SECURITIES AND EXCHANGE COMMISSION

                              Washington D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT


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


                               December 6, 2006
                                (Date of Report)
                        (Date of earliest event reported)

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

                                    New York
                    (State or jurisdiction of incorporation)

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

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

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


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


                  This is the first page of a 11-page document.



ITEM 9:        REGULATION FD DISCLOSURE

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

               On  September  6,  2006,  John  Wiley & Sons  Inc.,  a  New  York
               corporation  (the "Company"),  issued a press release  announcing
               the Company's financial  results for the second quarter and first
               six months of fiscal year 2007.  A copy of the   Company's  press
               release is  attached hereto as Exhibit 99.1 and incorporated.

Exhibit No.    Description

99.1           Press   release  dated  December  6, 2006  titled "John Wiley and
               Sons,  Inc., Reports  Revenues and Earnings Growth for the Second
               Quarter"  (furnished  and not filed for purposes of Section 18 of
               the Securities  Exchange Act of 1934, as amended,  and not deemed
               incorporated  by reference in any filing under the Securities Act
               of 1934, as amended).



Ellis E. Cousens
Executive Vice President,
Chief Financial & Operations Officer
(201) 748-6534

        John Wiley & Sons, Inc. Reports 8% Second Quarter Revenue Growth

Hoboken,  N.J. December 6, 2006. John Wiley & Sons, Inc.  (NYSE:JWa)  (NYSE:JWb)
announced  today that second quarter  revenue of $285 million  increased 8% from
$263 million in the previous  year's second quarter,  or 7% excluding  favorable
foreign  exchange.  Adjusted earnings per diluted share was $0.44 for the second
quarter,  excluding  an income tax benefit of $4  million,  or $0.07 per diluted
share.  Operating  income for the second quarter was $42 million compared to $43
million in the prior year period.  Results for the quarter  include  incremental
stock option  expense due to the  adoption of SFAS 123R of $3 million,  or $0.03
per diluted share. On a basis  comparable to prior year,  adjusted  earnings per
diluted  share  increased  7%.  Second  quarter  expenses and earnings were also
adversely affected by the timing of a relocation incentive from the State of New
Jersey of approximately $3 million,  or $0.03 per diluted share,  which has been
delayed to the third quarter of this fiscal year.

For the first half of fiscal year 2007,  Wiley's  revenue  advanced  10% to $548
million,  or 9% excluding  favorable  foreign  exchange.  Adjusted  earnings per
diluted  share for the  six-month  period  was $0.82,  excluding  the income tax
benefit.  Operating  income was $77 million compared to $76 million in the prior
year period. Results were adversely affected by incremental stock option expense
due to the adoption of SFAS 123R of $5 million, or $0.06 per diluted share. On a
basis  comparable to prior year,  adjusted  earnings per diluted share increased
13%.  Operating income for the six-month  period was also adversely  affected by
the aforementioned relocation incentive.

"Wiley had a solid second  quarter as  reflected in top-line  growth of 8%, with
Professional/Trade  and STM leading the way," said  William J. Pesce,  President
and Chief Executive  Officer.  "On a comparable  basis,  excluding the effect of
SFAS 123R and the income tax benefit, EPS growth was consistent with revenue for
the quarter and six months."

He continued,  "Wiley's  acquisition of Blackwell  Publishing  (Holdings)  Ltd.,
which we  announced  on  November  17,  will  enable  us to  build on our  solid
foundation.  The  combination  of Blackwell  and Wiley,  two of the world's most
respected  global  publishers,  is a rare  opportunity  with  highly  favorable,
long-term strategic  implications.  Together, we will deliver even greater value
than we could as separate entities to all stakeholders - our customers, authors,
society partners and shareholders."

The  acquisition  purchase  price of (pound)572  million will be financed with a
combination of debt and cash.  Wiley has received  irrevocable  commitments from
all of the  principal  shareholders  who  serve  on the  Board of  Directors  of
Blackwell  Publishing  to  sell  their  shares  to  Wiley.  The  closing  of the
transaction is anticipated early in 2007.



