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 October 31, 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,  145,153,789 shares outstanding at the close
of business on October 31, 2002.






                         TIFFANY & CO. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                     FOR THE QUARTER ENDED OCTOBER 31, 2002





PART I - FINANCIAL INFORMATION                                              PAGE
                                                                            ----

Item 1.           Financial Statements

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

                  Consolidated Statements of Earnings - for the
                       three and nine month periods ended
                       October 31, 2002 and 2001 (Unaudited)                   4

                  Consolidated Statements of Cash Flows - for
                       the nine months ended October 31, 2002
                       and 2001 (Unaudited)                                    5

                  Notes to Consolidated Financial Statements
                       (Unaudited)                                          6-13


Item 2.           Management's Discussion and Analysis of
                       Financial Condition and Results of Operations       14-21


Item 4.           Controls and Procedures                                     22


PART II - OTHER INFORMATION

Item 6.           Exhibits and Reports on Form 8-K                            23

                  (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)




                                                                   October 31,      January 31,        October 31,
                                                                     2002               2002               2001
                                                                --------------    ---------------    --------------
ASSETS

Current assets:
                                                                                            
Cash and cash equivalents                                       $      90,646     $      173,675     $     106,404
Accounts receivable, less allowances
   of $7,021, $6,878 and $7,042                                        96,112             98,527            99,094
Inventories, net                                                      777,932            611,653           702,752
Deferred income taxes                                                  48,660             41,170            38,030
Prepaid expenses and other current assets                              43,171             26,826            40,507
                                                                --------------    --------------     --------------

Total current assets                                                1,056,521            951,851           986,787

Property and equipment, net                                           650,499            525,585           511,271
Deferred income taxes                                                   6,377              4,560             5,360
Other assets, net                                                     154,463            147,872           153,375
                                                                --------------    --------------     --------------
                                                                $   1,867,860     $    1,629,868     $   1,656,793
                                                                ==============    ==============     ==============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Short-term borrowings                                           $      58,268     $       40,402     $     113,331
Current portion of long-term debt                                      51,500             51,500
Obligation under capital lease                                              -                  -            45,221
Accounts payable and accrued liabilities                              182,123            134,694           150,889
Income taxes payable                                                      485             48,997             2,543
Merchandise and other customer credits                                 39,520             38,755            35,418
                                                                ---------------   ---------------    --------------

Total current liabilities                                             331,896            314,348           347,402

Long-term debt                                                        295,947            179,065           237,548
Postretirement/employment benefit obligations                          33,999             29,999            28,822
Other long-term liabilities                                            80,843             69,511            74,602

Commitments and contingencies

Stockholders' equity:
Common Stock, $.01 par value; authorized 240,000 shares,
   issued and outstanding 145,154, 145,001 and 144,897                  1,451              1,450             1,449
Additional paid-in capital                                            350,469            330,743           327,359
Retained earnings                                                     801,927            743,543           669,291
Accumulated other comprehensive(loss) gain:
  Foreign currency translation adjustments                            (27,206)           (45,306)          (33,218)
  Cash flow hedging instruments                                        (1,466)             6,515             3,538
                                                                --------------    ---------------    --------------
Total stockholders' equity                                          1,125,175          1,036,945           968,419
                                                                --------------    ---------------    --------------

                                                                $   1,867,860     $    1,629,868     $   1,656,793
                                                                ==============    ===============    ==============



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                Nine Months Ended
                                                                      October 31,                      October 31,
                                                          -------------------------------   ---------------------------------
                                                              2002               2001             2002               2001
                                                          ------------      -------------   --------------      -------------
                                                                                                    
Net sales                                                 $   366,033        $   333,074     $  1,087,589       $  1,040,776

Cost of sales                                                 150,220            140,235          445,554            441,926
                                                          ------------      -------------   --------------      -------------

Gross profit                                                  215,813            192,839          642,035            598,850

Selling, general and administrative expenses                  165,900            146,798          474,478            437,918
                                                          ------------      -------------   --------------      -------------

Earnings from operations                                       49,913             46,041          167,557            160,932

Other expenses, net                                             5,446              5,993           14,052              9,527
                                                          ------------      -------------   --------------      -------------

Earnings before income taxes                                   44,467             40,048          153,505            151,405

Provision for income taxes                                      9,283             16,020           52,898             60,563
                                                          ------------      -------------   --------------      -------------

Net earnings                                              $    35,184        $    24,028     $    100,607       $     90,842
                                                          ============      =============   ==============      =============

Net earnings per share:

     Basic                                                $      0.24        $      0.17     $       0.69       $       0.62
                                                          ============      =============   ==============      =============
     Diluted                                              $      0.24        $      0.16     $       0.68       $       0.60
                                                          ============      =============   ==============      =============

Weighted average number of common shares:

     Basic                                                    145,137            145,273          145,450            145,743
     Diluted                                                  148,066            150,114          149,046            151,046





See notes to consolidated financial statements.



