon.com, featuring author Pat Lencioni.

More than 800 articles were adapted from the For Dummies text for licensing with
Yahoo Tech, a new website that provides consumers with plain-English  advice and
information  on  technology.  Another  agreement  with  Microsoft  was signed to
license  content  from seven of Wiley's  top  cookbooks,  including  How to Cook
Everything  by Mark  Bittman,  Cooking at Home with The  Culinary  Institute  of
America,  and Mr. Boston:  Official  Bartender's  and Party Guide by Mr. Boston,
Anthony Giglio and Steven McDonald.

Mark Bittman  received a James Beard  Foundation  Media  Broadcast  Award in the
category  National  Television Food Show for his work as host of the PBS series,
How to Cook Everything,  which is tied in with the Wiley title of the same name.
The Handbook of Human Resources  Management in Government by Stephen Condrey won
"Best  Public  Sector  Human  Resources  Management  Book" award of the American
Society  for Public  Administration.  Lee  Shulman,  President  of the  Carnegie
Foundation for the Advancement of Teaching, won the prestigious Grawemeyer Award
in Education for 2006 for The Wisdom of Practice.

Acquisitions completed earlier in the fiscal year included substantially all the
publishing assets of Sybex Inc., a global publisher of technology titles.



Scientific, Technical, and Medical (STM)
- ----------------------------------------
Wiley's U.S. STM business  delivered  consistently  excellent results throughout
fiscal year 2006, growing revenue over prior year by 8% to $206 million.  Direct
contribution  to profit also rose by 8% for the year.  Fourth quarter revenue of
$58  million  advanced  7% over  the  previous  year's  fourth  quarter.  Direct
contribution  to profit in the fourth quarter  increased by 1% as higher revenue
was partially  offset by higher selling and marketing  costs  principally due to
timing.

Subscription and non-subscription  revenue from journal backfiles,  advertising,
and  commercial  reprints  contributed   significantly  to  these  results.  The
reference  book program  completed  its second year of strong  growth  driven by
strong title output and global market  strength.  STM also benefited from recent
acquisitions of Dialysis and Transplantation, a medical journal and InfoPOEMs, a
provider of evidence-based medicine content.

Wiley  InterScience,  the Company's  online service,  reached a milestone midway
through  the  fiscal  year:  more  than one  million  journal  articles  are now
available  online.  The value of this growing body of  literature  to the global
research community can be quantified in the concurrent increase in the number of
users, as well as the number of manuscripts submitted for publication. In fiscal
year  2006,  US STM  received  approximately  9% more  journal  manuscripts  and
published  8% more  journal  pages  than the  previous  year.  During the fourth
quarter,   over  16  million  visits  to  Wiley   InterScience   were  recorded,
representing  a 30%  increase  over the same  period in the  previous  year.  In
addition, more people gained access to Wiley InterScience by taking advantage of
alternate  purchasing  programs,  such as  Pay-Per-View,  which  began  offering
individual article sales from the growing backfile  collection during this year.
At the end of the fiscal year, Wiley  participated  with Microsoft in the launch
of Windows Live Academic Search pilot, which improves the search capabilities of
journal content from Wiley and ten other major STM publishers.

Important  publications during the fourth quarter include the inaugural issue of
a   pharmaceutical-company   sponsored   Chinese-language   digest   version  of
Hepatology;  the Physics  and  Astronomy  Backfile,  which  includes  the oldest
journal published by Wiley,  Annalen der Physik,  founded in 1799; the first two
issues  of the  Journal  of  Hospital  Medicine;  and a  refurbished  Annals  of
Neurology.  Also  released  during the quarter  were the new 18th edition of the
Merck Manual; the 8th edition of The Wiley Registry of Mass Spectral Data; and a
wide array of single and multi-volume reference works.

During the fourth  quarter,  the Company reached an agreement with the Institute
of   Electrical   and   Electronics   Engineers   of  Japan  to  publish  a  new
English-language  journal, IEEJ Transactions;  extended its long-term publishing
agreement for the Journal of Research in Science Teaching; and began publication
of the  Journal  of  Orthopedic  Research  in  partnership  with the  Orthopedic
Research Society.



