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 July 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 [ ]


Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer |X|   Accelerated filer | |   Non-accelerated filer | |


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 August 31, 2006 were:

                      Class A, par value $1.00 - 46,921,806
                      Class B, par value $1.00 - 10,253,263



                  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 July 31, 2006 and 2005, and April 30, 2006...........................................3

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

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the three months ended July 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.................................. 23

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

PART II - OTHER INFORMATION

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds..................................25

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)
                                                                                       July 31,                       April 30,
                                                                        -------------------------------------     ----------------
                                                                              2006                2005                   2006
                                                                        ----------------    -----------------     ----------------
                                                                                                                 
Assets:
Current Assets

     Cash and cash equivalents                                        $      23,804       $       13,075        $        60,757
     Accounts receivable                                                    170,131              155,721                158,275
     Inventories                                                             89,949               83,329                 88,578
     Deferred Income Tax Benefit                                              6,218                5,921                  5,536
     Prepaids and other                                                      11,072               12,398                 13,162
                                                                        ----------------    -----------------     ----------------
          Total Current Assets                                              301,174              270,444                326,308

Product Development Assets                                                   65,106               59,555                 65,641
Property, Equipment and Technology                                          102,212              108,239                102,123
Intangible Assets                                                           305,431              300,903                302,384
Goodwill                                                                    198,833              193,146                198,416
Deferred Income Tax Benefit                                                   6,572                4,208                  3,809
Other Assets                                                                 28,931               26,564                 27,328
                                                                        ----------------    -----------------     ----------------
          Total Assets                                                $   1,008,259       $      963,059        $     1,026,009
                                                                        ================    =================     ================

Liabilities & Shareholders' Equity:
Current Liabilities
     Accounts and royalties payable                                   $      87,910       $       78,391        $        97,231
     Deferred revenue                                                        97,988               97,443                143,923
     Accrued income taxes                                                    31,328               33,399                 24,226
     Accrued pension liability                                                6,268                6,190                  6,074
     Other accrued liabilities                                               52,374               54,437                 90,655
                                                                        ----------------    -----------------     ----------------
          Total Current Liabilities                                         275,868              269,860                362,109

Long-Term Debt                                                              200,238              192,473                160,496
Accrued Pension Liability                                                    57,844               63,828                 56,068
Other Long-Term Liabilities                                                  32,754               34,191                 35,627
Deferred Income Taxes                                                        11,652                2,700                  9,869

Shareholders' Equity
     Class A & Class B common stock                                          83,191               83,191                 83,191
     Additional paid-in-capital                                              79,253               61,428                 69,587
     Retained earnings                                                      612,783              529,779                596,474
     Accumulated other comprehensive (loss)/gain                             10,803               (3,580)                 7,669
     Unearned deferred compensation                                            -                  (4,554)                (3,512)
     Treasury stock                                                        (356,127)            (266,257)              (351,569)
                                                                        -----------------   -----------------     ----------------
          Total Shareholders' Equity                                        429,903              400,007                401,840
                                                                        -----------------   -----------------     ----------------
          Total Liabilities & Shareholders' Equity                    $   1,008,259       $      963,059        $     1,026,009
                                                                        =================   =================     ================


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)


                                                                            For The Three Months
                                                                               Ended July 31,
                                                                  ----------------------------------------
                                                                       2006                      2005
                                                                  --------------            --------------
                                                                                           
Revenue                                                      $       263,432           $       236,749

Costs and Expenses
    Cost of sales                                                     85,174                    76,821
    Operating and administrative expenses                            139,713                   124,706
    Amortization of intangibles                                        3,583                     3,066
                                                                  --------------            --------------
    Total Costs and Expenses                                         228,470                   204,593
                                                                  --------------            --------------

Operating Income                                                      34,962                    32,156
    Operating Margin                                                  13.3%                     13.6%

Interest Income and Other, net                                           477                       535
Interest Expense                                                      (2,389)                   (2,043)
                                                                  --------------            --------------
Net Interest Expense and Other                                        (1,912)                   (1,508)
                                                                  --------------            --------------

Income Before Taxes                                                   33,050                    30,648
Provision For Income Taxes                                            11,105                     2,791
                                                                  --------------            --------------
Net Income                                                   $        21,945           $        27,857
                                                                  ==============            ==============

Income Per Share
    Diluted                                                 $          0.38            $         0.46
    Basic                                                   $          0.39            $         0.47

Cash Dividends Per Share
    Class A Common                                          $          0.10            $         0.09
    Class B Common                                          $          0.10            $         0.09

Average Shares
    Diluted                                                           57,899                    60,642
    Basic                                                             56,753                    58,916


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 Three Months
                                                                                                           Ended July 31,
                                                                                                   ---------------------------------
                                                                                                        2006                2005
                                                                                                   -------------       -------------
                                                                                                                       

Operating Activities
- --------------------
Net income                                                                                    $         21,945     $        27,857
Adjustments to reconcile net income to cash provided by (used for) operating activities:
  Amortization of intangibles                                                                            3,583               3,065
  Amortization of composition costs                                                                      9,260               8,476
  Depreciation of property, equipment and technology                                                     6,856               8,198
  Stock-based compensation (net of tax)                                                                  3,255               1,338
  Non-cash charges & other                                                                              13,350              15,533
  Non-cash tax benefit                                                                                    -                 (7,476)
  Change in deferred revenue                                                                           (47,082)            (45,184)
  Net change in operating assets and liabilities, excluding acquisitions                               (49,691)            (40,769)
                                                                                                   -------------       -------------
  Cash Used for Operating Activities, excluding acquisitions                                           (38,524)            (28,962)
                                                                                                   -------------       -------------

Investing Activities
- --------------------
  Additions to product development assets                                                              (15,651)            (12,878)
  Additions to property, equipment and technology                                                       (5,993)             (4,734)
  Acquisitions, net of cash acquired                                                                    (4,294)            (15,359)
  Sales of marketable securities                                                                          -                 10,000
                                                                                                   -------------       -------------
  Cash Used for Investing Activities                                                                   (25,938)            (22,971)
                                                                                                   -------------       -------------

