UNITED STATES
                       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, 2004.  OR

         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
-----    EXCHANGE ACT OF 1934 for the transition period 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       .
    -------      ------

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).
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,  145,499,996 shares outstanding at the close
of business on November 30, 2004.



                         TIFFANY & CO. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                     FOR THE QUARTER ENDED OCTOBER 31, 2004






                                                                                     
PART I - FINANCIAL INFORMATION                                                          PAGE
                                                                                        ----
Item 1.           Financial Statements

                  Condensed Consolidated Balance Sheets - October 31, 2004,
                       January 31, 2004 and October 31, 2003 (Unaudited)                   3

                  Condensed Consolidated Statements of Earnings - for the three
                       and nine months ended October 31, 2004 and
                       2003 (Unaudited)                                                    4

                  Condensed Consolidated Statements of Cash Flows - for the
                      nine months ended October 31, 2004 and 2003 (Unaudited)              5

                  Notes to Condensed Consolidated Financial Statements
                       (Unaudited)                                                      6-12


Item 2.           Management's Discussion and Analysis of
                       Financial Condition and Results of Operations                   13-23


Item 4.           Controls and Procedures                                                 24


PART II - OTHER INFORMATION


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

                  (e) Issuer Purchases of Equity Securities                               25


Item 6.           Exhibits and Reports on Form 8-K                                        26

                  (a)  Exhibits

                  (b) Reports on Form 8-K









                                        2





PART I.  Financial Information
Item 1.  Financial Statements


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





                                                                             October 31,      January 31,         October 31,
                                                                                2004             2004                2003
                                                                          --------------    --------------     --------------
ASSETS
                                                                                                      
Current assets:
Cash and cash equivalents                                                 $     129,776     $      276,115        $   152,724
Accounts receivable, less allowances
   of $6,264 $6,992 and $6,485                                                  124,080            131,990            115,411
Inventories, net                                                              1,130,767            871,251            897,482
Deferred income taxes                                                            51,181             45,043             44,503
Prepaid expenses and other current assets                                        43,613             23,683             43,840
                                                                          --------------    --------------     -------------- 

Total current assets                                                          1,479,417          1,348,082          1,253,960

Property, plant and equipment, net                                              917,837            885,092            877,205
Deferred income taxes                                                                 -                  -              1,967
Other assets, net                                                               188,860            157,914            158,854
                                                                          --------------    --------------     --------------
                                                                          $   2,586,114     $    2,391,088      $   2,291,986
                                                                          ==============    ==============     ==============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Short-term borrowings                                                     $     267,389     $       41,948      $     128,202
Current portion of long-term debt                                                     -             51,920             50,573
Accounts payable and accrued liabilities                                        193,458            209,842            199,756
Income taxes payable                                                             12,425             45,922                952
Merchandise and other customer credits                                           50,230             45,527             44,867
                                                                          --------------    --------------     --------------

Total current liabilities                                                       523,502            395,159            424,350

Long-term debt                                                                  393,194            392,991            386,677
Postretirement/employment benefit obligations                                    39,639             36,746             36,803
Deferred income taxes                                                            26,256             22,397                  -
Other long-term liabilities                                                      93,628             75,595             97,508

Commitments and contingencies

Stockholders' equity:
Common stock, $0.01 par value; authorized 240,000 shares,
   issued and outstanding 145,756, 146,735 and 146,285                            1,457              1,467              1,463
Additional paid-in capital                                                      404,613            395,182            384,315
Retained earnings                                                             1,086,641          1,058,203            955,060
Accumulated other comprehensive gain (loss), net of tax:
  Foreign currency translation adjustments                                       19,307             15,856             11,148
  Deferred hedging losses                                                        (1,952)            (2,508)            (2,691)
  Unrealized losses on marketable securities                                       (171)                 -                  -
  Minimum pension liability adjustment                                                -                  -             (2,647)
                                                                          --------------    --------------      --------------
Total stockholders' equity                                                    1,509,895          1,468,200          1,346,648
                                                                          --------------    --------------      --------------
                                                                          $   2,586,114     $    2,391,088      $   2,291,986
                                                                          ==============    ==============      ==============


See notes to condensed consolidated financial statements


                                        3




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




                                                                      Three Months Ended               Nine Months Ended
                                                                          October 31,                      October 31,
                                                              -------------------------------------------------------------------
                                                                    2004               2003            2004               2003
                                                              -------------     -------------  ---------------    ---------------