                                       -4-



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




                                                                          Nine Months Ended
                                                                             October 31,
                                                              ------------------------------------------
                                                                      2002                   2001
                                                                      ----                   ----
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                               
  Net earnings                                                 $     100,607          $     90,842
  Adjustments to reconcile net earnings to net cash
    provided by operating activities:
    Depreciation and amortization                                     56,285                46,640
    (Gain) loss on equity investments                                  2,592                (2,780)
    Provision for uncollectible accounts                               1,005                   816
    Provision for inventories                                          6,506                 4,500
    Tax benefit from exercise of stock options                        10,314                 3,488
    Deferred income taxes                                             (4,529)              (10,175)
    Loss on disposal of fixed assets                                     476                   426
    Provision for postretirement/employment benefits                   4,000                 2,688
  Changes in assets and liabilities, excluding effects
    of acquisitions:
    Accounts receivable                                                6,875                10,778
    Inventories                                                     (115,422)              (65,335)
    Prepaid expenses and other current assets                        (22,035)              (14,524)
    Other assets, net                                                    564                (9,999)
    Accounts payable                                                  12,008                (7,138)
    Accrued liabilities                                               17,170                 2,687
    Income taxes payable                                             (51,660)              (39,191)
    Merchandise and other customer credits                               666                  (610)
    Other long-term liabilities                                        7,486                 6,705
                                                              -------------------     ------------------
  Net cash provided by operating activities                           32,908                19,818
                                                              -------------------     ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                              (175,319)             (135,780)
  Acquisitions, net of cash acquired                                 (24,554)                    -
  Equity investments                                                       -                (9,535)
  Proceeds from lease incentives                                       2,945                 1,950
                                                              -------------------     ------------------
  Net cash used in investing activities                             (196,928)             (143,365)
                                                              -------------------     ------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt                           100,000                     -
  Proceeds from short-term borrowings, net                             8,315                85,511
  Repurchase of Common Stock                                         (26,195)              (36,416)
  Proceeds from exercise of stock options                              9,848                 4,576
  Cash dividends on Common Stock                                     (17,463)              (17,519)
                                                              -------------------     ------------------
  Net cash provided by financing activities                           74,505                36,152
                                                              -------------------     ------------------
  Effect of exchange rate changes on
    cash and cash equivalents                                          6,486                (1,814)
                                                              -------------------     ------------------
  Net decrease in cash and cash equivalents                          (83,029)              (89,209)
  Cash and cash equivalents at beginning of year                     173,675               195,613
                                                              -------------------     ------------------
  Cash and cash equivalents at end of nine months              $      90,646         $     106,404
                                                              ===================     ==================



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 October 31, 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 the prior  year's  financial
          statements  and note  disclosures  to  conform to the  current  year's
          presentation and such  reclassifications  were principally  related to
          employee benefits and lease liabilities.

          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 and nine  months  ended
          October  31,  2002  and  2001 are not  necessarily  indicative  of the
          results of the entire fiscal year.


 2.       ACQUISITIONS
          ------------

          In 2001, the Company purchased approximately 45% of Little Switzerland
          Inc.'s ("Little  Switzerland")  outstanding  shares of common stock by
          means of a direct  investment  in  newly-issued  shares.  The  Company
          accounted for this  investment  under the equity method.  In 2001, the
          Company also provided Little Switzerland with an interest bearing loan
          in the amount of $2,500,000.

          In August 2002, TSAC Corp., an indirect wholly-owned subsidiary of the
          Company,  entered into a stock purchase agreement with several parties
          to  purchase  their  shares  of common  stock of  Little  Switzerland,
          representing  approximately  12% of Little  Switzerland's  outstanding
          common  stock.  As a  condition  to that  purchase,  TSAC  Corp.  also
          commenced a cash tender offer to acquire the remaining  balance of the
          outstanding  shares of Little  Switzerland's  common stock.  The offer
          (following an extension of the offering period) expired on October 25,
          2002. In October 2002,  the Company  purchased and paid for the shares
          acquired  pursuant  to the  stock  purchase  agreement  as well as the
          shares tendered prior to the expiration date of the cash tender offer.
          As of October  31,  2002,  the  Company  owned 98% of the  outstanding
          shares of Little  Switzerland.  On November 20, 2002, TSAC merged with
          and into Little  Switzerland.  Under the terms of the  merger,  common
          stock  of  Little  Switzerland  not  owned  by TSAC  Corp.,  has  been
          converted into the right to receive the same consideration paid in the
          tender offer.

                                       -6-



          ACQUISITIONS (continued)
          ------------------------

          The  cost  of  acquiring  all  of the  outstanding  shares  of  Little
          Switzerland,  other  than  those  already  owned by the  Company,  but
          including  the  shares   acquired   pursuant  to  the  stock  purchase
          agreement,  including  professional  fees and other  related  costs is
          expected  to total  approximately  $27,100,000.  The  Company has paid
          $24,554,000, net of cash acquired, through October 31, 2002. Pro forma
          financial data assuming the acquisition had been completed on February
          1, 2001 and 2002 has not been presented  since the Little  Switzerland
          acquisition is not significant to the Company, its financial condition
          or the financial results of its operations.

          The  purchase  price has been  preliminarily  allocated  to the assets
          acquired and  liabilities  assumed  according to estimated fair values
          and is subject to adjustment  when additional  information  concerning
          asset and liability  valuations and  transaction  costs are finalized.
          The  Company  commenced  the  consolidation  of  Little  Switzerland's
          operations  effective  October 1, 2002, and the interest  bearing loan
          provided  to  Little  Switzerland  in  2001  has  been  eliminated  in
          consolidation.

          The  acquisition  was accounted for in  accordance  with  Statement of
          Financial   Accounting   Standards   ("SFAS")   No.   141,   "Business
          Combinations."


3.        INCOME TAXES
          ------------

          The  effective  income tax rates for the three and nine  months  ended
          October 31, 2002 are 20.9% and 34.5%.  The  effective tax rate for the
          three and nine months ended October 31, 2001 was 40.0%. The difference
          in the tax rates from the prior year is principally due to the Company
          recognizing in the third quarter of fiscal 2002 the current period and
          cumulative United States tax benefits provided by the Extraterritorial
          Income  Exclusion Act of 2000 ("ETI").  Absent the cumulative  benefit
          recorded,  the  effective tax rate for the three and nine months ended
          October 31, 2002 would have been 38.9%.