Financing Activities
- --------------------
  Repayments of long-term debt                                                                            -                (50,000)
  Borrowings of long-term debt                                                                          39,525              50,000
  Purchase of treasury stock                                                                            (7,278)            (21,314)
  Cash dividends                                                                                        (5,636)             (5,334)
  Proceeds from exercise of stock options and other                                                        694               2,659
                                                                                                   -------------       -------------
  Cash Provided by (Used for) Financing Activities                                                      27,305             (23,989)
                                                                                                   -------------       -------------
Effects of Exchange Rate Changes on Cash                                                                   204                (404)
                                                                                                   -------------       -------------

Cash and Cash Equivalents
  Increase (Decrease) for Period                                                                       (36,953)            (76,326)
  Balance at Beginning of Period                                                                        60,757              89,401
                                                                                                   -------------       -------------
  Balance at End of Period                                                                    $         23,804     $        13,075
                                                                                                   =============       ============
Supplemental Information

Cash Paid During the Period for:
  Interest                                                                                    $          1,878     $         1,270
  Income taxes                                                                                $          5,436     $         3,370


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 July 31, 2006 and 2005, and results of
     operations  and cash flows for the three month  period  ended July 31, 2006
     and 2005.  The  results  for the three  months  ended July 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, 2006.

     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 July 2006, the Financial  Accounting  Standards  Board  ("FASB")  issued
     Financial  Interpretation  No. 48  "Accounting  for  Uncertainty  in Income
     Taxes" ("FIN 48").  FIN 48 clarifies  the  accounting  for  uncertainty  in
     income taxes recognized in a company's  financial  statements in accordance
     with  Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  109
     "Accounting  for Income Taxes".  FIN 48 provides  guidance on  recognizing,
     measuring,  presenting and disclosing in the financial statements uncertain
     tax positions  that a company has taken or expects to file in a tax return.
     FIN 48 is effective  for the  Company's  2008 fiscal year  beginning May 1,
     2007. The Company is currently  assessing the impact,  if any, of FIN 48 on
     its financial statements.


3.   Share-Based Compensation
     ------------------------

     All equity compensation plans have been approved by security holders. Under
     the Key Employee Stock Plan ("the Plan"),  qualified employees are eligible
     to receive awards that may include stock options,  performance-based  stock
     awards,  and restricted  stock awards.  Under the Plan, a maximum number of
     8,000,000  shares of Company  Class A stock may be  issued.  As of July 31,
     2006  there  were  5,605,797  securities  remaining  available  for  future
     issuance under the Plan. The Company issues  treasury  shares to fund stock
     options and performance-based and restricted stock awards.

     Accounting for Share-Based Compensation:
     In December 2004, the FASB issued SFAS No. 123 (revised 2004), "Share-Based
     Payment"  ("SFAS  123R").  SFAS  123R  requires  that  companies  recognize
     share-based  compensation  to employees in the Statement of Income based on
     the fair value of the share-based awards. The Company has adopted SFAS 123R
     in the first quarter of fiscal year 2007.

     Prior to the adoption of SFAS 123R, the Company  accounted for  stock-based
     compensation  using the "intrinsic  value" method  prescribed in Accounting
     Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees"
     ("APB  25"),  and  using the  disclosure-only  provisions  of SFAS 123,  as
     amended by SFAS 148.  Under this  approach,  the value of restricted  stock
     awards was expensed over their  requisite  service  periods and the imputed
     cost of stock options over the vesting  period were  disclosed in footnotes
     to the financial statements. (i.e. not charged to expense).


     The Company  adopted  SFAS 123R  effective  May 1, 2006 using the  modified
     prospective  approach.  Under  this  approach,  awards  that  are  granted,
     modified  or settled  after May 1, 2006 will be  measured  and  expensed in
     accordance  with SFAS 123R.  Unvested awards that were granted prior to May
     1, 2006  will be  expensed  and  recognized  in the  Company's  results  of
     operations, prospectively. No previous periods will be restated.

     Pursuant to the  provisions of SFAS 123R, the Company  records  share-based
     compensation  as a charge to  earnings  reduced  by the  estimated  cost of
     anticipated forfeited awards. As such, share-based  compensation expense is
     only  recognized  for those  awards that are expected to  ultimately  vest.
     Stock-based  compensation  expense associated with performance share awards
     is recognized  based on  management's  best estimates of the achievement of
     the performance  goals specified in such awards and the estimated number of
     shares  that will be earned.  The  cumulative  effect on current  and prior
     periods of a change in the estimated number of performance share awards, or
     estimated forfeiture rate is recognized as an adjustment to earnings in the
     period of the revision.

     Concurrent  with the  adoption  of SFAS 123R the  Company  accelerated  the
     recognition of compensation expense related to post-adoption awards granted
     to near-retirement and retirement-eligible employees to reflect accelerated
     vesting as provided in the Company's Key Employee Stock Plan. The impact of
     the change was not significant.

     The adoption of SFAS 123R  resulted in the  recognition  of an  incremental
     share-based compensation expense of $2.4 million ($1.5 million after taxes)
     for the three months  ended July 31, 2006,  which is reflected in operating
     and  administrative  expenses.  For the prior year period,  this portion of
     stock-based  compensation was reflected in the Company's  disclosures,  but
     was not recognized in the consolidated  income  statement.  For comparative
     purposes,  the  adjusted  net income and  earnings  per share for the three
     months  ended July 31,  2005  reflect  the  amounts  which  would have been
     reported in the income  statement  if the  provisions  of SFAS 123R were in
     effect at that time.


                                                                         For the Three Months Ended July 31,
     (in thousands, except per share amounts)                       ---------------------------------------------
                                                                           2006                         2005
                                                                    ----------------               --------------
                                                                                                   
     Net income, as reported                                              $21,945                      $27,857

     Add: Stock-based compensation expense included in
          reported net income, net of taxes                                 3,255                        1,338

     Deduct: Total stock-based compensation expense
             determined under fair-value based method for all
             awards, net of taxes (1)                                      (3,255)                      (2,866)
                                                                    ----------------                -------------
     Adjusted net income                                                  $21,945                      $26,329
                                                                    ================                ================

     Reported earnings per share:

     Diluted                                                              $ 0.38                       $ 0.46

     Basic                                                                  0.39                         0.47

     Adjusted earnings per share:

     Diluted                                                              $ 0.38                       $ 0.43

     Basic                                                                  0.39                         0.45


(1)  Total stock-based compensation expensefor all awards presented in the table
     above is net of taxes of $2.0 million and $1.7 million for the three months
     ended July 31, 2006 and 2005, respectively.


