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 January 31, 2007      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 February 28, 2007 were:

                      Class A, par value $1.00 - 47,514,946
                      Class B, par value $1.00 -  9,912,287



                  This is the first page of a 38-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 January 31, 2007 and 2006, and April 30, 2006........................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the three and nine months ending January 31, 2007 and 2006.............................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the nine months ending January 31, 2007 and 2006.......................................5

           Notes to Unaudited Condensed Consolidated Financial Statements.............................6-18

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................................................18-30

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.................................. 30

Item 4.    Controls and Procedures......................................................................32

PART II -  OTHER INFORMATION

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds..................................32

Item 6.    Exhibits and Reports on Form 8-K.............................................................33

SIGNATURES AND CERTIFICATIONS........................................................................34-36

EXHIBITS.............................................................................................37-38







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


                                                                                     (UNAUDITED)
                                                                                     January 31,                      April 30,
                                                                        ---------------------------------------   ----------------
                                                                               2007               2006                   2006
                                                                        -----------------   -------------------   ----------------
                                                                                                                 
Assets:
Current Assets

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

Liabilities & Shareholders' Equity:
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
     Accrued pension liability                                                  6,091              6,609                  6,074
     Other accrued liabilities                                                 66,144             66,912                 90,655
                                                                        -----------------   -------------------   ----------------
          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
     Class A & Class B common stock                                            83,191             83,191                 83,191
     Additional paid-in-capital                                                91,922             65,193                 69,587
     Retained earnings                                                        664,630            587,189                596,474
     Accumulated other comprehensive gain/(loss)                               16,042               (517)                 7,669
     Unearned deferred compensation                                              -                (3,851)                (3,512)
     Treasury stock                                                          (352,497)          (325,045)              (351,569)
                                                                        -----------------   -------------------   ----------------
          Total Shareholders' Equity                                          503,288            406,160                401,840
                                                                        -----------------   -------------------   ----------------
          Total Liabilities & Shareholders' Equity                    $     1,058,780     $    1,063,846        $     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 Nine Months
                                                       Ending January 31,                        Ending January 31,
                                            -------------------------------------       -----------------------------------
                                                   2007                 2006                   2007               2006
                                            -----------------    ----------------       -----------------  ----------------
                                                                                                       

Revenue                                   $       296,808      $       278,189        $       844,742    $       777,621

Costs and Expenses
  Cost of sales                                    96,823               91,207                275,293            254,617
  Operating and administrative expenses           145,351              129,007                430,641            383,286
  Amortization of intangibles                       3,972                3,874                 11,151              9,990
                                            -----------------    ----------------       -----------------  ----------------
  Total Costs and Expenses                        246,146              224,088                717,085            647,893
                                            -----------------    ----------------       -----------------  ----------------

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

Interest Income and Other, net                        457                  293                    995                689
Interest Expense                                   (3,101)              (3,700)                (8,342)            (7,927)
                                            -----------------    ----------------       -----------------  ----------------
Net Interest Expense and Other                     (2,644)              (3,407)                (7,347)            (7,238)
                                            -----------------    ----------------       -----------------  ----------------

Income Before Taxes                                48,018               50,694                120,310            122,490
Provision For Income Taxes                         14,607                9,745                 35,062             26,680
                                            -----------------    ----------------       -----------------  ----------------
Net Income                                $        33,411      $        40,949        $        85,248    $        95,810
                                            =================    ================       =================  ================

Income Per Share
     Diluted                              $         0.57       $         0.69         $         1.47     $         1.59
     Basic                                $         0.59       $         0.71         $         1.50     $         1.64

Cash Dividends Per Share
     Class A Common                       $         0.10       $         0.09         $         0.30     $         0.27
     Class B Common                       $         0.10       $         0.09         $         0.30     $         0.27

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


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 Nine Months
                                                                                                        Ending January 31,
                                                                                              --------------------------------------
                                                                                                    2007                 2006
                                                                                              ---------------       ----------------
                                                                                                                    
Operating Activities
- --------------------
Net income                                                                                $         85,248     $         95,810
Adjustments to reconcile net income to cash provided by (used for)
operating activities:
  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
  Stock-based compensation (net of tax)                                                              9,177                2,729
  Non-cash charges & other                                                                          44,141               50,926
  Non-cash tax benefits                                                                             (5,468)             (14,252)
  Change in deferred revenue                                                                        10,058                7,008
  Net change in operating assets and liabilities, excluding acquisitions                           (48,286)             (35,796)
                                                                                              ---------------       ----------------
  Cash Provided by Operating Activities, excluding acquisitions                                    154,921              167,404
                                                                                              ---------------       ----------------
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 acquired                                                               (17,313)             (29,055)
  Sales of marketable securities                                                                      -                  10,000
                                                                                              ---------------       ----------------
  Cash Used for Investing Activities                                                               (93,754)             (85,295)
                                                                                              ---------------       ----------------
Financing Activities
- --------------------
  Repayments of long-term debt                                                                    (129,536)            (282,809)
  Borrowings of long-term debt                                                                      48,579              279,842
  Purchase of treasury stock                                                                        (7,278)             (82,549)
  Cash dividends                                                                                   (17,092)             (15,870)
  Proceeds from exercise of stock options and other                                                  7,864                5,460
                                                                                              ---------------       ----------------
  Cash Used for Financing Activities                                                               (97,463)             (95,926)
                                                                                              ---------------       ----------------
Effects of Exchange Rate Changes on Cash                                                               563                 (283)
                                                                                              ---------------       ----------------
Cash and Cash Equivalents
  Decrease for Period                                                                              (35,733)             (14,100)
  Balance at Beginning of Period                                                                    60,757               89,401
                                                                                              ---------------       ----------------
  Balance at End of Period                                                                $         25,024     $         75,301
                                                                                              ===============       ================
Supplemental Information
Cash Paid During the Period for:
  Interest                                                                                $          8,690     $          4,487
  Income taxes                                                                            $         36,309     $         24,814


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 January 31, 2007 and 2006, and results
     of  operations  and cash flows for the three and nine month  periods  ended
     January 31, 2007 and 2006.  The results for the three and nine months ended
     January 31, 2007 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 adoption of SFAS 157 is not expected to have a material impact
     on the Company's 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.  Since the  Company
     measures plan assets and obligations on an annual basis, it cannot estimate
     the  impact  of  SFAS  158 in  advance  of the  Company's  April  30,  2007
     measurement  date. If the Company had been required to adopt the provisions
     of SFAS 158 as of April 30, 2006, the Company estimates that  Shareholders'
     Equity would have decreased and the accrued  pension  liability  would have
     increased  approximately $15 million.



     However, the Balance Sheet impact of adoption on April 30, 2007 will differ
     as it will reflect asset performance through the end of fiscal year 2007 as
     well as interest  rates and other factors which are  applicable as of April
     30, 2007.  The adoption of SFAS 158 is not expected to impact the Company's
     results of operations  and cash flows,  or any of the  Company's  financial
     agreements or covenants.

     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 adoption of SAB 108 is not expected to have a material  impact on
     the Company's consolidated financial statements.