Segment Highlights
As  previously  reported,  during  the first  quarter of fiscal  year 2007,  the
Company   finalized  a  review  of  certain   product   prices  used  to  settle
inter-segment  sales.  While the  modification  has no  effect  on  consolidated
financial  results,  it does impact individual  segment operating  results.  The
impact of the change, where significant to segment results, is described below.

Professional/Trade (P/T)
- ------------------------
Wiley's U.S. P/T revenue for the second quarter advanced 10% over the prior year
to $104 million.  For the six-month period,  revenue was up 9%, to $190 million.
Direct  contribution  to profit  increased by 14% to $29 million for the quarter
and 9% to $48 million for the six-month period.  Adjusting for the effect of the
change in  inter-segment  product prices,  revenue for the quarter and six-month
period increased 12%.

Building on the first  quarter's  momentum,  P/T delivered  solid second quarter
results  driven by  frontlist  and  backlist  books in  business,  consumer  and
architecture/culinary,  as well as online advertising. Second quarter highlights
include the  publication  of The Little Book of Value  Investing by  Christopher
Browne, a Managing  Director of Tweedy,  Browne Company LLC, a follow-up to Joel
Greenblatt's  hugely  successful  The Little Book that Beats the  Market;  Seven
Years to Seven Figures by Michael  Masterson;  Maui Millionaires by David Finkel
and Diane  Kennedy;  and A Leader's  Legacy by James  Kouzes  and Barry  Posner,
authors of The Leadership Challenge.

The August release of Barbara  Fairchild's The Bon Appetit Cookbook  launched an
unprecedented  fall  cookbook  line-up  that  included  the 8th  edition  of The
Culinary  Institute of America's  Professional  Chef; the Betty Crocker Cookbook
Bonus Edition and Christmas  Cookbook;  Pillsbury Baking; and Marcus Samuelson's
Soul of a New  Cuisine.  During the  quarter,  the first two  titles  (Italy and
Ireland) of the MTV-branded series of travel guides published.

P/T's  online  business had an active  quarter with the launch of new  products,
such as  Schein/Career  Anchors,  an  online  self-assessment  product;  two new
modules of  Therascribe,  the Child 4E  Treatment  Planner and the Child 2E 2006
Treatment Planner; and the Certified Internal Auditor Examination Test Prep 1.0.
Wiley's branded web sites - CliffsNotes.com,  For Dummies.com and Frommers.com -
generated new advertising and licensing revenue through co-promotions with major
corporations and the launch of Podcasts to promote books.

Several P/T books received  considerable media and customer attention during the
quarter.  The Wall Street Journal  included a major feature on Patrick  Lencioni
and his  Wiley  books.  The  Five  Dysfunctions  of a Team  continues  to  enjoy
bestseller status on the BusinessWeek,  The Wall Street Journal and The New York
Times  lists.  Five other Wiley  titles made major  bestseller  lists during the
quarter,  including  The Little Book That Beats the  Market,  The Little Book of
Value  Investing,  Investing For Dummies,  Hotel  California  and The Leadership
Challenge.



In September, Gavriel Salvendy, author of The Handbook of Human Factors, dean of
the Industrial  Engineering  Department at Tsinghua  University and professor at
Purdue  University,  was awarded  the  Friendship  Award by Chinese  Premier Wen
Jiabao in the Great  Hall of the  People in  Beijing,  China.  This award is the
highest honor that the Chinese government confers on foreigners.

During the quarter,  Wiley acquired  Whatsonwhen Ltd., a U.K.-based  provider of
travel-related online content,  technology and related services. The acquisition
will enhance Wiley's extensive  travel-related content business,  which includes
the integrated  online and print  Frommer's,  For Dummies and Unofficial  Guides
brands.

The Company announced a multi-year  publishing agreement with the Lincoln Center
for the  Performing  Arts,  Inc.  for a  minimum  of 15 books  that will draw on
Lincoln  Center's  community  of artists,  extensive  archives  and  educational
expertise.  The first title,  Lincoln Center: A Promise  Realized,  1979-2006 by
Stephen  Stamas and Sharon  Zane,  published  in October.  Another  alliance was
formed with Essential Learning  Partnership,  a provider of web-based continuing
education for clinical professionals in psychology,  counseling and social work.
As a result of this  agreement,  clinicians  will be able to  purchase  training
courses using Wiley titles to meet license requirements.

