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 October 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 November 30, 2006 were:

                      Class A, par value $1.00 - 47,083,709
                      Class B, par value $1.00 - 10,135,693



                  This is the first page of a 37-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 October 31, 2006 and 2005, and April 30, 2006........................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the three and six months ending October 31, 2006 and 2005..............................4

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

           Notes to Unaudited Condensed Consolidated Financial Statements.............................6-16

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................................................17-28

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.................................. 29

Item 4.    Controls and Procedures......................................................................30

PART II -  OTHER INFORMATION

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds..................................31

Item 5.    Submission of Matters to a Vote of Security Holders..........................................31

Item 6.    Exhibits and Reports on Form 8-K.............................................................31

SIGNATURES AND CERTIFICATIONS........................................................................33-35

EXHIBITS.............................................................................................36-37







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


                                                                                     (UNAUDITED)
                                                                                     October 31,                      April 30,
                                                                        ---------------------------------------   ----------------
                                                                               2006               2005                   2006
                                                                        -----------------   -------------------   ----------------
                                                                                                                 
Assets:
Current Assets

     Cash and 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
     Prepaids and other                                                        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
                                                                        =================   ===================   ================

Liabilities & Shareholders' Equity:
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
     Accrued pension liability                                                  6,295              6,427                  6,074
     Other accrued liabilities                                                 62,025             63,942                 90,655
                                                                        -----------------   -------------------   ----------------
          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
     Class A & Class B common stock                                            83,191             83,191                 83,191
     Additional paid-in-capital                                                84,328             63,261                 69,587
     Retained earnings                                                        636,956            551,430                596,474
     Accumulated other comprehensive gain/(loss)                               11,927             (2,135)                 7,669
     Unearned deferred compensation                                              -                (4,190)                (3,512)
     Treasury stock                                                          (355,573)          (298,671)              (351,569)
                                                                        -----------------   -------------------   ----------------
          Total Shareholders' Equity                                          460,829            392,886                401,840
                                                                        -----------------   -------------------   ----------------
          Total Liabilities & Shareholders' Equity                    $     1,017,070     $      983,716        $     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                       For the Six Months
                                                       Ending October 31,                        Ending October 31,
                                            -------------------------------------       -----------------------------------
                                                   2006                 2005                   2006               2005
                                            -----------------    ----------------       -----------------  ----------------
                                                                                                       

Revenue                                   $       284,502      $       262,683        $       547,934    $       499,432

Costs and Expenses
  Cost of sales                                    93,296               86,589                178,470            163,410
  Operating and administrative expenses           145,577              129,573                285,290            254,279
  Amortization of intangibles                       3,596                3,050                  7,179              6,116
                                            -----------------    ----------------       -----------------  ----------------
  Total Costs and Expenses                        242,469              219,212                470,939            423,805
                                            -----------------    ----------------       -----------------  ----------------

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

Interest Income and Other, net                         61                (139)                    538               396
Interest Expense                                   (2,852)              (2,184)                (5,241)            (4,227)
                                            -----------------    ----------------       -----------------  ----------------
Net Interest Expense and Other                     (2,791)             (2,323)                (4,703)            (3,831)
                                            -----------------    ----------------       -----------------  ----------------

Income Before Taxes                                39,242               41,148                 72,292             71,796
Provision For Income Taxes                          9,350               14,144                 20,455             16,935
                                            -----------------    ----------------       -----------------  ----------------
Net Income                                $        29,892      $        27,004        $        51,837    $        54,861
                                            =================    ================       =================  ================

Income Per Share
     Diluted                              $         0.52       $         0.45         $         0.89     $         0.91
     Basic                                $         0.53       $         0.46         $         0.91     $         0.93

Cash Dividends Per Share
     Class A Common                       $         0.10       $         0.09         $         0.20     $         0.18
     Class B Common                       $         0.10       $         0.09         $         0.20     $         0.18

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


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 Six Months
                                                                                                        Ending October 31,
                                                                                              --------------------------------------
                                                                                                    2006                 2005
                                                                                              ---------------       ----------------
                                                                                                                    
Operating Activities
- --------------------
Net income                                                                                $         51,837     $         54,861
Adjustments to reconcile net income to cash provided by (used for)operating activities:
  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
  Stock-based compensation (net of tax)                                                              6,198                2,026
  Non-cash charges & other                                                                          32,048               28,883
  Non-cash tax benefit                                                                              (4,193)              (7,476)
  Change in deferred revenue                                                                       (77,945)             (86,973)
  Net change in operating assets and liabilities, excluding acquisitions                           (59,064)             (24,556)
                                                                                              ---------------       ----------------
  Cash (Used for) Provided by Operating Activities, excluding acquisitions                         (11,671)               6,594
                                                                                              ---------------       ----------------
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 acquired                                                               (13,480)             (24,562)
  Sales of marketable securities                                                                      -                  10,000
                                                                                              ---------------       ----------------
  Cash Used for Investing Activities                                                               (61,336)             (56,951)
                                                                                              ---------------       ----------------
Financing Activities
- --------------------
  Repayments of long-term debt                                                                         -                (50,000)
  Borrowings of long-term debt                                                                      45,245               89,842
  Purchase of treasury stock                                                                        (7,278)             (54,896)
  Cash dividends                                                                                   (11,355)             (10,686)
  Proceeds from exercise of stock options and other                                                  1,955                4,595
                                                                                              ---------------       ----------------
  Cash Provided by (Used for) Financing Activities                                                  28,567              (21,145)
                                                                                              ---------------       ----------------
Effects of Exchange Rate Changes on Cash                                                               257                 (335)
                                                                                              ---------------       ----------------
Cash and Cash Equivalents
  Decrease for Period                                                                              (44,183)             (71,837)
  Balance at Beginning of Period                                                                    60,757               89,401
                                                                                              ---------------       ----------------
  Balance at End of Period                                                                $         16,574     $         17,564
                                                                                              ===============       ================
Supplemental Information
Cash Paid During the Period for:
  Interest                                                                                $          4,359     $          3,719
  Income taxes                                                                            $         25,629     $         17,145


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 October 31, 2006 and 2005, and results
     of  operations  and cash  flows for the three and six month  periods  ended
     October 31, 2006 and 2005.  The results for the three and six months  ended
     October 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 FASB issued FASB  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 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 take on a tax return.  FIN 48 is  effective
     for the Company as of May 1, 2007.  The Company is currently  assessing the
     impact, if any, of FIN 48 on its consolidated financial statements.