Higher Education
- ----------------
Wiley's U.S. Higher  Education  business  increased 4% to $156 million in fiscal
year 2006. Continuing to build on the strength experienced in the third quarter,
fourth  quarter  revenue  advanced  15% to $23 million  compared to the previous
year's quarter.  Higher Education's  direct  contribution to profit for the year
and quarter improved $2 million over the prior year periods.

The  mathematics,  life  sciences,  engineering  and computer  science  programs
performed  extremely well during the quarter and year,  with strong  showings by
Tortora/Principles    of    Anatomy    and    Physiology;    Black/Microbiology;
Voet/Fundamentals  of  Biochemistry;   Hughes-Hallet/Calculus;   Anton/Calculus;
Munson/Fluid Mechanics; and Horstman/Big Java.

WileyPLUS  continued to gain traction  during fiscal year 2006, as more students
and faculty around the world chose to use its customizable multi-format suite of
content,  teaching and learning tools to help them do homework, study for tests,
assess coursework,  and administer classes. During the fiscal year the number of
adoptions and units sold  worldwide  increased  significantly  over the previous
year.

Wiley has developed a wide array of products at varied price points. The Company
is now  offering  over  50  titles  in  Wiley  Desktop  Editions,  which  are in
downloadable e-text format, intended for students who want lower-priced versions
of  textbooks.  Wiley  began to produce  Desktop  Editions in  partnership  with
VitalSource  Technologies,  Inc. during the second quarter and expects to nearly
double the number of titles in the program by calendar year-end.

Soon after the end of the fiscal year, Wiley became  Microsoft's sole publishing
partner  worldwide for all Microsoft  Official Academic Course (MOAC) materials.
Microsoft and Wiley will collaborate on a new co-branded  series of textbook and
e-learning  products  for the higher  education  market,  to be  released  under
Wiley-Microsoft  logos.  Wiley will also assume  responsibility  for the sale of
existing MOAC titles.  The new series will offer topics covering  Windows Vista,
Microsoft Office Systems 2007, and the Windows Server codenamed  "Longhorn." All
titles  will be marketed  globally  and  available  in several  languages.  With
Microsoft's  position as the world's leading software company and Wiley's global
presence in higher education, the alliance is an ideal strategic fit.

Earlier in the year,  Higher  Education  extended its global  alliance  with the
National  Geographic  Society to create new products sold exclusively with Wiley
textbooks and WileyPLUS.



Europe
- ------
Fiscal year 2006 was another strong year for Wiley's  European-based  companies,
with revenues for the year advancing 9% over the prior year to $292 million,  or
12%  excluding  foreign  currency  effects.  Virtually  all  of  Wiley  Europe's
businesses,  product lines, and markets  contributed to the performance.  Strong
performance was exhibited in P/T and STM book  publishing,  as well as journals.
Global sales from the Sudoku For Dummies  series  contributed to the increase in
P/T revenue.

Revenue for the fourth quarter was $80 million,  an increase over the prior year
of 6%, or 11% excluding foreign currency effects.  Direct contribution to profit
was consistent  with revenue growth for the quarter and year, both including and
excluding foreign exchange effects.

Best-selling  books  included  products  as  diverse  as the  second  edition of
Encyclopedia of Inorganic Chemistry, edited by R. Bruce King, and the enormously
popular Sudoku For Dummies and Kakuro For Dummies.  The power of the For Dummies
brand was  evidenced by the  publication  of a six-figure  print run of a custom
mini-book  for the World Cup,  Winning on Betfair  For  Dummies.  The German For
Dummies program published 51 new titles and 49 reprints during fiscal year 2006.

The expansion of Wiley Europe's  publishing  portfolio has opened up new markets
and customer  groups.  The technology  channel saw strong growth  throughout the
year with a series of agreements with major telecommunications  corporations. In
February,  the  Company  entered a popular new market  with the  acquisition  of
Fernhurst Books, a best-selling list of manuals and guides on sailing,  boating,
and  other  nautical  sports.  The first  seven  titles  of the  Securities  and
Investment Institute series published during fiscal year 2006.