Scientific, Technical, and Medical (STM)
- ----------------------------------------
U.S. STM revenue  increased 7% over the previous  year's  second  quarter to $53
million  and 9% to $106  million  for the first  half of the  fiscal  year.  The
improvement   was  driven  by  increased   revenue  from  journals,   books  and
controlled-circulation  advertising.  New businesses and  publications  acquired
during  the past  year,  such as  InfoPOEMs,  Dialysis  &  Transplantation,  The
Hospitalist and the Journal of Orthopaedic  Research,  contributed $2 million to
year-to-date revenue growth.

Direct  contribution  to profit for the second  quarter of fiscal years 2007 and
2006 was $23 million.  Direct contribution to profit for the six-month period of
fiscal  year  2007 was $48  million,  which was flat with  prior  year.  Revenue
improvement was offset by additional  costs associated with new business growth,
gross margins on imported  books,  royalty costs on  society-owned  journals and
stock option costs associated with the adoption of SFAS 123R.

Customers continue to take advantage of Wiley InterScience's content. The number
of visits  through  the  first  six  months of this  fiscal  year  increased  by
approximately 32% over the first half of last year.

Early in the quarter, Wiley and the International Society for Stem Cell Research
(ISSCR)  signed a multi-year  agreement to jointly  develop and publish  Current
Protocols in Stem Cell Biology,  the first comprehensive  source of high-quality
methods for isolating,  maintaining and differentiating embryonic and adult stem
cells for both novice researchers and experienced investigators.

In addition,  the Company announced the launch of Statistical  Analysis and Data
Mining, a new international journal providing an interdisciplinary focus on data
analysis. The journal will publish six times per year beginning in calendar year
2007.  Designed to encourage  collaboration  across the diverse  disciplines  of
computer  science,  engineering  and statistics,  Statistical  Analysis and Data
Mining will  communicate  novel data mining and  statistical  techniques to both
novices and experts involved in the analysis of data.



Two of the 2003 recipients of the Wiley Prize in Biomedical Sciences, Dr. Andrew
Z. Fire and Dr. Craig C. Mello,  were awarded the 2006 Nobel Prize in Physiology
or Medicine for their discovery of RNA interference. Elizabeth H. Blackburn, PhD
and Carol W. Greider,  co-recipients  of the Wiley Prize in Biomedical  Sciences
earlier this year, received the 2006 Lasker Award for Basic Medical Research.

Higher Education
- ----------------
U.S. Higher Education revenue for the second quarter of fiscal year 2007 was $42
million,  essentially  the  same  as in the  prior  year.  Year-to-date  revenue
increased  3% from prior year to $90  million.  Adjusting  for the effect of the
change in inter-segment  product prices,  revenue grew 3% for the quarter and 5%
for the first  six  months.  Improvement  in  accounting  and  social  sciences,
licenses and reprint revenue was partially offset by lower sales in the sciences
and mathematics.

Adjusting for the effect of the change in inter-segment  product prices,  direct
contribution to profit for the quarter and six-month period improved 11% and 8%,
respectively  as a result of cost reduction  initiatives in  composition,  paper
purchasing and printing.

Year-to-date  WileyPLUS  sales were up 83%.  Usage  continued on an upward trend
with  more  than a  half  million  individual  visits  during  the  quarter.  In
September,  the Company published  WileyPLUS For Dummies,  employing the series'
unique pedagogical style to serve as an instructor  reference manual.  WileyPLUS
sales are deferred with the majority of the revenue  recognized  over the course
of the second half of the fiscal  year.  As of October  31st,  approximately  $3
million of current  WileyPLUS  sales were deferred until the second half of this
fiscal year.  Excluding  the impact of the deferral and after  adjusting for the
effect of  inter-segment  product prices,  Higher  Education  revenue would have
increased 6% for the six-month period.

The accounting and social  sciences  programs  continued  their strong  results,
particularly  Kimmel/Financial Accounting 4e; Kieso/Intermediate Accounting 12e;
deBlij/Regions   12e   and   Human   Geography   8e;    Huffman/Psychology   8e;
Callister/Materials   7e;  Incropera/Heat  Transfer  6e;  and  Meriam/Statistics
Dynamics 6e.