          In  November  2000,  the United  States  Government  repealed  the tax
          provisions  associated  with Foreign  Sales  Corporations  ("FSC") and
          enacted, in their place, the ETI, certain provisions of which differed
          from those  governed  by the FSC  regulations.  ETI  provides  for the
          exclusion  from  United  States  income tax  certain  extraterritorial
          income  from  the  sale  of  qualified  United  States  origin  goods.
          Qualified  United States  origin goods are generally  defined as those
          wherein  not  more  than  50%  of the  fair  market  value  (including
          intangible  values) is  attributable to foreign content or value added
          outside the United States. The Company determined in the third quarter
          that this tax benefit was applicable to its operations and, therefore,
          has recognized a tax benefit in the quarter.

          It is unknown if this  benefit  will  continue to be  available to the
          Company in the future, as the World Trade  Organization  ("WTO") ruled
          in January  2002 in favor of a complaint by the  European  Union,  and
          joined by Canada, Japan and India, that the ETI exclusion  constitutes
          a prohibited export subsidy under WTO regulations.  The United States'
          Government  is  currently  reviewing  its  options in response to this
          ruling.



                                       -7-



4.       SUPPLEMENTAL CASH FLOW INFORMATION
         ----------------------------------



                                                                 Nine Months Ended
                                                                    October 31,
                                                       ---------------------------------------
         Cash paid for:                                     2002                    2001
                                                       ----------------        ---------------
         (in thousands)
         --------------
                                                                         
          Interest                                             $ 9,508              $ 11,596
                                                       ================        ===============
          Income taxes                                         $96,035              $104,559
                                                       ================        ===============

         Details of businesses acquired in
         purchase transactions:

         (in thousands)
         --------------
          Fair value of assets acquired                        $42,039              $       -
          Less:  liabilities assumed                            16,454                      -
                                                       ----------------        ---------------
          Cash paid for acquisitions                            25,585                      -
          Less:  cash acquired                                   1,031                      -
                                                       ----------------        ---------------
          Net cash paid for acquisitions                       $24,554             $        -
                                                       ================        ===============

         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
                                                       ================        ===============



5.       INVENTORIES
         -----------




                                                      October 31,           January 31,           October 31,
         (in thousands)                                  2002                  2002                   2001
         --------------                           --------------------   ------------------    ---------------------
                                                                                      
         Finished goods                                $655,853               $528,671               $605,534
         Raw materials                                   90,567                 67,779                 72,470
         Work-in-process                                 36,038                 18,722                 28,633
                                                  --------------------   ------------------    ---------------------
                                                        782,458                615,172                706,637
         Reserves                                        (4,526)                (3,519)                (3,885)
                                                  --------------------   ------------------    ---------------------
         Inventories, net                              $777,932               $611,653               $702,752
                                                  ====================   ==================    =====================



          LIFO-based  inventories  at October  31,  2002,  January  31, 2002 and
          October 31, 2001 were  $575,660,000,  $481,716,000  and  $544,868,000,
          with  the  current  cost  exceeding  the  LIFO   inventory   value  by
          approximately  $19,471,000,  $18,971,000 and $19,432,000 at the end of
          each period.  The LIFO valuation  method had no effect on net earnings
          per  diluted  share for the three  months  ended  October 31, 2002 and
          2001.  The LIFO  valuation  method had no effect on net  earnings  per
          diluted  share for the nine months ended  October 31, 2002 and had the
          effect of  decreasing  net earnings per diluted share by $0.01 for the
          nine months ended October 31, 2001.



                                       -8-




6.        NEW ACCOUNTING PRONOUNCEMENTS
          -----------------------------

          In July 2001, the Financial Accounting Standards Board ("FASB") issued
          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 and
          nine months ended October 31, 2002. During the second quarter of 2002,
          the Company  completed its test for goodwill  impairment and concluded
          that goodwill was not impaired.

          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.        LONG-TERM DEBT
          --------------

          In July 2002,  the  Company,  in a private  transaction  with  various
          institutional  lenders,  issued, at par, $40,000,000 of 6.15% Series C
          Senior Notes Due July 18, 2009 and $60,000,000 of 6.56% Series D Notes
          Due July 18, 2012 with seven-year and 10-year lump sum repayments upon
          maturities. The proceeds of these issues are being and will be used by
          the Company for general corporate purposes, including seasonal working
          capital and to redeem the Company's $51,500,000 principal amount 7.52%
          Senior Notes due in January 2003. The Note Purchase Agreements require
          maintenance  of  specific  financial  covenants  and  ratios and limit
          certain  changes  to  indebtedness  and  the  general  nature  of  the
          business,  in  addition  to  other  requirements   customary  to  such
          borrowings.



                                       -9-




8.        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                Nine Months Ended
                                                              October 31,                       October 31,
                                                  -------------------------------     -------------------------------
           (in thousands)                               2002              2001               2002              2001
           --------------                         -------------    --------------     -------------     -------------
                                                                                             
           Balance at beginning of
            period                                  $ ( 993)            $ 6,758           $ 6,515           $   -
           Impact of adoption                            -                    -                 -             3,773
           Derivative gains
            transferred to earnings                  (1,029)             (1,485)           (4,510)           (2,966)
           Change in fair value                         556              (1,735)           (3,471)            2,731
                                                  -------------    --------------     -------------     -------------
           Balance at end of period                 $(1,466)            $ 3,538           $(1,466)          $ 3,538
                                                  =============    ==============     =============     =============



          The  Company  expects  $776,000  of  derivative   losses  included  in
          accumulated  other  comprehensive   income  to  be  reclassified  into
          earnings  within  the  next 12  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 12 months.

          In July 2002, the Company entered into an interest-rate swap agreement
          to hedge the change in fair value of its fixed-rate  obligation issued
          in July 2002. Under the swap agreement, the Company pays variable rate
          interest and receives fixed interest rate payments  periodically  over
          the life of the instrument. The Company accounts for its interest-rate
          swap as a fair value hedge and, therefore,  recognizes gains or losses
          on the derivative  instrument and the hedged item  attributable to the
          hedged risk in earnings in the current period. Under SFAS No. 133, the
          ineffectiveness  of a fair value hedge is  required to be  calculated.
          Ineffectiveness  results  when gains and losses on the hedged item are
          not completely offset by gains and losses in the hedge instrument. The
          Company  determined that there is no ineffectiveness in the fair value
          hedge.



