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, 1996  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
  incorporation or organization)          Identification No.)

  605 THIRD AVENUE, NEW YORK, NY               10158-0012
 -------------------------------          --------------------
 (Address of principal executive                Zip Code
             offices)        

  Registrant's telephone number,             (212) 850-6000
       including area code
 -------------------------------           -------------------

                            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   [  ]

The  number of shares outstanding of each of the Registrant's  classes
of common stock as of January 31, 1996 were:

                  Class A, par value $1.00  -     12,808,196
                  Class B, par value $1.00  -      3,268,060

             This is the first of an eleven 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, 1996 and 1995,
          and April 30, 1995                                       3

          Condensed Consolidated Statements of Income
          - Unaudited for the Nine Months ended
          January 31, 1996 and 1995                                4

          Condensed Consolidated Statements of Cash Flow
          - Unaudited for the Nine Months ended
          January 31, 1996 and 1995                                5

          Notes to Unaudited Condensed Consolidated
          Financial Statements                                     6

Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations        7 - 8

PART II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K                         9

SIGNATURES                                                        10

Exhibit 27 Financial Data Schedule                                11

                                  -2-

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

                                          January 31,     April 30,
                                      ------------------- ---------
                                         1996      1995      1995
                                      --------- ---------  --------
                                                    
Assets                                                             
                                                                   
Current Assets                                                     
 Cash  and cash equivalents           $  66,235    79,208    34,410
 Accounts receivable                     73,515    65,441    52,562
 Inventories                             46,968    37,555    41,535
 Deferred income tax benefits             8,672     8,151     8,004
 Prepaid expenses                         2,948     3,004     4,680
       Total Current Assets             198,338   193,359   141,191
                                      ---------  --------  --------
                                                                   
Product Development Assets               28,781    22,091    24,509
Property and Equipment                   21,177    19,245    21,244
Intangible Assets                        51,024    49,726    53,351
Other Assets                              8,098     8,203     7,186
                                      ---------  --------  --------
       Total Assets                   $ 307,418   292,624   247,481
                                      ---------  --------  --------
                                                                   
Liabilities & Shareholders' Equity                             
                                                                   
Current Liabilities                                                
 Notes payable and current portion     $  1,477     7,313       621
      of long-term debt
 Accounts and royalties payable          46,046    40,463    34,273
 Deferred subscription revenues          86,684    76,180    65,749
 Accrued income taxes                     9,690     7,218     4,227
 Other accrued liabilities               24,178    27,127    25,080
                                      ---------  --------  --------
       Total Current Liabilities        168,075   158,301   129,950
                                                                   
Long-Term Debt                               --    20,000        --
Other Long-Term Liabilities              14,749    13,981    13,818
Deferred Income Taxes                     9,519     3,696     4,881
                                                                   
Shareholders' Equity                    115,075    96,646    98,832
                                      ---------  --------  --------
       Total Liabilities &            $ 307,418   292,624   247,481
            Shareholders'Equity       --------- --------- ---------



The accompanying Notes are an integral part of the condensed
consolidated financial statements.
                                   
                                  -3-

               JOHN WILEY & SONS, INC. AND SUBSIDIARIES
        CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
              (In thousands except per share information)



                                         Three Months        Nine Months
                                       Ended January 31,   Ended January 31,
                                      ------------------  ------------------
                                        1996      1995      1996      1995
                                      --------  --------  --------  --------
                                                           
Revenues                             $ 97,409    91,930    272,332   251,275
                                                                           
Costs and Expenses                                                          
 Cost of sales                         35,838    32,530     94,039    85,174
 Operating and admin. expenses         49,728    48,285    145,615   136,674
 Amortization of intangibles            1,133       875      3,353     3,085
                                     --------  --------   --------  --------
 Total Costs and Expenses              86,699    81,690    243,007   224,933
                                     --------  --------   --------  --------
                                                                            
Operating Income                       10,710    10,240     29,325    26,342
Interest Income and Other               4,838       489      5,369     1,137
Interest Expense                         (127)     (689)      (343)   (2,190)
                                     --------  --------   --------  --------
Interest Income (Expense)-Net           4,711      (200)     5,026    (1,053)
                                     --------  --------   --------   --------
Income Before Taxes                    15,421    10,040     34,351    25,289
Provision For Income Taxes              5,586     3,510     13,158     9,610
                                     --------  --------   --------   --------
Net Income                            $ 9,835     6,530     21,193    15,679
                                     --------  --------   --------  --------
Net Income Per Share                                       
 Primary                              $  0.59      0.40       1.28      0.96
 Fully Diluted                        $  0.59      0.40       1.28      0.96
                                                                           