October  was the  first  month in which  Wiley  distributed  Microsoft  Official
Academic  Curriculum  (MOAC)  textbooks and e-learning  tools. The alliance with
Microsoft was extended  internationally during the quarter, and our global sales
force is already  launching  it around the world.  This  important  relationship
enables  Wiley to  establish a  significant  global  position in the  technology
certification market.

Europe
- ------
Wiley  Europe's  second  quarter  revenue of $81 million  improved 5% over prior
year. Revenue for the first six months of the year increased 9% to $153 million.
Foreign exchange  favorably affected revenue in the second quarter and six-month
period by 3% and 2%, respectively over the prior year periods. Adjusting for the
effect  of the  change  in  inter-segment  product  prices,  as well as  foreign
exchange,  Wiley  Europe's  revenue for second  quarter and six-months of fiscal
year 2007 improved 4% and 8%,  respectively.  Growth in journal  revenue and P/T
sales was partially  offset by the  anticipated  reduction in Sudoku For Dummies
sales and lower advertising revenue.



Direct  contribution  to profit  for the second  quarter  and  six-month  period
improved  over  prior  year  by 11%  and 19% to $28  million  and  $52  million,
respectively.  Foreign  exchange  favorably  affected the second  quarter direct
contribution to profit by approximately 2% over the prior year's second quarter.
Foreign  exchange had no impact on the six-month  comparison.  Adjusting for the
effect  of the  change  in  inter-segment  product  prices,  as well as  foreign
exchange,  direct  contribution  to profit for the second  quarter and six-month
period  improved  over prior year by 3% and 11%,  respectively.  Higher  journal
revenue and inventory cost reduction initiatives contributed to the results.

STM journal subscriptions continued to improve in all disciplines,  particularly
Chemistry,  which includes the Angewandte Chemie journals published on behalf of
the German  Chemical  Society.  For the second  quarter and six-month  period of
fiscal year 2007, The Cochrane Library,  an evidence-based  medicine  collection
available through Wiley InterScience, increased 30% and 28%, respectively.

Wiley Europe forged a publishing agreement with the Royal Meteorological Society
(RMetS), a leading  professional and learned society, to publish all five of its
journals. This agreement expands an existing relationship, establishing Wiley as
the  exclusive  publisher  of all the RMetS  journals.  Wiley and the RMetS have
worked  together  since 1980,  when they launched the  International  Journal of
Climatology.

The three Sudoku For Dummies titles  continue to sell,  although not at the same
pace as last year.  Cedric Reid: CFO Insights  published during the quarter with
strong bulk sales. The publication of Davison/The  Shopaholic's  Guide to Buying
Online received  considerable  promotion from a number of bookstore chains.  The
Company continues to take advantage of opportunities afforded by WileyPLUS, such
as designing  customized  products to meet  pharmaceutical  companies'  training
needs.

Early in the  quarter,  Wiley  Europe  announced  the  formation of a multi-year
publishing  partnership with the Dana Centre, an extension of the Science Museum
in London.  Written by leading  technology  journalists and experts in the U.K.,
the books will  examine  technology-related  news stories from around the world,
explore their  implications on everyday life and predictions for the future. The
Dana Centre is well-known for its innovative and  thought-provoking  adults-only
events and debates on contemporary science, technology and culture.

Asia, Australia, and Canada
- ---------------------------
Wiley's revenue in Asia,  Australia and Canada advanced 7% to $32 million, or 5%
excluding  favorable foreign  exchange.  For the first half of fiscal year 2007,
revenue advanced 11% to $60 million,  or 8% excluding foreign  exchange.  Growth
was driven by P/T in Asia and Canada and Higher  Education  and School  sales in
Australia.  Lower STM reference book sales in Asia and sluggish Higher Education
sales in Canada, partially offset the revenue improvements in other areas.