                                      -10-



9.        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.

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




                                                Three Months Ended             Nine Months Ended
                                                   October 31,                     October 31,
                                         ------------------------------  -------------------------------

            (in thousands)                     2002            2001             2002           2001
            --------------                     ----            ----             ----           ----
                                                                             
            Net earnings for basic
             and diluted EPS                 $35,184         $24,028          $100,607       $90,842
                                         ==============  ==============  ==============  ===============

            Weighted average shares
             for basic EPS                   145,137         145,273           145,450       145,743

            Incremental shares from
             assumed exercise of
             stock options                     2,929           4,841             3,596         5,303
                                         --------------  --------------  --------------  ---------------

            Weighted average shares
             for diluted EPS                 148,066         150,114           149,046       151,046
                                         ==============  ==============  ==============  ===============




          For the three  months  ended  October  31,  2002 and 2001,  there were
          5,094,000 and 3,254,000 stock options  excluded from the  computations
          of earnings per diluted share due to their  antidilutive  effect.  For
          the nine months ended October 31, 2002 and 2001,  there were 4,906,000
          and 3,145,000 stock options excluded from the computations of earnings
          per diluted share due to their antidilutive effect.


10.       COMPREHENSIVE EARNINGS
          ----------------------

          The components of comprehensive earnings were:



                                                  Three Months Ended                   Nine Months Ended
                                                     October 31,                          October 31,
                                           ---------------------------------    ----------------------------------
                                               2002               2001               2002               2001
                                               ----               ----               ----               ----
          (in thousands)
          --------------
                                                                                           
          Net earnings                       $35,184            $24,028            $100,607            $90,842
          Other comprehensive
           gain(loss):
           Cash flow hedging
            instruments, net of tax           (  473)            (3,220)            (7,981)              3,538
           Foreign currency
            translation adjustments           (4,919)             4,125             18,100              (8,372)
                                           --------------    ---------------    ----------------    --------------
          Comprehensive earnings             $29,792            $24,933           $110,726             $86,008
                                           ==============    ===============    ================    ==============



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


                                      -11-



11.       OPERATING SEGMENTS
          ------------------

          The Company's  reportable  segments are:  U.S.  Retail,  International
          Retail,  Direct  Marketing  and  Specialty  Retail  (see  Management's
          Discussion  and  Analysis  of  Financial   Condition  and  Results  of
          Operations  for an  overview  of the  Company's  business).  Effective
          October 1, 2002 the Company  established the Specialty  Retail segment
          to include the consolidated  results of Little  Switzerland,  Inc., as
          well as the  consolidated  results from any future  ventures  operated
          under non-TIFFANY & CO. brand trademarks or trade names. The Company's
          other  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 segments is
          set forth below:




                                                        Three Months Ended                      Nine Months Ended
                                                            October 31,                            October 31,
                                               ---------------------------------     --------------------------------------
           (in thousands)                               2002              2001                2002                  2001
           --------------                               ----              ----                ----                  ----
                                                                                                
           Net sales:
             U.S. Retail                       $     168,493      $     152,068      $        521,381       $     497,243
             International Retail                    156,281            147,220               452,381             444,217
             Direct Marketing                         37,337             33,786               109,905              99,316
             Specialty Retail                          3,922                  -                 3,922                   -
                                               ---------------    ---------------    -----------------      ---------------
                                               $     366,033      $     333,074      $      1,087,589       $   1,040,776
                                               ===============    ===============    =================      ===============
          Earnings(losses) from
          operations*:
             U.S. Retail                       $      27,363      $      23,990      $        103,461      $      104,594
             International Retail                     44,897             41,751               133,151             122,529
             Direct Marketing                          4,085              1,553                15,813               6,913
             Specialty Retail                          ( 972)                 -                 ( 972)                  -
                                               ---------------    ---------------    ------------------    ----------------
                                               $      75,373      $      67,294      $        251,453      $      234,036
                                               ===============    ===============    ==================    ================



         *        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  related to the  operations  under the TIFFANY & CO.
          brand  trademarks  or  tradenames  on  an  aggregate   basis.   Little
          Switzerland's  assets are not  signficant  to the Company.  Therefore,
          separate  financial  information for the Company's assets on a segment
          basis is not presented.


                                      -12-



          OPERATING SEGMENTS (continued)
          ------------------------------

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



                                                      Three Months Ended                         Nine Months Ended
                                                          October 31,                               October 31,
                                              ------------------------------------    ----------------------------------------
          (in thousands)                              2002                2001                 2002                  2001
          --------------                              ----                ----                 ----                  ----
                                                                                                
          Earnings from
           operations for
           reportable segments                  $   75,373           $   67,294          $   251,453         $     234,036
          Unallocated
           corporate expenses                      (25,460)             (21,253)             (83,896)              (73,104)

          Other expenses, net                       (5,446)              (5,993)             (14,052)               (9,527)
                                              ----------------    ----------------    -----------------    -------------------
          Earnings before
           income taxes                         $   44,467           $   40,048          $   153,505         $     151,405
                                              ================    ================    =================    ===================



12.       SUBSEQUENT EVENTS
          -----------------

          In November 2002, the Company announced that it will no longer solicit
          new  employee  service  award  programs  through  its  Business  Sales
          division  and will  phase out of the  service  award  business  as its
          existing  customer  commitments are satisfied.  Sales affected by this
          action represent less than $30,000,000  annually, or less than half of
          the Business Sales  division's  sales. The Company expects to record a
          pre-tax  charge of  approximately  $1,300,000  in the  fourth  quarter
          ending  January 31,  2003  primarily  related to  employee  separation
          costs.

