SECURITIES AND EXCHANGE COMMISSION

                              Washington D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT


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


                                  March 8, 2007
                                (Date of Report)
                        (Date of earliest event reported)

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

                                    New York
                    (State or jurisdiction of incorporation)

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

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

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


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


                  This is the first page of a 14-page document.



ITEM 9:        REGULATION FD DISCLOSURE

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

               On March 8, 2007, John Wiley & Sons Inc., a New York  corporation
               (the "Company"),  issued a press release announcing the Company's
               financial  results for the third  quarter of fiscal year 2007.  A
               copy of the Company's press release is attached hereto as Exhibit
               99.1 and incorporated.

Exhibit No.    Description

99.1           Press  release  dated March 8, 2007 titled  "John Wiley and Sons,
               Inc.,  Reports 7% Third  Quarter  Revenue  Growth  and  Reaffirms
               Revenue and EPS Guidance for Fiscal Year 2007" (furnished and not
               filed for purposes of Section 18 of the  Securities  Exchange Act
               of 1934, as amended,  and not deemed incorporated by reference in
               any filing under the Securities Act of 1934, as amended).



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

John Wiley & Sons, Inc. Reports 7% Third Quarter Revenue Growth and Reaffirms
Revenue and EPS Guidance for Fiscal Year 2007

Hoboken,  N.J.  March 8, 2007.  John Wiley & Sons,  Inc.  (NYSE:JWa)  (NYSE:JWb)
announced  that third  quarter  revenue of $297  million  increased 7% from $278
million in the previous year's third quarter,  or 5% excluding favorable foreign
exchange.  Adjusted  earnings per diluted share was $0.55 for the third quarter,
excluding  an income tax  benefit of $1  million,  or $0.02 per  diluted  share.
Adjusted  earnings for the quarter include  incremental stock option expense due
to the adoption of SFAS 123R of $3 million,  or $0.03 per diluted  share,  and a
bad debt  provision  of $5 million,  or $0.05 per diluted  share  related to the
bankruptcy of Advanced Marketing Services, a distributor to warehouse clubs.

For the first  nine-months of fiscal year 2007,  Wiley's revenue  advanced 9% to
$845  million from $778 million in the  comparable  prior year period.  Adjusted
earnings per diluted  share for the  nine-month  period was $1.37,  excluding an
income tax benefit of $5 million.  Adjusted earnings were adversely  affected by
incremental stock option expense due to the adoption of SFAS 123R of $8 million,
or $0.09 per diluted share,  and the  aforementioned  bad debt  provision.  On a
basis comparable to prior year, i.e.,  excluding the effect of SFAS 123R and the
tax benefits, adjusted EPS increased 7% over prior year. The estimated full year
effect of SFAS 123R is $0.12 per diluted share.

"Wiley had another solid quarter,  as reflected in top-line  growth of 7%. While
all of Wiley's businesses contributed to the year-on-year growth, our Global STM
business had a particularly  strong  quarter," said William J. Pesce,  President
and Chief  Executive  Officer.  "Results for the nine months are consistent with
our  expectations;  therefore,  we reaffirm  our  guidance  for fiscal year 2007
revenue  growth  in the mid-to-high  single  digits  and EPS  growth in the high
single  digits,  excluding  the  impact of SFAS  123R;  the  aforementioned  tax
benefits;  and the dilutive  effect of the  recently  completed  acquisition  of
Blackwell Publishing (Holdings) Ltd."

On February 2, 2007, Wiley completed its previously announced acquisition of all
of the  outstanding  shares  of  Blackwell  Publishing  (Holdings)  Ltd for $1.1
billion ((pound)572 million). Blackwell revenue is projected to be approximately
$100 million in the fourth quarter.  As expected,  the  acquisition  will have a
dilutive  effect in the fourth quarter of $0.40 - $0.45 per share,  including an
estimated $11 million  increase in after-tax  interest expense and the estimated
effects of the non-cash acquisition accounting adjustments.  The Company entered
into a new $1.35  billion  credit  facility  to finance the  acquisition  and to
provide for seasonal cash requirements.