     In September  2006, the FASB issued SFAS No. 157 "Fair Value  Measurements"
     ("SFAS 157").  SFAS 157 provides a new single  authoritative  definition of
     fair value and provides  enhanced  guidance for measuring the fair value of
     assets and liabilities and requires  additional  disclosures related to the
     extent to which companies measure assets and liabilities at fair value, the
     information  used to  measure  fair  value,  and the  effect of fair  value
     measurements  on earnings.  SFAS 157 is effective for the Company as of May
     1, 2008. The Company is currently assessing the impact, if any, of SFAS 157
     on its consolidated financial statements.

     In September 2006, the FASB issued SFAS No. 158 "Employers'  Accounting for
     Defined  Benefit Pension and Other  Postretirement  Plans - an amendment of
     FASB  Statements  No. 87, 88,  106,  and  132(R)"  ("SFAS  158").  SFAS 158
     requires  balance  sheet  recognition  of the funded  status of pension and
     postretirement  benefit plans.  Under SFAS 158, actuarial gains and losses,
     prior service  costs or credits,  and any  remaining  transition  assets or
     obligations  that  have  not  been  recognized  under  previous  accounting
     standards  must  be  recognized  as  a  component  of   accumulated   other
     comprehensive  income  (loss)  within  stockholders'  equity,  net  of  tax
     effects,  until they are  amortized as a component of net periodic  benefit
     cost. In addition,  the measurement  date and the date at which plan assets
     and the benefit  obligation  are measured are required to be the  company's
     fiscal year end, which is the date currently used by the Company.  SFAS 158
     is effective for the Company as of April 30, 2007. The Company is currently
     assessing the impact of SFAS 158 on its consolidated financial statements.



     In September  2006,  the Securities  and Exchange  Commission  (SEC) issued
     Staff  Accounting  Bulletin No. 108,  Considering the Effects of Prior Year
     Misstatements  when  Quantifying  Misstatements  in Current Year  Financial
     Statements  (SAB 108),  to address  diversity  in practice  in  quantifying
     financial  statement  misstatements.  SAB 108  requires  that  the  Company
     quantify  misstatements  based on  their  impact  on each of our  financial
     statements  and related  disclosures.  SAB 108 is effective as of April 30,
     2007. The Company is currently evaluating the impact of adopting SAB 108 on
     its consolidated 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 October 31,
     2006  there  were  5,614,997  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 adopted SFAS 123R on
     May 1, 2006, the beginning of the Company's 2007 fiscal year.

     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 were  disclosed  only in footnotes to the  financial
     statements.

     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 are  measured  and  expensed  in
     accordance  with SFAS 123R.  Unvested awards that were granted prior to May
     1, 2006 are expensed and recognized in the Company's results of operations,
     prospectively. No previous periods are 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  restricted
     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 $3.0 million ($1.9 million after taxes)
     and $5.4 million  ($3.3  million  after taxes) for the three and six months
     ended October 31, 2006, which is reflected in operating and  administrative
     expenses.   For  the  prior  year  periods,  this  portion  of  stock-based
     compensation  was  reflected  in the  Company's  disclosures,  but  was not
     recognized in the consolidated income statements. For comparative purposes,
     the following  adjusted net income and earnings per share for the three and
     six months ended October 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                    For the Six Months
(in thousands, except per share amounts)                          Ending October 31,                      Ending October 31,
                                                          ------------------------------------    ----------------------------------
                                                               2006                2005               2006                 2005
                                                          ----------------    ----------------    --------------     ---------------
                                                                                                                

Net income, as reported                                       $29,892             $27,004            $51,837              $54,861

Add: Stock-based compensation expense
     included in reported net income, net of taxes              2,943                 688              6,198                2,026

Deduct: Total stock-based compensation expense
        determined under fair-value based
        method for all awards, net of taxes (1)                (2,943)             (2,204)            (6,198)              (5,070)
                                                          ----------------    ----------------    --------------     ---------------
Adjusted net income                                           $29,892             $25,488            $51,837              $51,817
                                                          ================    ================    ==============     ===============
Reported earnings per share:

Diluted                                                        $0.52               $0.45              $0.89                $0.91

Basic                                                          $0.53               $0.46              $0.91                $0.93

Adjusted earnings per share:

Diluted                                                        $0.52               $0.42              $0.89                $0.86

Basic                                                          $0.53               $0.44              $0.91                $0.88


(1)  Total  stock-based  compensation  expense for all awards  presented  in the
     table above is net of taxes of $1.7  million and $1.4 million for the three
     months ended October 31, 2006 and 2005,  respectively,  and net of taxes of
     $3.7 million and $3.1 million for the six months ended October 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,
     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  outstanding  based on the  historical  exercise
     behavior of the  employees.  The  risk-free  interest  rate is based on the
     corresponding U.S. Treasury yield curve in effect at the time of the grant.
     Similarly,  the  volatility is estimated  based on the expected  volatility
     over the  estimated  life,  while the  dividend  yield is based on expected
     dividend payments to be made by the Company.






                                                             For the Three and Six
                                                            Months Ending October 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                                              (60)                $18.51

Expired or forfeited                                   (33)                $30.35
                                             --------------------
Outstanding at October 31, 2006                      6,631                 $26.68                  5.9                 $60.4
                                             ====================
Vested  and  expected  to vest in the future         6,525                 $26.66                  5.9                 $59.6
at October 31, 2006

Exercisable at October 31, 2006                      2,720                 $19.72                  3.3                 $42.4


     The intrinsic  value is the difference  between the Company's  common stock
     price and the  option  exercise  price.  Total  intrinsic  value of options
     exercised  during the six months ended  October 31, 2006 and 2005 were $0.9
     million and $6.7 million,  respectively.  The Aggregate  Intrinsic Value in
     the table above  represents the value option holders would have received on
     options that were exercisable as of October 31, 2006.

     As of October 31, 2006, there was $25.1 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 2.7 years on a weighted  average
     basis.