          On November  21, 2002,  the  Company's  Board of Directors  declared a
          quarterly  dividend of $0.04 per share.  This dividend will be paid on
          January 10, 2003 to stockholders of record on December 20, 2002.



                                      -13-


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 four channels of distribution.  U.S. Retail includes retail
sales in Company-operated  TIFFANY & CO. stores in the U.S. International Retail
primarily  includes  retail sales in  Company-operated  TIFFANY & CO. 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 of TIFFANY & CO.
products to independent  retailers and distributors in certain of those markets.
Direct Marketing  includes  business-to-business,  catalog and Internet sales of
TIFFANY & CO.  products in the U.S.  Specialty  Retail includes the retail sales
made in Little Switzerland,  Inc. stores, which the Company acquired in October,
2002. For the most part,  Little  Switzerland  sells non-TIFFANY & CO. products,
but does sell certain TIFFANY & CO. merchandise in certain of its stores.


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


In the three months (third  quarter) ended October 31, 2002, net sales increased
10% to $366,033,000.  In the nine months  (year-to-date) ended October 31, 2002,
net sales increased 4% to  $1,087,589,000.  The Company's reported sales reflect
either a translation-related  benefit from strengthening foreign currencies or a
detriment   from   a    strengthening    U.S.    dollar.    Therefore,    on   a
constant-exchange-rate  basis,  net sales increased 10% in the third quarter and
5% in the  year-to-date;  worldwide  comparable store sales rose 3% in the third
quarter  and  declined  1%  in  the  year-to-date.  Net  earnings  rose  46%  to
$35,184,000 in the third quarter (which included a  non-recurring  tax benefit -
see  "Provision  for  Income  Taxes")  and  rose  11%  to  $100,607,000  in  the
year-to-date.


Certain operating data as a percentage of net sales were as follows:

                                 Three Months                    Nine Months
                               Ended October 31,              Ended October 31,
                              -------------------            -------------------
                               2002        2001                2002       2001
                              -------------------            -------------------
Net sales                     100.0%      100.0%              100.0%     100.0%
Cost of sales                  41.0        42.1                41.0       42.5
                              -------------------            -------------------
Gross profit                   59.0        57.9                59.0       57.5
Selling, general
  and administrative expenses  45.3        44.1                43.6       42.1
                              ------------------             -------------------
Earnings from operations       13.6        13.8                15.4       15.4
Other expenses, net             1.5         1.8                 1.3        0.9
                              ------------------             -------------------
Earnings before income taxes   12.1        12.0                14.1       14.5
Provision for income taxes      2.5         4.8                 4.9        5.8
                              ------------------             -------------------
Net earnings                    9.6%        7.2%                9.3%       8.7%
                              ==================             ===================

Note: Columns may not add due to rounding.





                                     - 14 -


Net Sales
---------

Net sales by channel of distribution were as follows:

                                    Three Months         Nine Months
                                  Ended October 31,     Ended October 31,
                                ------------------- ---------------------
(in thousands)                      2002      2001       2002       2001
--------------                  ------------------- ---------------------
U.S. Retail                     $168,493  $152,068 $  521,381 $  497,243
International Retail             156,281   147,220    452,381    444,217
Direct Marketing                  37,337    33,786    109,905     99,316
Specialty Retail                   3,922         -      3,922          -
                                ----------------------------------------
                                $366,033  $333,074 $1,087,589 $1,040,776
                                ================== =====================

U.S.  Retail  sales  increased  11% in the third  quarter  and 5%  year-to-date.
Comparable store sales rose 9% in the third quarter and 3%  year-to-date.  Sales
in the New York  flagship  store  increased  10% in the third  quarter  and rose
fractionally  year-to-date,  while comparable branch store sales increased 8% in
the third quarter and 3%  year-to-date.  The increases in the third quarter were
primarily due to a higher number of customers and  transactions,  which occurred
following the one-year  anniversary  of September 11, 2001.  Sales  increased to
both local customers and tourists.

International Retail sales increased 6% in the third quarter and 2% year-to-date
(increases of 6% and 4% on constant-exchange-rate bases). In Japan, total retail
sales in local  currency  rose 1% in the  third  quarter  and rose  fractionally
year-to-date, primarily reflecting a decline in jewelry unit volume offset by an
increased  average price per unit sold and new store openings;  comparable store
sales in local currency  declined 7% in both the third quarter and year-to-date.
The Company is in the process of repositioning  its  merchandising and marketing
efforts in Japan to  mitigate  the effect of  declining  engagement  ring sales,
which  have  resulted  from  lessened  demand  in the  overall  market  for such
products.

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.
Separate agreements cover 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 percentage of certain sales;  this percentage is lower than
under the prior  agreements.  There will be a further  reduction in fees paid to
Mitsukoshi in 2003 and beyond, as the Company employs  increasing numbers of its
own personnel in certain boutiques.

In   non-U.S.   markets   outside  of  Japan,   comparable   store  sales  on  a
constant-exchange-rate  basis in the third quarter and year-to-date increased 1%
and 2% in the Asia-Pacific region and increased 9% and declined 3% in Europe.

Year-to-date,  the Company  opened U.S.  stores in  Bellevue,  Washington,  East
Hampton,   New  York,   St.   Louis,   Missouri   and   Orlando,   Florida  and,
internationally,  opened  department-store  boutiques  in Japan  (2),  Korea and
Taiwan.  In November  2002,  the Company  opened a new U.S.  store in  Honolulu,
Hawaii   (which   replaced  two   hotel-boutiques)   and,   internationally,   a
department-store  boutique in Paris,  France.  In total,  worldwide retail gross
square footage has increased 6% in 2002.