Mr. Pesce remarked,  "The combination of Blackwell and Wiley, two of the world's
most respected global  publishers,  is a rare opportunity with highly favorable,
long-term  strategic  implications.  Blackwell is in the process of being merged
with Wiley's  global  scientific,  technical,  and medical  business to form the
largest of Wiley's three  businesses.  While it is early in the process,  we are
very  pleased  with our  progress  and quite  impressed  with the  capabilities,
commitment and professionalism of our new colleagues."



In January,  Wiley announced that it has reached its bicentennial year. "Founded
in 1807, during the presidency of Thomas Jefferson, Wiley has endured the War of
1812,  the Civil War, two World Wars, and many other  conflicts,  as well as the
Great Depression and the ups and downs of many economic cycles, to become one of
the world's most  respected  publishers,"  said Mr. Pesce.  "As we celebrate our
bicentennial,  we look  forward to  collaborating  with our  authors,  partners,
shareholders  and  colleagues  to write the next  chapter in Wiley's  remarkable
history.  Together, we will make a lasting difference in the lives of the people
we serve."

During the  quarter,  Deborah E.  Wiley,  Chairman of The Wiley  Foundation  and
Senior Vice President, Corporate Communications, announced that the sixth annual
Wiley  Prize in  Biomedical  Sciences  will be awarded  jointly to Dr. F. Ulrich
Hartl, Director at the Max-Planck Institute of Biochemistry in Munich,  Germany,
and Dr. Arthur L. Horwich,  Eugene  Higgins  Professor of Cellular and Molecular
Physiology at the Yale University  School of Medicine and  Investigator,  Howard
Hughes  Medical  Institute.  Dr.  Hartl and Dr.  Horwich  were  chosen for their
elucidation of the molecular  machinery  that guides  proteins into their proper
functional shape, thereby preventing the accumulation of protein aggregates that
underlie many diseases, such as Alzheimer's and Parkinson's.

Segment Highlights

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


Professional/Trade (P/T)
- ------------------------
Wiley's U.S. P/T revenue for the third  quarter of fiscal year 2007  advanced 2%
over the prior year to $103 million.  For the nine-months,  revenue increased 7%
to $293  million.  Direct  contribution  to  profit  for the third  quarter  and
nine-month period decreased $5 million and $1 million,  respectively,  primarily
due to a $5 million bad debt  provision  related to the  bankruptcy  of Advanced
Marketing  Services and stock option costs  associated with the adoption of SFAS
123R.

Adjusting for the effect of the change in inter-segment product prices,  revenue
for the third quarter and nine-month  period increased 4% and 9%,  respectively.
The increases were driven primarily by backlist sales through all major accounts
and sales channels,  as well as a number of new publication  releases at the end
of the quarter.  The strong  performance of technology  publishing,  the sale of
electronic  rights  and lower  sales  returns  contributed  positively  to these
results.  Globally,  P/T  sales  increased  7% for the  quarter  and 10% for the
nine-month period.

Third quarter  highlights  include the successful  publication of The Only Three
Questions  That Count:  Investing by Knowing What Others Don't by Ken Fisher,  a
long-time  Forbes  columnist,   and  founder,   Chairman,   and  CEO  of  Fisher
Investments,  an independent  global money management firm with over $30 billion
in assets.  The publication of a number of titles was timed to coincide with the
release of Microsoft's new VISTA software, resulting in robust sales.

During the quarter,  P/T published  Second Life:  The Official  Guide by Michael
Rymaszewski,  et al. Wiley is the official  publisher of Linden Labs, the owners
of the popular virtual world known as Second Life.



Our first book derived from a popular blog,  LifeHacker by Gina Trapani, rose to
the top of Amazon's bestseller list for computers,  after it was featured in The
Wall Street Journal and Newsweek. Two new releases on health and nutrition,  The
Cure by Tim  Brantley and Reverse Diet by Heidi  Skolnick,  have also  generated
considerable interest among customers and the media.

Barbara  Fairchild's  The Bon Appetit  Cookbook,  Weight  Watchers  New Complete
Cookbook,  the 8th edition of The Culinary  Institute of America's  Professional
Chef and  Marcus  Samuelson's  Soul of a New  Cuisine  all  delivered  excellent
results.