     Stock Option Activity:

     Under the terms of the  Company's  stock option plan the exercise  price of
     stock options  granted under the plan may not be less than 100% of the fair
     market value of the stock at the date of grant. Options are exercisable, in
     part or in full,  over a maximum period of 10 years from the date of grant,
     and generally vest 50% on the fourth and fifth  anniversary  date after the
     award is  granted.  Under  certain  circumstances  relating  to a change of
     control,  as defined,  the right to exercise options  outstanding  could be
     accelerated.

     The following  table  provides the estimated  weighted  average fair value,
     under the  Black-Scholes  option-pricing  model,  for each  option  granted
     during the periods and the significant weighted average assumptions used in
     their determination. The expected life represents an estimate of the period
     of time stock  options  are  expected  to remain  outstanding  based on the
     historical exercise behavior of the employees.  The risk-free interest rate
     was  based on the U.S.  Treasury  yield  curve in effect at the time of the
     grant  corresponding  to the expected life.  Similarly,  the volatility was
     estimated based on the expected  volatility over the estimated life,  while
     the dividend  yield was based on expected  dividend  payments to be made by
     the Company.


                                                        For the Three Months Ended
                                                                  July 31,
                                                 ------------------------------------------
                                                        2006                     2005
                                                 ------------------       -----------------
                                                                            
     Expected life of options (years)                    7.8                      8.0

     Risk-free interest rate                             5.2%                     3.9%

     Expected volatility                                29.1%                    27.1%

     Expected dividend yield                             1.2%                     0.9%

     Per share fair value of options granted           $12.65                   $13.61


     A summary of the  activity and status of the  Company's  stock option plans
     was as follows:


                                                                                                  Weighted
                                                                                                  Average
                                                                           Weighted              Remaining            Aggregate
                                                        Shares              Average             Contractual        Intrinsic Value
Stock Options                                       (in thousands)       Exercise Price      Term (in years)        (in millions)
- -------------                                     -----------------    ----------------    -----------------    -----------------
                                                                                                            
Outstanding at April 30, 2006                           6,084               $25.95

Granted                                                   640               $33.05

Exercised                                                (28)               $15.77

Expired or forfeited                                     (18)               $29.32
                                                  -----------------
Outstanding at July 31, 2006                            6,678               $26.67                 6.1                $48.3
                                                  =================

Vested and expected to vest at July 31, 2006            6,570               $26.64                 6.1                $47.7

Exercisable at July 31, 2006                            2,752               $19.73                 3.5                $36.7




     The intrinsic value is the difference  between the Company's closing common
     stock  price  as of July 31,  2006 and the  option  exercise  price.  Total
     intrinsic value of options exercised during the three months ended July 31,
     2006  and 2005  were  $0.5  million  and $4.3  million,  respectively.  The
     Aggregate  Intrinsic  Value in the table above  represents the value option
     holders  would have received on options that were  exercisable  as July 31,
     2006.

     As of July 31, 2006,  there was $28.0 million of  unrecognized  share-based
     compensation  expense  related to stock  options,  which is  expected to be
     recognized over a period up to 5 years, or 2.9 years on a weighted  average
     basis.


     Performance-Based and Restricted Stock Activity:

     Under  the  terms of the  Company's  long-term  incentive  plans,  upon the
     achievement  of certain  three-year  financial  performance-based  targets,
     awards are payable in  restricted  shares of the  Company's  Class A common
     stock.  During  each  three-year  period the Company  adjusts  compensation
     expense  based  upon  its  best  estimate  of  expected  performance.   The
     restricted  shares vest 50% on the first and second  anniversary date after
     the award is earned.

     The Company also grants  restricted  shares of the Company's Class A Common
     Stock to key employees in connection with their employment.  The restricted
     shares  generally  vest  50% at  the  end of the  fourth  and  fifth  years
     following the date of the grant. Under certain circumstances  relating to a
     change of control or termination,  as defined, the restrictions would lapse
     and shares would vest earlier.

     Activity  related to  non-vested  performance-based  and  restricted  stock
     awards as of July 31, 2006 during the three  months ended July 31, 2006 was
     as follows:


                                                               Shares                Weighted Average
                                                           (in thousands)            Grant Date Value
                                                      ---------------------     ------------------------
                                                                                    

     Nonvested shares at April 30, 2006                      609                        $30.47

     Shares granted                                          337                        $32.82

     Shares vested                                          (19)                        $24.26
                                                 ---------------------
     Nonvested shares at July 31, 2006                       927                        $31.45
                                                      =====================


     As of July 31, 2006,  there was $15.2 million of  unrecognized  share-based
     compensation  cost related to nonvested  performance-based  and  restricted
     stock  awards,  which is  expected to be  recognized  over a period up to 5
     years, or 3.2 years on a weighted average basis.  Compensation  expense for
     performance-based and restricted stock awards is computed using the closing
     market  price of the  Company's  Class A Common Stock at the date of grant.
     Total grant date value of shares  vested during the three months ended July
     31, 2006 and 2005 was $0.5 million and $0.5 million, respectively.


     Director Stock Awards:

     Under the terms of the Company's Director Stock Plan (the "Director Plan"),
     each non-employee director receives an annual award of Class A Common Stock
     equal in value to 100% of the annual director fee, based on the stock price
     on the date of grant.  The  granted  shares may not be sold or  transferred
     during the time the non-employee director remains a director. There were no
     shares awarded under the Director Plan for the three months ending July 31,
     2006 and 2005.