Direct Marketing sales increased 11% in both the third quarter and year-to-date.
Business Sales division sales rose 1% and declined 5% in those periods


                                     - 15 -


reflecting  a decline in the average size per order.  Combined  Internet/catalog
sales rose 19% and 27% in those periods due to strong  growth in Internet  sales
that primarily resulted from a higher number of orders.

In November  2002,  the  Company  announced  that it will no longer  solicit new
employee  service award  programs  through its Business  Sales division and will
phase out of the service award  business as existing  customer  commitments  are
satisfied.   Service  award  programs  are  used  by  employers  to  commemorate
employees'  anniversaries  with gifts.  Tiffany's  Business  Sales division will
continue to offer a range of business gifts, as well as  event-related  trophies
and other awards.  Sales affected by this action represent less than $30 million
annually,  or less than half of the Business Sales division's sales. The Company
expects to take a related  pre-tax charge of  approximately  $1.3 million in its
fourth quarter ending January 31, 2003 primarily related to employee  separation
costs.

The Company has established a new channel of distribution,  "Specialty  Retail,"
to include the  consolidated  results of Little  Switzerland,  Inc.,  (effective
October 1, 2002) as well as the results from any future  ventures  controlled by
the Company and which will operate under  non-TIFFANY & CO.  trademarks or trade
names.  At  October  31,  2002,  the  Company  owned 98% of Little  Switzerland.
Specialty Retail sales were $3,922,000 in the third quarter of 2002.

Gross Profit
------------
Gross profit as a percentage of net sales ("gross  margin") in the third quarter
and  year-to-date  was higher than the prior  year.  Management  attributes  the
increases  largely  to  favorable  shifts in sales mix,  as well as to  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, leveraging its fixed costs and implementing
selective price  adjustments in order to maintain the Company's gross margin at,
or above, prior year levels. However, for the fourth quarter of 2002, management
expects a modest  year-over-year  decline in gross  margin,  due to an  expected
shift in sales mix, as well as the effect of  consolidating  the sales of Little
Switzerland, which achieves a gross margin below the Company's average.

Selling, General and Administrative Expenses ("SG&A")
-----------------------------------------------------
SG&A rose 13% in the third  quarter  and 8%  year-to-date.  The  increases  were
largely due to incremental depreciation, staffing and occupancy expenses related
to the  Company's  overall  worldwide  expansion,  as well as  higher  marketing
expenses  in the third  quarter to support  the  launch of a new  collection  of
watches.  As a  percentage  of net  sales,  SG&A  rose  in both  periods  due to
insufficient  sales  growth to absorb the rate of  increase  in fixed  expenses.
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 Expenses, Net
-------------------
Other  expenses,  net in the third quarter were lower than the prior year due to
lower  interest  expense  resulting  from the  effect of the  capitalization  of
interest costs related to the Company's  construction of its 266,000 square foot
customer  fulfillment/distribution  center  ("CFC")  in  Hanover  Township,  New
Jersey,  effective in the first quarter of 2002. In addition,  interest  expense
rose in 2001  primarily  due to  construction  costs  and the  conversion  of an
operating lease into a capital lease. Other expenses, net year-to-date

                                     - 16 -


were  higher  than the prior year  primarily  due to a pretax  gain in the first
quarter of 2001 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  20.9% in the  third  quarter  and 34.5%
year-to-date,  compared with 40.0% in the corresponding  prior-year periods. The
rate in the third quarter includes the effect of a non-recurring  tax benefit of
$8,015,000,  principally  reflecting the  recognition of the cumulative U.S. tax
benefits  as  provided  by the  Extraterritorial  Income  Exclusion  Act of 2000
("ETI") provision of the Internal Revenue code.

In November  2000,  the United  States  Government  repealed the tax  provisions
associated with Foreign Sales Corporations  ("FSC") and enacted, in their place,
the ETI,  certain  provisions of which  differed from those  governed by the FSC
regulations.  The ETI provides for the  exclusion  from United States income tax
certain  extraterritorial income from the sale of qualified United States origin
goods.  Qualified  United  States  origin goods are  generally  defined as those
wherein not more than 50% of the fair market value (including intangible values)
is attributable to foreign content or value added outside the United States. The
Company  determined in the third quarter that this tax benefit was applicable to
its operations and, therefore,  has recognized a tax benefit in the quarter. The
Company expects the effective tax rate for the fourth quarter to be 38.9%.

It is unknown if this  benefit  will  continue to be available to the Company in
the future,  as the World Trade  Organization  ("WTO")  ruled in January 2002 in
favor of a complaint  by the  European  Union,  and joined by Canada,  Japan and
India, that the ETI exclusion  constitutes a prohibited export subsidy under WTO
regulations.  The United States Government is currently reviewing its options in
response to this ruling.

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
is 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 and nine  months  ended  October 31,  2002.  During the second
quarter of 2002,  the Company  completed  its test for goodwill  impairment  and
concluded that goodwill was not impaired.

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.



                                     - 17 -




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 $32,908,000
in the nine months ended October 31, 2002 compared with an inflow of $19,818,000
in the prior year.

Working capital (current assets less current  liabilities) and the corresponding
current ratio (current assets divided by current  liabilities) were $724,625,000
and 3.2:1 at October 31, 2002  compared with  $637,503,000  and 3.0:1 at January
31, 2002 and $639,385,000 and 2.8:1 at October 31, 2001.

Accounts  receivable,  less allowances at October 31, 2002 were 2% below January
31, 2002 and 3% below October 31, 2001.