     In February  2007,  the FASB issued SFAS No. 159 "The Fair Value Option for
     Financial Assets and Financial Liabilities" ("SFAS 159"). SFAS 159 provides
     companies with an option to irrevocably  elect to measure certain financial
     assets    and    financial    liabilities    at    fair    value    on   an
     instrument-by-instrument  basis  with the  resulting  changes in fair value
     recorded  in  earnings.  The  objective  of SFAS 159 is to reduce  both the
     complexity in accounting  for financial  instruments  and the volatility in
     earnings  caused by using  different  measurement  attributes for financial
     assets and liabilities.  The Company is currently  evaluating the impact of
     SFAS 159 to determine the effect,  if any, it will have on the consolidated
     financial  position and results of  operations.  The Company is required to
     adopt SFAS 159 as of May 1, 2008.

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 January 31,
     2007  there  were  5,615,847  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 $8.3 million  ($5.2  million after taxes) for the three and nine months
     ended January 31, 2007, 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
     nine months  ended  January 31, 2006  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 Nine Months
     (in thousands, except per share amounts)                     Ending January 31,                      Ending January 31,
                                                          ------------------------------------    ----------------------------------
                                                               2007                2006               2007                 2006
                                                          ----------------    ----------------    --------------     ---------------
                                                                                                                

     Net income, as reported                                  $33,411             $40,949            $85,248              $95,810

     Add: Stock-based compensation expense
          included in reported net income, net of taxes         2,979                 703              9,177                2,729

     Deduct: Total stock-based compensation expense
             determined under fair-value based
             method for all awards, net of taxes (1)           (2,979)             (2,225)            (9,177)              (7,295)
                                                          ----------------    ----------------    --------------     ---------------
     Adjusted net income                                      $33,411             $39,427            $85,248              $91,244
                                                          ================    ================    ==============     ===============
     Reported earnings per share:

     Diluted                                                   $0.57               $0.69              $1.47                $1.59

     Basic                                                     $0.59               $0.71              $1.50                $1.64

     Adjusted earnings per share:

     Diluted                                                   $0.57               $0.66              $1.47                $1.52

     Basic                                                     $0.59               $0.68              $1.50                $1.56


(1)  Total  stock-based  compensation  expense for all awards  presented  in the
     table above is net of taxes of $1.8  million and $1.3 million for the three
     months ended January 31, 2007 and 2006,  respectively,  and net of taxes of
     $5.5 million and $4.4  million for the nine months  ended  January 31, 2007
     and 2006, 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 Nine Months
                                                      Ending January 31,
                                                   ------------------------
                                                      2007           2006
                                                   ---------       --------
                                                                

     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 Option         Contractual        Intrinsic Value
Stock Options                                     (in thousands)             Price            Term (in years)      (in millions)
- -------------                                  --------------------   -------------------   ------------------   -----------------
                                                                                                               
Outstanding at April 30, 2006                          6,084                 $25.95

Granted                                                  640                 $33.05

Exercised                                               (277)                $17.99

Expired or forfeited                                     (34)                $30.35
                                               --------------------
Outstanding at January 31, 2007                        6,413                 $26.98                  5.8                 $66.7
                                               ====================
Vested  and  expected  to vest in the future           6,314                 $26.95                  5.8                 $65.8
at January 31, 2007

Exercisable at January 31, 2007                        2,505                 $19.88                  3.1                 $43.3


     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 nine months ended January 31, 2007 and 2006 were $5.5
     million and $8.4 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 January 31, 2007.



     As of January 31, 2007, there was $22.1 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 2.5 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.
     Activity for these  restricted  stock  awards  during the nine months ended
     January 31, 2007 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 January 31, 2007                          926                      $31.46
                                                         ======================


     As of January 31, 2007, there was $13.3 million of unrecognized share-based
     compensation cost related to restricted stock awards,  which is expected to
     be  recognized  over a period  up to 5 years,  or 2.9  years on a  weighted
     average basis. Compensation expense for 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 nine
     months ended  January 31, 2007 and 2006 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 nine
     months ending January 31, 2007 and 2006, respectively.



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

     Comprehensive income was as follows (in thousands):



                                                                        For the Three Months             For the Nine Months
                                                                         Ending January 31,               Ending January 31,
                                                                  -------------------------------  ------------------------------
                                                                       2007            2006             2007           2006
                                                                  --------------  ---------------  --------------  --------------
                                                                                                            
     Net income                                                       $33,411         $40,949          $85,248        $95,810
     Change in other comprehensive income, net of taxes:
     Foreign currency translation adjustment                            4,115           1,618            8,373         (2,499)
                                                                  --------------  ---------------  --------------  --------------
     Comprehensive income                                             $37,526         $42,567          $93,621        $93,311
                                                                  ==============  ===============  ==============  ==============


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



                                                                       For the Three Months
                                                                      Ending January 31, 2007
                                                     --------------------------------------------------------
                                                        October 31,          Change for         January 31,
                                                           2006                Period              2007
                                                     -----------------    ----------------    ---------------
                                                                                           
     Foreign currency translation adjustment              $29,998               4,115             $34,113
     Minimum pension liability, net of tax                (18,071)               -                (18,071)
                                                     -----------------    ----------------    ---------------
     Total                                                $11,927               4,115             $16,042
                                                     =================    ================    ===============




                                                                       For the Nine Months
                                                                      Ending January 31, 2007
                                                     --------------------------------------------------------
                                                          April 30,          Change for         January 31,
                                                           2006                Period              2007
                                                     -----------------    ----------------    ---------------
                                                                                           
     Foreign currency translation adjustment              $25,740               8,373             $34,113
     Minimum pension liability, net of tax                (18,071)               -                (18,071)
                                                     -----------------    ----------------    ---------------
     Total                                                 $7,669               8,373             $16,042
                                                     =================    ================    ===============


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 Nine Months
                                                                       Ending January 31,                 Ending January 31,
                                                                  -------------------------------  ------------------------------
                                                                       2007            2006             2007            2006
                                                                  --------------  ---------------  --------------  --------------
                                                                                                             
     Weighted average shares outstanding                               57,311          58,057           57,184          58,719
     Less:  Unvested restricted shares outstanding                       (398)           (346)            (372)           (319)
                                                                  --------------  --------------    -------------  --------------
     Shares used for basic income per share                            56,913          57,711           56,812          58,400
     Dilutive effect of stock options and other stock awards            1,393           1,748            1,239           1,787
                                                                  --------------  --------------    --------------  -------------
     Shares used for diluted income per share                          58,306          59,459           58,051          60,187
                                                                  ==============  ==============    ==============  =============


     For the three months ended  January 31, 2007 and 2006,  options to purchase
     Class A Common Stock of 1,636,960 and  1,005,000,  respectively,  have been
     excluded  from the shares  used for  diluted  income  per  share,  as their
     inclusion would have been anti-dilutive.  For the nine months ended January
     31, 2007 and 2006, 2,595,000 and 830,000 options,  respectively,  have been
     excluded due to the anti-dilutive impact.