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


     Comprehensive income was as follows (in thousands):
                                                                  For the Three Months Ended
                                                                            July 31,
                                                            ---------------------------------------
                                                                  2006                  2005
                                                            -----------------     -----------------
                                                                                  

     Net income                                                 $21,945               $27,857

     Change in other comprehensive income, net of taxes:

     Foreign currency translation adjustment                      3,134                (5,562)
                                                            -----------------     -----------------
     Comprehensive income                                       $25,079               $22,295
                                                            =================     =================


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


                                                                                 Change for             July 31,
                                                           April 30, 2006          Period                2006
                                                         -----------------    ----------------     ---------------
                                                                                                 

     Foreign currency translation adjustment                  $25,740              $3,134               $28,874

     Minimum pension liability, net of tax                    (18,071)               -                  (18,071)
                                                         -----------------    ----------------     ---------------
     Total                                                     $7,669              $3,134               $10,803
                                                         =================    ================     ===============


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 Ended
                                                                                        July 31,
                                                                        --------------------------------------
                                                                        2006                    2005
                                                                        ---------------        ---------------
                                                                                              

     Weighted average shares outstanding                                    57,064                 59,175

     Less:  Unvested shares outstanding                                      (311)                  (259)
                                                                        ---------------        ---------------
     Shares used for basic income per share                                 56,753                 58,916

     Dilutive effect of stock options and other stock awards                 1,146                  1,726
                                                                        ---------------        ---------------
     Shares used for diluted income per share                               57,899                 60,642
                                                                        ===============        ===============


     For the three  months  ended July 31,  2006 and 2005,  options to  purchase
     Class A  Common  Stock of  2,604,669  and  zero,  respectively,  have  been
     excluded  from the shares  used for  diluted  income  per  share,  as their
     inclusion would have been anti-dilutive.


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


     Inventories were as follows (in thousands):
                                                                                        As of
                                                     As of July 31,                    April 30,
                                    ------------------------------------------    --------------------
                                           2006                    2005                   2006
                                    ------------------      ------------------    --------------------
                                                                                

     Finished goods                      $77,656                 $72,156              $79,389

     Work-in-process                       7,050                   5,668                6,704

     Paper, cloth and other                8,881                   7,935                6,024
                                    ------------------      ------------------    --------------------
                                          93,587                  85,759               92,117

     LIFO reserve                         (3,639)                 (2,430)              (3,539)
                                    ------------------      ------------------    --------------------
     Total inventories                   $89,948                 $83,329              $88,578
                                    ==================      ==================    ====================


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

     Fiscal Year 2007:
     On July 20,  2006,  the Company  acquired  the assets of a publisher of two
     controlled circulation advertising based journals. The acquisition has been
     recorded  as  acquired  publication  rights and is being  amortized  over a
     15-year  period.  The  Company is in the process of  completing  valuations
     necessary to finalize the purchase price allocation.

     Fiscal Year 2006:
     During the first  three  months of fiscal year 2006,  the Company  acquired
     certain  businesses,   assets  and  rights  for  $15.4  million,  including
     acquisition  costs plus liabilities  assumed.  All amounts were recorded as
     brands,  trademarks and acquired publishing rights. The brands,  trademarks
     and acquired  publishing rights are being amortized over a weighted average
     period of approximately 10 years. The acquisitions consist 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 was  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.

     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  was  recorded as acquired
     publication rights and is being amortized over a 10-year period.


8.   Segment Information
     -------------------

     The  Company  is a global  publisher  of  print  and  electronic  products,
     providing  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 July 31,
                                                    --------------------------------------------------------------------------------
                                                                         2006                                             2005
                                                    ------------------------------------------  ------------------------------------
                                                                                              (thousands)
                                                                       Inter-                                  Inter-
                                                        External      segment                    External     segment
                                                        Customers      Sales           Total     Customers     Sales         Total
                                                    ------------------------------------------  ------------------------------------

                                                                                                            
Revenue
- -------
U.S. segments:
   Professional/Trade                           $      77,458    $     8,196       $   85,654  $  70,438    $   8,078    $   78,516
   Scientific, Technical, and Medical                  51,579          1,988           53,567     46,439        2,314        48,753
   Higher Education                                    40,174          7,567           47,741     37,692        7,850        45,542
European segment                                       66,576          5,344           71,920     58,427        4,699        63,126

Asia, Australia & Canada                               27,645            421           28,066     23,753          403        24,156
Eliminations                                             -           (23,516)         (23,516)      -         (23,344)      (23,344)
                                                    ------------------------------------------  ------------------------------------
Total Revenue                                   $     263,432    $      -          $  263,432  $ 236,749    $    -       $  236,749
                                                    ==========================================  ====================================
Direct Contribution to Profit
- -----------------------------
U.S. segments:
   Professional/Trade                                                              $   19,160                            $   18,842
   Scientific, Technical, and Medical                                                  24,934                                24,545
   Higher Education                                                                    17,053                                17,019
   European segment                                                                    24,118                                18,627
Asia, Australia & Canada                                                                3,526                                 3,457
                                                                                     ---------                            ----------
Total Direct Contribution to Profit                                                    88,791                                82,490

Shared Services and Administrative Costs
- ----------------------------------------
   Distribution                                                                       (12,387)                              (11,848)
   Information technology                                                             (15,183)                              (15,024)
   Finance                                                                             (8,481)                               (8,019)
   Other administrative                                                               (17,778)                              (15,443)
                                                                                     ---------                            ----------
Total Shared Services and Administrative Costs                                        (53,829)                              (50,334)
                                                                                     ---------                            ----------
Operating Income                                                                   $   34,962                            $  32,156
- ----------------                                                                     =========                            ==========



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

     Intangible assets consist of the following (in thousands):


                                                                                                               As of
                                                                              As of July 31,                  April 30,
                                                                  -----------------------------------      ---------------
                                                                         2006                2005                 2006
                                                                  ----------------     --------------      ---------------
                                                                                                         
     Intangible assets not subject to amortization

     Branded trademarks                                                 $57,900             $57,900             $57,900

     Acquired publication rights                                        118,466             118,566             117,911
                                                                  ----------------     --------------      ---------------
     Total intangible assets not subject to amortization                176,366             176,466             175,811

     Net intangible assets subject to amortization, principally
     acquired publication rights                                        129,065             124,437             126,573
                                                                  ----------------     --------------      ---------------
     Total                                                             $305,431             $300,903            $302,384
                                                                  ================     ==============      ===============


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

     During  the first  quarter  of  fiscal  year  2006,  the  Company  sold its
     remaining  marketable  securities  for  approximately  $10.0  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."