Inventories,  net at October  31,  2002 were 27% above  January 31, 2002 and 11%
above  October  31,  2001.   Finished   goods   inventories   increased  due  to
lower-than-expected  sales,  new store openings and expanded  product  offerings
(including a new collection of watches); higher raw material and work-in-process
inventories  were  necessary to support the expansion of internal  manufacturing
activities. In addition,  $37,000,000 of the increase was due to the acquisition
of Little  Switzerland  and the resulting  consolidation  of its  inventories at
October  31,  2002.  The  translation  effect of a  weakening  U.S.  dollar also
contributed  to the growth of  inventory  versus  January 31,  2002.  Management
expects that inventory  levels at the end of 2002 will be higher than at the end
of 2001 due to  anticipated  sales  growth,  new stores,  product  introductions
(including a new watch  collection) and the  acquisition of Little  Switzerland.
The Company's ongoing inventory objectives are to continue to refine:  worldwide
replenishment  systems;  the  specialized  disciplines  of product  development,
category management and sales demand forecasting; presentation and management of
inventory  assortments in each store; and warehouse  management and supply-chain
logistics.

Capital  expenditures  of $175,319,000 in the nine months ended October 31, 2002
compared with $135,780,000 in the prior year. Expenditures for 2002 are expected
to be approximately  $250,000,000.  Capital  expenditures in 2002 are supporting
the opening,  renovation and expansion of stores,  expansion of distribution and
manufacturing facilities and ongoing investments in new systems. In addition, in
the third quarter of 2002, the Company  acquired the property  housing its store
on Old Bond Street in London and an adjacent building in order to proceed with a
renovation and reconfiguration of the interior retail selling space. The cost to
purchase the London buildings was approximately  $43,000,000 and construction is
expected to commence  in the first half of 2003 and be  completed  in the second
half of 2004.

In 2001, the Company commenced  construction of its CFC that will fulfill direct
shipments  to retail,  catalog,  Internet  and business  sales  customers.  Upon
completion of the CFC, the Company's 370,000 square foot Parsippany,  New Jersey
customer  service/distribution center and administrative office facility ("CSC")
will be  used  primarily  to  replenish  retail  store  inventories.  The CFC is
scheduled to open in late-2003 and the Company  estimates  that the overall cost
of that project will be approximately $98,500,000, of which $63,320,000 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.

                                     - 18 -


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 $52,476,000 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
$95,000,000.

In August 2002, TSAC Corp., an indirect wholly-owned  subsidiary of the Company,
entered into a stock purchase  agreement with several  parties to purchase their
shares  of common  stock of Little  Switzerland,  Inc.  ("Little  Switzerland"),
representing approximately 12% of Little Switzerland's outstanding common stock,
at $2.40 per share. As a condition to that agreement,  TSAC Corp. also commenced
a cash tender offer to acquire the balance of the  outstanding  shares of Little
Switzerland's common stock at $2.40 per share. The offer (following an extension
of the offering period) expired on October 25, 2002. The merger was completed on
November  20, 2002.  The total  amount of funds  required to purchase all of the
outstanding shares of Little Switzerland,  other than those already owned by the
Company  but  including  the  shares  acquired  pursuant  to the stock  purchase
agreement,  and related fees and expenses is expected to total  $27,100,000.  In
2001, the Company made an equity investment in Little  Switzerland by purchasing
7,410,000  newly-issued 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 July 2002, the Company, in a private  transaction with various  institutional
lenders, issued, at par, $40,000,000 of 6.15% Series C Senior Notes Due July 18,
2009 and  $60,000,000 of 6.56% Series D Notes Due July 18, 2012 with  seven-year
and 10-year lump sum repayments  upon  maturities.  The proceeds of these issues
are being,  and will be, used by the Company  for  general  corporate  purposes,
including  seasonal  working  capital  and to redeem the  Company's  $51,500,000
principal  amount  7.52%  Senior Notes due in January  2003.  The Note  Purchase
Agreements  require lump sum repayment  upon  maturity,  maintenance of specific
financial  covenants and ratios and limits certain changes to  indebtedness  and
the general nature of the business, in addition to other requirements  customary
in such circumstances.

In July 2002, the Company entered into an interest-rate swap agreement to hedge
the change in fair value of its fixed-rate obligation issued in July 2002. Under
the swap agreement, the Company pays variable rate interest and receives fixed
interest rate payments periodically over the life of the instrument. The Company
accounts for its interest-rate swap as a fair value hedge and therefore,
recognizes gains or losses on the derivative instrument and the hedged item
attributable to the hedged risk in earnings in the current period. Under SFAS
No. 133, the ineffectiveness of a fair value hedge is required to be calculated.
Ineffectiveness results when gains and losses on the hedged item are not
completely offset by gains and losses in the hedge instrument. The Company
determined that there is no ineffectiveness in the fair-value hedge.

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.  In the nine months ended  October 31, 2002,  the
Company  repurchased  and retired  950,000  shares of Common  Stock at a cost of
$26,195,000,  or an  average  cost of $27.57 per share.  At  October  31,  2002,
$32,427,000  of  purchase   authority   remained   available  for  future  share
repurchases.



                                     - 19 -


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  diamonds.  Production  is expected to commence in the
first  quarter of 2003.  In  addition,  the Company  has entered  into a diamond
purchase agreement with Aber whereby the Company has the obligation to purchase,
subject to the Company's quality standards, a minimum of $50,000,000 of diamonds
per year for 10 years.  It is expected that this  commercial  relationship  will
enable the Company to secure a considerable portion of its future diamond needs.
The  Company is in the  process of  establishing  the  necessary  facilities  in
Yellowknife,  Canada and  Antwerp,  Belgium to handle the receipt and sorting of
diamonds and a portion of the subsequent cutting and polishing operations.

The Company's sources of working capital are internally-generated cash flows and
borrowings  available under a multicurrency  revolving credit facility  ("Credit
Facility").  In November 2001,  the Credit  Facility was amended to increase the
borrowing limit 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 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.

Management  anticipates that  internally-generated  cash flows,  funds available
under the Credit  Facility and the proceeds from the Senior Notes  offering will
be sufficient to support the Company's planned worldwide  business expansion and
seasonal working capital increases that are typically  required during the third
and fourth quarters of the year.