Wiley Europe's new journals,  small, an interdisciplinary journal on nanoscience
and  nanotechnology   embracing  materials  science,   physics,   chemistry  and
biosciences   and  the  related   engineering   areas;   ChemMedChem;   and  the
Biotechnology  Journal,  all performed  well.  Chemistry-An  Asian  Journal,  an
alliance between  Wiley-VCH,  the German Chemical  Society,  and a number of the
major Asian chemical  societies,  gained traction during the year as a number of
new societies signed on, including The Singapore National Institute of Chemistry
and the Chemical Society located in Taipei.

The Cochrane Library, an evidence-based  medicine  collection  available through
Wiley  InterScience,  finished the year strongly  reflecting  Wiley's ability to
increase  revenue  through the  Company's  multiple  sales  channels.  To extend
Wiley's product offering in evidence-based  medicine,  Wiley Europe and Duodecim
Medical  Publications  Limited  of  Helsinki,   Finland  announced  an  expanded
agreement  to grant Wiley the  exclusive  publishing,  sales,  and  distribution
rights of its English language  version of  Evidence-Based  Medicine  Guidelines
(EBM Guidelines).  The guidelines are designed to be read on small screens,  and
are available via the Internet and through  Personal  Digital  Assistants  (PDA)
devices.



Asia, Australia, and Canada
- ---------------------------
Wiley's  revenue in Asia,  Australia,  and Canada advanced 14% over the previous
year  to  $124  million,  or 12%  excluding  foreign  currency  effects.  Higher
Education  and School  publishing  in Australia and P/T sales in Asia and Canada
drove the improvement over the prior year. Direct contribution to profit for the
year increased 8%, or 3% excluding foreign currency effects.  Revenue growth was
partially  offset by product  mix in Canada  and Asia.  Fourth  quarter  revenue
advanced 40% to $30 million,  or 41%  excluding  foreign-currency  effects.  The
timing of School  sales in  Australia  and  higher  P/T sales in Canada and Asia
contributed to the fourth quarter improvement.

Wiley Asia  sustained  growth across all product lines,  particularly  in India,
Japan and China.  Wiley Canada's P/T  performance was very strong and its Higher
Education program was solid. In Australia, all three businesses delivered strong
results.

At the end of the third quarter,  Wiley Asia acquired the remaining  outstanding
shares of Wiley  Dreamtech  (India) Private LTD. The acquisition is an important
step in the  Company's  plans to grow Wiley's  presence in India,  extending its
sales and  marketing  reach and building  local  publishing  capabilities  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.

Wiley  Australia  was once again named  Secondary  Publisher  of the Year by the
Australian Publishers  Association and Higher Education Publisher of the Year by
the  Australian  Campus  Booksellers  Association,  for the  9th and 8th  times,
respectively,  during the last decade. Wiley Australia was also awarded, for the
fifth year in a row, the 'Employer of Choice for Women'  citation by the Federal
Government's  Equal  Opportunity  in the  Workplace  Agency.  Wiley  is the only
publisher to earn this honor during the program's entire five-year history.

Considerable  success  was  achieved  in  Canada  with  the  sale of  WileyPLUS,
demonstrating  the product's global appeal.  The number of titles available with
WileyPLUS  more than  doubled  from  fiscal  year 2005,  giving the sales  force
opportunity  to sell it into more course areas.  During fiscal year 2006,  Wiley
Canada added to its  indigenous  P/T program by becoming a key  publisher in the
regional  real  estate  markets.  Sales  throughout  the  year  in  real  estate
investing,  home inspection,  property management,  tax, and other subcategories
were very strong, as the Company added a number of titles to its portfolio.



Conference Call Instructions
- ----------------------------
Wiley  will hold a  conference  call on  Thursday,  June 15, at 3 p.m.  (EDT) to
discuss its  financial  results  for the fourth  quarter and full year of fiscal
year 2006. The call will include a brief management  presentation  followed by a
question and answer session.

To  participate  in the  conference  call,  please  dial  the  following  number
approximately ten minutes prior to the scheduled starting time:

                                 (800) 310-1961

Callers outside the U.S. may participate by dialing: (719) 457-2692

A replay of the call will be  available  from Friday,  June 16 through  midnight
(EDT) on  Wednesday,  June 21 by dialing  (888)  203-1112 or (719)  457-0820 and
entering Passcode 9145153.