Excluding the effect of foreign exchange and the change in inter-segment product
prices,  direct  contribution  to profit  decreased  $1.8 million for the second
quarter and $2.5 million for the six-months of fiscal year 2007, principally due
to product mix and higher sales, marketing and composition costs associated with
new business development. Foreign exchange favorably affected the second quarter
and six-month direct contribution to profit by approximately $.5 million and $.7
million, respectively over the prior year periods.



Wiley Asia published  several key P/T titles during the quarter  including Iqbal
and  Mirakhor's  An  Introduction  to Islamic  Finance;  The Rise of India:  Its
Transformation from Poverty to Prosperity by Niranjan  Rajadhyaksha,  the Deputy
Editor of  Business  World,  one of  India's  leading  business  magazines;  and
Equities by Mark  Mobius,  as part of his Master  Class  series.  Strong  retail
performance  in many  Asian  markets  on such  titles  as China  CEO:  Voices of
Experience  from 20  International  Leaders by Juan  Antonio  Fernandez  boosted
results.  In addition,  WileyPLUS  continued to gain momentum,  particularly  in
Malaysia  where the  government  is funding  new  universities.  MOAC titles are
eliciting much interest, especially in India.

All of Wiley  Australia's  businesses  showed strength  during the quarter.  The
second  half of the  year,  which  is the peak  selling  season  for the  Higher
Education and School businesses,  began on a high note, with the rollout of more
than 20 WileyPLUS  related titles.  A new website went live in August,  offering
more than 30,000 P/T titles with rich functionality.  This enhanced web presence
has  already  helped  to  attract  a new  partnership  with the  Association  of
Professional  Engineers,  Scientists  and  Managers.  Cricket  For  Dummies  was
released concurrently with the Australia vs. England cricket competition.

Wiley Canada delivered mixed results for the second quarter, showing strength in
its P/T business,  but falling  short in Higher  Education.  Wiley  Canada's P/T
growth was due to the continued demand for local real estate books and frontlist
releases.

Tax Benefits
- ------------
In the second quarter of fiscal year 2007 the Company  reported a tax benefit of
$4.2 million, or $0.07 per diluted share, mainly due to the favorable resolution
of certain tax matters.

As previously  discussed in the  Company's  Annual Report filed on Form 10-K for
fiscal year 2006, pursuant to guidance issued by the Internal Revenue Service in
May 2005, the Company recorded a tax benefit of approximately  $7.5 million,  or
$0.12 per diluted  share,  in the first  quarter of fiscal year 2006 and reduced
income  taxes due on the fiscal  year 2005  repatriation  of  earnings  from its
European  subsidiaries.  The tax  benefit  offsets a tax charge  recorded in the
fourth quarter of fiscal year 2005.

Neither of the tax adjustments had a cash impact to the Company. The Company has
excluded  these tax items for  comparative  purposes  so as not to  distort  the
underlying performance of the Company.

Conference Call
Wiley will hold a conference call today,  Wednesday,  December 6, 2006, at 10:30
a.m. (ET) to discuss its financial results for the second quarter of fiscal year
2007.  The call  will  include a brief  management  presentation  followed  by a
question and answer session.

To  participate  in the  conference  call,  please  dial  the  following  number
approximately ten minutes prior to the scheduled starting time: (800) 967-7184
International callers may participate by dialing: (719) 457-2633



A replay  of the call  will be  available  from  1:30  p.m.  (ET) on  Wednesday,
December 6 through midnight on Wednesday, December 13, by dialing (888) 203-1112
or (719) 457-0820 and entering Pass code: 5384926.

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

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

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






                             JOHN WILEY & SONS, INC.
                              SUMMARY OF OPERATIONS
                   FOR THE SECOND QUARTER AND SIX MONTHS ENDED
                            OCTOBER 31, 2006 AND 2005
                    (in thousands, except per share amounts)


                                                                   Second Quarter Ended                    Six Months Ended
Adjusted - For Tax Benefits                                             October 31,                           October 31,
- ---------------------------                                  ----------------------------------- -----------------------------------
                                                                 2006       2005       % Change      2006        2005     % Change
                                                             -----------  ---------- ----------- -----------  ----------- ----------
                                                                                                             
Revenue                                                       $ 284,502    262,683         8%       547,934     499,432        10%

