SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ________________

                                    FORM 10-Q
                                ________________

(Mark One)

  X      QUARTERLY REPORT  PURSUANT TO SECTION  13 OR 15(d)  OF  THE  SECURITIES
         EXCHANGE  ACT OF 1934 for the quarter ended April 30, 2002.

                                       OR

         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 for the transition from ________ to _____________.


                         Commission file number: 1-9494


                                  TIFFANY & CO.

             (Exact name of registrant as specified in its charter)

Delaware                                                 13-3228013
(State of incorporation)                    (I.R.S. Employer Identification No.)


727 Fifth Ave. New York, NY                                       10022
(Address of principal executive offices)                          (Zip Code)


Registrant's telephone number, including area code:               (212) 755-8000


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 .

APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares outstanding
of each of the  issuer's  classes of common  stock as of the latest  practicable
date: Common Stock, $.01 par value,  145,695,181 shares outstanding at the close
of business on April 30, 2002.



                         TIFFANY & CO. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                      FOR THE QUARTER ENDED APRIL 30, 2002





PART I - FINANCIAL INFORMATION                                            PAGE
                                                                          ----

Item 1.           Financial Statements

                  Consolidated Balance Sheets - April 30, 2002,
                       January 31, 2002 and
                       April 30, 2001 (Unaudited)                            3

                  Consolidated Statements of Earnings - for the
                       three months ended April 30, 2002
                       and 2001 (Unaudited)                                  4

                  Consolidated Statements of Cash Flows - for
                       the three months ended April 30, 2002
                       and 2001 (Unaudited)                                  5

                  Notes to Consolidated Financial Statements
                       (Unaudited)                                        6-11


Item 2.           Management's Discussion and Analysis of
                       Financial Condition and Results of Operations     12-18



PART II - OTHER INFORMATION

Item 6.           Exhibits and Reports on Form 8-K                          19

                  (a)  Exhibits

                  (b)  Reports on Form 8-K















                                      - 2 -




PART I.  Financial Information
Item 1.  Financial Statements


                                            TIFFANY & CO. AND SUBSIDIARIES
                                             CONSOLIDATED BALANCE SHEETS
                                                     (Unaudited)
                                       (in thousands, except per share amounts)





                                                                          April 30,      January 31,         April 30,
                                                                            2002             2002              2001
                                                                       -------------    -------------     -------------

ASSETS
                                                                                                 
Current assets:
Cash and cash equivalents                                            $      145,265   $      173,675    $      124,695
Accounts receivable, less allowances
    of $6,935, $6,878 and $7,619                                            100,982           98,527            94,011
Inventories, net                                                            653,082          611,653           665,893
Deferred income taxes                                                        45,796           41,170            33,383
Prepaid expenses and other current assets                                    33,841           29,389            36,715
                                                                     ---------------  ---------------   ---------------

Total current assets                                                        978,966          954,414           954,697

Property and equipment, net                                                 540,384          525,585           444,489
Deferred income taxes                                                         5,452            4,560             4,917
Other assets, net                                                           145,659          145,309           138,187
                                                                     ---------------  ---------------   ---------------

                                                                     $    1,670,461   $    1,629,868    $    1,542,290
                                                                     ===============  ===============   ===============


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Short-term borrowings                                                $       41,975   $       40,402    $       33,933
Current portion of long-term debt                                            51,500           51,500                 -
Obligation under capital lease                                                    -                -            41,581
Accounts payable and accrued liabilities                                    171,906          161,782           162,942
Income taxes payable                                                         27,743           48,997            21,794
Merchandise and other customer credits                                       38,184           38,755            36,135
                                                                     ---------------  ---------------   ---------------

Total current liabilities                                                   331,308          341,436           296,385

Long-term debt                                                              181,995          179,065           236,141
Postretirement/employment benefit obligations                                31,333           29,999            27,030
Other long-term liabilities                                                  43,337           42,423            37,596

Commitments and contingencies

Stockholders' equity:
Common Stock, $.01 par value; authorized 240,000 shares,
    issued and outstanding 145,719, 145,001 and 145,883                       1,457            1,450             1,459
Additional paid-in capital                                                  344,828          330,743           323,077
Retained earnings                                                           770,433          743,543           649,597
Accumulated other comprehensive(loss) gain:
  Foreign currency translation adjustments                                  (36,879)         (45,306)          (35,533)
  Cash flow hedging instruments                                               2,649            6,515             6,538
                                                                     ---------------  ---------------   ---------------

Total stockholders' equity                                                1,082,488        1,036,945           945,138
                                                                     ---------------  ---------------   ---------------

                                                                     $    1,670,461   $    1,629,868    $    1,542,290
                                                                     ===============  ===============   ===============


See notes to consolidated financial statements

                                      - 3 -


                                            TIFFANY & CO. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF EARNINGS
                                                     (Unaudited)
                                        (in thousands, except per share amounts)





                                                                       Three Months Ended
                                                                            April 30,
                                                              -----------------------------------
                                                                       2002                 2001
                                                              --------------      ---------------
                                                                            
Net sales                                                     $     347,129        $     336,401

Cost of sales                                                       140,714              146,261
                                                              --------------      ---------------

Gross profit                                                        206,415              190,140

Selling, general and administrative expenses                        147,849              140,919
                                                              --------------      ---------------

Earnings from operations                                             58,566               49,221

Other expense (income), net                                           4,052               (2,047)
                                                              --------------      ---------------

Earnings before income taxes                                         54,514               51,268

Provision for income taxes                                           21,805               20,506
                                                              --------------      ---------------

Net earnings                                                  $      32,709        $      30,762
                                                              ==============      ===============


Net earnings per share:

     Basic                                                    $        0.22        $        0.21
                                                              ==============      ===============
     Diluted                                                  $        0.22        $        0.20
                                                              ==============      ===============

Weighted average number of common shares:

     Basic                                                          145,434              145,915
     Diluted                                                        150,181              151,304





See notes to consolidated financial statements.