P/T's  online  business had an active  quarter with the launch of new  products,
such  as  TheraScribe  5.0,  TheraScribe  Essentials,  Wiley's  highly  regarded
treatment planning and clinical record management system;  Wiley CPA Examination
Review for Windows,  12.0; and an annual update to LPI Online,  Wiley's  leading
online  management  assessment tool. New interactive  mapping  functionality for
points of interest in U.S. cities was added to  Frommers.com,  allowing users to
set up their own maps and  populate  them  with  Frommer's  recommended  hotels,
restaurants and  attractions.  P/T's branded  websites  continue to generate new
advertising and licensing revenue through  co-promotions with major corporations
and the launch of Podcasts to promote books.

Several P/T books continue to enjoy bestseller status on the BusinessWeek, The
Wall Street Journal, The New York Times, and USA Today lists, including The Five
Dysfunctions of a Team, The Little Book That Beats the Market, The Little Book
of Value Investing, J.K. Lasser's Income Tax 2007, SuDoku For Dummies, The Sales
Bible and The Leadership Challenge.

Several  P/T titles  were  honored  with awards  during the third  quarter.  The
Chicago Tribune named Soul of a New Cuisine by Marcus Samuelson its "Book of the
Year." Peter  Meltzer's  Keys to the Cellar won the "2006 Georges  Duboeuf Award
for Wine Book of the Year".  The prestigious  North American Travel  Journalists
Association  named  Pauline  Frommer's  New York City the "Best  Travel Guide of
2006".  Landscape  Architectural Graphic Standards won a Merit Award at the 2007
New York Book Show in the category of "Scholarly & Reference, One-Color Book."

Scientific, Technical, and Medical (STM)
- ----------------------------------------
U.S.  STM revenue  for the third  quarter and  nine-months  increased  9% to $54
million and $161 million,  respectively.  The  improvement  was driven by all of
STM's major programs,  including journal subscription revenue,  non-subscription
revenue, such as advertising and the sale of journal reprints, and STM reference
books.  New businesses and  publications  acquired during the past year, such as
InfoPOEMs,   Dialysis  &  Transplantation,   The  Hospitalist,  the  Journal  of
Orthopaedic  Research,  Clinical  Cardiology,  and the Carpe Diem  publications,
contributed  $1 million of the revenue  growth in the quarter and $3 million for
the nine-months.  Globally,  STM revenue increased 7% for the quarter and 8% for
the nine-month period.

Direct contribution to profit for the third quarter was $24 million, up 13% from
the same period in the previous  year. The  improvement  was mainly due to lower
costs  associated with the delivery of electronic  products,  lower vendor costs
and timing.  Direct contribution to profit for the nine-month period improved 4%
to $72 million.  Revenue growth and lower vendor costs were offset by additional
expenses associated with new businesses, royalties 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 during the third quarter increased by 20% over the same period of last
year.  There was an  approximate  60%  increase  in the  number  of online  book
chapters downloaded, the result of a broader selection of online books.

Wiley signed an agreement during the quarter with the New York Public Library to
provide public online access to over 300  peer-reviewed  journals that until now
have been available principally through academic or corporate  collections.  The
Library patrons will be able to  electronically  access the full-text of journal
articles  online  via Wiley  InterScience.  Journals  featured  in this  program
include  titles  such as Advanced  Engineering  Materials,  American  Journal of
Physical Anthropology, Cancer, Flavour and Fragrance, Journal of Field Robotics,
and  International  Journal of Imaging  Systems & Technology.  The objectives of
this pilot project are to accumulate usage data on high level journal content in
a public library setting. This is Wiley's first license for journal content with
a major public library in North America.

During the quarter,  Wiley and The Society of Hospital  Medicine  extended their
agreement to launch POEMs for Hospitalists and began to syndicate evidence-based
medicine  content in print and online for the growing  hospitalist  market.  The
Journal of  Hospital  Medicine,  which  Wiley  publishes  for the  Society,  was
accepted  by the  National  Library of Medicine  for  inclusion  in MEDLINE.  In
addition,  the  Company  and The  American  Society  for Lasers in  Surgery  and
Medicine  renewed a  multi-year  agreement  to  publish  Lasers in  Surgery  and
Medicine.  The first  issue of  Biochemistry  and  Molecular  Biology  Education
published during the third quarter. This journal is published by Wiley on behalf
of the  International  Union of Biochemistry and Molecular Biology Education and
is  edited by  Donald  Voet and  Judith G.  Voet,  authors  of the Wiley  Higher
Education textbook, Biochemistry.