                                                                                                          
Net sales                                                     $    461,152      $    430,123   $    1,394,709     $    1,268,457   

Cost of sales                                                      214,842           192,402          623,449            546,120
                                                              -------------     -------------  ---------------    ---------------

Gross profit                                                       246,310           237,721          771,260            722,337

Selling, general and administrative expenses                       207,362           188,506          600,119            545,700
                                                              -------------     -------------  ---------------    ---------------

Earnings from operations                                            38,948            49,215          171,141            176,637

Other expenses, net                                                  5,276             4,933           13,398             10,696
                                                              -------------     -------------  ---------------    ---------------

Earnings before income taxes                                        33,672            44,282          157,743            165,941

Provision for income taxes                                          12,863            16,251           60,010             60,900
                                                              -------------     -------------  ---------------    ---------------

Net earnings                                                  $     20,809      $     28,031   $       97,733     $      105,041
                                                              =============     =============  ===============    ===============

Net earnings per share:

    Basic                                                     $       0.14      $       0.19   $         0.67     $         0.72  
                                                              =============     =============  ===============    ===============
    Diluted                                                   $       0.14      $       0.19   $         0.66     $         0.71  
                                                              =============     =============  ===============    ===============

Weighted average number of common shares:

    Basic                                                          145,943           146,047          146,376            145,412
    Diluted                                                        147,750           149,079          148,608            148,024



See notes to condensed consolidated financial statements.





                                        4





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




                                                                            Nine Months Ended
                                                                                October 31,
                                                                  ---------------------------------------
                                                                         2004                    2003
                                                                         ----                    ----
                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings                                                    $      97,733           $   105,041
  Adjustments to reconcile net earnings to net cash
  (used in) provided by operating activities:
    Depreciation and amortization                                        79,709                65,181
    (Gain) loss on equity investments                                      (759)                1,565
    Provision for uncollectible accounts                                  1,603                   821
    Provision for inventories                                             4,747                 4,299
    Deferred income taxes                                                (3,988)                4,937
    Provision for postretirement/employment benefits                      2,893                 3,686
    Deferred hedging losses transferred to earnings                       2,085                 2,247
  Changes in assets and liabilities:
    Accounts receivable                                                  13,893                   925
    Inventories                                                        (260,943)             (143,557)
    Prepaid expenses and other current assets                           (21,168)              (20,497)
    Other assets, net                                                    (5,441)                6,906
    Accounts payable                                                     (1,688)               20,322
    Accrued liabilities                                                 (15,009)                9,709
    Income taxes payable                                                (30,088)              (26,952)
    Merchandise and other customer credits                                4,643                 2,049
    Other long-term liabilities                                          13,732                13,048
                                                                  ----------------      ----------------

  Net cash (used in) provided by operating activities                  (118,046)               49,730
                                                                  ----------------      ----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                                 (111,012)             (247,752)
  Purchases of marketable securities                                    (24,778)                    -
  Proceeds from lease incentives                                          3,329                 3,214
  Purchases of other investments                                         (2,382)                 (400)
  Proceeds from sale of other investments                                   364                     -
                                                                  ----------------      ----------------

  Net cash used in investing activities                                (134,479)             (244,938)
                                                                  ----------------      ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from long-term debt                                                -               135,105
  Proceeds from short-term borrowings, net                              224,263                73,048
  Repayment of long-term borrowings, net                                (51,530)               (4,000)
  Repurchase of Common Stock                                            (46,576)               (4,610)
  Proceeds from exercise of stock options                                 5,943                16,831
  Cash dividends on Common Stock                                        (24,887)              (20,366)
                                                                  ----------------      ----------------

  Net cash provided by financing activities                             107,213               196,008
                                                                  ----------------      ----------------

  Effect of exchange rate changes on
  cash and cash equivalents                                              (1,027)               (4,273)
                                                                  ----------------      ----------------
  Net decrease in cash and cash equivalents                            (146,339)               (3,473)
  
  Cash and cash equivalents at beginning of year                        276,115               156,197
                                                                  ----------------      ----------------
  Cash and cash equivalents at end of nine months                 $     129,776           $   152,724
                                                                  ================      ================




See notes to condensed consolidated financial statements.