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

     The effective tax rate for the first quarter of fiscal year 2007 was 33.6%.
     The tax  provision  for the first quarter of fiscal year 2006 included $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
     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 benefit  described  above, the effective
     tax rate for the first quarter of fiscal year 2006 was 33.5%.


12.   Retirement Plans
      ----------------

     The components of net pension expense for the defined benefit plans were as
     follows:


                                                            For the Three Months Ended
                                                                    July 31,
                                                   -----------------------------------------
     (Dollars in thousands)                             2006                     2005
                                                   ------------------       ----------------
                                                                            

     Service Cost                                      $2,965                    $2,829

     Interest Cost                                      3,476                     2,942

     Expected Return of Plan Assets                    (3,297)                   (2,768)

     Net Amortization of Prior Service Cost               179                       127

     Recognized Net Actuarial Loss                        481                       858
                                                   ------------------       ----------------
     Net Pension Expense                               $3,804                      $3,988
                                                   ==================       ================


     Pension plan contributions were $2.5 million and $1.4 million for the three
     months ended July 31, 2006 and 2005, respectively.


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

RESULTS OF OPERATIONS - FIRST QUARTER ENDED JULY 31, 2006

Revenue for the first  quarter of fiscal year 2007 of $263.4  million  increased
11% from $236.7 million in the prior year's first quarter.  All of the Company's
businesses  contributed to the year-on-year growth. Global STM's results reflect
strong journal subscriptions and increased sales of journal backfiles and books.
The U.S.  P/T  business  contributed  to the growth with solid  performances  in
business and consumer cooking. U.S. Higher Education revenue reflected growth in
accounting and social sciences.

Gross  profit  margin for the first  quarter was 67.7%  compared to 67.6% in the
prior  year's  quarter.  Operating  and  administrative  expenses  for the first
quarter increased 12% to $139.7 million, or 11%, excluding the effect of foreign
currency.  Higher selling,  marketing and editorial/production  costs to support
business  growth and  additional  stock option costs of $2.4 million  associated
with  the  adoption  of  Statement  of  Financial   Accounting   Standard  123R,
Share-Based  Payments  (SFAS 123R)  contributed  to the increase  over the first
quarter of fiscal year 2006.  Total pre-tax  stock option and other  share-based
compensation  expense for the current quarter were $5.2 million compared to $2.1
million in the first quarter of the prior year. The increase over the prior year
period was  principally  due to the  inclusion  of $2.4  million of stock option
expense in the current year.

Operating  income  advanced 9% to $35.0  million in the first  quarter of fiscal
year 2007, or 11%,  excluding the effect of foreign currency.  The first quarter
operating  margin for fiscal  year 2007  declined 30 basis  points to 13.3%.  An
improvement  in product mix was more than offset by  increased  costs due to the
adoption of SFAS 123R. Incremental expenses associated with the adoption of SFAS
123R  contributed  approximately  90 basis points to the  decline.  Net interest
expense and other  increased  $0.4  million  primarily  due to higher  borrowing
rates.

The  effective  tax rate for the first  quarter  of  fiscal  year 2007 was 33.6%
compared to 9.1% in the first  quarter of fiscal year 2006. In the first quarter
of fiscal  year 2006 the  Company  reported a tax  benefit  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.  The first
quarter 2006 effective tax rate excluding the tax benefit was 33.5%.

Earnings per diluted  share and net income for the first  quarter of fiscal year
2007 were $0.38 and $21.9 million,  respectively. The first quarter 2007 results
include a $1.5 million  after-tax  charge ($.03 cents per share)  related to the
adoption of SFAS 123R.  Reported  earnings per diluted  share and net income for
the first quarter of fiscal year 2006 were $0.46 and $27.9 million. Earnings per
diluted  share and net income for the first quarter of fiscal year 2006 adjusted
to exclude  the $7.5  million  tax benefit  recognized  in the first  quarter of
fiscal year 2006 on the  repatriation of dividends were $0.34 and $20.4 million.
See Non-GAAP Financial Measures described below.

Growth in earnings per share  excluding  the $7.5  million tax benefit  reflects
favorable operating performance and the Company's share repurchase program.


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
excluding the tax benefits are as follows:


Reconciliation of non-GAAP financial disclosure          For the Three Months Ended
- -----------------------------------------------                    July 31,
                                                    ---------------------------------------
Net Income (in millions):                                  2006                  2005
                                                    ------------------    -----------------
                                                                            
As reported                                               $21.9                 $27.9

Tax benefit on dividends repatriated                         -                   (7.5)
                                                    ------------------    -----------------
Adjusted                                                  $21.9                 $20.4
                                                    ==================    =================


Earnings per Diluted Share:

As reported                                                $0.38                 $0.46

Tax benefit on dividends repatriated                         -                   (0.12)
                                                    ------------------    -----------------
Adjusted                                                   $0.38                 $0.34
                                                    ==================    =================


The Adjusted Net Income and  Adjusted  Earnings per Diluted  Share for the first
quarter of fiscal year 2006 above  exclude  $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 US Internal  Revenue  Service  issued
Notice 2005-38.  The notice provided for a tax benefit that fully offset the tax
accrued by the Company on foreign dividends in the fourth quarter of fiscal year
2005. The current tax benefit and the  corresponding  fourth quarter tax accrual
had no cash impact on the Company.

The first  quarter 2007 results  include a $1.5 million  after- tax charge ($.03
cents per share) related to the adoption of SFAS 123R.