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

"Safe Harbor"  Statement under the Private
Securities  Litigation Reform Act of 1995
- ------------------------------------------
This report contains certain forward-looking statements concerning the Company's
operations,  performance, and financial condition. Reliance should not be placed
on  forward-looking  statements,  as actual results may differ  materially  from
those in any forward-looking statements. Any such forward-looking statements are
based upon a number of assumptions and estimates that are inherently  subject to
uncertainties  and  contingencies,  many of which are beyond the  control of the
Company, and are subject to change based on many important factors. Such factors
include,  but are not limited to (i) the level of investment in new technologies
and products;  (ii) subscriber renewal rates for the Company's  journals;  (iii)
the financial stability and liquidity of journal  subscription  agents; (iv) the
consolidation of book  wholesalers and retail accounts;  (v) the market position
and financial stability of key online retailers; (vi) the seasonal nature of the
Company's  educational  business and the impact of the used book  market;  (vii)
worldwide  economic and political  conditions;  (viii) the Company's  ability to
protect its copyrights and other intellectual  property worldwide and (ix) other
factors detailed from time to time in the Company's  filings with the Securities
and Exchange  Commission.  The Company  undertakes  no  obligation  to update or
revise  any such  forward-looking  statements  to reflect  subsequent  events or
circumstances.



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






                             JOHN WILEY & SONS, INC.
                              SUMMARY OF OPERATIONS
                 FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED
                             APRIL 30, 2006 AND 2005
                    (in thousands, except per share amounts)


                                                                   Fourth Quarter Ended                    Twelve Months Ended
ADJUSTED (A)                                                              April 30,                               April 30,
- ------------                                                 -----------------------------------  ----------------------------------
                                                                2006       2005        % Change       2006       2005     % Change
                                                             ----------  ---------     ---------  ----------   --------   ----------
                                                                                                           

Revenue                                                    $   266,564    241,631         10%      1,044,185    974,048       7%


Costs and Expenses
    Cost of Sales                                               87,697     78,877         11%        342,314    325,061       5%
    Operating and Administrative Expenses                      152,408    139,494          9%        535,694    496,726       8%
    Amortization of Intangibles                                  3,508      3,205          9%         13,498     10,880      24%
                                                              --------   --------                 ----------   --------
    Total Costs and Expenses                                   243,613    221,576         10%        891,506    832,667       7%
                                                              --------   --------                 ----------   --------
Operating Income                                                22,951     20,055         14%        152,679    141,381       8%
    Operating Margin                                              8.6%       8.3%                      14.6%      14.5%

Interest Expense and Other, Net                                  1,597        997                      8,835      5,718
                                                              --------   --------                 ----------   --------
Income Before Taxes                                             21,354     19,058         12%        143,844    135,663       6%

Adjusted Provision for Income Taxes (A)                          6,836      6,875         -1%         47,768     44,346       8%
                                                              --------   --------                 ----------   --------
Adjusted Net Income (A)                                    $    14,518     12,183         19%         96,076     91,317       5%
                                                              ========   ========                 ==========   ========

Adjusted Income Per Share (A)
    Diluted                                                $      0.25       0.20         25%           1.61       1.47      10%
    Basic                                                  $      0.25       0.20                       1.65       1.50


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

Adjusted Net Income                                        $    14,518     12,183                     96,076     91,317
Tax Benefits (A)                                                  -        (7,476)                    14,252     (7,476)
                                                              --------    --------                ----------   --------
    Net Income - as Reported                               $    14,518      4,707        208%        110,328     83,841      32%
                                                              ========    ========                ==========   ========
Adjusted Income Per Share - Diluted                        $      0.25       0.20                       1.61       1.47
Tax Benefits (A)                                                   -        (0.12)                      0.24      (0.12)
    Income Per Share - Diluted as Reported                 $      0.25       0.08        213%           1.85       1.35      37%
                                                              ========    ========                ==========   ========

Average Shares
    Diluted                                                     58,679    60,949                      59,792     62,093
    Basic                                                       57,090    59,443                      58,071     60,721


(A)  For the fourth quarter  ending April 30, 2005,  the adjusted  amounts above
     exclude a $7.5 million, or $0.12 per diluted share, 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.  Neither the first quarter fiscal year
     2006 tax benefit nor the corresponding  fourth quarter fiscal year 2005 tax
     accrual had a cash impact to the Company.