                                      - 4 -



                                              TIFFANY & CO. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                       (Unaudited)
                                                      (in thousands)




                                                                                 Three Months Ended
                                                                                      April 30,
                                                                    ------------------------------------------
                                                                                 2002                    2001
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                
    Net earnings                                                    $          32,709       $          30,762
    Adjustments to reconcile net earnings to net cash
      provided by (used in) operating activities:
      Depreciation and amortization                                            18,014                  15,357
      Loss (gain) on equity investments                                           384                  (5,195)
      Provision for uncollectible accounts                                        368                     246
      Provision for inventories                                                 2,475                   1,976
      Tax benefit from exercise of stock options                                6,915                     665
      Deferred income taxes                                                    (3,203)                 (7,771)
      Loss on disposal of fixed assets                                             33                      27
      Provision for postretirement/employment benefits                          1,333                     896
    Changes in assets and liabilities:
      Accounts receivable                                                         755                  12,484
      Inventories                                                             (34,426)                (27,976)
      Prepaid expenses and other current assets                               (10,130)                 (5,756)
      Other assets, net                                                          (462)                   (524)
      Accounts payable                                                          5,647                 (12,430)
      Accrued liabilities                                                       2,935                 (10,401)
      Income taxes payable                                                    (21,960)                (19,816)
      Merchandise and other customer credits                                     (607)                    112
      Other long-term liabilities                                               1,279                     510
                                                                    ------------------     -------------------

    Net cash provided by (used in) operating activities                         2,059                 (26,834)
                                                                    ------------------     -------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures                                                      (32,133)                (38,273)
    Proceeds from lease incentives                                              2,570                   1,000
                                                                    ------------------     -------------------

    Net cash used in investing activities                                     (29,563)                (37,273)
                                                                    ------------------     -------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    (Repayment of) proceeds from short-term borrowings, net                        (6)                  6,537
    Repurchase of Common Stock                                                     -                   (5,700)
    Proceeds from exercise of stock options                                     2,850                   1,120
    Cash dividends on Common Stock                                             (5,819)                 (5,843)
                                                                    ------------------     -------------------

    Net cash used in financing activities                                      (2,975)                 (3,886)
                                                                    ------------------     -------------------

    Effect of exchange rate changes on
      cash and cash equivalents                                                 2,069                  (2,925)
                                                                    ------------------     -------------------
    Net decrease in cash and cash equivalents                                 (28,410)                (70,918)
    Cash and cash equivalents at beginning of year                            173,675                 195,613
                                                                    ------------------     -------------------

    Cash and cash equivalents at end of three months                $         145,265       $         124,695
                                                                    ==================     ===================


See notes to consolidated financial statements.

                                      - 5 -



                         TIFFANY & CO. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.        CONSOLIDATED FINANCIAL STATEMENTS
          ---------------------------------

          The  accompanying   consolidated   financial  statements  include  the
          accounts of Tiffany & Co. and all majority-owned  domestic and foreign
          subsidiaries (the "Company").  Intercompany accounts, transactions and
          profits have been eliminated in consolidation.  The interim statements
          are  unaudited  and,  in  the  opinion  of  management,   include  all
          adjustments (which include only normal recurring adjustments including
          the adjustment  necessary as a result of the use of the  LIFO(last-in,
          first-out)   method  of  inventory   valuation,   which  is  based  on
          assumptions  as to  inflation  rates  and  projected  fiscal  year-end
          inventory levels) necessary to present fairly the Company's  financial
          position as of April 30, 2002 and the  results of its  operations  and
          cash flows for the interim periods presented. The consolidated balance
          sheet data for January 31, 2002 are derived from the audited financial
          statements  which are included in the  Company's  report on Form 10-K,
          which should be read in connection with these financial statements. In
          accordance  with the rules of the Securities and Exchange  Commission,
          these financial  statements do not include all disclosures required by
          generally accepted accounting principles.

          Certain  reclassifications  were made to prior years' note disclosures
          to conform to the current year's presentation.

          Since the Company's business is seasonal,  with a higher proportion of
          sales and  earnings  generated in the last quarter of the fiscal year,
          the results of its  operations  for the three  months  ended April 30,
          2002 and 2001 are not  necessarily  indicative  of the  results of the
          entire fiscal year.