6.   Inventories

     Inventories were as follows (in thousands):



                                                                                    As of
                                              As of January 31,                    April 30,
                                  ----------------------------------------    -------------------
                                         2007                  2006                   2006
                                  ------------------    ------------------    -------------------
                                                                              
     Finished goods                     $82,937               $75,054                $79,389
     Work-in-process                      7,772                 7,620                  6,704
     Paper, cloth and other               8,163                 8,274                  6,024
                                  ------------------    ------------------    -------------------
                                         98,872                90,948                 92,117
     LIFO reserve                        (3,839)               (2,630)                (3,539)
                                  ------------------    ------------------    -------------------
     Total inventories                  $95,033               $88,318                $88,578
                                  ==================    ==================    ===================


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

     Fiscal Year 2007:
     During the first nine  months of fiscal  year 2007,  the  Company  acquired
     certain  businesses,   assets  and  rights  for  $17.3  million,  including
     acquisition costs plus liabilities assumed.  Approximately $13.0 million of
     brands,  trademarks  and  acquired  publishing  rights and $6.6  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 11 years. The acquisitions consist primarily of the
     following:

     On July 20,  2006,  the Company  acquired  the assets of a publisher of two
     medical journals.  The acquisition has been recorded  primarily as acquired
     publication rights and is being amortized over a 15-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. The Company is in the
     process of completing  valuations  necessary to finalize the purchase price
     allocations.

     On January 24,  2007,  the Company  acquired  the assets of a publisher  of
     three  advertising  based  journals.  The  acquisition  has been  primarily
     recorded  as  acquired  publication  rights and is being  amortized  over a
     10-year period.


     Fiscal Year 2006:
     During the first nine  months of fiscal  year 2006,  the  Company  acquired
     certain  businesses,   assets  and  rights  for  $29.1  million,  including
     acquisition costs plus liabilities assumed.  Approximately $26.4 million of
     brands,  trademarks  and  acquired  publishing  rights and $3.8  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.

     On November  7, 2005,  the  Company  acquired  the rights to the journal of
     Dialysis  and   Transplantation,   a  provider  of  nephrology   and  renal
     transplantation  information  to  nephrologists,  surgeons,  internists and
     other  physicians  and  healthcare  professionals.   The  majority  of  the
     acquisition  is  recorded  as  acquired  publication  rights  and is  being
     amortized over a 10-year period.



8.   Segment Information

     The  Company  is a global  publisher  of  print  and  electronic  products,
     providing  content and services to  customers  worldwide.  Core  businesses
     include   professional  and  consumer  books  and  subscription   services;
     scientific,  technical,  and  medical  journals,  encyclopedias,  books and
     online products and services;  and educational  materials for undergraduate
     and graduate students,  and lifelong learners.  The Company has publishing,
     marketing,  and distribution centers in the United States,  Canada, Europe,
     Asia, and  Australia.  The Company's  reportable  segments are based on the
     management  reporting  structure  used  to  evaluate  performance.  Segment
     information is as follows:



                                                                      For The Three Months Ending January 31,
                                               --------------------------------------------------------------------------------
                                                               2007                                       2006
                                               ------------------------------------     ---------------------------------------
                                                                                (thousands)
                                                               Inter-                                     Inter-
                                                 External     segment                       External     segment
                                                Customers      Sales       Total           Customers      Sales       Total
                                               ------------------------------------     ---------------------------------------
                                                                                                     
     Revenue
     -------
     U.S. segments:
         Professional/Trade                      $92,412     $10,970     $103,382           $89,246     $11,931     $101,177
         Scientific, Technical, and Medical       51,702       2,600       54,302            46,847       3,078       49,925
         Higher Education                         40,927       7,110       48,037            38,402       7,954       46,356
     European segment                             69,174       6,093       75,267            64,383       8,487       72,870
     Asia, Australia & Canada                     42,593         743       43,336            39,311         445       39,756
     Eliminations                                   -        (27,516)     (27,516)             -        (31,895)     (31,895)
                                               ------------------------------------     ---------------------------------------
     Total Revenue                              $296,808     $  -        $296,808          $278,189      $ -        $278,189
                                               ====================================     =======================================
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                               $27,767                                    $32,606
         Scientific, Technical, and Medical                                23,632                                     20,839
         Higher Education                                                  15,450                                     14,935
     European segment                                                      23,290                                     22,506
     Asia, Australia & Canada                                              13,130                                     12,558
                                                                         ---------                                   ---------
     Total Direct Contribution to Profit                                  103,269                                    103,444

     Shared Services and
     Administrative Costs
     --------------------
         Distribution                                                     (12,939)                                   (11,878)
         Information technology                                           (15,647)                                   (14,822)
         Finance                                                           (8,626)                                    (7,369)
         Other administrative                                             (15,395)                                   (15,274)
                                                                         ---------                                   ---------
     Total Shared Services and
         Administrative Costs                                             (52,607)                                   (49,343)
                                                                         ---------                                   ---------
     Operating Income                                                     $50,662                                    $54,101
     ----------------                                                    =========                                   =========







                                                                      For The Nine Months Ending January 31,
                                               --------------------------------------------------------------------------------
                                                               2007                                       2006
                                               ------------------------------------     ---------------------------------------
                                                                                (thousands)
                                                               Inter-                                     Inter-
                                                 External     segment                       External     segment
                                                Customers      Sales       Total           Customers      Sales       Total
                                               ------------------------------------     ---------------------------------------
                                                                                                     
     Revenue
     -------
     U.S. segments:
         Professional/Trade                     $263,887     $29,430     $293,317          $243,535     $31,101     $274,636
         Scientific, Technical, and Medical      153,751       7,011      160,762           140,437       7,596      148,033
         Higher Education                        113,838      23,917      137,755           108,398      25,300      133,698
     European segment                            211,377      16,646      228,023           192,489      20,289      212,778
     Asia, Australia & Canada                    101,889       1,749      103,638            92,762       1,329       94,091
     Eliminations                                   -        (78,753)     (78,753)             -        (85,615)     (85,615)
                                               ------------------------------------     ---------------------------------------
     Total Revenue                              $844,742     $  -        $844,742          $777,621     $  -        $777,621
                                               ====================================     =======================================
     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                               $76,090                                    $77,009
         Scientific, Technical, and Medical                                71,680                                     68,856
         Higher Education                                                  44,472                                     43,655
     European segment                                                      75,568                                     66,398
     Asia, Australia & Canada                                              22,586                                     22,479
                                                                         ---------                                   ---------
     Total Direct Contribution to Profit                                  290,396                                    278,397

     Shared Services and
     Administrative Costs
     --------------------
         Distribution                                                     (38,418)                                   (36,335)
         Information technology                                           (46,148)                                   (44,952)
         Finance                                                          (26,406)                                   (23,672)
         Other administrative                                             (51,767)                                   (43,710)
                                                                         ---------                                   ---------
     Total Shared Services and                                           (162,739)                                  (148,669)
         Administrative Costs
                                                                         ---------                                   ---------
     Operating Income                                                    $127,657                                   $129,728
     ----------------                                                    =========                                   =========




9.   Intangible Assets

     Intangible assets consisted of the following (in thousands):



                                                                                                                   As of
                                                                               As of January 31,                 April 30,
                                                                     -----------------------------------      ---------------
                                                                           2007                 2006                2006
                                                                     ----------------     --------------      ---------------
                                                                                                            