Higher Education
- ----------------
U.S. Higher Education  revenue for the third quarter of $48 million increased 4%
over the prior year.  Year-to-date  revenue increased 3% from prior year to $138
million. Adjusting for the effect of the change in inter-segment product prices,
revenue  for  the  third  quarter  and  nine-month  period  improved  6% and 5%,
respectively.  Growth in accounting  and business,  bolstered by WileyPLUS,  and
sales of Microsoft  Official Academic Course (MOAC) titles were partially offset
by sluggish sales in mathematics,  sciences and  engineering.  Globally,  Higher
Education  revenue  increased  6% for the both the  quarter  and the  nine-month
period.

Direct  contribution  to profit for the third  quarter  and  nine-months,  after
adjusting  for  the  effect  of the  change  in  inter-segment  product  prices,
increased 9% and 8%, respectively. Improvement due to cost reduction initiatives
in  composition,  paper and printing were partially  offset by costs  associated
with WileyPLUS.

Year-to-date WileyPLUS sales were up 90% over the prior year. Usage continued on
an upward trend around the world.  WileyPLUS  sales are deferred and the revenue
recognized  over the  course of the  semester.  As of  January  31st,  nearly $2
million of revenue from current  WileyPLUS  sales were deferred  until the final
quarter of fiscal year 2007.

The accounting and social  sciences  programs  continued  their strong  results,
particularly new editions of Kimmel/Financial  Accounting 4e; Kieso/Intermediate
Accounting   12e;    deBlij/Regions    12e   and   Human   Geography   8e;   and
Huffman/Psychology  8e. Although engineering sales were generally soft, a number
of   mechanical    engineering   titles   performed   quite   well,    including
Callister/Materials   7e;  Incropera/Heat  Transfer  6e;  and  Meriam/Statistics
Dynamics 6e.



Europe
- ------
Wiley  Europe's  third  quarter  revenue of $75 million  increased 3% over prior
year,  but declined 3% excluding  favorable  foreign  exchange.  Revenue for the
first  nine-months  of the year  increased 7% to $228  million,  or 4% excluding
favorable  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 third quarter decreased slightly.  The anticipated  reduction in
SuDoku for Dummies  sales and lower STM  reference  books and  journal  backfile
sales were partially offset by higher journal subscription  revenue. On the same
basis, revenue for the nine-months of fiscal year 2007 grew 5%, driven by strong
journal subscriptions, higher P/T sales and the sale of electronic rights.

Direct  contribution  to profit  for the third  quarter  and  nine-month  period
improved over prior year by 3% and 14%,  respectively.  Adjusting for the effect
of the change in  inter-segment  product  prices,  as well as foreign  exchange,
direct contribution to profit for the third quarter declined 6%, but improved 5%
for the nine-months.  The decline in the third quarter was principally driven by
lower revenue and higher  employment  costs,  while the year-to-date  growth was
consistent with top-line growth.

In  November,  Wiley  Europe  completed  the  acquisition  of  Health  Economics
Evaluation  Database  (HEED).  HEED is a  UK-based  online  provider  of  health
economics information and evaluation developed as a joint initiative between the
Office of Health  Economics and the  International  Federation.  The acquisition
complements  Wiley's  expanding health economics and database  portfolio,  which
includes the world's leading health economics journal.  During the quarter Wiley
Europe also acquired the journal  European  Transactions on  Telecommunications,
which it has been publishing for years.

Wiley and the British Journal of Surgery  Society renewed their contract,  while
our company in Germany  launched a number of new  journals in the life  sciences
and physics.  The first webinar on SpectroscopyNOW has been scheduled for March,
with  Perkin  Elmer as sponsor.  This  represents  a new revenue  stream for the
analytic chemistry portals and for Microscopy & Analysis.