     For the  twelve-month  period ending April 30, 2006,  the adjusted  amounts
     above also exclude a $6.8 million,  or $0.11 per diluted share, tax benefit
     recorded in the third quarter of fiscal year 2006 related to the settlement
     of certain matters with tax authorities.


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





                             JOHN WILEY & SONS, INC.
                                 SEGMENT RESULTS
                 FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED
                             APRIL 30, 2006 AND 2005
                    (in thousands, except per share amounts)


                                                     Fourth Quarter Ended                     Twelve Months Ended
                                                            April 30,                                April 30,
                                           ------------------------------------    -------------------------------------
                                             2006         2005         % Change       2006         2005         % Change
                                           ----------   ----------   ----------    ----------   ----------    ----------
                                                                                                  
Revenue
- ----------------------------------------
US Segment
     Professional/Trade                   $ 105,555       93,493           13%       380,191      350,338            9%
     Scientific, Technical and Medical       57,975       54,380            7%       206,008      190,515            8%
     Higher Education                        22,537       19,561           15%       156,235      150,905            4%
                                           ----------   ----------                 ----------   ----------
Total US                                    186,067      167,434           11%       742,434      691,758            7%
European Segment                             79,684       75,165            6%       292,462      268,857            9%
Asia, Australia & Canada Segment             29,859       21,325           40%       123,950      108,649           14%
Intersegment Sales Eliminations             (29,046)     (22,293)          30%      (114,661)     (95,216)          20%
                                           ----------   ----------                 ----------   ----------
Total Revenue                             $ 266,564      241,631           10%     1,044,185      974,048            7%
                                           ==========  ===========                 ==========   ==========

Direct Contribution to Profit
- ----------------------------------------
US Segment
     Professional/Trade                   $  29,962       29,682            1%       106,971      102,326            5%
     Scientific, Technical and Medical       27,153       26,598            2%        96,009       88,899            8%
     Higher Education                        (3,590)      (5,442)          34%        40,065       38,221            5%
                                           ----------  -----------                 ----------   ----------
Total US                                     53,525       50,838            5%       243,045      229,446            6%
European Segment                             27,017       25,379            6%        93,415       86,226            8%
Asia, Australia & Canada Segment              4,267        3,074           39%        26,747       24,868            8%
                                           ----------  -----------                 ----------   ----------
Total Direct Contribution to Profit          84,809       79,291            7%       363,207      340,540            7%


Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                           (13,925)     (12,321)          13%       (50,260)     (47,631)           6%
     Information Technology & Development   (17,779)     (17,115)           4%       (62,732)     (55,074)          14%
     Finance                                 (8,921)      (9,635)          -7%       (32,594)     (34,390)          -5%
     Other Administration                   (21,233)     (20,165)           5%       (64,942)     (62,064)           5%
                                           ----------  -----------                 ----------   ----------
Total Shared Services and Admin. Costs      (61,858)     (59,236)           4%      (210,528)    (199,159)           6%

Operating Income                          $  22,951       20,055                     152,679      141,381
                                           ==========  ===========                 ==========   ==========






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


                                                                           April 30,       April 30,
                                                                             2006             2005
                                                                         -----------      -----------
                                                                                         

Current Assets
     Cash & cash equivalents                                           $     60,757           89,401
     Marketable securities                                                     -              10,000
     Accounts receivable                                                    158,275          137,787
     Inventories                                                             88,578           83,372
     Deferred income tax benefit                                              5,536            5,921
     Other current assets                                                    13,162           12,437
                                                                         -----------      ------------
     Total Current Assets                                                   326,308          338,918
Product Development Assets                                                   65,641           61,511
Property, Equipment and Technology                                          102,123          115,383
Intangible Assets                                                           302,384          291,041
Goodwill                                                                    198,416          195,563
Deferred Income Tax Benefit                                                   3,809            4,285
Other Assets                                                                 27,328           25,868
                                                                         -----------      ------------
     Total Assets                                                         1,026,009        1,032,569
                                                                         ===========      ============