     Intangible assets not subject to amortization
     Branded trademarks                                                   $57,900              $57,900             $57,900
     Acquired publication rights                                          118,969              117,800             117,911
                                                                     ----------------     --------------      ---------------
     Total intangible assets not subject to amortization                  176,869              175,700             175,811

     Net intangible assets subject to amortization, principally
     acquired publication rights                                          131,342              128,841             126,573
                                                                     ----------------     --------------      ---------------
     Total                                                               $308,211             $304,541            $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 nine  months of fiscal year 2007 was
     29.1%. The tax provision for the third quarter and the first nine months of
     fiscal year 2007  included tax benefits of $1.3, or $0.02 per diluted share
     and $5.5, or $0.09 per diluted share, respectively. These benefits coincide
     with the  resolution  and  settlements  of certain tax  matters  with local
     authorities in the countries where the Company operates.  Excluding the tax
     benefits  described above, the effective tax rate for the first nine months
     of fiscal year 2007 was 33.7%.

     The  effective  tax rate for the first nine  months of fiscal year 2006 was
     21.8%.  The tax  provision  for the first nine  months of fiscal  year 2006
     included a tax benefit of $6.8 million, or $0.11 per diluted share, related
     to a favorable  resolution  of certain  matters with tax  authorities.  The
     nine-month  period also 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 benefits described above, the effective tax rate for the first nine
     months of fiscal year 2006 was 33.4%.



12.  Retirement Plans

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



                                                          For the Three Months                 For the Nine Months
                                                           Ending January 31,                   Ending January 31,
                                                 ----------------------------------    --------------------------------
     Dollars in thousands)                             2007                2006              2007              2006
                                                 ----------------    --------------    ---------------    -------------
                                                                                                    
     Service Cost                                      $3,016              $2,642            $8,964            $8,245
     Interest Cost                                      3,546               2,889            10,521             8,707
     Expected Return of Plan Assets                    (3,363)             (2,732)           (9,980)           (8,253)
     Net Amortization of Prior Service Cost               182                 220               541               465
     Recognized Net Actuarial Loss                        503                 748             1,473             2,394
                                                 ----------------    --------------    ---------------    -------------
     Net Pension Expense                               $3,884              $3,767           $11,519           $11,558
                                                 ================    ==============    ===============    =============


     Pension plan  contributions were $6.9 million and $4.8 million for the nine
     months ended January 31, 2007 and 2006, respectively.

13.  Subsequent Events
     -----------------

     Effective  February 2, 2007 the Company finalized the previously  announced
     acquisition  of all of  the  outstanding  shares  of  Blackwell  Publishing
     (Holdings) Ltd.  ("Blackwell").  Blackwell publishes journals and books for
     the  academic,  research and  professional  markets  focused on science and
     technology,  medicine and social sciences and humanities.  Headquartered in
     Oxford,  England,  Blackwell  also  maintains  publishing  locations in the
     United States, Asia, Australia,  Denmark and Germany.  Approximately 50% of
     revenue  is  from  the  United  States.   The  combination  of  Blackwell's
     publications with the Company's existing scientific,  technical and medical
     business results in an extensive portfolio of approximately 1,250 journals.
     The purchase price of $1.1 billion ((pound)572 million) was financed with a
     combination of debt and cash.  Blackwell's results of operations subsequent
     to February 2, 2007 will be included in the Company's consolidated results.
     The  tangible  assets  and  liabilities  acquired  consisted  primarily  of
     accounts receivable,  deferred subscription revenue, accounts and royalties
     payable and approximately  (pound)118 million in cash and cash equivalents.
     In addition,  acquired assets included  Blackwell's  intellectual  property
     consisting  primarily of acquired journal and book publication  rights. The
     Company has not completed a purchase accounting  valuation of Blackwell nor
     completed the  conversion of Blackwell  financial  statements to U.S. GAAP.
     Accordingly it is not practicable to disclose a condensed balance sheet for
     Blackwell  including amounts assigned to intangible asset categories or the
     assignment of amortization lives, where applicable.

     In conjunction  with the  acquisition of Blackwell on February 2, 2007, the
     Company and certain  subsidiaries  entered into a new Credit Agreement with
     Bank of America  and Royal Bank of  Scotland  as Co-Lead  Arrangers  in the
     aggregate amount of $1.35 billion. The financing is comprised of a six-year
     Term Loan (Term  Loan) in the  amount of $675  million  and a $675  million
     five-year  revolving  credit  facility  (Revolver)  which  can be  drawn in
     multiple  currencies.  The  agreement  provides  financing  to complete the
     acquisition,  refinance the existing revolving debt of the Company, as well
     as meet future seasonal  operating cash  requirements.  The Company has the
     option of borrowing at the following  floating  interest rates:  (i) at the
     rate as announced from time to time by Bank of America as its prime rate or
     (ii) at a rate based on the London Bank Interbank Offered Rate (LIBOR) plus
     an applicable  margin  ranging from .37% to 1.05% for the Revolver and .45%
     to 1.25% for the Term Loan depending on the Company's consolidated leverage
     ratio, as defined. In addition, the Company will pay a facility fee ranging
     from .08% to .20% on the Revolver  depending on the Company's  consolidated
     leverage ratio, as defined.



     The Company has the option to request an increase of up to $250  million in
     the  size of the  revolving  credit  facility  in  minimum  amounts  of $50
     million.  The  credit  agreement  contains  certain  restrictive  covenants
     similar to those in the  Company's  prior credit  agreements  related to an
     interest  coverage  ratio,  funded  debt  levels and  restricted  payments,
     including a limit on dividends  paid and share  repurchases.  The Term Loan
     matures on February 2, 2013 and the Revolver will  terminate on February 2,
     2012.

     Immediately  following the acquisition,  the Company had approximately $1.2
     billion  of debt  outstanding  with  approximately  $0.1  million of unused
     borrowing capacity.

     Simultaneous  with the execution of the new Credit  Agreement,  the Company
     terminated all of its previous  credit  agreements and paid in full amounts
     outstanding  under those  agreements by utilizing funds from the new Credit
     facility.  In connection with the early  termination of the previous credit
     agreements,  the  Company  will  write off  approximately  $0.5  million of
     unamortized  debt  origination  fees in the fourth  quarter of fiscal  year
     2007.

     On February  16,  2007,  the  Company  entered  into an interest  rate swap
     agreement,  designated  as a cash flow hedge as defined under SFAS No. 133,
     "Accounting for Derivative  Instruments and Hedging Activities".  The hedge
     will fix a portion of the variable interest due on the new Term Loan. Under
     the terms of the interest  rate swap,  the Company will pay a fixed rate of
     5.076% and will  receive a variable  rate of interest  based on three month
     LIBOR (as defined)  from the  counterparty  which will be reset every three
     months for a four-year  period ending February 8, 2011. The notional amount
     of the rate swap is  initially  $660  million  which will  decline  through
     February 8, 2011,  based on the expected  amortization of the Term Loan. It
     is  management's  intention  that the notional  amount of the interest rate
     swap  be less  than  the  Term  Loan  outstanding  during  the  life of the
     derivative.