Asia, Australia, and Canada
- ---------------------------
Wiley's revenue in Asia,  Australia and Canada advanced 9% to $43 million, or 6%
excluding  favorable foreign exchange.  For the first nine-months of fiscal year
2007,  revenue advanced 10% to $104 million,  or 7% excluding  foreign exchange.
Growth was driven by P/T in Asia and Canada and the sale of reprint  licenses in
Australia.  Lower STM reference book sales in Asia and Higher Education sales in
Canada partially offset the revenue gains in other areas.

Excluding the effect of foreign exchange and the change in inter-segment product
prices, direct contribution to profit decreased 6% for the third quarter and 13%
for the nine-months,  principally due to product mix and higher sales, marketing
and composition costs associated with new business development.  Compared to the
prior year period,  foreign exchange favorably affected the year-to-date  direct
contribution to profit by approximately $1 million.



Wiley Asia  published  several key P/T titles  during the quarter  including the
English  language  edition of the official  Chinese  government  annual  report,
China's  Banking and  Financial  Markets:  The Internal  Research  Report of the
Chinese Government by Robert Kuhn and Li Yang;  Islamic Finance:  The Regulatory
Challenge, by two of the world's leading practitioners in this area - Professors
Rifaat and Archer;  and Mutual  Funds in the Mark Mobius  Master  Class  series.
Warren Buffett: An Illustrated Biography of the World's Most Successful Investor
was selected by Warren  Buffett as one of only two books to be presented at this
year's Berkshire Hathaway shareholders' meeting.

WileyPLUS  continued  to gain  momentum,  particularly  in  Malaysia,  where the
government is funding new universities. Microsoft Official Academic Course books
are eliciting much interest, especially in Malaysia and India.

In Australia,  WileyPLUS related titles were successfully  rolled out during the
third quarter. A new partnership with the Association of Professional Engineers,
Scientists and Managers (APESMA),  the largest national non-profit  organization
representing professional employees in Australia, was formed. APESMA's agreement
with Wiley Australia will provide its 40,000+ professional and student members a
link to johnwiley.com.au to purchase books. Sales of Frommer's travel books into
the Australian  market have doubled  year-to-date due to increased  promotion of
the brand.

Wiley  Canada's P/T growth was driven by demand for local real estate titles and
frontlist  releases,  as well  as  strong  demand  for For  Dummies  titles.  An
indigenous  title,  Beyond the Crease by hockey player Martin Brodeur,  has been
selling well globally. Sales of WileyPLUS have exceeded expectations in Canada.

Tax Benefits
- ------------

The Company  recognized  a tax benefit of $1.3  million in the third  quarter of
fiscal year 2007 and $5.5 million for the  nine-month  period  mainly due to the
favorable resolution of certain tax matters.

The Company  recognized  a tax benefit of $6.8  million in the third  quarter of
fiscal year 2006 and $14.3 million for the nine-month  period. The third quarter
benefit reflected the favorable settlement of tax matters with tax authorities.

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

None of the tax  adjustments  had a cash  impact to the  Company in the  current
period. The Company has excluded these tax items for comparative  purposes so as
not to distort the underlying performance of the Company.



Conference Call
Wiley will hold a conference call today, Thursday,  March 8, 2007, at 10:30 a.m.
(ET) to discuss its financial results for the third quarter of fiscal year 2007.
The call will include a brief management presentation followed by a question and
answer session.

To  participate  in the  conference  call,  please  dial  the  following  number
approximately  ten minutes prior to the scheduled  starting time: (800) 262-1292
International callers may participate by dialing: (719) 457-2680

A replay of the call will be available from 1:30 p.m. (ET) on Thursday,  March 8
through  midnight  on  Thursday,  March 15, by dialing  (888)  203-1112 or (719)
457-0820 and entering Pass code: 4477282.

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

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

Founded in 1807, John Wiley & Sons, Inc. has been a valued source of information
and  understanding  for 200 years,  helping  people  around the world meet their
needs and fulfill their  aspirations.  Our core businesses  include  scientific,
technical, and medical journals;  encyclopedias,  books, and online products and
services;  professional  and  consumer  books  and  subscription  services;  and
educational  materials  for  undergraduate  and  graduate  students and lifelong
learners.  Wiley's global  headquarters are located in Hoboken,  New Jersey with
operations in the U.S., Europe,  Asia, Canada, and Australia.  The Company's Web
site is www.wiley.com.  Wiley is listed on the New York Stock Exchange under the
symbols JWa and JWb.