     Performance-Based and Other 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.
     Non-vested  performance-based  and other  restricted  stock awards activity
     during the six months ended October 31, 2006 was as follows:




                                                                Shares                Weighted Average
                                                            (in thousands)            Grant Date Value
                                                       ----------------------    ------------------------
                                                                                       
     Nonvested shares at April 30, 2006                         609                        $30.47

     Shares granted                                             338                        $32.82

     Shares vested                                              (21)                       $24.43
                                                       ----------------------

     Nonvested shares at October 31, 2006                       926                        $31.46
                                                       ======================


     As of October 31, 2006, there was $14.7 million of unrecognized share-based
     compensation  cost  related  to  nonvested   performance-based   and  other
     restricted  stock awards,  which is expected to be recognized over a period
     up to 5 years,  or 3.0  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 six months
     ended  October  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
     6,642 shares and 7,608 shares  awarded  under the Director Plan for the six
     months ending October 31, 2006 and 2005, respectively.

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

     Comprehensive income was as follows (in thousands):




                                                                         For the Three Months Ending        For the Six Months
                                                                                 October 31,                 Ending October 31,
                                                                   ---------------------------------   -----------------------------
                                                                        2006               2005             2006            2005
                                                                   --------------    ---------------   --------------   ------------
                                                                                                                 
     Net income                                                        $29,892            $27,004          $51,837         $54,861
     Change in other comprehensive income, net of taxes:
     Foreign currency translation adjustment                             1,124              1,445            4,258          (4,117)
                                                                   --------------    ---------------   --------------   ------------
     Comprehensive income                                              $31,016            $28,449          $56,095         $50,744
                                                                   ==============    ===============   ==============   ============




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




                                                                       July 31,            Change for          October 31,
                                                                         2006               Period                2006
                                                                  -----------------    ----------------     ---------------
                                                                                                          
     Foreign currency translation adjustment                           $28,874               1,124               $29,998
     Minimum pension liability, net of tax                             (18,071)               -                  (18,071)
                                                                  -----------------    ----------------     ---------------
     Total                                                             $10,803               1,124               $11,927
                                                                  =================    ================     ===============







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

     Foreign currency translation adjustment                            $25,740               4,258              $29,998
     Minimum pension liability, net of tax                              (18,071)               -                 (18,071)
                                                                  -----------------    ----------------     ---------------
     Total                                                               $7,669               4,258              $11,927
                                                                  =================    ================     ===============


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                For the Six Months
                                                                        Ending October 31,                 Ending October 31,
                                                                ---------------------------------    -------------------------------
                                                                      2006              2005              2006            2005
                                                                --------------    ---------------    -------------     -------------
                                                                                                               
     Weighted average shares outstanding                              57,178            58,925            57,121          59,050
     Less:  Unvested shares outstanding                                 (401)             (347)             (358)           (304)
                                                                --------------    ---------------    -------------     -------------
     Shares used for basic income per share                           56,777            58,578            56,763          58,746
     Dilutive effect of stock options and other stock awards           1,194             1,919             1,165           1,822
                                                                --------------    ---------------    -------------     -------------
     Shares used for diluted income per share                         57,971            60,497            57,928          60,568
                                                                ==============    ===============    =============     =============


     For the three and six months  ended  October 31, 2006 and 2005,  options to
     purchase  Class A Common Stock of 2,597,669  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 October 31,                     April 30,
                                     ----------------------------------------    -------------------
                                          2006                    2005                   2006
                                     ------------------    ------------------    -------------------
                                                                                 

     Finished goods                      $79,534                 $76,516                $79,389
     Work-in-process                       6,577                   6,776                  6,704
     Paper, cloth and other                8,061                   6,567                  6,024
                                     ------------------    ------------------    -------------------
                                          94,172                  89,859                 92,117
     LIFO reserve                         (3,739)                 (2,530)                (3,539)
                                     ------------------    ------------------    -------------------
     Total inventories                   $90,433                 $87,329                $88,578
                                     ==================    ==================    ===================




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

     Fiscal Year 2007:
     During the first half of fiscal  year 2007,  the Company  acquired  certain
     businesses,  assets  and rights for $13.5  million,  including  acquisition
     costs  plus  liabilities  assumed.  Approximately  $7.7  million of brands,
     trademarks and acquired publishing rights and $6.2 million of goodwill were
     recorded in the aggregate.  The brands,  trademarks and acquired publishing
     rights are being amortized over a weighted  average period of approximately
     9 years. The Company is in the process of completing  valuations  necessary
     to  finalize  the  purchase  price  allocation.  The  acquisitions  consist
     primarily of the following:

     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
     10-year period.

     On October 18, 2006, Wiley acquired a U.K.-based provider of travel-related
     online  content,   technology,  and  services.  The  acquisition  cost  was
     allocated  to goodwill,  branded  trademarks  and the net  tangible  assets
     acquired,  which  consisted  primarily  of computer  software.  The branded
     trademarks are being amortized over a 10-year period.


     Fiscal Year 2006:
     During the first half of fiscal  year 2006,  the Company  acquired  certain
     businesses,  assets  and rights for $24.6  million,  including  acquisition
     costs plus  liabilities  assumed.  Approximately  $22.3  million of brands,
     trademarks and acquired publishing rights and $3.6 million of goodwill were
     recorded in the aggregate.  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.

     On  October  6,  2005,   the  Company   acquired  a  leading   provider  of
     evidence-based medicine content and web-based search tools. The acquisition
     cost  was   primarily   allocated   to   goodwill,   trademarks,   customer
     relationships  and  the  net  tangible  assets  acquired,  which  consisted
     primarily  of  accounts  receivable,   capitalized  software  and  deferred
     revenues.  The trademarks and customer  relationships  are 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 Ending October 31,
                                        --------------------------------------------------------------------------------------------
                                                           2006                                            2005
                                        --------------------------------------------     -------------------------------------------
                                                                                 (thousands)
                                                            Inter-                                         Inter-
                                           External        segment                         External       segment
                                          Customers         Sales         Total            Customers        Sales          Total
                                        -------------- -------------- -------------     -------------- -------------- --------------
                                                                                                          
   Revenue
   -------

   U.S. segments:
      Professional/Trade                   $94,017         $10,264      $104,281            $83,851       $11,092         $94,943
      Scientific, Technical, and Medical    50,470           2,423        52,893             47,151         2,204          49,355
      Higher Education                      32,737           9,240        41,977             32,304         9,496          41,800
   European segment                         75,627           5,209        80,836             69,679         7,103          76,782
   Asia, Australia & Canada                 31,651             585        32,236             29,698           481          30,179
   Eliminations                               -            (27,721)      (27,721)              -          (30,376)        (30,376)
                                        -------------- -------------- -------------     -------------- -------------- --------------
   Total Revenue                          $284,502            -         $284,502           $262,683          -           $262,683
                                        ============== ============== =============     ============== ============== ==============
   Direct Contribution to Profit
   -----------------------------