                                        5




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


1.        CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

          The accompanying  condensed  consolidated financial statements include
          the  accounts  of Tiffany & Co. and all  majority-owned  domestic  and
          foreign subsidiaries ("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, 2004 and the results of its  operations and
          cash  flows  for  the  interim   periods   presented.   The  condensed
          consolidated  balance  sheet data for January 31, 2004 is 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
          statement  amounts and related  note  disclosures  to conform with the
          current year's presentation.

          The Company's business is seasonal,  with a higher proportion of sales
          and  earnings  generated  in the last  quarter of the fiscal year and,
          therefore, the results of its operations for the three and nine months
          ended October 31, 2004 and 2003 are not necessarily  indicative of the
          results of the entire fiscal year.

2.        STOCK - BASED COMPENSATION

          Employee  stock options are  accounted  for using the intrinsic  value
          method in accordance  with  Accounting  Principle Board Opinion No. 25
          "Accounting   for  Stock   Issued  to   Employees"   and  its  related
          interpretations.  Compensation costs were not recorded in net earnings
          for stock options,  as all options granted had an exercise price equal
          to the  market  value of the  underlying  common  stock on the date of
          grant.







                                       6










          STOCK - BASED COMPENSATION (continued)

          Had  compensation  expense been determined and recorded based upon the
          fair-value recognition provisions of Statement of Financial Accounting
          Standards ("SFAS") No. 123, "Accounting for Stock-Based Compensation",
          net  earnings  and  earnings  per share would have been reduced to pro
          forma amounts as follows:



                                                            Three Months Ended             Nine Months Ended
                                                                October 31,                    October 31,
                                                       ------------------------------------------------------------
         (in thousands, except per                       
         share amounts)                                    2004             2003           2004            2003
         ----------------------------------------------------------------------------------------------------------
                                                                                            
         Net earnings as reported                        $20,809          $28,031       $ 97,733        $105,041

         Stock-based employee
          compensation expense 
          determined under fair-
          value-based method for all 
          awards, net of tax                              (3,451)          (3,292)       (10,474)         (9,911)
                                                     ---------------- --------------- -------------- ---------------
         Pro forma net earnings                          $17,358          $24,739       $ 87,259         $95,130
                                                     ================ =============== ============== ===============  
         Earnings per basic share:
          As reported                                    $  0.14          $  0.19       $   0.67          $ 0.72
                                                     ================ =============== ============== ===============
          Pro forma                                      $  0.12          $  0.17       $   0.60          $ 0.65
                                                     ================ =============== ============== ===============
         Earnings per diluted share:
          As reported                                    $  0.14          $  0.19        $  0.66          $ 0.71
                                                     ================ =============== ============== ===============
          Pro forma                                      $  0.12          $  0.17        $  0.59          $ 0.64
                                                     ================ =============== ============== ===============


3.        NEW ACCOUNTING PRONOUNCEMENTS

          In May 2004, the Financial  Accounting Standards Board ("FASB") issued
          FASB Staff Position No. 106-2, "Accounting and Disclosure Requirements
          Related  to  the   Medicare   Prescription   Drug,   Improvement   and
          Modernization  Act of 2003" ("FSP No.  106-2").  FSP No. 106-2,  which
          replaced  the same  titled FSP No.  106-1,  provides  guidance  on the
          accounting  for  the  effects  of  the  Medicare   Prescription  Drug,
          Improvement and Modernization Act of 2003 ("Act") that was signed into
          law in December 2003. The Act provides  subsidies to plan sponsors who
          provide prescription benefits that are at least actuarially equivalent
          to prescription  benefits under regulations  issued by the Centers for
          Medicare & Medicaid Services. Under FSP No. 106-1, the Company elected
          to defer the  accounting  for the effects of the Act. FSP No. 106-2 is
          effective  for interim  periods  beginning  after June 15,  2004.  The
          Company  adopted  FSP No.  106-2 in the third  quarter of 2004 and its
          impact  was  not  significant  on the  Company's  financial  position,
          earnings or cash flows.