Cash Dividends Per Share                                   
 Class A Common                      $ 0.0875    0.0775     0.2625    0.2325
 Class B Common                      $ 0.0775    0.0688     0.2325    0.2063

Average Shares                                             
 Primary                               16,604    16,304     16,542    16,266
 Fully Diluted                         16,616    16,378     16,576    16,360



The accompanying Notes are an integral part of the condensed
consolidated financial statements.
                                  -4-

          JOHN WILEY & SONS, INC. AND SUBSIDIARIES
 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW - UNAUDITED
                       (In thousands)
                                                              
                                                              Nine Months
                                                           Ended January 31,
                                                        ---------------------
                                                           1996        1995
                                                        ---------   ---------
Operating Activities                                          
  Net income                                            $ 21,193      15,679
  Non-cash items                                          38,493      34,825
  Net change in operating assets and liabilities           3,892       4,497
                                                       ---------   ---------
  Cash Provided by Operating Activities                   63,578      55,001
                                                       ---------   ---------
Investing Activities                                                        
  Additions to product development assets                (19,231)    (13,894)
  Additions to property and equipment                     (5,658)     (4,291)
  Acquisition of publishing assets                        (1,975)     (7,424)
                                                       ---------   ---------
  Cash Used for Investing Activities                     (26,864)    (25,609)
                                                       ---------   ---------
Financing Activities                                                         
  Purchase of treasury shares                             (2,292)         -
  Repayment of long-term debt                                -        (6,000)
  Net borrowings of short-term debt                          847       1,209
  Cash dividends                                          (4,125)     (3,591)
  Proceeds from exercise of stock options                  1,112         273
                                                       ---------   ---------
  Cash Used for Financing Activities                      (4,458)     (8,109)
                                                       ---------   ---------
   
Effects of Exchange Rate Changes on Cash                    (431)        468
                                                       ---------   ---------
Cash and Cash Equivalents                                                   
  Increase for Period                                     31,825      21,751
  Balance at Beginning of Period                          34,410      57,457
                                                       ---------   ---------
  Balance at End of Period                              $ 66,235      79,208
                                                       ---------   ---------
Cash Paid During the Period for                                              
  Interest                                                 $ 487       3,102
  Income taxes                                          $ (2,468)      7,460

The accompanying Notes are an integral part of the condensed
consolidated financial statements.
                                  -5-

               JOHN WILEY & SONS, INC., AND SUBSIDIARIES
                          NOTES TO UNAUDITED
              CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           JANUARY 31, 1996
                                   
1. 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 Company's consolidated financial position as  of
   January  31,  1996  and 1995, and April 30, 1995,  and  results  of
   operations  and cash flows for the periods ended January  31,  1996
   and  1995.  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, 1995.

2. The  results  for the nine months ended January 31,  1996  are  not
   necessarily indicative of the results to be expected for  the  full
   year.  Share  data has been restated to reflect the  2-for-1  stock
   split of October 5, 1995.

3. Income  per share is determined by dividing income by the  weighted
   average  number  of  common  shares outstanding  and  common  stock
   equivalents  resulting  from the assumed  exercise  of  outstanding
   dilutive stock options and other stock awards, less shares  assumed
   to  be  repurchased with the related proceeds at the average market
   price  for  the period for primary earnings per share, and  at  the
   higher  of  the  average or end of period market  price  for  fully
   diluted earnings per share.

4. Inventories were as follows:

                                  January 31,             April 30,
                           --------------------------    -----------
                              1996           1995           1995
                           -----------    -----------    -----------
                                          (Thousands)
                                                         
Finished goods             $  39,664         30,115         36,467
Work-in-process                5,458          5,772          5,762
Paper, cloth and other         6,209          5,347          2,769
                           -----------    -----------    -----------
                              51,331         41,234         44,998
                                                                  
LIFO reserve                  (4,363)        (3,679)        (3,463)
                           -----------    -----------    -----------
                                                                 
Total inventories          $  46,968         37,555         41,535
                           -----------    -----------    -----------

5. Net  income  for  the  third quarter of  the  current  fiscal  year
   includes  interest  income after taxes of $2.6  million,  equal  to
   $0.16  per  share, relating to interest received on  the  favorable
   resolution of amended tax return claims.