2.        SUPPLEMENTAL CASH FLOW INFORMATION
          ----------------------------------



          Cash paid during the year for:
                                                                        
                                                           April 30,              April 30,
          (in thousands)                                     2002                   2001
          --------------                                ----------------      ----------------
          Interest                                          $ 1,767                $ 1,768
                                                        ================      ================
          Income taxes                                      $38,947                $44,882
                                                        ================      ================

          Supplemental Noncash Investing
           and Financing Activities:

          (in thousands)
          --------------
          Issuance of Common Stock for the
           Employee Profit Sharing and
           Retirement Savings Plan                          $ 1,000                $ 2,800
                                                        ================      ================





                                      - 6 -








3.        INVENTORIES
          -----------
                                                                 
                                  April 30,             January 31,            April 30,
          (in thousands)               2002                    2002                 2001
         --------------       -------------------  --------------------  ---------------------
          Finished goods           $539,423               $528,671              $546,024
          Raw materials              86,755                 67,779                66,188
          Work-in-process            30,716                 18,722                57,776
                              -------------------  --------------------  ---------------------
                                    656,894                615,172               669,988
          Reserves                   (3,812)                (3,519)               (4,095)
                              -------------------  --------------------  ---------------------
                                   $653,082               $611,653              $665,893
                              ===================  ====================  =====================


          LIFO-based  inventories at April 30, 2002,  January 31, 2002 and April
          30, 2001 were  $514,523,000,  $481,716,000 and $545,007,000,  with the
          current  cost  exceeding  the LIFO  inventory  value by  approximately
          $19,471,000,  $18,971,000  and  $18,205,000 at the end of each period.
          The LIFO  valuation  method had no effect on net  earnings per diluted
          share for the three  month  period  ended  April 30,  2002 and had the
          effect of  decreasing  net earnings per diluted  share by $0.01 in the
          three month period ended April 30, 2001.

4.        NEW ACCOUNTING STANDARDS
          ------------------------

          In July 2001, the Financial Accounting Standards Board ("FASB") issued
          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  142,
          "Accounting  for Goodwill and Other  Intangible  Assets." SFAS No. 142
          requires that goodwill and certain other  intangible  assets no longer
          be amortized to earnings. In addition, the Company will be required to
          review  goodwill  and certain  other  intangible  assets  annually for
          potential  impairment.  With  respect to  goodwill  amortization,  the
          Company adopted SFAS No. 142 effective February 1, 2002. The result of
          the application of the non-amortization provisions of SFAS No. 142 for
          goodwill  was not  significant  for the three  months  ended April 30,
          2002.  At April 30,  2002,  the Company had  goodwill of  $10,520,000.
          During the second  quarter of 2002, the Company will complete its test
          for goodwill  impairment and, if impairment is indicated,  record such
          impairment as a cumulative  effect of an accounting  change  effective
          February  1, 2002.  The  Company  does not  expect the  results of the
          impairment  test  to  have  a  significant  impact  on  the  Company's
          financial position, earnings or cash flows.

          In September 2001, the FASB issued SFAS No. 143, "Accounting for Asset
          Retirement  Obligations," which addresses the accounting and financial
          reporting  for  legal   obligations  and  costs  associated  with  the
          retirement of tangible  long-lived  assets. The provisions of SFAS No.
          143 will be effective for the Company's  financial  statements for the
          fiscal year  beginning  February 1, 2003.  The Company does not expect
          the  adoption  of this  standard to have a  significant  impact on its
          financial position, earnings or cash flows.

          In October  2001,  the FASB issued SFAS No. 144,  "Accounting  for the
          Impairment  or Disposal of  Long-Lived  Assets,"  which  addresses the
          accounting  for  impairment  or  disposal  of  long-lived  assets  and
          discontinued operations. On February 1, 2002, the Company adopted this
          standard  and  its  application  had  no  significant  impact  on  its
          financial position, earnings or cash flows.



                                      - 7 -



5.        FINANCIAL HEDGING INSTRUMENTS
          -----------------------------

          Effective  February  1,  2001,  the  Company  adopted  SFAS  No.  133,
          "Accounting  for Derivative  Instruments  and Hedging  Activities," as
          amended  by  SFAS  No.  138,   "Accounting   for  Certain   Derivative
          Instruments and Certain Hedging  Activities." The adoption of SFAS No.
          133 resulted in the Company  recording  transition  adjustments in the
          first quarter of 2001 to recognize its derivative  instruments at fair
          market value. The cumulative  effect of these  transition  adjustments
          was  recorded  to cost of sales  and  amounted  to  $1,653,000,  which
          reduced net earnings by $975,000, net of income taxes, and an increase
          to accumulated  comprehensive  earnings of  $3,773,000,  net of income
          taxes of $2,622,000.

          Hedging activity affected accumulated other comprehensive (loss) gain,
          net of income taxes as follows:



                                                               Three Months Ended
                                                                    April 30,
                                                       -----------------------------------
          (in thousands)                                    2002                 2001
          --------------                               ----------------    ---------------
                                                                       
          Balance at beginning of period                  $6,515               $    -
          Impact of adoption                                   -                3,773
          Derivative gains transferred to
          earnings                                        (1,890)                (449)
          Change in fair value                            (1,976)               3,214
                                                       ----------------    ---------------
                                                          $2,649               $6,538
                                                       ================    ===============



          The  Company  expects  $3,432,000  of  derivative  gains  included  in
          accumulated  other  comprehensive   income  to  be  reclassified  into
          earnings  within the next twelve  months.  This amount may vary due to
          fluctuations in the yen exchange rate.

          The maximum term over which the Company is hedging its exposure to the
          variability  of future  cash flows (for all  forecasted  transactions,
          excluding interest payments on variable-rate debt) is twelve months.