                             JOHN WILEY & SONS, INC.
                              SUMMARY OF OPERATIONS
                   FOR THE THIRD QUARTER AND NINE MONTHS ENDED
                            JANUARY 31, 2007 AND 2006
                    (in thousands, except per share amounts)


                                                        Third Quarter Ended                  Nine Months Ended
Adjusted - For Tax Benefits                                 January 31,                          January 31,
- ---------------------------                           -----------------------------------  ----------------------------------
                                                        2007        2006       % Change      2007        2006      % Change
                                                      ---------   ---------   -----------  ---------   ---------  -----------
                                                                                                      
Revenue                                             $  296,808     278,189          7%      844,742     777,621          9%

Costs and Expenses
     Cost of Sales                                      96,823      91,207          6%      275,293     254,617          8%
     Operating and Administrative Expenses             145,351     129,007         13%      430,641     383,286         12%
     Amortization of Intangibles                         3,972       3,874          3%       11,151       9,990         12%
                                                      ---------   ---------                ---------   ---------  -----------
     Total Costs and Expenses                          246,146     224,088         10%      717,085     647,893         11%
                                                      ---------   ---------                ---------   ---------  -----------

Operating Income                                        50,662      54,101         -6%      127,657     129,728         -2%
     Operating Margin                                    17.1%       19.4%                    15.1%       16.7%

Interest Expense and Other, Net                          2,644       3,407                    7,347       7,238
                                                      ---------   ---------                ---------   ---------  -----------

Income Before Taxes                                     48,018      50,694         -5%      120,310     122,490         -2%

Adjusted Provision for Income Taxes                     15,882      16,521                   40,530      40,932
                                                      ---------   ---------               ----------  ----------  -----------
Adjusted Net Income                                 $   32,136      34,173         -6%       79,780      81,558         -2%
                                                      =========   =========               ==========  ==========  -----------

Adjusted Income Per Share - Diluted                 $     0.55        0.57         -4%         1.37        1.36          1%
                          - Basic                   $     0.56        0.59                     1.40        1.40


Average Shares - Diluted                                58,306      59,459                   58,051      60,187
               - Basic                                  56,913      57,711                   56,812      58,400


Reconciliation of Non-GAAP Adjusted Financial Disclosure (Tax Benefit)
- ----------------------------------------------------------------------
Adjusted Net Income                                 $   32,136      34,173                   79,780      81,558
Tax Benefit (A)                                          1,275       6,776                    5,468      14,252
                                                      ---------   ---------               ----------  ----------  -----------
     Net Income - GAAP                              $   33,411      40,949        -18%       85,248      95,810        -11%
                                                       =========   =========               ==========  =========  -----------

Adjusted Income Per Diluted Share                   $     0.55        0.57                     1.37        1.36
Tax Benefit (A)                                           0.02        0.11                     0.09        0.24
     Income Per Diluted Share - GAAP                $     0.57        0.69        -17%         1.47        1.59         -8%
                                                       =========   =========               ==========  =========  -----------


(A)  The second and third  quarters of fiscal year 2007  exclude a $4.2  million
     tax benefit, or $0.07 per diluted share, and a $1.3 million tax benefit, or
     $0.02 per diluted share, respectively. The third quarter ending January 31,
     2006  excludes a tax benefit of $6.8 million,  or $0.11 per diluted  share.
     These benefits  coincide with the resolution and settlements of certain tax
     matters with authorities in the U.S.and abroad.

     The nine month period ending January 31, 2006 also excludes a $7.5 million,
     or $0.12 per diluted  share tax benefit  associated  with the reversal of a
     tax  accrual  recorded  on the  repatriation  of  dividends  from  European
     subsidiaries  in the fourth  quarter of fiscal year 2005.  On May 10, 2005,
     the US Internal Revenue Service issued Notice 2005-38.  The notice provided
     for a tax  benefit  that  fully  offset the tax  accrued by the  Company on
     foreign  divideds in the fourth  quarter of fiscal  year 2005.  Neither tax
     benefit nor the corresponding tax accrual had a cash impact on the Company.