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 $315,069,000 and 22% at October 31, 2002,  compared with $97,292,000 and 9%
at January 31, 2002 and $244,475,000 and 20% at October 31, 2001.

The Company's contractual cash obligations and commercial commitments at October
31, 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.

                                     - 20 -




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.

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 unsettled regional and/or global conflicts do not result in
military and/or terrorist  activities  creating long- or short-term  disruptions
to, or changes in the pattern,  practice or  frequency of tourist  travel to the
various  regions  where the Company  operates  retail stores or to the Company's
ability to operate in those  regions;  (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;  (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;  (xiv) that the Company can  successfully
improve the results of Little Switzerland and achieve  satisfactory results from
any future  ventures into which it enters that are operated under  non-TIFFANY &
CO.  trademarks or trade names; and (xv) that the Company's  expansion plans for
retail and direct selling operations and merchandise development, production and
management can continue to be executed without  meaningfully  diminishing equity
in the TIFFANY & CO. brand.





                                     - 21 -


PART I   FINANCIAL INFORMATION

Item 4.  Controls and Procedures

    (a) Evaluation of Disclosure Controls and Procedures

     Within  90  days  before   filing  this  report,   an   evaluation  of  the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedures was carried out by the Company under the supervision and with the
participation of the Company's management, including the Chief Executive Officer
and Chief  Financial  Officer.  Based on that  evaluation,  the Chief  Executive
Officer and Chief  Financial  Officer  concluded  that,  as of the date of their
evaluation,  the Company's disclosure controls and procedures have been designed
and are being operated in a manner that provides  reasonable  assurance that the
information  required to be disclosed by the Company in reports  filed under the
Securities Exchange Act of 1934 is recorded, processed,  summarized and reported
within the time  periods  specified  in the SEC's  rules and forms.  The Company
believes  that a controls  system,  no matter how well  designed  and  operated,
cannot provide absolute assurance that the objectives of the controls system are
met, and no  evaluation  of controls  can provide  absolute  assurance  that all
control  issues  and  instances  of fraud,  if any,  within a company  have been
detected.

     (b) Changes in Internal Controls

     Subsequent  to the  date of the most  recent  evaluation  of the  Company's
internal controls,  there were no significant  changes in the Company's internal
controls  or in other  factors  that could  significantly  affect  the  internal
controls,   including  any   corrective   actions  with  regard  to  significant
deficiencies and material weaknesses.

                                     - 22 -



PART II  OTHER INFORMATION

ITEM 6   Exhibits and Reports on Form 8-K

(a) Exhibits:

          10.106 Amended and  Restated  Tiffany and Company  Executive  Deferral
                 Plan  originally  made  effective  October  1,  1989,  as
                 amended effective January 1, 2003.

(b) Reports on Form 8-K:

          On August 13, 2002 Registrant filed a Report on Form 8-K reporting the
          issuance of a press release announcing  Registrant's intent to acquire
          the outstanding shares of Little Switzerland, Inc.

          On August 13, 2002,  Registrant  filed a Report on Form 8-K  reporting
          the issuance of a press release  announcing second quarter results for
          the period ended July 31, 2002.

          On  August  14,  2002,  Registrant  filed  a  Report  on  Form  8-K in
          accordance  with Order No. 4-460 and pursuant to Section 21 (a) (1) of
          the Securities and Exchange Act of 1934, reporting the filing of sworn
          statements by the  Registrant's  principal  executive  officer and the
          principal  financial  officer.  Copies of each written  statement were
          furnished as Exhibits 99.1 and 99.2 to the report.

          On September 11, 2002, Registrant filed a Report on Form 8-K attaching
          the  Certifications  (pursuant  to 18  U.S.C.  Section  1350)  of  the
          principal  executive officer and principal  financial officer relating
          to  Registrant's  Quarterly  Report on Form 10-Q for the period  ended
          July 31, 2002. Copies of each written  certification were furnished as
          Exhibits 99.1 and 99.2 to the report.

          On October 11, 2002,  Registrant  filed a Report on Form 8-K reporting
          the issuance of a press release  announcing  Registrant's  purchase of
          the building housing its London store.



                                     - 23 -








                                   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: December 12, 2002                     By:    /s/ James N. Fernandez
                                                   ---------------------------
                                                   James N. Fernandez
                                                   Executive Vice President and
                                                   Chief Financial Officer
                                                   (principal financial officer)






                                     - 24 -





                                 CERTIFICATIONS

I, Michael J. Kowalski, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Tiffany & Co.;

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statements 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;

     3.   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 in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          a)   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee of the  registrant's  board of directors  (or persons
          performing the equivalent functions):

          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,

                                     - 25 -

               summarize and report  financial data and have  identified for the
               registrant's   auditors  any  material   weaknesses  in  internal
               controls; 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; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this  quarterly  report  whether  there  were  significant  changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.



December 12, 2002                   Michael J. Kowalski
                                    -------------------------------------
                                    Michael J. Kowalski
                                    President and Chief Executive Officer






                                     - 26 -




I, James N. Fernandez., certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Tiffany & Co.;

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statements 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;

     3.   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 in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          a)   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee of the  registrant's  board of directors  (or persons
          performing the equivalent functions):

          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and


                                     - 27 -


          b)   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this  quarterly  report  whether  there  were  significant  changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.



December 12, 2002            /s/ James N. Fernandez
                             --------------------------------------------------
                             James N. Fernandez
                             Executive Vice President - Chief Financial Officer











                                     - 28 -


                                  EXHIBIT INDEX

EXHIBIT
NUMBER          DESCRIPTION

10.106          Amended  and  Restated  Tiffany and  Company Executive  Deferral
                Plan originally made effective  October 1, 1989, as amended
                effective January 1, 2003.





















                                     - 29 -