6.        EARNINGS PER SHARE
          ------------------

          Basic  earnings per share is computed as net  earnings  divided by the
          weighted  average number of common shares  outstanding for the period.
          Diluted earnings per share includes the dilutive effect of the assumed
          exercise of stock options.











                                      - 8 -




          The following table  summarizes the  reconciliation  of the numerators
          and  denominators for the basic and diluted earnings per share ("EPS")
          computations:



                                                       Three Months Ended
                                                            April 30,
                                                --------------------------------
          (in thousands)                              2002               2001
           --------------                       -------------      -------------
                                                             
           Net earnings for basic

            and diluted EPS                        $32,709            $30,762
                                                =============      =============

           Weighted average shares
            for basic EPS                          145,434            145,915

           Incremental shares from
            assumed exercise of
            stock options                            4,747              5,389
                                                -------------      -------------

           Weighted average shares
            for diluted EPS                        150,181            151,304
                                                =============      =============


          At April 30, 2002 and 2001,  there were 1,717,000 and 3,191,000  stock
          options  excluded from the  computations of earnings per diluted share
          due to their antidilutive effect.


7.        COMPREHENSIVE EARNINGS
          ----------------------

          Comprehensive  earnings  include all changes in equity during a period
          except  those  resulting  from  investments  by and  distributions  to
          stockholders.  The Company's foreign currency translation adjustments,
          reported  separately  in  stockholders'  equity,  are  required  to be
          included in the determination of comprehensive earnings.

          The components of comprehensive earnings were:




                                                          Three Months Ended
                                                               April 30,
                                                    --------------------------------
          (in thousands)                                 2002              2001
          --------------                            --------------    --------------
                                                                  
           Net earnings                               $32,709           $30,762
           Other comprehensive
            gain (loss):
           Cash flow hedging instruments
            (net of taxes of $2,081 and $4,544)        (3,866)            6,538
           Foreign currency
            translation adjustments                     8,427           (10,687)
                                                    --------------    --------------
           Comprehensive earnings                     $37,270           $26,613
                                                    ==============    ==============


          Foreign currency  translation  adjustments are not adjusted for income
          taxes since they relate to investments that are permanent in nature.




                                      - 9 -




8.        SEGMENT INFORMATION
          -------------------

          The Company operates its business in three reportable  segments:  U.S.
          Retail,  International  Retail and Direct Marketing (see  Management's
          Discussion  and  Analysis  of  Financial   Condition  and  Results  of
          Operations for an overview of the Company's  business).  The Company's
          reportable  segments  represent  channels of  distribution  that offer
          similar  merchandise  and  service  and  have  similar  marketing  and
          distribution  strategies.  In deciding how to allocate  resources  and
          assess   performance,   the  Company's  Executive  Officers  regularly
          evaluate the  performance of its  reportable  segments on the basis of
          net sales and  earnings  from  operations,  after the  elimination  of
          intersegment sales and transfers.


          Certain  information  relating to the Company's  reportable  operating
          segments is set forth below:




                                                          Three Months Ended
                                                              April 30,
                                               ---------------------------------------
          (in thousands)                               2002                   2001
          -----------------------              ----------------       ----------------
                                                                
          Net sales:
               U.S. Retail                     $       165,670        $       159,012
               International Retail                    147,638                146,423
               Direct Marketing                         33,821                 30,966
                                               ----------------       ----------------
                                               $       347,129        $       336,401
                                               ================       ================

          Earnings from operations*:
               U.S. Retail                     $        34,661        $        34,564
               International Retail                     47,073                 38,487
               Direct Marketing                          4,934                  2,159
                                               ----------------       ----------------
                                               $        86,668        $        75,210
                                               ================       ================


          * Represents  earnings from operations  before  unallocated  corporate
            expenses and interest and other expenses, net.

          Executive  Officers of the Company  evaluate  the  performance  of the
          Company's  assets  on  a  consolidated  basis.   Therefore,   separate
          financial  information for the Company's  assets on a segment basis is
          not available.












                                     - 10 -





          The  following  table sets forth a  reconciliation  of the  reportable
          segments'  earnings  from  operations  to the  Company's  consolidated
          earnings before income taxes:




                                                         Three Months Ended
                                                              April 30,
                                              ----------------------------------------
          (in thousands)                               2002                  2001
          ---------------------               -----------------       ----------------
                                                                
          Earnings from operations
           for reportable segments              $    86,668           $    75,210
          Unallocated corporate expenses             28,102                25,989
          Other expense (income), net                 4,052                (2,047)
                                              -----------------       ----------------
          Earnings before income taxes          $    54,514           $    51,268
                                              =================       ================


9.        SUBSEQUENT EVENTS
          -----------------

          On May 16, 2002, the Company's Board of Directors declared a quarterly
          dividend of $0.04 per common share. This dividend will be paid on July
          10, 2002 to stockholders of record on June 20, 2002.



































                                     - 11 -



PART I.  Financial Information
Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations


RESULTS OF OPERATIONS
---------------------
Overview
--------
The Company operates three channels of distribution. U.S. Retail includes retail
sales in  Company-operated  stores in the U.S.  International  Retail  primarily
includes  retail  sales in  Company-operated  stores  and  boutiques  in markets
outside the U.S.,  as well as a limited  amount of  business-to-business  sales,
Internet sales and wholesale sales to independent  retailers and distributors in
certain  of  those  markets.  Direct  Marketing  includes  business-to-business,
catalog and Internet sales in the U.S.