SEGMENT RESULTS

During the first quarter of fiscal year 2007, the Company  finalized a review of
certain  product prices used to settle  inter-segment  sales. As a result of the
study, certain intersegment product prices were modified. While the modification
had no  effect on  consolidated  financial  results,  it did  impact  individual
segment  operating  results.  Below is a supplemental  segment report  adjusting
prior year results to reflect the current modified product prices:


Adjusted Segment Results                                    For the Three Months Ended July 31,
(amounts in millions)                        2006                           2005
                                        -------------  ---------------------------------------------
                                                                            Inter-
                                             As              As            Segment                             % Change
                                          Reported        Reported          Impact       Adjusted       Adjusted      As Reported
                                        -------------  --------------     ------------  ------------   ------------  -------------
                                                                                                        
Revenue:
Professional/Trade                        $85.7          $78.5               (1.3)        $77.2            11%             9%
Scientific, Technical and Medical          53.6           48.8               (0.2)         48.6            10%            10%
Higher Education                           47.7           45.5               (1.0)         44.5             7%             5%
European Segment                           71.9           63.1               (0.6)         62.5            15%            14%
Asia, Australia & Canada                   28.1           24.2                 -           24.2            16%            16%
Intersegment Sales Eliminations           (23.6)         (23.4)               3.1         (20.3)           16%             1%
                                       -----------------------------------------------------------------------------------------
     Total Revenue                       $263.4         $236.7                 -         $236.7            11%            11%
                                       =========================================================================================

Direct Contribution to Profit:
Professional/Trade                        $19.2          $18.8               (1.2)         17.6             9%             2%
Scientific, Technical and Medical          24.9           24.5                 -           24.5             2%             2%
Higher Education                           17.1           17.0               (0.9)         16.1             6%             -
European Segment                           24.1           18.7                1.6          20.3            19%            29%
Asia, Australia & Canada                    3.5            3.5                0.5           4.0           -11%             2%
                                       -----------------------------------------------------------------------------------------
     Total Direct Contribution to Profit  $88.8          $82.5                 -          $82.5             8%             8%

Shared Services and Admin. Costs          (53.8)         (50.3)                -          (50.3)            7%             7%

                                       -----------------------------------------------------------------------------------------
     Operating Income                     $35.0          $32.2                 -          $32.2             9%             9%
                                       =========================================================================================


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

U.S.  P/T  revenue  for the first  quarter  advanced 9% over prior year to $85.7
million  continuing the strong results  reported in the fourth quarter of fiscal
year 2006. Solid results in business, consumer cooking,  professional education,
online advertising and the sale of publishing rights drove the results. Backlist
sales were  particularly  strong.  Direct  contribution  to profit for the first
quarter increased 2% to $19.2 million. Adjusting for the effect of the change in
inter-segment  product prices noted above,  revenue and direct  contribution  to
profit  improved 11% and 9%,  respectively.  Globally,  P/T revenue in the first
quarter increased 14% over the same period in the previous year.

First quarter  highlights  include the publication of Hotel  California by Barry
Hoskyns;  What Israel Means to Me by Alan  Dershowitz;  One Party Country by Tom
Hamburger and Peter Wallsten;  Unwarranted  Intrusions by Martin Fridson;  Black
Gold by George  Orwel;  Big Ripoff by Timothy B. Carney;  Econospinning  by Gene
Epstein;  Windows Vista For Dummies,  Special  Preview Edition by Andy Rathbone;
Trump University Real Estate 101 by Gary Eldred;  Trump University Marketing 101
by Donald Sexton; a custom edition of Betty Crocker: Cocina; Betty Crocker: Easy
Everyday Vegetarian; and Betty Crocker: Why It Works.


The  first  three  books of a new  series  designed  to  replace  the  venerable
Frommer's  Dollar-a-Day  series  that  started in 1957 were  published:  Pauline
Frommer's New York City;  Pauline Frommer's Hawaii; and Pauline Frommer's Italy.
Also during the quarter,  Wiley  published the fourth  edition of Complete Adult
Treatment   Planner  by  Arthur  E.  Jongsma  Jr.,  which   includes   validated
evidence-based  treatment  interventions  that  are  critical  in  the  changing
mental-health  landscape.  The Company also began  publishing the  International
Society for Performance Improvement's journal, in print and online through Wiley
InterScience.

During the  quarter,  Wiley  announced an  agreement  with  Microsoft to publish
business books under a Microsoft Executive Circle series. The first title, Think
Factory:  Managing Today's Most Precious Resource:  Information by Susan Conway,
is scheduled  for release  early in 2007.  In May, the Company  signed the first
titles  in a new  alliance  with  Computer  Associates.  The  American  Culinary
Federation endorsed two Wiley titles,  Supervision in the Hospitality  Industry:
Applied  Human  Resources,  5th Edition by Jack E. Miller,  John R. Walker,  and
Karen Eich Drummond and Nutrition for  Foodservice  and Culinary  Professionals,
6th edition by Karen Eich Drummond and Lisa M. Brefere.



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

U.S. STM revenue of $53.6 million  increased 10% over the previous  year's first
quarter    driven   by   increased    revenue   from   journal    subscriptions,
controlled-circulation  advertising and books.  New businesses and  publications
acquired  during the past year, such as InfoPOEMs,  Dialysis &  Transplantation,
The  Hospitalist,  and the Journal of  Orthopaedic  Research,  contributed  $1.2
million,  or 2%, to the year-on-year  growth.  Direct contribution to profit for
the first  quarter of fiscal year 2007  increased  2% over the prior  year.  The
first  quarter  direct  contribution  margin was 46.5%  compared to 50.3% in the
prior year.  The  decrease was mainly due to timing of  advertising  and selling
costs and additional costs associated with business growth.

In  addition  to healthy  subscription  journal  license  renewals,  several new
Enhanced Access  Licenses (EAL) were signed by academic and corporate  customers
around the world.  EAL  customers  enjoyed  improved  customer  service due to a
number of system enhancements implemented during the quarter. Customers continue
to take advantage of Wiley  InterScience's wide range of access options.  During
the first  quarter,  the  number of visits to Wiley  InterScience  increased  by
approximately 30% over prior year.

To broaden  access to  InfoPOEMs,  Wiley signed  collaborative  agreements  with
Skyscape,  a company  with access to markets  for mobile  medical  content,  and
PatientKeeper,  a leading developer of physician information systems. Healthcare
professionals  using  PatientKeeper(R)  will  consult  InfoPOEMs  evidence-based
content  in the  context  of a  specific  patient's  information,  filtered  for
relevance and coupled with powerful clinical support tools.

The growing value of Wiley's journals to the scientific community was evident in
the results of the recently  announced  Thomson ISI(R) 2005 ISI Journal Citation
Reports,  an independent  ranking of impact  factors,  which measure how often a
journal's articles are cited by other researchers. Globally, 65% of Wiley global
journals  included in the Journal Citation  Report's  Science Edition  increased
their impact factors.