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

     RESULTS OF OPERATIONS - THIRD QUARTER ENDED JANUARY 31, 2007

     Revenue  for the  third  quarter  of fiscal  year  2007 of  $296.8  million
     increased 7% from $278.2 million in the prior year's third  quarter,  or 5%
     excluding the favorable  impact of foreign  exchange.  All of the Company's
     businesses  contributed to the  year-on-year  growth.  Global STM's results
     reflected higher journal  subscriptions  and increases in  non-subscription
     journal revenue and STM reference books. The U.S. P/T business  contributed
     to the growth with solid performances in technology publishing, the sale of
     electronic  rights and lower sales returns.  U.S. Higher Education  revenue
     reflected growth from new editions of accounting and business titles.



     Gross  profit  margin for the third  quarter of fiscal  year 2007 was 67.4%
     compared  to 67.2% in the prior  year's  quarter,  mainly due to  favorable
     product  mix in US  P/T  and  lower  delivery  costs  associated  with  STM
     products.

     Operating and  administrative  expenses for the third quarter increased 13%
     to $145.4 million, or 10% excluding the effect of foreign currency.  Higher
     selling,  marketing  and  editorial/production  costs to  support  business
     growth and  acquisitions,  a $4.7 million bad debt provision related to the
     bankruptcy  of Advanced  Marketing  Services,  a  distributor  to warehouse
     clubs, and higher  performance-based  compensation were partially offset by
     the  timing  of a  relocation  incentive  settlement  with the State of New
     Jersey of approximately $2.9 million.

     Stock  option  expense of $3.0  million  associated  with the  adoption  of
     Statement of Financial  Accounting  Standard 123R,  "Share-Based  Payments"
     (SFAS 123R) also adversely effected operating expenses.

     Operating  income  declined  6% to $50.7  million  in the third  quarter of
     fiscal year 2007. The third quarter operating margin declined approximately
     230 basis points to 17.1%.  Higher  operating and  administrative  expenses
     including the adoption of SFAS 123R,  and the AMS bad debt  provision  were
     partially offset by the improvement in gross margin.  Incremental  expenses
     associated  with the adoption of SFAS 123R  contributed  approximately  100
     basis points to the decline.  Net interest expense and other decreased $0.8
     million as lower  outstanding  debt was partially  offset by an increase in
     the average borrowing rate.

     The effective tax rate for the third quarter of fiscal year 2007 was 30.4%.
     In the third  quarter of fiscal  year  2007,  the  Company  recorded a $1.3
     million  tax benefit  associated  with the  resolution  and  settlement  of
     certain tax matters.  In the third quarter of fiscal year 2006, the Company
     recorded a $6.8  million tax benefit  associated  with the  resolution  and
     settlement of certain tax matters with authorities abroad.  Excluding these
     tax benefits, the effective tax rates for the third quarters ending January
     31,  2007 and 2006 were  33.1%  and  32.6%,  respectively.  None of the tax
     benefits had a cash impact to the Company.

     Reported earnings per diluted share and net income for the third quarter of
     fiscal year 2007 were $0.57 and $33.4 million,  respectively.  Earnings per
     diluted  share and net  income for the third  quarter  of fiscal  year 2007
     adjusted to exclude the $1.3 million tax benefit described above were $0.55
     and $32.1 million,  respectively. See Non-GAAP Financial Measures described
     below.  The third quarter 2007 results included 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 third quarter of
     fiscal year 2006 were $0.69 and $40.9 million,  respectively.  Earnings per
     diluted  share and net  income for the third  quarter  of fiscal  year 2006
     adjusted to exclude the $6.8 million tax benefit described above were $0.57
     and $34.2 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  excluding the tax benefits  discussed
     above are as follows:





                                                                    For the Three Months
     Reconciliation of non-GAAP financial disclosure                 Ending January 31,
     -----------------------------------------------      ------------------------------------
     Net Income (in millions):                                  2007                2006
                                                          ----------------    ----------------
                                                                               
     As reported                                               $33,411             $40,949
     Tax benefit on resolution of tax matters                   (1,275)             (6,776)
                                                          ----------------    ----------------
     Adjusted                                                  $32,136             $34,173
                                                          ================    ================

                                                                2007                2006
                                                          ----------------    ----------------
     Earnings per Diluted Share:
     As reported                                                $0.57               $0.69
     Tax benefit on resolution of tax matters                   (0.02)              (0.11)
     Adjusted                                                   $0.55               $0.57
                                                          ================    ================


     SEGMENT RESULTS

     In 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 January 31,
(amounts in millions)                          2007                          2006
                                          --------------  -------------------------------------------
                                                                              Inter-
                                                As               As           Segment                           % Change
                                             Reported         Reported        Impact        Adjusted      Adjusted     As Reported
                                          --------------  ---------------  ------------  ------------ -------------  ---------------
                                                                                                         
Revenue:

Professional/Trade                          $103.4           $101.2           $(2.2)        $99.0            4%             2%
Scientific, Technical and Medical             54.3             49.9            (0.3)         49.6            9%             9%
Higher Education                              48.0             46.4            (0.9)         45.5            6%             4%
European Segment                              75.3             72.9            (1.2)         71.7            5%             3%
Asia, Australia & Canada                      43.3             39.7              -           39.7            9%             9%
Intersegment Sales Eliminations              (27.5)           (31.9)            4.6         (27.3)          (1%)           14%
                                          ------------------------------------------------------------------------------------------
  Total Revenue                             $296.8           $278.2           $  -         $278.2            7%             7%
                                          ==========================================================================================

Direct Contribution to Profit:
Professional/Trade                           $27.8            $32.6           $(1.5)        $31.1          (11%)          (15%)
Scientific, Technical and Medical             23.6             20.8              -           20.8           13%            13%
Higher Education                              15.5             14.9            (0.8)         14.1            9%             3%
European Segment                              23.3             22.5             1.3          23.8           (2%)            3%
Asia, Australia & Canada                      13.1             12.6             1.0          13.6           (3%)            5%
                                          ------------------------------------------------------------------------------------------
  Total Direct Contribution to Profit       $103.3           $103.4           $  -         $103.4            0%             0%

Shared Services and Admin. Costs             (52.6)           (49.3)             -          (49.3)           7%             7%

                                          ------------------------------------------------------------------------------------------
  Operating Income                           $50.7            $54.1           $  -          $54.1           (6%)           (6%)
                                          ==========================================================================================




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

     U.S. P/T revenue for the third quarter of fiscal year 2007 advanced 2% over
     the prior year to $103.4 million. Adjusting for the effect of the change in
     inter-segment  product prices,  revenue for the third quarter increased 4%.
     The  increase  was 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.

     Direct  contribution to profit for the third quarter decreased $4.8 million
     to $27.8 million.  On an adjusted basis for  inter-segment  prices,  direct
     contribution  margin  for the  quarter  decreased  approximately  460 basis
     points to 26.8%,  principally  due to a bad debt  provision  related to the
     bankruptcy of Advanced  Marketing  Services of $4.7  million,  or 475 basis
     points.