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






                             JOHN WILEY & SONS, INC.
                                 SEGMENT RESULTS
                   FOR THE THIRD QUARTER AND NINE MONTHS ENDED
                            JANUARY 31, 2007 AND 2006
                    (in thousands, except per share amounts)


                                                 Third Quarter Ended                      Nine Months Ended
                                                     January 31,                             January 31,
                                               --------------------------------------------------------------------------------
                                                  2007          2006         % Change      2007         2006         % Change
                                               -----------   -----------   ------------ -----------  -----------   ------------
                                                                                                      
Revenue
- -------
US Segment
     Professional/Trade                       $  103,382       101,177           2%       293,317      274,636           7%
     Scientific, Technical and Medical            54,302        49,925           9%       160,762      148,033           9%
     Higher Education                             48,037        46,356           4%       137,755      133,698           3%
                                               -----------   -----------                -----------  -----------
Total US                                         205,721       197,458           4%       591,834      556,367           6%
European Segment                                  75,267        72,870           3%       228,023      212,778           7%
Asia, Australia & Canada Segment                  43,336        39,756           9%       103,638       94,091          10%
Intersegment Sales Eliminations                  (27,516)      (31,895)        -14%       (78,753)     (85,615)         -8%
                                               -----------   -----------                -----------  -----------
Total Revenue                                 $  296,808       278,189           7%       844,742      777,621           9%
                                               ===========   ===========                ===========  ===========

Direct Contribution to Profit
- -----------------------------
US Segment
     Professional/Trade                       $   27,767        32,606         -15%        76,090       77,009          -1%
     Scientific, Technical and Medical            23,632        20,839          13%        71,680       68,856           4%
     Higher Education                             15,450        14,935           3%        44,472       43,655           2%
                                               -----------   -----------                -----------  -----------
Total US                                          66,849        68,380          -2%       192,242      189,520           1%
European Segment                                  23,290        22,506           3%        75,568       66,398          14%
Asia, Australia & Canada Segment                  13,130        12,558           5%        22,586       22,479           0%
                                               -----------   -----------                -----------  -----------
Total Direct Contribution to Profit              103,269       103,444           0%       290,396      278,397           4%


Shared Services and Administrative Costs
- ----------------------------------------
     Distribution                                (12,939)      (11,878)          9%       (38,418)     (36,335)          6%
     Information Technology & Development        (15,647)      (14,822)          6%       (46,148)     (44,952)          3%
     Finance                                      (8,626)       (7,369)         17%       (26,406)     (23,672)         12%
     Other Administration                        (15,395)      (15,274)          1%       (51,767)     (43,710)         18%
                                               -----------   -----------                -----------  -----------
Total Shared Services and Admin. Costs           (52,607)      (49,343)          7%      (162,739)    (148,669)          9%

Operating Income                              $   50,662        54,101                    127,657      129,728
                                               ===========   ===========                ===========  ===========








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


                                                                                        January 31,
                                                                          ----------------------------------         April 30,
                                                                                2007                2006               2006
                                                                          ----------------    --------------     ----------------
                                                                                                               
Current Assets
       Cash & cash equivalents                                      $           25,024              75,301             60,757
       Accounts receivable                                                     186,506             177,118            158,275
       Inventories                                                              95,033              88,318             88,578
       Deferred income tax benefit                                               8,427               9,815              5,536
       Other current assets                                                     12,571              12,670             13,162
                                                                          ----------------    --------------     ----------------
       Total Current Assets                                                    327,561             363,222            326,308
Product Development Assets                                                      66,835              63,402             65,641
Property, Equipment and Technology                                             108,420             102,594            102,123
Intangible Assets                                                              308,211             304,541            302,384
Goodwill                                                                       206,600             197,380            198,416
Deferred Income Tax Benefit                                                     11,440               5,356              3,809
Other Assets                                                                    29,713              27,351             27,328
                                                                          ----------------    --------------     ----------------
       Total Assets                                                          1,058,780           1,063,846          1,026,009
                                                                          ================    ==============     ================
Current Liabilities
       Accounts and royalties payable                                          107,893              99,449             97,231
       Deferred revenue                                                        156,075             150,614            143,923
       Accrued income taxes                                                     23,811              31,140             24,226
       Other accrued liabilities                                                72,235              73,521             96,729
                                                                          ----------------    --------------     ----------------
       Total Current Liabilities                                               360,014             354,724            362,109
Long-Term Debt                                                                  82,073             190,000            160,496
Accrued Pension Liability                                                       62,216              67,614             56,068
Other Long-Term Liabilities                                                     33,635              35,291             35,627
Deferred Income Taxes                                                           17,554              10,057              9,869
Shareholders' Equity                                                           503,288             406,160            401,840
                                                                          ----------------    --------------     ----------------
       Total Liabilities & Shareholders' Equity                      $       1,058,780           1,063,846          1,026,009
                                                                          ================    ==============     ================