   U.S. segments:
      Professional/Trade                                                 $29,163                                          $25,561
      Scientific, Technical, and Medical                                  23,114                                           23,472
      Higher Education                                                    11,969                                           11,701
   European segment                                                       28,160                                           25,265
   Asia, Australia & Canada                                                5,930                                            6,464
                                                                      -------------                                   --------------
   Total Direct Contribution to Profit                                    98,336                                           92,463

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

      Distribution                                                       (13,092)                                         (12,609)
      Information technology                                             (15,318)                                         (15,106)
      Finance                                                             (9,299)                                          (8,284)
      Other administrative                                               (18,594)                                         (12,993)
                                                                      -------------                                   --------------
   Total Shared Services and
      Administrative Costs                                               (56,303)                                         (48,992)
                                                                      -------------                                   --------------
   Operating Income                                                      $42,033                                          $43,471
   ----------------                                                   =============                                   ==============







                                                                     For The Six Months Ending October 31,
                                        --------------------------------------------------------------------------------------------
                                                            2006                                           2005
                                        --------------------------------------------     -------------------------------------------
                                                                                 (thousands)
                                                            Inter-                                         Inter-
                                           External        segment                          External      segment
                                          Customers         Sales         Total            Customers       Sales           Total
                                        -------------- -------------- -------------      -------------- ------------- --------------
                                                                                                          

   Revenue
   -------
   U.S. segments:
      Professional/Trade                  $171,475         $18,460      $189,935           $154,289       $19,170        $173,459
      Scientific, Technical, and Medical   102,049           4,411       106,460             93,590         4,518          98,108
      Higher Education                      72,911          16,807        89,718             69,996        17,346          87,342
   European segment                        142,203          10,553       152,756            128,106        11,802         139,908
   Asia, Australia & Canada                 59,296           1,006        60,302             53,451           884          54,335
   Eliminations                               -            (51,237)      (51,237)              -          (53,720)        (53,720)
                                        -------------- -------------- -------------      ------------- -------------- --------------
   Total Revenue                          $547,934           -          $547,934           $499,432          -           $499,432
                                        ============== ============== =============      ============= ============== ==============
   Direct Contribution to Profit
   -----------------------------
   U.S. segments:
      Professional/Trade                                                 $48,323                                          $44,403
      Scientific, Technical, and Medical                                  48,048                                           48,017
      Higher Education                                                    29,022                                           28,720
   European segment                                                       52,278                                           43,892
   Asia, Australia & Canada                                                9,456                                            9,921
                                                                      -------------                                   --------------
   Total Direct Contribution to Profit                                   187,127                                          174,953

   Shared Services and
   Administrative Costs
   --------------------
      Distribution                                                       (25,479)                                         (24,457)
      Information technology                                             (30,501)                                         (30,130)
      Finance                                                            (17,780)                                         (16,303)
      Other administrative                                               (36,372)                                         (28,436)
                                                                      -------------                                   --------------
   Total Shared Services and
      Administrative Costs                                              (110,132)                                         (99,326)
                                                                      -------------                                   --------------
   Operating Income                                                      $76,995                                          $75,627
   ----------------                                                   =============                                   ==============




9.   Intangible Assets

     Intangible assets consisted of the following (in thousands):



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

     Intangible assets not subject to amortization
     Branded trademarks                                                         $57,900             $57,900             $57,900
     Acquired publication rights                                                118,281             118,441             117,911
                                                                          ----------------     --------------      ---------------
     Total intangible assets not subject to amortization                        176,181             176,341             175,811

     Net intangible assets subject to amortization, principally
     acquired publication rights                                                128,500             127,075              126,573
                                                                          ----------------     --------------      ---------------
     Total                                                                     $304,681            $303,416             $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 six  months of fiscal  year 2007 was
     28.3%.  The tax  provision  for the  first six  months of fiscal  year 2007
     included $4.2 million, or $0.07 per diluted share, of tax benefits recorded
     in the second  quarter of fiscal year 2007 related to the  finalization  of
     tax audits  for fiscal  years  2002 and 2003.  Excluding  the tax  benefits
     described  above, the effective tax rate for the first six months of fiscal
     year 2007 was 34.1%.

     The  effective  tax rate for the first six  months of fiscal  year 2006 was
     23.6%.  The tax  provision  for the  first six  months 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 six months of fiscal
     year 2006 was 34.0%.



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

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



                                                            For the Three Months                    For the Six Months
                                                             Ending October 31,                     Ending October 31,
                                                      ----------------------------------    --------------------------------
     (Dollars in thousands)                                2006              2005               2006              2005
                                                      ----------------    --------------    ---------------    -------------
                                                                                                       
     Service Cost                                          $2,983            $2,774             $5,948            $5,603
     Interest Cost                                          3,499             2,876              6,975             5,818
     Expected Return of Plan Assets                        (3,320)           (2,753)            (6,617)           (5,521)
     Net Amortization of Prior Service Cost                   180               118                359               245
     Recognized Net Actuarial Loss                            489               788                970             1,646
                                                      ----------------    --------------    ---------------    -------------
     Net Pension Expense                                   $3,831            $3,803             $7,635            $7,791
                                                      ================    ==============    ===============    =============


     Pension plan  contributions  were $4.5 million and $3.3 million for the six
     months ended October 31, 2006 and 2005, respectively.

13.  Subsequent Event
     ----------------

     On November  17,  2006,  the Company  announced  that it had entered into a
     definitive  agreement  to  acquire  the  outstanding  shares  of  Blackwell
     Publishing  (Holdings)  Ltd.,  one of the  world's  foremost  academic  and
     professional   publishers.   The  purchase  price  of  (pound)572  million,
     currently  approximately  U.S.  $1.1  billion,  will  be  financed  with  a
     combination of debt and cash.  Wiley has received  irrevocable  commitments
     from the  principal  shareholders  of  Blackwell  Publishing  to sell their
     shares to Wiley.  The companies  anticipate that the transaction will close
     early in calendar year 2007.

     Based in the United Kingdom,  Blackwell  Publishing's  revenue for the year
     ended December 31, 2005 was approximately $380 million,  which is about the
     same  as  Wiley's  aggregated  global  Scientific,  Technical  and  Medical
     business.  Blackwell's  publishing  programs  include  journals,  books and
     online content in the sciences,  technology,  medicine, the social sciences
     and  humanities.  Blackwell  Ltd.,  the book library  service and retailing
     business, is a separate entity and is not part of the acquisition.