     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  exclusive  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 Business Week,
     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  increased 9% to $54.3 million.  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  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
     approximately $1.3 million of the revenue growth in the quarter.

     Direct  contribution to profit for the third quarter was $23.6 million,  up
     13% from the same period in the previous  year.  The third  quarter  direct
     contribution  margin  improved to 43.5% from 41.7% in the prior  year.  The
     improvement  was mainly due to lower costs  associated with the delivery of
     electronic products, lower vendor costs and timing.

     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 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 the journal 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 $48.0  million
     increased 4% over the prior year. Adjusting for the effect of the change in
     inter-segment  product prices,  revenue for the third quarter  improved 6%.
     Growth in accounting  and business,  which  benefited from  WileyPLUS,  and
     sales of Microsoft  Official Academic Course (MOAC) titles,  were partially
     offset by sluggish sales in mathematics, sciences and engineering.



     Direct  contribution to profit for the third quarter  increased 3% to $15.5
     million,   or  9%  after   adjusting  for  the  effect  of  the  change  in
     inter-segment   product  prices.   Also  on  an  adjusted   basis,   direct
     contribution  margin  improved to 32.2% from 31.1% in the prior  year.  The
     improvement was due to renegotiation of vendor  contracts,  the transfer of
     some  composition to lower-cost  off-shore  facilities and changes in paper
     grade,  partially  offset by additional  costs  associated  with  WileyPLUS
     development.

     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 $75.3 million  increased 3% over
     prior year, but declined 3% 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
     approximately 1%. The anticipated reduction in SuDoku for Dummies sales and
     lower STM reference books and journal  backfile sales were partially offset
     by higher journal revenue.

     Direct  contribution  to profit for the third  quarter  improved over prior
     year by 3% to 23.3  million.  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%. The decline in
     the third  quarter  was  principally  driven by lower  revenue  and  higher
     employment costs. Also on an adjusted basis, the direct contribution margin
     decreased to 31.7% from 33.2% in the prior year.

     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 $43.3 million,
     or 6% excluding  favorable  foreign  exchange.  Growth was driven by P/T in
     Asia and Canada and the sale of reprint licenses in Australia.



     Direct  contribution to profit  increased 5% versus the prior year to $13.1
     million.  Excluding  the  effect  of  foreign  exchange  and the  change in
     inter-segment  product prices,  direct  contribution to profit decreased 6%
     for the third quarter.  Also on an adjusted basis, the direct  contribution
     margin decreased to 30.1% from 34.1% in the prior year,  principally due to
     product mix and higher sales,  marketing and composition  costs  associated
     with new business development in Asia and Canada.

     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.

     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.

     Wiley Canada  exhibited  strength in its indigenous P/T business and Higher
     Education.  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.



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

     Shared services and administrative costs for the third quarter increased 7%
     to $52.6  million,  or 4%  excluding  the  unfavorable  impact  of  foreign
     exchange.  Higher  compensation  costs  associated with business growth and
     performance,   and  the  shared  service  and  administrative   portion  of
     additional  share-based  compensation costs of $1.6 million associated with
     the  adoption  of SFAS  123R,  were  partially  offset  by the  timing of a
     relocation   incentive   settlement   with  the  State  of  New  Jersey  of
     approximately  $2.9 million,  which was received in the prior year's second
     quarter.



     NINE MONTHS ENDED JANUARY 31, 2007

     Revenue  for the first nine  months of fiscal  year 2007 of $844.7  million
     increased 9% from $777.6  million in the prior year,  or 7%  excluding  the
     favorable  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,  controlled
     circulation  advertising and increased sales of reference  books.  The U.S.
     P/T business contributed to the year-on-year growth with solid performances
     in consumer cooking and business.  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  nine-month  period was 67.4% compared to 67.3%
     in the prior year. Operating and administrative expenses increased 12% over
     the prior year, or 10% excluding  the adverse  impact of foreign  exchange.
     The  increase  primarily   reflects   increased   selling,   marketing  and
     editorial/production  costs to support  business  growth and  acquisitions,
     additional stock option costs of $8.3 million  associated with the adoption
     of  SFAS  123R,  and a $4.7  million  bad  debt  provision  related  to the
     bankruptcy  of  Advanced   Marketing   Services  and  accrued   performance
     compensation.

     Operating  income declined 2% to $127.7 million in the first nine of fiscal
     year 2007.  The  operating  margin for the first nine months of fiscal year
     2007 was 15.1% as compared to 16.7% in the prior year  period.  Incremental
     expenses   associated   with  the   adoption   of  SFAS  123R   contributed
     approximately  100  basis  points  to the  decline.  Higher  operating  and
     administrative  costs,  including the adoption of SFAS 123R and the AMS bad
     debt provision, were partially offset by improved product mix. Net interest
     expense  and  other  increased  $0.1  million  to $7.3  million  as  higher
     borrowing rates were partially offset by lower  outstanding debt during the
     nine-month period.

     The  effective  tax rate for the first nine  months of fiscal year 2007 was
     29.1% compared to 21.8% in the prior year period.  The first nine months of
     fiscal  year 2007 and 2006  include tax  benefits of $5.5  million and $6.8
     million, respectively, due to the resolution and settlements of certain tax
     matters. The nine-month period ending January 31, 2006 also includes 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.  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.  None of the tax  benefits  had a cash
     impact on the Company. The effective tax rates excluding these benefits for
     the first nine  months of fiscal  years 2007 and 2006 were 33.7% and 33.4%,
     respectively.

     Reported  earnings  per  diluted  share and net  income  for the first nine
     months of fiscal  year 2007  were  $1.47 and $85.2  million,  respectively.
     Excluding the tax  benefits,  earnings per diluted share for the first nine
     months of fiscal year 2007 and 2006 were $1.37 and $1.36, respectively. See
     Non-GAAP Financial Measures described below. The results for the first nine
     months of fiscal year 2007 included an incremental  $5.2 million  after-tax
     charge, or $0.09 per diluted share, related to the adoption of SFAS 123R.



     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 nine months ended
     January 31, 2007 and 2006,  excluding the tax benefits  discussed above are
     as follows:





     Reconciliation of non-GAAP financial disclosure
     -----------------------------------------------          For the Nine Months
                                                               Ending January 31,
                                                        ---------------------------------
     Net Income (in millions)                                2007               2006
                                                        ---------------    --------------
                                                                           
     As reported                                            $85,248            $95,810
     Tax benefit on resolution of tax matters                (5,468)            (6,776)
     Tax benefit on dividends repatriated                      -                (7,476)
                                                        ---------------    --------------
     Adjusted                                               $79,780            $81,558
                                                        ===============    ==============

     Earnings per Diluted Share                              2007               2006
                                                        ---------------    --------------
     As reported                                             $1.47              $1.59
     Tax benefit on resolution of tax matters                (0.09)             (0.11)
     Tax benefit on dividends repatriated                      -                (0.12)
     Adjusted                                                $1.37              $1.36
                                                        ===============    ==============