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


                                                                                             Nine Months Ended
                                                                                                  January 31,
                                                                                       --------------------------------
                                                                                           2007                2006
                                                                                        ------------        -----------
                                                                                                          

Operating Activities:
         Net income                                                                   $    85,248              95,810
         Amortization of intangibles                                                       11,152               9,990
         Amortization of composition costs                                                 28,004              26,688
         Depreciation of property, equipment and technology                                20,895              24,301
         Special non-cash tax benefits                                                     (5,468)            (14,252)
         Stock-based compensation (net of tax)                                              9,177               2,729
         Non-cash charges and other                                                        44,141              50,926
         Change in deferred revenue                                                        10,058               7,008
         Net change in operating assets and liabilities                                   (48,286)            (35,796)
                                                                                        ------------        -----------
                Cash Used for Operating Activities, excluding acquisitions                154,921             167,404


Investments in organic growth:
         Additions to product development assets                                          (53,537)            (52,156)
         Additions to property, equipment and technology                                  (22,904)            (14,084)
                                                                                        ------------        -----------

                 Free Cash Flow                                                            78,480             101,164


Other Investing and Financing Activities:
         Acquisitions, net of cash                                                        (17,313)            (29,055)
         Sale of marketable securities                                                       -                 10,000
         Repayment of long-term debt                                                     (129,536)           (282,809)
         Borrowings of long-term debt                                                      48,579             279,842
         Purchase of treasury shares                                                       (7,278)            (82,549)
         Cash dividends                                                                   (17,092)            (15,870)
         Proceeds from issuance of stock on option exercises and other                      7,864               5,460
                                                                                        ------------        -----------
                  Cash Provided by (Used for) in Investing and Financing Activities      (114,776)           (114,981)

                                                                                        ------------        -----------
Effects of Exchange Rate Changes on Cash                                                      563                (283)
                                                                                        ------------        -----------

Decrease in Cash and Cash Equivalents for Period                                      $   (35,733)            (14,100)
                                                                                        ============        ===========


                                                                          RECONCILIATION TO GAAP PRESENTATION


Investing Activities:
         Additions to product development assets                                      $   (53,537)            (52,156)
         Additions to property, equipment and technology                                  (22,904)            (14,084)
         Acquisitions, net of cash                                                        (17,313)            (29,055)
         Sale (Purchase)  of marketable securities                                           -                 10,000
                                                                                        ------------        ------------
                  Cash Used for Investing Activities                                  $   (93,754)            (85,295)
                                                                                        ============        ============

Financing Activities:
Cash Provided by (Used for) Investing and Financing Activities                        $  (114,776)           (114,981)
Less:
         Acquisitions, net of cash                                                        (17,313)            (29,055)
         Sale (Purchase) of marketable securities                                            -                 10,000
                   Cash Provided by (Used for) Financing Activities                   $   (97,463)            (95,926)
                                                                                        ============        ============

Note: The Company's  management  evaluates cash flow performance using free cash
flow.  The  Company  believes  free  cash flow  provides  a more  effective  and
comparable  measure  of  performance.  Since  free  cash  flow is not a  measure
calculated in accordance  with GAAP, it should not be considered as a substitute
for other  GAAP  measures,  including  cash used for  investing  activities  and
financing activities, as reported, as an indicator of cash flow performance.





                                   SIGNATURES
                                   ----------


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


                                   JOHN WILEY & SONS, INC.
                                   Registrant



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



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






                                   Dated:   March 8, 2007