All references to years relate to the fiscal year that ends on January 31 of the
following calendar year.

In the three months (first  quarter)  ended April 30, 2002, net sales rose 3% to
$347,129,000.  The Company's reported sales reflect either a translation-related
benefit  from   strengthening   foreign   currencies  or  a  detriment   from  a
strengthening  U.S. dollar.  Most  significantly,  the Japanese yen in the first
quarter was weaker than in 2001. Therefore, on a  constant-exchange-rate  basis,
net sales  increased 6% and worldwide  comparable  store sales increased 1%. Net
earnings increased 6% to $32,709,000 in the first quarter.


The following  table  highlights  certain  operating data as a percentage of net
sales:



                                                Three Months
                                               Ended April 30,
                                            --------------------
                                               2002       2001
                                            --------------------
                                            
Net sales                                     100.0%     100.0%
Cost of sales                                  40.5       43.5
                                            --------------------
Gross profit                                   59.5       56.5
Selling, general
  and administrative expenses                  42.6       41.9
                                            --------------------
Earnings from operations                       16.9       14.6
Other expenses, net                             1.2       (0.6)
                                            --------------------
Earnings before income taxes                   15.7       15.2
Provision for income taxes                      6.3        6.1
                                            --------------------
Net earnings                                    9.4%       9.1%
                                            --------------------



Net Sales
---------
Net sales by channel of distribution were as follows:



                                              Three Months
                                             Ended April 30,
                                          --------------------
(in thousands)                                2002      2001
---------------                           --------------------
                                              
U.S. Retail                               $165,670  $159,012
International Retail                       147,638   146,423
Direct Marketing                            33,821    30,966
                                          --------------------
                                          $347,129  $336,401


U.S. Retail sales rose 4% in the first quarter. Comparable store sales increased
2%. Sales in the flagship New York store declined 1% in the
                                      -12-


first  quarter,  while  comparable  branch  store  sales rose 2%.  There were an
increased number of retail  transactions,  but management  believes that smaller
average  transaction  sizes  resulted  from  challenging   economic  and  retail
conditions. In addition, sales to foreign tourists were below the prior year.

International   Retail   sales   rose  1%  in  the  first   quarter   (8%  on  a
constant-exchange-rate  basis).  In Japan,  total retail sales in local currency
rose 7% in the first  quarter due to an  increased  average  price per unit sold
partly  offset by a decline  in unit  volume;  comparable  store  sales in local
currency  declined 1%. In non-U.S.  markets outside of Japan,  comparable  store
sales in the first quarter on a constant-exchange-rate basis increased 5% in the
Asia-Pacific region and declined 5% in Europe.

In the first  quarter,  the Company  opened two  department-store  boutiques  in
Japan.  The  expansion  plan for 2002  includes:  in the  U.S.,  new  stores  in
Bellevue,  Washington  (opened in May 2002),  East Hampton,  New York,  Orlando,
Florida,  St.  Louis,  Missouri and  Honolulu,  Hawaii (but will close two small
hotel-boutiques);  internationally,  opening locations in both Korea and Taiwan.
In total, worldwide retail gross square footage is expected to increase at least
5% in 2002.

In 2001, the Company signed new distribution  agreements with Mitsukoshi Ltd. of
Japan  ("Mitsukoshi"),  whereby TIFFANY & CO. boutiques will continue to operate
within  Mitsukoshi's  stores in Japan  until at least  January 31,  2007.  Prior
agreements  expired in 2001. The new agreements  largely continue the principles
on which  Mitsukoshi  and Tiffany  have been  cooperating  since 1993,  when the
relationship  was last  renegotiated.  The main agreement,  which will expire on
January 31, 2007, covers the continued  operation of 24 TIFFANY & CO. boutiques.
A separate set of agreements  covers the operation of a  freestanding  TIFFANY &
CO.  store on  Tokyo's  Ginza.  Under the new  agreements,  the  Company  is not
restricted  from  further  expansion  of its  Tokyo  operations.  Under the main
agreement,  the Company  pays to  Mitsukoshi a reduced  percentage  fee based on
certain sales.  There will be a greater  reduction in fees paid to Mitsukoshi in
2003 and beyond, as the Company employs  increasing numbers of its own personnel
in the boutiques.

Direct  Marketing  sales  increased  9% in the  first  quarter.  Business  Sales
division  sales  declined  11% due to a decline in the  average  size per order.
Combined  catalog/Internet  sales increased 37% due to strong growth in Internet
sales that primarily resulted from a higher number of orders.

Gross Profit
------------
Gross profit as a percentage of net sales ("gross  margin") in the first quarter
was higher than the prior year.  Management attributes the increase primarily to
a shift in sales mix toward lower-priced items that carry a higher gross margin,
as well as improved  efficiencies  in product  manufacturing  and  sourcing  and
selective price increases.

The Company's hedging program uses yen put options to stabilize product costs in
Japan over the short-term  despite exchange rate  fluctuations,  and the Company
adjusts  its retail  prices in Japan  from time to time to  address  longer-term
changes  in  the  yen/dollar   relationship  and  local   competitive   pricing.
Management's  ongoing strategy and objectives  include achieving further product
manufacturing/sourcing efficiencies,





                                      -13-



leveraging its fixed costs and implementing selective price adjustments in order
to maintain the Company's gross margin at, or above,  prior year levels. For the
remainder of the year, management expects a quarterly year-over-year increase in
gross margin, but to a lesser extent than in the first quarter.