During the quarter, Wiley signed agreements with scholarly societies,  including
the  Mt.  Sinai  School  of  Medicine,  the  American  Cancer  Society,  and the
International  Society for Magnetic  Ressonance in Medicine.  Wiley signed a new
five-year  journal  publishing   agreement  with  the  International   Union  of
Biochemistry  and  Molecular  Biology.  Now in its  33rd  year  of  publication,
Biochemistry  and Molecular  Biology  Education is led by  Editors-in-Chief  Dr.
Donald Voet, Department of Chemistry,  University of Pennsylvania and Dr. Judith
G. Voet,  Department of Chemistry,  Swarthmore College,  who are also authors of
Wiley textbooks and learning materials.

Wiley   continued   to  build  its   controlled-circulation,   advertising-based
publication business through the acquisition of Clinical Cardiology. The Company
also signed a contract with the American  College of  Rheumatology to launch The
Rheumatologist, a controlled circulation newspaper.

The STM book program  experienced  another  solid  quarter,  fueled by growth in
online revenue and strong title output.



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

U.S. Higher Education revenue grew 5% to $47.7 million over the first quarter of
fiscal  year  2006.  The  improvement  was  principally  due  to  growth  in the
accounting and social sciences programs.  The first quarter direct  contribution
to profit of $17.1 million was unchanged from the previous  year.  Adjusting for
the change in  inter-segment  product prices,  US Higher  Education  revenue and
direct  contribution  to profit  increased  7% and 6%,  respectively.  Globally,
Higher Education revenue increased 7% over the prior year.

WileyPlus sales climbed rapidly as more teachers and students were introduced to
this online  integrated suite of content,  learning,  and teaching tools. By the
end of the first  quarter,  sales of  WileyPlus  units were up 50% over the same
period last year.  Revenue from the sale of WileyPlus is deferred and recognized
over  the  applicable  school  semester.  As of the  end of the  first  quarter,
approximately $2.6 million of revenue was deferred. The majority of this revenue
will be recognized during fiscal year 2007.

Driving  growth  were  strong  sales of  titles  such as  Hughes-Hallett/Applied
Calculus,    3rd   edition;    Kimmel/Financial    Accounting,    4th   edition;
Kieso/Intermediate  Accounting, 12th edition;  deBlij/Regions,  12th edition and
Human Geography, 8th edition;  Huffman/Psychology 8th edition;  Cutnell/Physics,
7th  edition;  Barnett/Analytic  Trigonometry  Applications,  9th  edition;  and
Kreyszig/Advanced  Engineering  Mathematics,  9th edition.  Higher  Education is
taking advantage of Wiley's multiple sales channels.  Revenue from  professional
and trade channels through direct/online and retail sales grew 23% over the same
prior year period.

Higher  Education  launched  the Wiley  Visualizing  Series at its recent  sales
conference.  Developed in an exclusive  partnership with the National Geographic
Society,  which is known for its  extensive  and  masterful  collection of maps,
images, and data, these introductory level textbooks  integrate rich visuals and
media with text to enhance learning.

Wiley and the George Lucas  Educational  Foundation,  a non-profit  organization
dedicated to innovation and improvement in U.S. schools,  signed an agreement to
co-produce a series of six textbooks employing project-based learning, which has
been  demonstrated  to deepen the  knowledge  of the  subject  matter,  increase
self-direction, and improve research and problem solving skills.


During the quarter,  Higher  Education  worked with the CFA Institute,  a global
membership  organization  of  more  than  83,000  investment  practitioners  and
educators,  to publish finance titles under the CFA Institute  Investment Series
brand.  Wiley and the CFA  Institute  will  develop a series of branded  titles,
online tools,  and  resources,  extending the reach of CFA Institute  content to
university students and finance professionals worldwide.



Europe
- ------

Building on the strength  exhibited  throughout fiscal year 2006, Wiley Europe's
first quarter revenue of $71.9 million grew 14% over prior year, or 13% adjusted
for the effects of foreign  currency.  All product  groups  improved  during the
first quarter with STM journals and P/T books contributing the largest increases
over the first  quarter  of fiscal  year  2006.  Direct  contribution  to profit
increased  29% over the prior year  period  mainly due to  improved  revenue and
product mix.  Adjusting  for the effect of the change in  inter-segment  product
prices,  Wiley Europe's first quarter revenue and direct  contribution to profit
improved 15% and 19%, respectively.

The  British  Journal  of  Surgery,  which  Wiley  publishes,  was  awarded  the
prestigious  Association of Learned and  Professional  Society  Publisher prize.
During the quarter, Wiley Europe published the inaugural issue of Chemistry - An
Asian  Journal.  In July,  Wiley Europe entered into an agreement with the Royal
Meteorological Society to publish four new journals.  Wiley Europe also signed a
contract  with the  Strategic  Management  Society  to  publish  a new  journal,
Strategic  Entrepreneurship,  extending its relationship with the Society,  with
whom it already publishes the Strategic Management journal.

Early in the quarter, Wiley Europe and Curtin University in Australia reached an
agreement  to  re-launch   Developments  in  Chemical  Engineering  and  Mineral
Processing  and  Asia-Pacific  Journal of  Chemical  Engineering.  Wiley  Europe
renewed its contract with National  Health Service in the United Kingdom for the
Cochrane National Site License through 2007. In July,  Wiley-VCH  relaunched the
pro-physik.de portal with a number of new  customer-oriented  features,  such as
enhanced  search  capabilities,  that were well received by the more than 52,000
members of the German Physical Society, as well as its other visitors.

The STM book program in Europe  enjoyed  solid growth.  The For Dummies  program
sustained its momentum with the continued success of SuDoku For Dummies.

Wiley   Europe   has   been   exploring   new   business    opportunities   with
telecommunications   companies.   As  a  result,   it  extended  its  publishing
partnership  with  Symbian to include the  formation  of a new  Symbian  Academy
program for accredited  Higher Education  institutions,  drawing on content from
across all of Wiley's publishing programs. In addition, the Company collaborated
with  Qualcomm  to  publish  WCDMA  (UMTS)  Deployment  Handbook:  Planning  and
Optimization  Aspects by Christophe  Chevalier (Editor) and Christopher Brunner,
Andrea Garavaglia, Kevin P. Murray, and Kenneth R. Baker (Co-Editors).