Current Liabilities
     Accounts and royalties payable                                          97,231           70,958
     Deferred subscription revenues                                         143,923          142,766
     Accrued income taxes                                                    24,226           36,376
     Other accrued liabilities                                               96,729           91,211
                                                                         -----------      ------------
     Total Current Liabilities                                              362,109          341,311
Long-Term Debt                                                              160,496          196,214
Accrued Pension Liability                                                    56,068           62,116
Other Long-Term Liabilities                                                  35,627           34,652
Deferred Income Taxes                                                         9,869            1,702
Shareholders' Equity                                                        401,840          396,574
                                                                         -----------      ------------
     Total Liabilities & Shareholders' Equity                          $  1,026,009        1,032,569
                                                                         ===========      ============






                             JOHN WILEY & SONS, INC.
                           STATEMENT OF FREE CASH FLOW
                                 (in thousands)


                                                                                  Twelve Months Ended
                                                                                        April 30
                                                                             ------------------------------
                                                                                2006                 2005
                                                                             ----------          ----------
                                                                                               
Operating Activities:
         Net income                                                        $   110,328              83,841
         Amortization of intangibles                                            13,498              10,880
         Amortization of composition costs                                      36,473              36,026
         Depreciation of property, equipment and technology                     32,031              31,447
         Special non-cash tax (benefits)/provisions                            (14,252)              7,476
         Reserves for returns, doubtful accounts, and obsolescence              12,961               1,250
         Deferred income taxes                                                   5,009              17,283
         Pension expense, net of contributions                                   8,429              (3,914)
         Earned royalty advances and other                                      26,545              25,036
         Change in deferred subscription revenue                                   390              14,446
         Net change in operating assets and liabilities                         11,230              19,715
                                                                             ----------          ----------
             Cash Provided by Operating Activities                             242,642             243,486

Investments in organic growth:
         Additions to product development assets                               (70,921)            (64,407)
         Additions to property, equipment and technology                       (21,355)            (26,826)
                                                                             ----------          ----------
             Free Cash Flow                                                    150,366             152,253

Other Investing and Financing Activities:
         Acquisitions, net of cash                                             (31,354)            (22,527)
         Sale (Purchase) of marketable securities                               10,000             (10,000)
         Repayment of  debt under old credit facility                         (336,298)            (50,000)
         Borrowings under new long-term credit facility                        303,754              45,992
         Purchase of treasury shares                                          (108,867)            (94,786)
         Cash dividends                                                        (21,103)            (18,125)
         Proceeds from issuance of stock on option exercises and other           5,173               3,444
                                                                             ----------          ----------
             Cash Used in Investing and Financing Activities                  (178,695)           (146,002)
                                                                             ----------          ----------
Effects of Exchange Rate Changes on Cash                                          (315)              1,123
                                                                             ----------          ----------
Decrease in Cash and Cash Equivalents for Period                           $   (28,644)              7,374
                                                                             ==========          ==========


                                             RECONCILIATION TO GAAP PRESENTATION

Investing Activities:
         Additions to product development assets                           $   (70,921)            (64,407)
         Additions to property, equipment and technology                       (21,355)            (26,826)
         Acquisitions, net of cash                                             (31,354)            (22,527)
         Sale (Purchase)  of marketable securities                              10,000             (10,000)
                                                                             ----------           ---------
             Cash Used for Investing Activities                            $  (113,630)           (123,760)
                                                                             ==========           =========
Financing Activities:
Cash Used in Investing and Financing Activities                            $  (178,695)           (146,002)
Less:
         Acquisitions, net of cash                                             (31,354)            (22,527)
         Sale (Purchase) of marketable securities                               10,000             (10,000)
                                                                             ----------           ---------
             Cash Used in Financing Activities                             $  (157,341)           (113,475)
                                                                             ==========           =========




                                   SIGNATURES
                                   ----------


Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized


                                 JOHN WILEY & SONS, INC.
                                 Registrant



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



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





                                 Dated:    June 15, 2006