Selling, General and Administrative Expenses ("SG&A")
-----------------------------------------------------
SG&A increased 5% in the first quarter.  Incremental  depreciation  and staffing
expenses related to the Company's overall worldwide expansion were partly offset
by lower sales-related  variable expenses. In addition,  the rate of SG&A growth
was  moderated  by the  translation  effect  resulting  from a weaker  yen. As a
percentage  of net  sales,  SG&A rose in the  first  quarter,  but  management's
longer-term objective is to reduce this ratio by leveraging anticipated improved
rates of sales growth against the Company's fixed-expense base.

Other Expense (Income), Net
---------------------------
Other expense (income),  net in the first quarter was higher than the prior year
partly due to lower interest income on cash and cash equivalents.  Other expense
(income), net in the first quarter of 2001 included a pretax gain of $5,257,000,
based on the Company's equity interest in Aber Diamond Corporation  ("Aber"),  a
publicly-traded  company headquartered in Canada, which sold its interest in the
Snap Lake Project to De Beers Canada Mining, Inc. in February 2001.

Provision for Income Taxes
--------------------------
The Company's effective tax rate was 40.0% in the first quarter of both 2002 and
2001.

New Accounting Standards
------------------------
In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards ("SFAS") No. 142, "Accounting for Goodwill and
Other Intangible  Assets." SFAS No. 142 requires that goodwill and certain other
intangible assets no longer be amortized to earnings.  In addition,  the Company
will be required to review goodwill and certain other intangible assets annually
for potential  impairment.  With respect to goodwill  amortization,  the Company
adopted SFAS No. 142 effective  February 1, 2002. The result of the  application
of the  non-amortization  provisions  of  SFAS  No.  142  for  goodwill  was not
significant  for the three months ended April 30, 2002.  At April 30, 2002,  the
Company had  goodwill of  $10,520,000.  During the second  quarter of 2002,  the
Company will  complete its test for goodwill  impairment  and, if  impairment is
indicated, record such impairment as a cumulative effect of an accounting change
effective  February  1, 2002.  The  Company  does not expect the  results of the
impairment  test  to  have  a  significant  impact  on the  Company's  financial
position, earnings or cash flows.

In  September  2001,  the  FASB  issued  SFAS No.  143,  "Accounting  for  Asset
Retirement  Obligations," which addresses the accounting and financial reporting
for legal  obligations  and costs  associated  with the  retirement  of tangible
long-lived  assets.  The  provisions  of SFAS No. 143 will be effective  for the
Company's  financial  statements for the fiscal year beginning February 1, 2003.
The Company does not expect the adoption of this  standard to have a significant
impact on its financial position, earnings or cash flows.





                                      -14-



In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets," which addresses the accounting for impairment or
disposal of long-lived assets and discontinued operations.  On February 1, 2002,
the Company adopted this standard and its application had no significant  impact
on its financial position, earnings or cash flows.

FINANCIAL CONDITION
-------------------
Liquidity and Capital Resources
-------------------------------
The Company's liquidity needs have been, and are expected to remain, primarily a
function of its seasonal working capital  requirements  and capital  expenditure
needs, which have increased due to the Company's expansion.

The Company  achieved a net cash inflow from operating  activities of $2,059,000
in the three months ended April 30, 2002 compared with an outflow of $26,834,000
in the prior year. The improvement in cash flow was primarily due to a decreased
use of working capital.

Working capital (current assets less current  liabilities) and the corresponding
current ratio (current assets divided by current  liabilities) were $647,658,000
and 3.0:1 at April 30, 2002 compared with  $612,978,000 and 2.8:1 at January 31,
2002 and $658,312,000 and 3.2:1 at April 30, 2001.

Accounts  receivable  at April 30,  2002 were 2% above  January  31, 2002 and 7%
above April 30, 2001, primarily due to increased sales.

Inventories  at April 30, 2002 were 7% above January 31, 2002.  Higher  finished
goods were needed to support new stores and expanded  product  offerings,  while
higher raw  material  and  work-in-process  inventories  support  the  Company's
strategy to further expand its internal  manufacturing  activities.  Inventories
were 2% below April 30, 2001.  Management  expects that inventory levels in 2002
will  increase  to support  anticipated  sales  growth,  new stores and  product
introductions that include a new collection of watches.

The  Company's   ongoing   inventory   objectives   are:  to  refine   worldwide
replenishment  systems;  to  focus on the  specialized  disciplines  of  product
development,  category  management  and sales  demand  forecasting;  to  improve
presentation  and  management  of  inventories  in each  store;  and to  improve
warehouse management and supply-chain logistics.