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

     RESULTS OF OPERATIONS - SECOND QUARTER ENDED OCTOBER 31, 2006

     Revenue  for the  second  quarter  of fiscal  year  2007 of $284.5  million
     increased 8% from $262.7  million in the prior year's second  quarter or 7%
     excluding the impact of foreign exchange.  All of the Company's  businesses
     contributed to the year-on-year  growth. The U.S. P/T business  contributed
     to the growth with solid  performances  in business,  consumer  cooking and
     architecture/culinary.   Global  STM's  results   reflect   higher  journal
     subscriptions  and increased  book sales.  U.S.  Higher  Education  revenue
     reflected growth in accounting and social sciences.

     Gross  profit  margin for the second  quarter of fiscal year 2007 was 67.2%
     compared to 67.0% in the prior year's quarter. Operating and administrative
     expenses for the second  quarter  increased 12% to $145.6  million,  or 11%
     excluding  the  effect  of  foreign  currency,  primarily  driven by higher
     selling,  marketing  and  editorial/production  costs to  support  business
     growth and  acquisitions  and additional stock option costs of $3.0 million
     associated with the adoption of Statement of Financial  Accounting Standard
     123R,  "Share-Based  Payments"  (SFAS  123R).  In addition,  operating  and
     administration  expenses  were  adversely  affected  by  the  timing  of  a
     relocation   incentive   settlement   with  the  State  of  New  Jersey  of
     approximately $2.7 million,  which has been delayed to the third quarter of
     this  fiscal  year.

     Total pre-tax stock option and other share-based  compensation  expense for
     the current  quarter  were $4.7  million  compared  to $1.1  million in the
     second  quarter of the prior year.  The increase over the prior year period
     was  principally  due to the  inclusion  of $3.0  million  of stock  option
     expense in the current year.

     Operating  income  declined  3% to $42.0  million in the second  quarter of
     fiscal  year 2007,  or 4%  excluding  the effect of foreign  currency.  The
     second quarter operating margin for fiscal year 2007 declined approximately
     170 basis  points to 14.8%.  An  improvement  in product  mix was more than
     offset by  increased  costs  due to the  adoption  of SFAS 123R and  higher
     operating and administration  costs discussed above.  Incremental  expenses
     associated  with the adoption of SFAS 123R  contributed  approximately  104
     basis points to the decline.  Net interest expense and other increased $0.5
     million primarily due to higher borrowing rates.

     The  effective  tax rate for the  second  quarter  of fiscal  year 2007 was
     23.8%.  In the second quarter of fiscal year 2007,  the Company  recorded a
     $4.2 million tax benefit associated with the finalization of tax audits for
     fiscal  years 2002 and 2003.  The second  quarter 2007  effective  tax rate
     excluding the tax benefit was 34.5% compared to 34.4% in the second quarter
     of fiscal year 2006.

     Reported  earnings per diluted share and net income for the second  quarter
     of fiscal year 2007 were $0.52 and $29.9  million,  respectively.  Earnings
     per diluted share and net income for the second quarter of fiscal year 2007
     adjusted to exclude the $4.2 million tax benefit described above were $0.44
     and $25.7 million,  respectively. See Non-GAAP Financial Measures described
     below.  The second quarter 2007 results include an incremental $1.9 million
     after-tax  charge ($.03 per diluted  share) related to the adoption of SFAS
     123R.  Reported  earnings  per diluted  share and net income for the second
     quarter of fiscal year 2006 were $0.45 and $27.0 million, respectively.



     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
     -----------------------------------------------                       Ending October 31,
                                                                    ------------------------------------
     Net Income (in millions):                                             2006               2005
                                                                    ----------------    ----------------
                                                                                         
     As reported                                                          $29.9              $27.0
     Tax benefit on finalization of tax audits                             (4.2)                -
                                                                    ----------------    ----------------
     Adjusted                                                             $25.7              $27.0
                                                                    ================    ================


     Earnings per Diluted Share:
     As reported                                                           $0.52              $0.45
     Tax benefit on finalization of tax audits                             (0.07)               -
     Adjusted                                                              $0.44              $0.45
                                                                    ================    ================


     The  Adjusted Net Income and  Adjusted  Earnings per Diluted  Share for the
     second quarter of fiscal year 2007 above exclude $4.2 million, or $0.07 per
     diluted share, of tax benefits  associated with the finalization of the tax
     audits for fiscal years 2002 and 2003.  The tax benefits had no cash impact
     to the Company.




     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 Ending October 31,
(amounts in millions)                  2006                                2005
                                  --------------    -----------------------------------------------
                                                                           Inter-
                                        As                 As              Segment                               % Change
                                     Reported           Reported           Impact        Adjusted        Adjusted       As Reported
                                  --------------    ---------------    ------------    ------------   -------------    -------------
                                                                                                          
Revenue:

Professional/Trade                   $104.3             $94.9             $(2.1)          $92.8            12%              10%
Scientific, Technical and Medical      52.9              49.4              (0.3)           49.1             8%               7%
Higher Education                       42.0              41.8              (0.9)           40.9             3%               -
European Segment                       80.8              76.8              (1.0)           75.8             7%               5%
Asia, Australia & Canada               32.2              30.2                -             30.2             7%               7%
Intersegment Sales Eliminations       (27.7)            (30.4)              4.3           (26.1)            6%              -9%
                                  --------------------------------------------------------------------------------------------------
  Total Revenue                      $284.5            $262.7                -           $262.7             8%               8%
                                  ==================================================================================================

Direct Contribution to Profit:
Professional/Trade                    $29.2             $25.6             $(1.5)          $24.1            21%              14%
Scientific, Technical and Medical      23.1              23.5                -             23.5            -2%              -2%
Higher Education                       12.0              11.7              (0.9)           10.8            11%               3%
European Segment                       28.1              25.3               1.6            26.9             4%              11%
Asia, Australia & Canada                5.9               6.4               0.8             7.2           -18%              -8%
                                  --------------------------------------------------------------------------------------------------
  Total Direct Contribution to Profit $98.3             $92.5                -            $92.5             6%               6%

Shared Services and Admin. Costs      (56.3)            (49.0)               -            (49.0)           15%              15%
                                  --------------------------------------------------------------------------------------------------
  Operating Income                    $42.0             $43.5                -            $43.5            -3%              -3%
                                  ==================================================================================================


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

     U.S. P/T revenue for the second quarter advanced 10% over the prior year to
     $104.3  million.  Building on the first quarter's  momentum,  P/T delivered
     solid second  quarter  results  driven by frontlist  and backlist  books in
     business,  consumer  cooking and  architecture/culinary,  as well as online
     advertising.  Direct  contribution  to  profit  increased  by 14% to  $29.2
     million  for  the  quarter.  Adjusting  for the  effect  of the  change  in
     inter-segment  product prices noted above,  revenue and direct contribution
     to profit  improved 12% and 21%,  respectively.  Also on an adjusted basis,
     direct contribution margin for the quarter improved approximately 200 basis
     points to 28% principally due to lower unit costs on higher sales volume.