     SEGMENT RESULTS

     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. 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 Nine Months Ending January 31,
(amounts in millions)                          2007                          2006
                                          --------------  -------------------------------------------
                                                                              Inter-
                                                As               As           Segment                           % Change
                                             Reported         Reported        Impact        Adjusted      Adjusted     As Reported
                                          --------------  ---------------  ------------  ------------ -------------  ---------------
                                                                                                         
Revenue:

Professional/Trade                          $293.3           $274.6           $(5.5)       $269.1            9%             7%
Scientific, Technical and Medical            160.8            148.0            (0.8)        147.2            9%             9%
Higher Education                             137.8            133.7            (2.9)        130.8            5%             3%
European Segment                             228.0            212.8            (2.8)        210.0            9%             7%
Asia, Australia & Canada                     103.6             94.1            (0.1)         94.0           10%            10%
Intersegment Sales Eliminations              (78.8)           (85.6)           12.1         (73.5)          (7%)            8%
                                          ------------------------------------------------------------------------------------------
  Total Revenue                             $844.7           $777.6           $  -         $777.6            9%             9%
                                          ==========================================================================================

Direct Contribution to Profit:
Professional/Trade                           $76.1            $77.0           $(4.2)        $72.8            5%            (1%)
Scientific, Technical and Medical             71.6             68.8              -           68.8            4%             4%
Higher Education                              44.5             43.7            (2.6)         41.1            8%             2%
European Segment                              75.6             66.4             4.5          70.9            7%            14%
Asia, Australia & Canada                      22.6             22.5             2.3          24.8           (9%)            0%
                                          ------------------------------------------------------------------------------------------
  Total Direct Contribution to Profit       $290.4           $278.4           $  -         $278.4            4%             4%

Shared Services and Admin. Costs            (162.7)          (148.7)             -         (148.7)           9%             9%

                                          ------------------------------------------------------------------------------------------
  Operating Income                          $127.7           $129.7           $  -         $129.7           (2%)           (2%)
                                          ==========================================================================================




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

     U.S. P/T revenue for the first nine months of fiscal year 2007  advanced 7%
     to $293.3 million.  P/T's consumer cooking,  travel and business titles, as
     well as the sale of electronic rights and online  advertising,  contributed
     to the growth.  As expected,  lower sales of SuDoku for Dummies  offset the
     improvement.

     Direct  contribution to profit for the nine-month  period was $76.1 million
     compared  to $77.0  million in the prior  year  period.  Adjusting  for the
     effect of the change in inter-segment  product prices noted above,  revenue
     improved  9% and direct  contribution  to profit  improved  5%.  Also on an
     adjusted basis,  direct  contribution  margin declined by approximately 120
     basis points to 25.9%, principally due to a $4.7 million bad debt provision
     related to the bankruptcy of Advanced  Marketing  Services and stock option
     costs associated SFAS 123R of approximately $1.1 million.



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

     U.S. STM revenue for the first nine months of fiscal year 2007 increased 9%
     to  $160.8  million.  The  improvement  was  driven  by all of STM's  major
     programs including subscription and non-subscription  journal revenue, such
     as  advertising  and the sale of journal  reprints,  and STM reference book
     sales.  New  businesses  and  publications  acquired  during  the past year
     contributed approximately $3.1 million to year-to-date revenue growth.

     Direct  contribution  to  profit  improved  4%  to  $71.7  million.  Direct
     contribution  margin for the first nine months of fiscal year 2007 declined
     200 basis points to 44.6%, reflecting the initial costs associated with new
     businesses and  acquisitions,  royalty costs on society-owned  journals and
     stock  option  costs  associated  with the  adoption  of SFAS  123R of $0.9
     million.



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

     Revenue of Wiley's U.S. Higher Education  business  increased 3% during the
     first nine months of fiscal year 2007 to $137.8 million.  Adjusting for the
     effect of the change in inter-segment prices, revenue grew 5% for the first
     nine months of fiscal year 2007,  driven by new editions of accounting  and
     social  sciences  titles,  sales of Microsoft  Academic  Course  titles and
     reprints, partially offset by lower sales in math, science and engineering.

     Direct  contribution to profit improved 2% to $44.5 million. On an adjusted
     basis,  direct contribution margin for the first nine months of fiscal year
     2007  improved  by  approximately  90 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 90% over the  previous  year period.
     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,  2007,  approximately  $1.8  million of revenue from current
     WileyPLUS  sales was deferred  until the final  quarter of fiscal year 2007
     compared to $1.1 million as of January 31, 2006.



     Europe
     ------

     Wiley Europe's revenue for the first nine months of fiscal year 2007 was up
     7% over prior year to $228.0 million,  or 4% excluding the favorable impact
     of  foreign   exchange.   Adjusting   for  the  effect  of  the  change  in
     inter-segment  product prices and foreign exchange,  Wiley Europe's revenue
     for the first  nine  months of fiscal  year  2007  improved  5%.  Growth in
     journal  revenue  and P/T sales  were  partially  offset by lower  sales of
     SuDoku for Dummies, as expected.

     Direct contribution to profit improved 14% to $75.6 million.  Adjusting for
     the effects of the change in inter-segment prices and foreign currency, the
     improvement in direct  contribution  to profit  improvement  was consistent
     with top-line growth at 5%.



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

     Wiley's revenue in Asia, Australia, and Canada was up 10% to $103.6 million
     during the first nine months of fiscal year 2007,  or 7% excluding  foreign
     exchange.  P/T and Higher  Education  growth in Asia and Australia,  higher
     sales of P/T titles in Canada and the sale of reprint licenses in Australia
     drove the improvement.

     Direct  contribution to profit increased $0.1 million to $22.6 million,  or
     declined $1.0 million excluding the impact of foreign  exchange.  Adjusting
     for the effects of the change in inter-segment prices and foreign currency,
     direct  contribution  profit for the  nine-month  period  declined  by $3.3
     million mainly due to unfavorable  product mix and higher sales,  marketing
     and composition costs associated with new business development.



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

     Shared  services  and  administrative  costs for the first  nine  months of
     fiscal year 2007 increased 9% to $162.7  million,  or 8% excluding  foreign
     exchange.  Shared Service and Administrative  stock option costs associated
     with the adoption of SFAS 123R were $4.5  million.  Excluding  stock option
     costs and the  adverse  effect of foreign  exchange,  shared  services  and
     administrative  costs  increased 5% principally  due to higher  employment,
     facility and distribution costs attributable to business growth.


     LIQUIDITY AND CAPITAL RESOURCES

     The Company's  cash and cash  equivalents  balance was $25.0 million at the
     end of the third quarter of fiscal 2007, compared with $75.3 million a year
     earlier.  The decline was  primarily  related to the repayment of long-term
     debt. Cash provided by operating  activities in fiscal year 2007 was $154.9
     million  compared to cash provided of $167.4 million in the prior year. The
     timing of vendor  and author  payments,  increased  incentive  compensation
     payments  related to fiscal  year 2006  performance  and higher  income tax
     payments were partially offset by higher subscription  journal receipts and
     improved trade collections.

     Cash used for  investing  activities  for the first nine months of 2007 was
     $93.8  million  compared to $85.3  million in the prior  year.  The Company
     invested  $17.3 million in  acquisitions  of  publishing  assets and rights
     compared to $29.1 million in the prior year. The current year  acquisitions
     primarily  consisted  of  a  provider  of  travel-related  online  content,
     technology and services and other STM journal related acquisitions.