Capital  expenditures  of  $32,133,000  in the three months ended April 30, 2002
were below  $38,273,000  in the prior year  primarily due to  differences in the
timing  of  projects.  Expenditures  for 2002 are  expected  to be in a range of
$175,000,000-$200,000,000, which approximates 2001. Capital expenditures in 2002
will support the opening,  renovation  and expansion of stores and  distribution
facilities,  as well as ongoing investments in new systems. In 2001, the Company
commenced     construction     of    a    266,000     square    foot    customer
fulfillment/distribution  center  ("CFC") in Hanover  Township,  New Jersey that
will  fulfill  shipments  to  retail,  catalog,   Internet  and  business  sales
customers.   Upon  completion  of  the  CFC,  the  Company's  existing  customer
service/distribution  center  ("CSC") in  Parsippany,  New  Jersey  will be used
primarily  to  replenish  store  inventories.  The CFC is  scheduled  to open in
late-2003 and the Company estimates that the





                                      -15-



overall  cost of  that  project  will be  approximately  $98,500,000,  of  which
$31,910,000  has been incurred to date.  In 2000,  the Company began a four-year
project to renovate  and  reconfigure  its New York  flagship  store in order to
increase the total sales area by  approximately  25%, and to provide  additional
space for customer service,  customer hospitality and special  exhibitions.  The
new second floor opened in November  2001 and provides an expanded  presentation
of engagement and other jewelry.  In addition,  in conjunction with the New York
store project,  the Company relocated its after-sales service functions to a new
location and relocated several of its administrative  functions. The Company has
spent  approximately  $41,467,000  to date for the New York  store  and  related
projects. Based on current plans, the Company estimates that the overall cost of
these projects will be approximately $85,000,000.


In 2001,  the Company made an equity  investment in Little  Switzerland  Inc., a
publicly-traded  company headquartered in the U.S. Virgin Islands, by purchasing
7,410,000  newly-issued  unregistered  shares of common stock, which represented
approximately 45% of Little Switzerland's  shares, at a cost of $9,546,000.  The
Company also provided a loan of $2,500,000.

In 1999, the Company made a strategic investment in Aber by purchasing 8 million
unregistered shares of its common stock, which represents approximately 14.7% of
Aber's outstanding  shares, at a cost of $70,636,000.  Aber holds a 40% interest
in the Diavik Diamonds Project in Canada's Northwest  Territories,  an operation
being developed to mine gem-quality diamonds. Production is expected to commence
in the first half of 2003.  In addition,  the Company has formed a joint venture
and has entered into a diamond purchase agreement with Aber. It is expected that
this  commercial  relationship  will enable the Company to secure a considerable
portion of its future diamond needs.

In September 2000, the Board of Directors  extended the Company's original stock
repurchase program until November 2003. The program was initially  authorized in
November 1997 for the repurchase of up to $100,000,000  of the Company's  Common
Stock in the open  market  over a  three-year  period.  That  authorization  was
superseded in September 2000 by a further  authorization of repurchases of up to
$100,000,000  of the Company's  Common Stock in the open market.  The timing and
actual number of shares repurchased depend on a variety of factors such as price
and other market conditions. The Company did not repurchase any shares of Common
Stock in the three months ended April 30, 2002.  At April 30, 2002,  $58,622,000
remains available for future share repurchases.

The  Company's  $51,500,000  of 7.52% Senior Notes are due January 31, 2003.  In
order to provide funds for the redemption of these Senior Notes,  as well as for
general corporate purposes,  the Company is currently working toward a placement
of  $100,000,000  of Senior Notes to private  investors.  The notes would be due
2009 and 2012 with seven-year and 10-year lump sum repayments upon maturities.

Management  anticipates that  internally-generated  cash flows,  funds available
under a  multicurrency  revolving  credit facility  ("Credit  Facility") and the
completion  of the Senior  Notes  offering  will be  sufficient  to support  the
Company's planned worldwide business


                                      -16-



expansion and seasonal  working  capital  increases that are typically  required
during the third and fourth quarters of the year.

The Company's sources of working capital are internally-generated cash flows and
borrowings  available  under the Credit  Facility.  In November 2001, the Credit
Facility was amended to increase the amount from  $160,000,000  to  $200,000,000
and the  number of banks  from five to six.  The Credit  Facility  entitles  the
Company  to borrow  $38,750,000  on a pro-rata  basis from each of three  banks,
$25,000,000 from one bank, $15,000,000 from another bank and $43,750,000 from an
agent bank.  All  borrowings  are at  interest  rates based on a prime rate or a
reserve-adjusted  LIBOR and are  affected  by local  borrowing  conditions.  The
Credit Facility expires in November 2006.

Net-debt (short-term  borrowings plus the current portion of long-term debt plus
long-term debt less cash and cash  equivalents) and the  corresponding  ratio of
net-debt as a percentage of total capital (net-debt plus  stockholders'  equity)
were $130,205,000 and 11% at April 30, 2002, compared with $97,292,000 and 9% at
January 31, 2002 and $145,379,000 and 13% at April 30, 2001.

The Company's  contractual cash obligations and commercial  commitments at April
30, 2002 and the effects such  obligations  and commitments are expected to have
on  the  Company's   liquidity  and  cash  flows  in  future  periods  have  not
significantly changed since January 31, 2002.

Market Risk
-----------
The  Company is exposed to market  risk from  fluctuations  in foreign  currency
exchange rates and interest rates, which could affect its consolidated financial
position, results of operations and cash flows. The Company manages its exposure
to market risk through its regular operating and financing  activities and, when
deemed appropriate,  through the use of derivative  financial  instruments.  The
Company uses derivative  financial  instruments as risk management tools and not
for trading or speculative purposes, and does not maintain such instruments that
may expose the Company to significant market risk.