     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  were
     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.

     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 of $52.9  million  increased  7% over the previous  year's
     second  quarter  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 $0.8 million to the revenue growth for the quarter.

     The second quarter direct  contribution  margin was 43.7% compared to 47.6%
     in the prior year.  Revenue  improvement was more than offset by additional
     costs associated with new business growth,  lower 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 $42.0 million, essentially the same as in the prior year. Adjusting for
     the effect of the change in inter-segment  product prices,  revenue grew 3%
     for the quarter.  Improvement in accounting and social  sciences,  licenses
     and reprint revenue was partially offset by lower sales in the sciences and
     mathematics.

     Direct  contribution  to profit  margin was 28.6% in the second  quarter of
     fiscal 2007 versus 28.0% in the prior year period. Adjusting for the effect
     of the change in  inter-segment  product  prices,  direct  contribution  to
     profit  margin for the quarter  improved  approximately  220 basis  points,
     which was  driven  by cost  reduction  initiatives  in  composition,  paper
     purchasing and printing.

     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 $80.8 million  improved 5% over
     prior year, or 2% excluding the impact of foreign  exchange.  Adjusting for
     the  effect  of the  change in  inter-segment  product  prices,  as well as
     foreign  exchange,  Wiley Europe's revenue for the second quarter of fiscal
     year  2007  improved  4%.  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  improved over prior
     year by 11% to  $28.1  million  or 10%  excluding  the  impact  of  foreign
     exchange.  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  improved over prior year by 3%. Higher journal  revenue and
     inventory cost reduction initiatives related to improved printing contracts
     and higher electronic delivery contributed to the results.



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

     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 continued to sell,  although not at the
     same pace as the prior 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 $32.2 million,
     or 5% excluding  favorable  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,  due to the timing of the frontlist,  and
     sluggish  Higher  Education sales in Canada,  partially  offset the revenue
     improvements in other areas.

     Direct  contribution to profit decreased $0.5 million compared to the prior
     year, or $1.0 million excluding the impact of foreign  exchange.  Excluding
     the effect of foreign  exchange  and the  change in  inter-segment  product
     prices,  direct  contribution to profit decreased for the second quarter of
     fiscal year 2007 $1.8 million to $5.9 million,  principally  due to product
     mix and higher  marketing,  sales and composition costs associated with new
     business development.

     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.



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

     Shared services and  administrative  costs for the second quarter increased
     $7.3 million to $56.3 million.  The increase is primarily  attributable  to
     higher  compensation costs associated with business growth, the timing of a
     relocation   incentive   settlement   with  the  State  of  New  Jersey  of
     approximately  $2.7 million,  which is now expected in the third quarter of
     this fiscal year and the shared service  portion of additional  share-based
     compensation  costs of $1.5  million  associated  with the adoption of SFAS
     123R.




     SIX MONTHS ENDED OCTOBER 31, 2006

     Revenue for the first half of fiscal year 2007 of $547.9 million  increased
     10% from $499.4  million in the prior year,  or 9% excluding  the impact of
     foreign  exchange.  Revenue growth over the prior year reflected  continued
     momentum  in all of the  Company's  global  businesses.  Global STM results
     reflect  growth in journal  subscriptions  and  increased  sales of journal
     backfiles and books. The U.S. P/T business  contributed to the year-on-year
     growth  with  solid   performances  in  business,   consumer   cooking  and
     architecture/culinary.  The U.S. Higher Education business also contributed
     to the growth due to new editions in accounting and social sciences.

     Gross profit margin for the six-month period was 67.4% compared to 67.3% in
     the prior year.  Operating and  administrative  expenses increased 12% over
     the  prior  year.  The  increase   primarily  reflects  increased  selling,
     marketing and  editorial/production  costs to support  business  growth and
     acquisitions, additional stock option costs of $5.4 million associated with
     the  adoption  of  SFAS  123R  and the  timing  of a  relocation  incentive
     settlement  with the State of New  Jersey of  approximately  $2.7  million,
     which has been delayed to the third quarter of this fiscal year.

     Total pre-tax stock option and other share-based  compensation  expense for
     the  first  half of  fiscal  year 2007 was $9.9  million  compared  to $3.2
     million in the prior  year.  The  increase  over the prior year  period was
     principally due to the inclusion of $5.4 million of stock option expense in
     the current year.

     Operating  income  advanced 2% to $77.0 million in the first half of fiscal
     year 2007. The operating  margin for the first half of fiscal year 2007 was
     14.1% as compared to 15.1% in the prior year period.  Incremental  expenses
     associated  with the adoption of SFAS 123R  contributed  approximately  100
     basis points to the decline.  An  improvement  in product mix was more than
     offset by  increased  costs due to the adoption of SFAS 123R and the higher
     operating  costs  discussed  above  including  the  delayed  receipt of the
     relocation incentive. Interest expense increased $1.0 million primarily due
     to higher borrowing rates.

     The  effective  tax rate for the first  half of fiscal  year 2007 was 28.3%
     compared to 23.6% in the prior year period. The tax provision for the first
     six  months of fiscal  year 2007  included  tax  benefits  of $4.2  million
     recorded  in  the  second  quarter  of  fiscal  year  2007  related  to the
     finalization of tax audits for fiscal years 2002 and 2003.



     The tax  provision  for the first six months of fiscal year 2006 included a
     $7.5  million 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 effective tax rates for the first
     six   months  of  fiscal   years  2007  and  2006  were  34.1%  and  34.0%,
     respectively, excluding the tax benefits described above.