WileyPLUS  was  successfully  introduced to the German market during the quarter
based on material adapted from Voet and  Voet/Fundamentals of Biochemistry,  2nd
edition, and Solomons/Organic  Chemistry, 8th edition. A German-language version
linked to Halliday, Resnick, Walker, and Koch/Physik, is scheduled for the fall.


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

Wiley's revenue in Asia,  Australia,  and Canada was up 16% or 13% excluding the
effects of foreign  currency.  Strong Higher Education and P/T sales in Asia and
Australia and P/T sales in Canada  contributed to the improvement over the first
quarter  of fiscal  year  2006.  Direct  contribution  to profit  increased  2%.
Excluding  the effect of foreign  currency,  the direct  contribution  to profit
declined 4%.  Adjusting  for the effect of the change in  inter-segment  product
prices, Asia, Australia and Canada's direct contribution to profit declined $0.4
million to $3.5 million  principally due to product mix and the timing of Higher
Education sales in Canada.

Wiley Asia's P/T program began the year on a positive note with the  publication
of a number of key titles with global appeal,  including An Investor's  Guide to
the Next  Economic  Superpower by Aaron Chaze;  China CEO:  Voices of Experience
from 20 International  Leaders by Juan Antonio  Fernandez and Laurie  Underwood;
and The Lenovo Affair:  The Growth of China's Computer Giant and Its Takeover of
IBM-PC by Zhijun Ling and Martha  Avery.  Revenue  from  translations  increased
during the first quarter in virtually all Asian markets.

Wiley Australia also began the year with several  successful  product  launches,
including  the first three  titles of the  Australian  Institute  of  Management
series.

Wiley  Canada  had a good  start to the  year,  driven  by  sales  of  business,
technology,  and consumer  titles.  The Company  published  Blackberry  7130 For
Dummies in conjunction with Research in Motion.

WileyPLUS gained ground with new adoptions across Asia,  Australia,  and Canada.
Its ability to deliver  rich online  content and  resources is being tapped with
the first quarter publication of Jordan/Introduction to Inclusive Education,  to
gain entry to Canada's teacher-training market.



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

Shared services and  administrative  costs for the first quarter increased 7% to
$53.8 million.  The increase is primarily  attributable  to higher  compensation
costs  associated  with  revenue  growth  and  the  shared  service  portion  of
additional  share-based  compensation  costs of $1.3 million associated with the
adoption SFAS 123R.




LIQUIDITY AND CAPITAL RESOURCES

The Company's cash and cash equivalents  balance was $23.8 million at the end of
the first quarter 2007, compared with $13.1 million a year earlier. Cash used by
operating  activities in fiscal year 2007 was $38.5 million  compared with $29.0
million  in the prior  year.  The  timing  of vendor  and  author  payments  and
increased  incentive  compensation  payments  related  to fiscal  year 2006 were
partially offset by improved trade collections.

Cash used for investing  activities for the first quarter 2007 was $25.9 million
compared to $23.0 million in the prior year.  The Company  invested $4.3 million
in acquisitions of publishing assets and rights compared to $15.4 million in the
prior year. The current year acquisitions primarily consisted of the purchase of
two  advertising-based  cardiology  journals.  Projected product development and
property,  equipment  and  technology  capital  spending for fiscal year 2007 is
forecast to be approximately $75 million and $35 million, respectively.


The Company  increased  spending  for  investments  in product  development  and
property,  plant and equipment by approximately  $4.0 million.  The Company sold
$10 million of marketable securities during the first quarter of 2006 consisting
of shares of variable rate securities issued by closed-end funds.

Cash provided by financing  activities was $27.5 million in the first quarter of
fiscal 2007, as compared to a use of funds of $24.0 million in the prior period.
The increase in  borrowings  this fiscal year is primarily due to the lower cash
on hand at the  beginning  of fiscal  year 2007 as  compared  to the prior year.
Current  year  financing  activities  also  included  the  continuation  of  the
Company's stock repurchase program.

The Company increased its quarterly dividend to shareholders by 11% to $0.10 per
share versus $0.09 per share in the prior year.

The Company believes its cash balances  together with existing credit facilities
are sufficient to meet its obligations.  At July 31, 2006 the Company had $200.2
million of variable rate loans outstanding and  approximately  $208.2 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.



Interest Rates

The Company had $200.2  million of variable rate loans  outstanding  at July 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 July 31, 2006 was  approximately  5.34%. 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 $57.6 million and $55.8 million
at July 31, 2006 and April 30,  2006,  respectively.  The Company  provides  for
sales  returns  based upon  historical  experience.  A change in the  pattern of
trends in returns could affect the estimated  allowance.  On an annual basis,  a
one percent change in the estimated sales return rate could affect net income by
approximately $4.0 million.



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.  No  derivative
financial instruments were in effect during these reporting periods.


Customer Credit Risk

The Company's  business is not dependent upon a single  customer;  however,  the
industry is concentrated in national,  regional,  and online  bookstore  chains.
Although no one book  customer  accounts for more than 7% of total  consolidated
revenue,  the top 10 book  customers  account  for  approximately  25% of  total
consolidated  revenue  and  approximately  46% of  total  gross  trade  accounts
receivable at April 30, 2006.

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 17% of total  consolidated  revenue and no one
agent  accounts  for more than 7% of total  consolidated  revenue for the fiscal
year ended April 30,  2006.  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 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

During the first quarter ending on July 31, 2006 the Company  purchased  205,700
shares of Common Stock in May, under its stock repurchase  program at an average
price of $35.38 Remaining shares to be repurchased  under the approved plan were
1,905,030 as of July 31 2006. The program was approved by the Company's Board of
Directors and publicly announced in June 2005.



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

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

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


     (b)  The following reports on Form 8-K were furnished to the Securities and
          Exchange Commission since the filing of the Company's 10-K on June 23,
          2006.

          i.   Earnings  release on the first quarter fiscal 2007 results issued
               on Form 8-K dated  September 11, 2006 which include the condensed
               financial statements of the Company.


                                   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:  September 11, 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:  September 11, 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:  September 11, 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  July 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:  September 11, 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  July 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:  September 11, 2006