The Company uses foreign  currency-purchased put options, primarily yen, and, to
a lesser extent,  foreign-exchange forward contracts to minimize the impact of a
significant  strengthening  of the U.S.  dollar on foreign  currency-denominated
transactions.  Gains or losses on these instruments  substantially offset losses
or gains on the assets,  liabilities and transactions  being hedged.  Management
does not foresee nor expect any significant changes in foreign currency exposure
in the near future.

The Company also manages its fixed-rate debt liability to reduce its exposure to
interest rate changes. The fair value of the Company's fixed-rate long-term debt
is sensitive to interest  rate  changes.  Interest  rate changes would result in
gains  (losses)  in the  market  value of this debt due to  differences  between
market  interest  rates and rates at the inception of the debt  obligation.  The
Company uses an interest-rate swap to manage its  yen-denominated  floating-rate
long-term  debt in order to  reduce  the  impact of  interest  rate  changes  on
earnings and cash flows and to lower overall borrowing costs. Management neither
foresees  nor  expects   significant   changes  in  exposure  to  interest  rate
fluctuations, nor in market risk-management practices.





                                      -17-



Seasonality
-----------
As a jeweler  and  specialty  retailer,  the  Company's  business is seasonal in
nature, with the fourth quarter typically  representing a proportionally greater
percentage of annual sales,  earnings from operations and cash flow.  Management
expects such seasonality to continue.

Risk Factors
------------
This document  contains  certain  "forward-looking  statements"  concerning  the
Company's  objectives and  expectations  with respect to store openings,  retail
prices, gross profit, expenses, inventory performance,  capital expenditures and
cash flow. In addition,  management makes other forward-looking  statements from
time to time concerning objectives and expectations.  As a jeweler and specialty
retailer,  the Company's success in achieving its objectives and expectations is
partially  dependent  upon economic  conditions,  competitive  developments  and
consumer  attitudes.  However,  certain  assumptions are specific to the Company
and/or the  markets  in which it  operates.  The  following  assumptions,  among
others,  are "risk factors"  which could affect the likelihood  that the Company
will achieve the objectives and  expectations  communicated  by management:  (i)
that  low or  negative  growth  in the  economy  or in  the  financial  markets,
particularly  in the U.S.  and Japan,  will not occur and  reduce  discretionary
spending  on goods  that are,  or are  perceived  to be,  "luxuries";  (ii) that
consumer  spending does not decline  substantially  during the fourth quarter of
any year;  (iii) that the events of September 11, 2001 and  subsequent  military
operations,  as well as unsettled global political and economic  conditions,  do
not result in long-term  disruptions to, or a slowing of, tourist  travel;  (iv)
that sales in Japan will not decline substantially; (v) that there will not be a
substantial adverse change in the exchange relationship between the Japanese yen
and the U.S.  dollar;  (vi) that Mitsukoshi and other department store operators
in Japan, in the face of declining or stagnant  department store sales, will not
close or consolidate stores in which TIFFANY & CO. boutiques are located;  (vii)
that Mitsukoshi's  ability to continue as a leading department store operator in
Japan will continue; (viii) that existing product supply arrangements, including
license arrangements with third-party designers Elsa Peretti and Paloma Picasso,
will continue; (ix) that the wholesale market for high-quality cut diamonds will
provide  continuity  of supply  and  pricing;  (x) that the  investment  in Aber
achieves  its  financial  and  strategic  objectives;  (xi)  that  new  systems,
particularly for inventory management,  can be successfully  integrated into the
Company's operations;  (xii) that warehousing and distribution  productivity and
capacity can be further improved to support the Company's worldwide distribution
requirements; and (xiii) that new stores and other sales locations can be leased
or otherwise obtained on suitable terms in desired markets and that construction
can be completed on a timely basis.








                                     -18-



PART II  OTHER INFORMATION

ITEM 6   Exhibits and Reports on Form 8-K

(a)      Exhibits

10.126a  First Amendment and Waiver Agreement to Form of Note Purchase Agreement
         referred to in previously filed Exhibit 10.126, dated May 16, 2002.

10.130a  Amendment No. 1 to Credit  Agreement  referred to in  previously  filed
         Exhibit 10.130, dated April 12, 2002.

(b)      Reports on Form 8-K

         On February 28, 2002, Registrant issued a press release announcing  its
         sales and earnings for the fourth quarter and fiscal year ended January
         31, 2002.

         On April  25,  2002,  Registrant  issued a press  release  providing  a
         business update for its first quarter that ends on April 30.

         On May 14, 2002, Registrant  issued a press release reporting sales and
         earnings were up in the first quarter that ended April 30, 2002.
















                                      -19-



                                   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.


                                   TIFFANY & CO.
                                   (Registrant)


Date: June 7, 2002             By: /s/ James N. Fernandez
                                   ____________________________
                                   James N. Fernandez
                                   Executive Vice President and
                                   Chief Financial Officer
                                   (principal financial officer)













                                     -20-



                                  EXHIBIT INDEX

EXHIBIT
NUMBER   DESCRIPTION

10.126a  First Amendment and Waiver Agreement to Form of Note Purchase Agreement
         referred to in previously filed Exhibit 10.126, dated May 16, 2002.

10.130a  Amendment No. 1 to Credit  Agreement  referred to in  previously  filed
         Exhibit 10.130, dated April 12, 2002.

















                                     -21-