                                  -6-

               JOHN WILEY & SONS, INC., AND SUBSIDIARIES
                 MANAGEMENT'S DISCUSSION AND ANALYSIS
           OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                           JANUARY 31, 1996

FINANCIAL CONDITION

Operating activities for the first nine months of fiscal 1996 provided
$63.6  million  of  cash, or $8.6 million more than the  prior  year's
comparable  period.   Approximately $6 million  of  the  increase  was
attributable  to  tax refunds and interest received on  the  favorable
resolution  of  amended tax return claims.  The remaining  improvement
was  due to higher journal receipts compared with the prior year.  The
generation  of  cash  during  this  period  is  consistent  with   the
seasonality  of the journal subscription receipts cycle which  occurs,
for the most part, in the third quarter of the fiscal year.

Investing  activities used $26.9 million during  the  current  period,
compared with $25.6 million in the prior year.  Investments in product
development  assets of $19.2 million increased $5.3 million  over  the
prior year in support of the higher volume of business.

Financing  activities primarily reflect dividends and the purchase  of
treasury shares.

RESULTS OF OPERATIONS
THIRD QUARTER ENDED JANUARY 31, 1996

Revenues  for the third quarter advanced 6% to $97.4 million  compared
with  $91.9  million  in  the prior year.  Operating  income  for  the
current  quarter  was $10.7 million, or a 5% increase,  compared  with
$10.2  million  in the prior year.  Net income advanced  51%  for  the
quarter, or 10% excluding the effects of the interest received on  the
tax  settlement as mentioned in Note 5 of the Notes to  the  Financial
Statements.

The  improvement  in  revenues  and  operating  income  was  primarily
attributable  to  strong  performances in  the  Company's  scientific,
technical  and  medical journal programs and in its professional/trade
computer book line.  The college division, although reflecting revenue
gains for the quarter better than industry averages, is operating in a
market that is showing only slight growth overall.  Revenue gains were
also noteworthy in the Company's European and Asian operations.

Cost  of  sales  as a percentage of revenues was 36.8% for  the  third
quarter  of  the current year compared with 35.4% in the  prior  year,
reflecting  higher  paper  costs which  were  anticipated.   Operating
expenses as a percentage of revenues decreased from 52.5% in the prior
year  to  51.1%, as operating costs grew at a slower rate than revenue
growth due to cost containment measures.

Interest income increased as a result of the favorable tax settlement.
Interest  expense  declined by $.6 million for the  quarter  and  $1.8
million  for the year-to-date due to the prepayment of $26 million  of
high-cost debt at the end of last fiscal year.  The effective tax rate
was 36% compared with 35% in the prior years' third quarter.

                                  -7-


RESULTS OF OPERATIONS
NINE MONTHS ENDED JANUARY 31, 1996

Revenues for the first nine months of fiscal 1996 were $272.3 million,
or 8% ahead of the $251.3 million in the comparable prior year period.
Operating income was $29.3 million, or 11% above the $26.3 million  of
the  prior year period.  Net income was $21.2 million, an increase  of
$5.5  million, or 35% over the prior year.  Excluding the  effects  of
the  interest received on the tax settlement, net income increased 18%
over the prior year.

For  the  year-to-date,  cost of sales as  a  percentage  of  revenues
increased  from 33.9% to 34.5%, and operating expenses  declined  from
54.4% to 53.5% of revenues.

The improvements in revenues and income for the period, as well as the
variances in the expense ratios, are attributable to the same  factors
noted in the results of operations for the third quarter.

The effective tax rate was approximately 38% in both years.

                                  -8-


PART II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

  (a)     Exhibits
          27 - Financial Data Schedule

  (b)     Reports on Form 8-K
          No reports on Form 8-K were filed during the quarter ended
          January 31, 1996.

                                  -9-

                              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/ Charles R. Ellis
                                         ______________
                                         Charles R. Ellis
                                         President and
                                         Chief Executive Officer


                                   By/s/ Robert D. Wilder
                                         ______________
                                         Robert D. Wilder
                                         Senior Vice President and
                                         Chief Financial Officer

Dated:  March 11, 1996

                                 -10-