                                       7








          NEW ACCOUNTING PRONOUNCEMENTS (continued)

          In   December   2003,   the  FASB  issued   Interpretation   No.  46R,
          "Consolidation  of Variable  Interest  Entities" ("FIN 46R").  FIN 46R
          replaced the same titled FIN 46 that was issued in January  2003.  FIN
          46R requires that variable  interest  entities be  consolidated by the
          primary  beneficiary (if any) if the entity's equity investors at risk
          do not have the characteristics of a controlling financial interest or
          the equity  investors do not have  significant  equity at risk for the
          entity to finance its activities without additional financial support.
          The provisions of FIN 46 were effective  immediately  for all entities
          created  after  January 31, 2003 and FIN 46R was  effective  for those
          entities  in the first  quarter of 2004.  For those  entities  created
          prior to  February  1, 2003,  the  Company  was  required to adopt the
          provisions  of FIN 46R by the end of the first  quarter  of 2004.  The
          adoption of FIN 46R did not have an impact on the Company's  financial
          position, earnings or cash flows.

4.        INVENTORIES



                                                   October 31,           January 31,          October 31,
         (in thousands)                                  2004                  2004                 2003
         ----------------------------------------------------------------------------------------------------
                                                                                       
         Finished goods                           $   824,736              $659,558             $706,653
         Raw materials                                241,046               165,768              141,520
         Work-in-process                               70,160                50,517               53,911
                                                ----------------       ----------------      ----------------
                                                    1,135,942               875,843              902,084
         Reserves                                      (5,175)               (4,592)              (4,602)
                                                ----------------       ----------------      ----------------
         Inventories, net                         $ 1,130,767              $871,251             $897,482
                                                ================       ================      ================




          LIFO-based  inventories  at October  31,  2004,  January  31, 2004 and
          October 31, 2003  represented  68%, 69% and 71% of  inventories,  net,
          with  the  current  cost  exceeding  the  LIFO   inventory   value  by
          $48,296,000,  $30,587,000  and  $27,735,000 at the end of each period.
          The LIFO  valuation  method had the effect of decreasing  earnings per
          diluted  share by $0.04 and $0.01 for the three months  ended  October
          31,  2004 and 2003 and by $0.07 and $0.03  for the nine  months  ended
          October 31, 2004 and 2003.

5.        MARKETABLE SECURITIES

          The Company's  marketable  securities are classified as available-for-
          sale  and are  recorded  at fair  value  in other  assets,  net,  with
          unrealized  gains and  losses  reported  as a  separate  component  of
          stockholders' equity.  Realized gains and losses are recorded in other
          expenses,  net. The  marketable  securities are held for an indefinite
          period of time,  but might be sold in the  future as changes in market
          conditions or economic factors occur. The fair-value of the marketable
          securities  is  determined  based on  prevailing  market  prices.  The
          Company did not have  investments in marketable  securities at January
          31, 2004 or October 31, 2003.  The  following is a summary of the cost
          and fair values of the Company's marketable  securities at October 31,
          2004:

                                                            Unrealized 
          (in thousands)          Cost        Fair Value        Losses
          ----------------------------------------------------------------------
          Mutual Fund           $24,778         $24,607          $171
                            ====================================================

                                       8



6.        DEBT

          In  October  2004,  the  Company  entered  into  a  yen  5,000,000,000
          short-term loan agreement,  due in January 2005, bearing interest at a
          rate of 0.59%.  The proceeds of this loan were used to repay a portion
          of the  Company's  yen  5,500,000,000  loan  which came due in October
          2004.

          In September  2004,  the Company  exercised  its option to increase by
          $50,000,000  its  multicurrency  revolving  credit  facility  ("Credit
          Facility") to $250,000,000.  The Credit Facility,  originally  entered
          into in  November  2001 and  expiring in  November  2006,  is with six
          participating banks and contains covenants that require maintenance of
          certain  debt/equity  interest-coverage  ratios and other requirements
          customary  to loan  facilities  of this  nature.  At October 31, 2004,
          January 31, 2004 and October 31, 2003, the amounts  outstanding  under
          the Credit Facility were $210,528,000, $32,861,000 and $118,085,000.

7.        INCOME TAXES

          The  effective  income  tax rate for the three and nine  months  ended
          October 31, 2004 was 38.2% and 38.0%.  The  effective  income tax rate
          for the three and nine months  ended  October 31, 2003 was 36.7%.  The
          increase  from  the  prior  year's  tax rate  was  primarily  due to a
          favorable  reserve  adjustment  recorded in the prior year relating to
          the  elimination  of certain tax exposures.  The effective  income tax
          rate  for  both  years  also   includes   a  tax   benefit   from  the
          Extraterritorial  Income  Exclusion  Act  ("ETI")  of  2000.  The  ETI
          provides  for the  exclusion  from  United  States  taxable  income of
          certain  "extraterritorial"  income earned from the sale or license of
          qualified property.