     Reported earnings per diluted share and net income for the first six months
     of fiscal year 2007 were $0.89 and $51.8  million,  respectively.  Earnings
     per  diluted  share and net income for the first six months of fiscal  year
     2007  adjusted to exclude the $4.2  million tax benefit  recognized  in the
     second   quarter  of  fiscal  year  2007  were  $0.82  and  $47.6  million,
     respectively.  See Non-GAAP Financial Measures described below. The results
     for the first half of fiscal  year 2007  include a $3.3  million  after-tax
     charge ($0.06 per diluted share) related to the adoption of SFAS 123R.

     Reported earnings per diluted share and net income for the first six months
     of fiscal year 2006 were $0.91 and $54.9  million,  respectively.  Earnings
     per  diluted  share and net income for the first six months 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
     $0.78 and $47.4  million,  respectively.  See Non-GAAP  Financial  Measures
     described below.

     Non-GAAP Financial Measures:  The Company's  management evaluates operating
     performance  excluding  unusual  and/or  nonrecurring  events.  The Company
     believes  excluding  such events  provides a more  effective and comparable
     measure of performance. Since adjusted net income and adjusted earnings per
     share are not measures  calculated in accordance with GAAP, they should not
     be considered as a substitute for other GAAP measures, including net income
     and earnings per share as indicators of operating performance. Adjusted net
     income and adjusted  earnings per diluted  share,  for the six months ended
     October 31, 2006 and 2005, excluding the tax benefits are as follows:




     Reconciliation of non-GAAP financial disclosure                      For the Six Months
     -----------------------------------------------                      Ending October 31,
     Net Income (in millions)                                           2006              2005
                                                                  ---------------    -------------
                                                                                     
     As reported                                                       $51.8             $54.9
     Tax benefit on finalization of tax audits                          (4.2)               -
     Tax benefit on dividends repatriated                                 -               (7.5)
                                                                  ---------------    -------------
     Adjusted                                                          $47.6             $47.4
                                                                  ===============    =============


     Earnings per Diluted Share                                         2006              2005
                                                                  ---------------    -------------
     As reported                                                        $0.89             $0.91
     Tax benefit on finalization of tax audits                          (0.07)              -
     Tax benefit on dividends repatriated                                 -               (0.12)
     Adjusted                                                           $0.82             $0.78
                                                                  ===============    =============


     The Adjusted Net Income and Adjusted  Earnings per Diluted  Share above for
     the six months ending October 31, 2006 above exclude $4.2 million, or $0.07
     per diluted share, of tax benefits  associated with the finalization of the
     tax audits for fiscal  years 2002 and 2003.  The tax  benefits  had no cash
     impact to the Company.

     The Adjusted Net Income and Adjusted Earnings per Diluted Share for the six
     months ending  October 31, 2005 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, which was recorded by the Company in the
     first quarter of fiscal year 2006, that fully offset the tax accrued by the
     Company on foreign dividends in the fourth quarter of fiscal year 2005. The
     current  tax benefit and the  corresponding  fourth  quarter tax accrual in
     fiscal year 2005 had no cash impact on the Company.



     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 Six Months Ending October 31,
(amounts in millions)                    2006                                 2005
                                    --------------    -----------------------------------------------
                                                                             Inter-
                                          As                 As              Segment                               % Change
                                       Reported           Reported           Impact       Adjusted        Adjusted       Reported
                                    --------------    ---------------    ------------   ------------   -------------  --------------
                                                                                                          
Revenue:

Professional/Trade                     $189.9             $173.5            $(3.4)        $170.1             12%             9%
Scientific, Technical and Medical       106.5               98.1             (0.5)          97.6              9%             9%
Higher Education                         89.7               87.3             (1.9)          85.4              5%             3%
European Segment                        152.8              139.9             (1.7)         138.2             11%             9%
Asia, Australia & Canada                 60.3               54.3               -            54.3             11%            11%
Intersegment Sales Eliminations         (51.3)             (53.7)             7.5          (46.2)            11%             4%
                                 ---------------------------------------------------------------------------------------------------
  Total Revenue                        $547.9             $499.4               -          $499.4             10%            10%
                                 ===================================================================================================

Direct Contribution to Profit:
Professional/Trade                      $48.3              $44.4             $(2.7)        $41.7             16%             9%
Scientific, Technical and Medical        48.0               48.0               -            48.0              -              -
Higher Education                         29.0               28.7             (1.8)          26.9              8%             1%
European Segment                         52.3               43.9              3.2           47.1             11%            19%
Asia, Australia & Canada                  9.5                9.9              1.3           11.2            -15%            -4%
                                 ---------------------------------------------------------------------------------------------------
  Total Direct Contribution to Profit  $187.1             $174.9               -          $174.9              7%             7%

Shared Services and Admin. Costs       (110.1)             (99.3)              -           (99.3)            11%            11%

                                 ---------------------------------------------------------------------------------------------------
  Operating Income                      $77.0              $75.6               -           $75.6              2%             2%
                                 ===================================================================================================


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

     U.S.  P/T revenue  for the first half of fiscal year 2007  advanced 9% over
     the prior year. P/T's business and consumer cooking book programs,  as well
     as online advertising,  contributed to the growth. Adjusting for the effect
     of the change in  inter-segment  product  prices noted  above,  revenue and
     direct  contribution to profit improved 12% and 16%,  respectively.  Direct
     contribution  margin  improved by  approximately  90 basis points to 25.4%,
     principally due to lower unit costs on higher sales volume.



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

     U.S. STM revenue for the first six months of fiscal year 2007  increased 9%
     over the prior year.  Subscription  and  non-subscription  journal revenue,
     such as journal  backfiles,  books and controlled  circulation  advertising
     contributed to the  year-on-year  growth.  New businesses and  publications
     acquired  during the past year  contributed  approximately  $2.0 million to
     year-to-date revenue growth.  Direct contribution margin for the first half
     of fiscal year 2007 declined from 48.9% to 45.1%, reflecting the additional
     costs associated with new business growth,  lower gross margins on imported
     books,  royalty  costs on  society-owned  journals  and stock  option costs
     associated with the adoption of SFAS 123R.



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

     Revenue of Wiley's U.S. Higher Education  business  increased 3% during the
     first half of fiscal year 2007.  Adjusting  for the effect of the change in
     inter-segment  prices,  revenue  grew 5% for the first six months of fiscal
     year 2007,  driven  primarily by growth in accounting  and social  sciences
     titles.  Direct  contribution margin for the first half of fiscal year 2007
     improved by approximately 80 basis points due to cost reduction initiatives
     in composition,  paper  purchasing and printing  partially offset by higher
     costs associated with WileyPLUS.