Costs and Expenses
    Cost of Sales                                                93,296     86,589         8%       178,470     163,410         9%
    Operating and Administrative Expenses                       145,577    129,573        12%       285,290     254,279        12%
    Amortization of Intangibles                                   3,596      3,050        18%         7,179       6,116        17%
                                                             -----------  ----------             -----------  -----------
    Total Costs and Expenses                                    242,469    219,212        11%       470,939     423,805        11%
                                                             -----------  ----------             -----------  -----------

Operating Income                                                 42,033     43,471        -3%        76,995      75,627         2%
    Operating Margin                                              14.8%      16.5%                    14.1%       15.1%

Interest Expense and Other, Net                                   2,791      2,323                    4,703       3,831
                                                             -----------  ----------             -----------  -----------

Income Before Taxes                                              39,242     41,148        -5%        72,292      71,796         1%

Adjusted Provision for Income Taxes                              13,543     14,144                   24,648      24,411
                                                             -----------  ----------             -----------  -----------
Adjusted Net Income                                           $  25,699     27,004        -5%        47,644      47,385         1%
                                                             ===========  ==========             ===========  ===========

Adjusted Income Per Share- Diluted                            $    0.44       0.45        -2%          0.82        0.78         5%
                         - Basic                              $    0.45       0.46                     0.84        0.81


Average Shares - Diluted                                         57,971     60,497                   57,928      60,568
               - Basic                                           56,777     58,578                   56,763      58,746


Reconciliation of Non-GAAP Adjusted Financial Disclosure (Tax Benefit)
- ----------------------------------------------------------------------
Adjusted Net Income                                           $  25,699     27,004                   47,644      47,385
Tax Benefit (A)                                                   4,193       -                       4,193       7,476
                                                             -----------  ----------             -----------  -----------
    Net Income - GAAP                                         $  29,892     27,004        11%        51,837      54,861        -6%
                                                             ===========  ==========             ===========  ===========

Adjusted Income Per Share - Diluted                           $    0.44       0.45                     0.82        0.78
Tax Benefit (A)                                                    0.07        -                       0.07        0.12
    Income Per Diluted Share - GAAP                           $    0.52       0.45        16%          0.89        0.91        -2%
                                                             ===========  ==========             ===========  ===========


Reconciliation of Non-GAAP Adjusted Financial Disclosure (SFAS 123R and Tax Benefit)
- ------------------------------------------------------------------------------------
Operating Income - GAAP                                       $  42,033     43,471                   76,995      75,627
Incremental costs due to adoption of SFAS 123R (B)                2,965                               5,358
                                                             -----------  ----------             -----------  -----------
    Adjusted Operating Income                                 $  44,998     43,471         4%        82,353      75,627         9%
                                                             ===========  ==========             ===========  ===========

Net Income - GAAP                                             $  29,892     27,004                   51,837      54,861
Incremental Costs due to Adoption of SFAS 123R, Net of Tax(B)     1,850                               3,343
Tax Benefit (A)                                                  (4,193)                             (4,193)     (7,476)
                                                             -----------  ----------             -----------  -----------
    Adjusted Net Income                                       $  27,549     27,004         2%        50,987      47,385         8%
                                                             ===========  ==========             ===========  ===========

Income Per Diluted Share - GAAP                               $    0.52       0.45                   0.89       0.91
Incremental Costs due to Adoption of SFAS 123R, Net of Tax(B)      0.03                              0.06        -
Tax Benefit (A)                                                   (0.07)                            (0.07)     (0.12)
       Adjusted Income Per Diluted Share                      $    0.48       0.45         7%        0.88       0.78           13%

                                                             ===========  ==========            ===========   ===========


(A)  The second quarter and six month periods ending October 31, 2006 excludes a
     $4.2  million  tax  benefit,  $0.07 per  diluted  share,  mainly due to the
     favorable  resolution  certain  tax  matters in the  quarter.The  six month
     period  ending  October  31,  2005  excludes a $7.5  million,  or $0.12 per
     diluted share,  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.  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
     divideds in the fourth  quarter of fiscal year 2005.  Neither tax  benefits
     nor the corresponding tax accrual had a cash impact on the Company.