8.        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 include 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)                       2004              2003             2004            2003
          ----------------------------------------------------------------------------------------------
          
          Net earnings for basic         
           and diluted EPS                  $20,809            $28,031         $97,733        $105,041
                                         =============      =============   =============  =============
                                                       
          Weighted average shares 
           for basic EPS                    145,943            146,047         146,376         145,412

          Incremental shares based 
           upon the assumed              
           exercise of stock                                   
           options                            1,807              3,032           2,232           2,612    
                                         -------------      -------------   -------------   -------------
               
          Weighted average shares                                              
           for diluted EPS                  147,750            149,079         148,608         148,024
                                         =============      =============   =============   =============




                                       9




          EARNINGS PER SHARE (continued)
          For the three  months  ended  October  31,  2004 and 2003,  there were
          6,616,000 and 1,421,000 stock options  excluded from the  computations
          of earnings per diluted share due to their  antidilutive  effect.  For
          the nine months ended October 31, 2004 and 2003,  there were 3,674,000
          and 4,665,000 stock options excluded from the computations of earnings
          per diluted share due to their antidilutive effect.

9.        COMPREHENSIVE EARNINGS

          The components of comprehensive earnings were:


                                                          Three Months Ended              Nine Months Ended   
                                                             October 31,                      October 31,     
                                               -------------------------------------------------------------------
                                                                                                           
          (in thousands)                              2004              2003            2004               2003
          --------------------------------------------------------------------------------------------------------
          Net earnings                             $20,809           $28,031         $97,733           $105,041
          
          Other comprehensive gain 
            (loss), net of tax:

          Deferred hedging (losses)                  
           gains                                    (1,216)           (1,080)            556               (407)

          Foreign currency 
           translation adjustments                  14,762            25,116           3,451             25,709

          Unrealized gains/(losses) 
           on marketable securities                    568                 -            (171)                 -
                                               -------------    -------------     -------------      -------------
          Comprehensive earnings                   $34,923           $52,067        $101,569           $130,343
                                               =============    =============     =============      =============


10.       EMPLOYEE BENEFIT PLANS

          The Company maintains a  noncontributory  defined benefit pension plan
          ("Pension Plan"), an unfunded Supplemental Retirement Income Plan and,
          in January  2004,  established  a  non-qualified  unfunded  retirement
          income  plan to  recognize  compensation  in  excess  of the  Internal
          Revenue  Service  Code  limits.  The  Company  also  provides  certain
          health-care  and  life  insurance   benefits  ("Other   Postretirement
          Benefits") and maintains other  retirement  plans,  profit sharing and
          retirement savings plans.

          Net periodic pension and other postretirement benefit expense included
          the following components:



                                                                          Three Months Ended October 31,
                                                ---------------------------------------------------------
                                                                                                   Other
                                                                                          Postretirement 
                                                        Pension Benefits                        Benefits
                                                ---------------------------------------------------------
                                                                                          
          (in thousands)                            2004           2003             2004          2003
          -----------------------------------------------------------------------------------------------
          Service cost                            $2,699        $ 2,357            $ 307        $  823
          Interest cost                            2,640          2,265              400           648
          Expected return on plan assets          (2,079)        (1,599)               -             -
          Amortization of prior service   
           cost                                      201             47             (303)           (2)
          Amortization of net loss                   395            239               82            64
                                                ---------------------------------------------------------
          Net expense                             $3,856        $ 3,309            $ 486        $1,533
                                                =========================================================




                                       10







          EMPLOYEE BENEFIT PLANS (continued)
                                                                                     Nine Months Ended October 31,
                                                            -------------------------------------------------------
                                                                                                             Other
                                                                                                    Postretirement 
                                                                    Pension Benefits                      Benefits
                                                            -------------------------------------------------------
                                                                                               
          (in thousands)                                         2004           2003          2004           2003
          ---------------------------------------------------------------------------------------------------------
          Service cost                                        $ 8,097         $7,071         $  921        $2,469
          Interest cost                                         7,920          6,795          1,236         1,944
          Expected return on plan assets                       (6,237)        (4,797)             -             -
          Amortization of prior service   
           cost                                                   603            141           (909)           (6)
          Amortization of net loss                              1,185            717            278           192
                                                            -------------------------------------------------------
          Net expense                                         $11,568         $9,927         $1,526        $4,599
                                                            =======================================================


          The Company's funding policy for the Pension Plan is to contribute the
          maximum  tax-deductible  contribution  in any given year.  The Company
          anticipates  making a cash contribution to the Pension Plan in 2004 of
          approximately $25,000,000.