     The Company increased  spending for investments in product  development and
     property, equipment and technology by approximately $10.2 million. Spending
     in the nine-month  period includes  approximately  $5.7 million  associated
     with additional  publishing  facilities in the United Kingdom.  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. 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.

     Cash used in  financing  activities  was $97.5  million  in the first  nine
     months of fiscal 2007,  as compared to $95.9  million in the prior  period.
     Higher  payments on  outstanding  debt were mostly offset by a reduction in
     the  repurchase  of treasury  shares under the Company's  stock  repurchase
     program.  For the  first  nine  months  of  fiscal  year  2007 the  Company
     repurchased  205,700  shares at an  average  price of $35.38.  No  treasury
     shares were repurchased in the third quarter of fiscal year 2007.

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

     As of January 31,  2007 and  immediately  following  the  financing  of the
     Blackwell acquisition, the Company believes its cash balances together with
     existing  and  committed  credit  facilities  are  sufficient  to meet  its
     obligations.  At January 31, 2007 the Company had $82.1 million of variable
     rate loans outstanding and approximately $316.4 million of unused borrowing
     capacity   available  under  its  revolving  credit  facilities  and  other
     short-term lines of credit.

     The Company announced on February 2, 2007 that it finalized the acquisition
     of  the  outstanding  shares  of  Blackwell   Publishing   (Holdings)  Ltd.
     ("Blackwell"),  one of  the  world's  foremost  academic  and  professional
     publishers.  The purchase price of $ 1.1 billion  ((pound)572  million) was
     financed with a combination  of debt and cash. As part of the  acquisition,
     the Company acquired (pound)118 million in cash and cash equivalents.

     In conjunction  with the  acquisition of Blackwell on February 2, 2007, the
     Company and certain  subsidiaries  entered into a new Credit Agreement with
     Bank of America  and Royal Bank of  Scotland  as Co-Lead  Arrangers  in the
     aggregate amount of $1.35 billion. The financing is comprised of a six-year
     Term Loan (Term  Loan) in the  amount of $675  million  and a $675  million
     five-year  revolving  credit  facility  (Revolver)  which  can be  drawn in
     multiple  currencies.  The  agreement  provides  financing  to complete the
     acquisition,  refinance the existing revolving debt of the Company, as well
     as meet future seasonal  operating cash  requirements.  The Company has the
     option of borrowing at the following  floating  interest rates:  (i) at the
     rate as announced from time to time by Bank of America as its prime rate or
     (ii) at a rate based on the London Bank Interbank Offered Rate (LIBOR) plus
     an applicable  margin  ranging from .37% to 1.05% for the Revolver and .45%
     to 1.25% for the Term Loan depending on the Company's consolidated leverage
     ratio, as defined. In addition, the Company will pay a facility fee ranging
     from .08% to .20% on the Revolver  depending on the Company's  consolidated
     leverage  ratio,  as  defined.  The  Company  has the  option to request an
     increase  of up to $250  million  in the size of the  facility  in  minimum
     amounts of $50 million.  The credit agreement contains certain  restrictive
     covenants similar to those in the Company's prior credit agreements related
     to an interest coverage ratio, funded debt levels and restricted  payments,
     including a limit on dividends  paid and share  repurchases.  The Term Loan
     matures on February 2, 2013 and the Revolver will  terminate on February 2,
     2012.



     Immediately  following the acquisition,  the Company had approximately $1.2
     billion  of debt  outstanding  with  approximately  $0.1  million of unused
     borrowing capacity.

     Simultaneous  with the execution of the new Credit  Agreement,  the Company
     terminated all of it's previous credit  agreements and paid in full amounts
     outstanding  under those  agreements by utilizing funds from the new Credit
     Agreement.  In connection with the early termination of the previous credit
     agreements,  the  Company  will  write off  approximately  $0.5  million of
     unamortized origination fees in the fourth quarter of fiscal year 2007.

     On February  16,  2007,  the  Company  entered  into an interest  rate swap
     agreement,  designated by the Company as a cash flow hedge as defined under
     SFAS  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
     Activities".  The hedge will fix a portion of the variable  interest due on
     the new Term Loan.  Under the terms of the interest rate swap,  the Company
     will  pay a fixed  rate of  5.076%  and will  receive  a  variable  rate of
     interest  based on three month  LIBOR (as  defined)  from the  counterparty
     which will be reset  every  three  months  for a  four-year  period  ending
     February 8, 2011.  The notional  amount of the rate swap is initially  $660
     million which will decline through  February 8, 2011, based on the expected
     amortization  of the  Term  Loan.  It is  management's  intention  that the
     notional  amount  of the  interest  rate  swap be less  than the Term  Loan
     outstanding during the life of the derivative.


     "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 $82.1 million of variable rate loans outstanding at January
     31,  2007,  which  approximated  fair  value.  The  Company did not use any
     derivative  financial  investments  to manage this  exposure.  The weighted
     average  interest rate as of January 31, 2007 was  approximately  5.77%.  A
     hypothetical  1% change in interest  rates for the variable rate debt would
     affect annual net income and cash flow by approximately  $0.5 million.  See
     Liquidity  and Capital  Resources  section for  discussion of interest rate
     swap related to new debt facility.  Immediately  following the financing of
     the Blackwell  acquisition,  a hypothetical 1% change in interest rates for
     the variable  rate debt,  including  the impact of the interest  rate swap,
     would affect annual net income and cash flow by approximately $4.6 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 $60.3 million
     and $55.8 million at January 31, 2007 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 material  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.  During the third quarter for
     fiscal year 2007 a professional  trade customer Advanced Marketing Services
     filed for bankruptcy  under Chapter 11 under U.S.  federal law. The Company
     provided  for  approximately  $4.7  million  in the third  quarter  for the
     potential loss.



     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.

     In addition,  there were no changes in the Company's internal controls over
     financial  reporting  during  the third  fiscal  quarter  of 2007 that have
     materially  affected,  or  are  reasonably  likely  to  materially  affect,
     internal controls over financial reporting.



     PART II - OTHER INFORMATION


     ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

     During the third  quarter  ending on January  31,  2007 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 January 31, 2007. The program was approved by the Company's  Board of
     Directors and publicly announced in June 2005.



     ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

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

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


     (b)  The following reports on Form 8-K were furnished to the Securities and
          Exchange Commission since the filing of the Company's 10-Q on December
          11, 2006.

          i.   Earnings  release on the third quarter fiscal 2007 results issued
               on Form 8-K  dated  March 7, 2007  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  third quarter
          10-Q on December 11, 2006.

          ii.  Announcement  of  completion  of  the  acquisition  of  Blackwell
               Publishing Ltd. and the related new credit agreement with Bank of
               America issued on Form 8-K dated February 8, 2007.



                                   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:  March 9, 2007



    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:  March 9, 2007


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:  March 9, 2007


                                                                    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 January 31, 2007 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:  March 9, 2007


                                                                    Exhibit 99.2



                            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 January 31, 2007 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:  March 9, 2007