(B)  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 adopted SFAS 123R in
     the first quarter of fiscal year 2007.  The adjusted  amounts above exclude
     the impact of expenses associated with the adoption of SFAS No. 123R.

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






                             JOHN WILEY & SONS, INC.
                                 SEGMENT RESULTS
                   FOR THE SECOND QUARTER AND SIX MONTHS ENDED
                            OCTOBER 31, 2006 AND 2005
                    (in thousands, except per share amounts)


                                                            Second Quarter Ended                     Six Months Ended
                                                                 October 31,                             October 31,
                                                   -----------------------------------------  --------------------------------------
                                                       2006         2005         % Change        2006          2005      % Change
                                                   -----------  ------------  --------------  -----------   ----------  ------------
                                                                                                           

Revenue
- ----------------------------------------
US Segment
     Professional/Trade                            $  104,281       94,943          10%         189,935       173,459        9%
     Scientific, Technical and Medical                 52,893       49,355           7%         106,460        98,108        9%
     Higher Education                                  41,977       41,800           0%          89,718        87,342        3%
                                                   -----------  ------------                  -----------  -----------
Total US                                              199,151      186,098           7%         386,113       358,909        8%
European Segment                                       80,836       76,782           5%         152,756       139,908        9%
                                                   -----------  ------------                  -----------  -----------
Asia, Australia & Canada Segment                       32,236       30,179           7%          60,302        54,335       11%
Intersegment Sales Eliminations                       (27,721)     (30,376)         -9%         (51,237)      (53,720)      -5%
                                                   -----------  ------------                  -----------  -----------
Total Revenue                                      $  284,502      262,683           8%         547,934       499,432       10%
                                                   ===========  ============                  ===========  ===========

Direct Contribution to Profit
- ----------------------------------------
US Segment
     Professional/Trade                            $   29,163       25,561          14%          48,323        44,403        9%
     Scientific, Technical and Medical                 23,114       23,472          -2%          48,048        48,017        0%
     Higher Education                                  11,969       11,701           2%          29,022        28,720        1%
                                                   -----------  ------------                  -----------  -----------
Total US                                               64,246       60,734           6%         125,393       121,140        4%
European Segment                                       28,160       25,265          11%          52,278        43,892       19%
Asia, Australia & Canada Segment                        5,930        6,464          -8%           9,456         9,921       -5%
                                                   -----------  ------------                  -----------  -----------
Total Direct Contribution to Profit                    98,336       92,463           6%         187,127       174,953        7%


Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                                     (13,092)     (12,609)          4%         (25,479)      (24,457)       4%
     Information Technology & Development             (15,318)     (15,106)          1%         (30,501)      (30,130)       1%
     Finance                                           (9,299)      (8,284)         12%         (17,780)      (16,303)       9%
     Other Administration                             (18,594)     (12,993)         43%         (36,372)      (28,436)      28%
                                                   -----------  ------------                  -----------  -----------
Total Shared Services and Admin. Costs                (56,303)     (48,992)         15%        (110,132)      (99,326)      11%

Operating Income                                   $   42,033       43,471                       76,995        75,627
                                                   ===========  ============                  ===========  ===========








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


                                                                                        October 31,                     April 30,
                                                                             -------------------------------------------------------
                                                                                   2006               2005               2006
                                                                             ----------------  ------------------  -----------------
                                                                                                                 