     Year-to-date WileyPLUS sales were up 83%. WileyPLUS sales are deferred with
     the majority of the revenue  recognized  over the course of the second half
     of the fiscal year. As of the end of the second quarter, approximately $3.0
     million of current  WileyPLUS  sales were deferred until the second half of
     this fiscal year.



     Europe
     ------

     Wiley  Europe's  first  half  revenue  was up 9%  over  prior  year,  or 7%
     excluding the impact of foreign  exchange.  Adjusting for the effect of the
     change in inter-segment product prices, as well as foreign exchange,  Wiley
     Europe's revenue for the first half of fiscal year 2007 improved 8%. Growth
     in journal  subscription  revenue  and P/T sales were  partially  offset by
     lower  controlled  circulation  advertising  revenue and lower sales of the
     SuDoku for  Dummies,  as  planned.  Direct  contribution  to profit  margin
     increased 19% over the prior year.  The impact of foreign  exchange was not
     significant.  Excluding the effects of the change in  inter-segment  prices
     and foreign currency,  direct  contribution margin for the six-month period
     improved approximately 80 basis points principally due to product mix.



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

     Wiley's revenue in Asia, Australia,  and Canada was up 11% during the first
     half of fiscal year 2007, or 8% excluding foreign exchange.  P/T and Higher
     Education  growth  in Asia and  Australia  drove  the  improvement.  Direct
     contribution to profit decreased $0.5 million versus the prior year or $1.2
     million excluding the impact of foreign exchange.  Excluding the effects of
     the  change  in   inter-segment   prices  and  foreign   currency,   direct
     contribution  margin for the six-month period declined $2.4 million to $9.5
     million  mainly due to  unfavorable  product mix in Asia and  Australia and
     higher planned marketing and sales costs in Asia and Canada.



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

     Shared services and administrative costs for the first six months of fiscal
     year 2007  increased  11% to $110.1  million.  The  increase  is  primarily
     attributable to higher  compensation costs associated with business growth,
     the  timing  of a  relocation  incentive  settlement  with the State of New
     Jersey of approximately  $2.7 million,  which has been delayed to the third
     quarter of this  fiscal  year,  the shared  service  portion of  additional
     share-based compensation costs of $2.9 million associated with the adoption
     of SFAS 123R and higher facility costs.



     LIQUIDITY AND CAPITAL RESOURCES

     The Company's  cash and cash  equivalents  balance was $16.6 million at the
     end of the second  quarter of fiscal 2007,  compared  with $17.6  million a
     year  earlier.  Cash used by operating  activities  in fiscal year 2007 was
     $11.7 million  compared to cash provided of $6.6 million in the prior year.
     The timing of vendor and author payments increased  incentive  compensation
     payments  related  to  fiscal  year 2006  were  partially  offset by higher
     subscription journal receipts and improved trade collections.  The increase
     in the net change in operating  assets and liabilities in the  accompanying
     Consolidated  Statements  of Cash Flow  primarily  reflects  the  timing of
     vendor and author payments.

     Cash used for  investing  activities  for the first  quarter 2007 was $61.3
     million  compared to $57.0 million in the prior year. The Company  invested
     $13.5 million in acquisitions  of publishing  assets and rights compared to
     $24.6 million in the prior year.  The current year  acquisitions  primarily
     consisted of a provider of  travel-related  online content,  technology and
     services and 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  equipment and  technology  by  approximately  $5.5  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 $28.6  million in the second
     quarter of fiscal 2007,  as compared to a use of funds of $21.1  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 October 31, 2006 the
     Company  had  $207.8  million  of  variable  rate  loans   outstanding  and
     approximately  $202.7 million of unused borrowing  capacity available under
     its revolving credit facilities and other short-term lines of credit.

     The  Company  announced  on November  17,  2006 that it has entered  into a
     definitive  agreement  to  acquire  the  outstanding  shares  of  Blackwell
     Publishing  (Holdings)  Ltd.,  one of the  world's  foremost  academic  and
     professional  publishers.  The purchase price of (pound)572 million will be
     financed with a combination of debt and cash. The companies anticipate that
     the transaction will close early in calendar year 2007.



     "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 $202.7  million of  variable  rate loans  outstanding  at
     October 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 October 31, 2006 was  approximately  5.54%.  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 $62.7 million
     and $55.8 million at October 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 $3.6 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 changes in the Company's  internal controls or in
     other  factors  that  could  materially   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 second  quarter  ending on October  31, 2006 the Company did not
     repurchase  shares of Common  Stock  under  its stock  repurchase  program.
     Remaining  shares to be repurchased  under the approved plan were 1,905,030
     as of October 31, 2006. The program was approved by the Company's  Board of
     Directors and publicly announced in June 2005.



     ITEM 5. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     The following matters were voted upon at the annual meeting of shareholders
     of the Company on September 21, 2006. All significant  contracts were filed
     with the  Securities  and Exchange  Commission as exhibits to the Company's
     Shareholder Proxy Statement on August 7, 2006.


     Election of Directors
     ---------------------

     Eight  directors as indicated  in the Proxy  Statement  were elected to the
     Board,  three of whom were elected by the holders of Class A Common  Stock,
     and five by the holders of Class B Common Stock.


     Proposal  to  Ratify  the  Appointment  of KPMG LLP as
     Independent  Public Accountants for the Year Ending April 30, 2007.
     -------------------------------------------------------------------

     The holders of Class A and Class B shares voted  together as a single class
     on this matter,  with each  outstanding  share of Class A stock entitled to
     one-tenth  (1/10) of one vote and each  outstanding  share of Class B stock
     entitled to one vote.

                      The proposal was ratified as follows:
                      Votes For          14,131,397
                      Votes Against      23,133
                      Abstentions        20,924



     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-Q on September 11,
     2006.

i.   Earnings  release on the second  quarter fiscal 2007 results issued on Form
     8-K dated December 5, 2006 which include the condensed financial statements
     of the Company.



     The  following  reports  on Form 8-K were  filed  with the  Securities  and
     Exchange Commission since the filing of the Company's first quarter 10-Q on
     September 11, 2006.

i.   Announcement  regarding the election of Director's issued on Form 8-K dated
     November 6, 2006.

ii.  Announcement  of  entering  into a  definitive  agreement  to  acquire  all
     outstanding  shares of  Blackwell  Publishing  (Holdings)  Ltd. on Form 8-K
     dated November 22, 2006.



                                   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:  December 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:  December 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:  December 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 October 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:  December 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 October 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:  December 11, 2006