Current Assets
       Cash & cash equivalents                                          $          16,574             17,564             60,757
       Accounts receivable                                                        173,682            161,553            158,275
       Inventories                                                                 90,433             87,329             88,578
       Deferred income tax benefit                                                  7,508              5,921              5,536
       Other current assets                                                        10,904             11,360             13,162
                                                                             ----------------  ------------------  -----------------
       Total Current Assets                                                       299,101            283,727            326,308
Product Development Assets                                                         65,942             63,148             65,641
Property, Equipment and Technology                                                104,006            104,897            102,123
Intangible Assets                                                                 304,681            303,416            302,384
Goodwill                                                                          205,090            196,938            198,416
Deferred Income Tax Benefit                                                         8,961              4,359              3,809
Other Assets                                                                       29,289             27,231             27,328
                                                                             ----------------  ------------------  -----------------
       Total Assets                                                             1,017,070            983,716          1,026,009
                                                                             ================  ==================  =================
Current Liabilities
       Accounts and royalties payable                                              85,215             95,901             97,231
       Deferred revenue                                                            67,381             56,416            143,923
       Accrued income taxes                                                        20,762             31,334             24,226
       Other accrued liabilities                                                   68,320             70,369             96,729
                                                                             ----------------  ------------------  -----------------
       Total Current Liabilities                                                  241,678            254,020            362,109
Long-Term Debt                                                                    207,794            232,190            160,496
Accrued Pension Liability                                                          59,846             65,160             56,068
Other Long-Term Liabilities                                                        33,573             35,565             35,627
Deferred Income Taxes                                                              13,350              3,895              9,869
Shareholders' Equity                                                              460,829            392,886            401,840
       Total Liabilities & Shareholders' Equity                         $       1,017,070            983,716          1,026,009
                                                                            ================   ==================  =================








                             JOHN WILEY & SONS, INC.
                          STATEMENTS OF FREE CASH FLOW
                                 (in thousands)
                                                                                                Six Months Ended
                                                                                             October 31,
                                                                                       -----------------------------------
                                                                                            2006                 2005
                                                                                       -------------         -------------
                                                                                                            

Operating Activities:
         Net income                                                                   $     51,837               54,861
         Amortization of intangibles                                                         7,179                6,116
         Amortization of composition costs                                                  18,375               17,346
         Depreciation of property, equipment and technology                                 13,894               16,367
         Special non-cash tax benefit                                                       (4,193)              (7,476)
         Stock-based compensation (net of tax)                                               6,198                2,026
         Non-cash charges and other                                                         32,048               28,883
         Change in deferred revenue                                                        (77,945)             (86,973)
         Net change in operating assets and liabilities                                    (59,064)             (24,556)
                                                                                       -------------         -------------
                Cash Used for Operating Activities, excluding acquisitions                 (11,671)               6,594


Investments in organic growth:
         Additions to product development assets                                           (34,837)             (33,371)
         Additions to property, equipment and technology                                   (13,019)              (9,018)
                                                                                       -------------         -------------

                 Free Cash Flow                                                            (59,527)             (35,795)


Other Investing and Financing Activities:
         Acquisitions, net of cash                                                         (13,480)             (24,562)
         Sale of marketable securities                                                        -                  10,000
         Repayment of long-term debt                                                          -                 (50,000)
         Borrowings of long-term debt                                                       45,245               89,842
         Purchase of treasury shares                                                        (7,278)             (54,896)
         Cash dividends                                                                    (11,354)             (10,686)
         Proceeds from issuance of stock on option exercises and other                       1,954                4,595
                                                                                       -------------         -------------
                  Cash Provided by (Used for) in Investing and Financing Activities         15,087              (35,707)

                                                                                       -------------         -------------
Effects of Exchange Rate Changes on Cash                                                       257                 (335)
                                                                                       -------------         -------------

Decrease in Cash and Cash Equivalents for Period                                      $    (44,183)             (71,837)
                                                                                       =============         =============


                                                                          RECONCILIATION TO GAAP PRESENTATION

Investing Activities:
         Additions to product development assets                                      $    (34,837)             (33,371)
         Additions to property, equipment and technology                                   (13,019)              (9,018)
         Acquisitions, net of cash                                                         (13,480)             (24,562)
         Sale (Purchase)  of marketable securities                                            -                  10,000
                                                                                       -------------          ------------
                  Cash Used for Investing Activities                                  $    (61,336)             (56,951)
                                                                                       =============          ============

Financing Activities:
Cash Provided by (Used for) Investing and Financing Activities                        $     15,087              (35,707)
Less:
         Acquisitions, net of cash                                                         (13,480)             (24,562)
         Sale (Purchase) of marketable securities                                             -                  10,000
                                                                                       -------------           -----------
                   Cash Provided by (Used for) Financing Activities                   $     28,567              (21,145)
                                                                                       =============           ===========





                                   SIGNATURES
                                   ----------


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


                                   JOHN WILEY & SONS, INC.
                                   Registrant



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



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






                                   Dated:   December 6, 2006