11.       SEGMENT INFORMATION

          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).  The Company's
          reportable segments, excluding Specialty Retail, represent channels of
          distribution  that offer  similar  merchandise  and  service  and have
          similar  marketing and distribution  strategies.  The Specialty Retail
          segment includes the consolidated  results of other ventures  operated
          under  non-TIFFANY & CO. trademarks or trade names. 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 inter-segment 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)                     2004               2003                2004               2003
          ------------------------------------------------------------------------------------------------------
          Net sales:
            U.S. Retail                   $ 216,500           $202,844           $  666,932       $  589,466
            International Retail            190,851            173,533              556,530          508,044
            Direct Marketing                 36,861             39,311              114,034          120,537
            Specialty Retail                 16,940             14,435               57,213           50,410
                                        --------------     ---------------     --------------    ---------------
                                          $ 461,152           $430,123           $1,394,709       $1,268,457
                                        ==============     ===============     ==============    ===============

          Earnings(losses)from 
           operations*:
            U.S. Retail                   $  35,844           $ 37,654           $  133,722       $  118,638
            International Retail             43,978             43,568              138,755          134,429
            Direct Marketing                  1,938              5,053               14,404           22,145
            Specialty Retail                 (5,352)            (4,132)              (9,828)          (7,213)
                                        --------------     ---------------     --------------    ---------------
                                          $  76,408           $ 82,143            $ 277,053       $  267,999
                                        ==============     ===============     ==============    ===============


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

                                       11




          SEGMENT INFORMATION (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)                           2004               2003               2004               2003
          -----------------------------------------------------------------------------------------------------------
          Earnings from 
           operations for
           reportable segments                  $ 76,408           $82,143            $277,053          $267,999

          Unallocated corporate 
           expenses                              (37,460)          (32,928)           (105,912)          (91,362)

          Other expenses, net                     (5,276)           (4,933)            (13,398)          (10,696)
                                             ---------------    ---------------     ---------------   ---------------   
          Earnings before income 
           taxes                                 $33,672           $44,282            $157,743          $165,941
                                             ===============    ===============     ===============   ===============   
                                                                 


          Unallocated  corporate expenses include costs related to the Company's
          administrative  support  functions  such  as  information  technology,
          finance,  legal and human  resources,  as well as  changes in the LIFO
          inventory  valuation  reserve,  which the Company does not allocate to
          its reportable segments.

12.       SUBSEQUENT EVENT

          On November  18, 2004,  the  Company's  Board of Directors  declared a
          quarterly  dividend of $0.06 per share.  This dividend will be paid on
          January 10, 2005 to stockholders of record on December 20, 2004.

          On November 5, 2004, the Company entered into an agreement with Tahera
          Diamond  Corporation   ("Tahera"),   a  Canadian  diamond  mining  and
          exploration  company, to buy or market all of the diamonds to be mined
          at the  Jericho  mine to be  constructed  and  developed  by Tahera in
          Nunavut,  Canada (the "Project").  In consideration of that agreement,
          the Company has provided  Tahera a credit facility which allows Tahera
          to draw up to  Cdn$35,000,000  (approximately  $28,000,000) to finance
          the development and construction of the Project.  Mine construction is
          expected to commence in 2005.





                                       12


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

 

OVERVIEW
--------

The Company is a holding company that operates through its subsidiary companies.
The  Company's  principal  subsidiary,  Tiffany  and  Company,  is a jeweler and
specialty  retailer.  Through  Tiffany and Company and other  subsidiaries,  the
Company is engaged in product design, manufacturing and retailing activities.


The Company operates four channels of distribution:

o    U.S. Retail - sales in TIFFANY & CO. stores in the U.S.;

o    International  Retail - sales in TIFFANY & CO. stores and department  store
     boutiques   outside   the  U.S.   (also   includes   a  modest   amount  of
     business-to-business sales, Internet sales and wholesale sales of TIFFANY &
     CO. products outside the U.S.);

o    Direct  Marketing - Internet,  catalog  and  business-to-business  sales of
     TIFFANY & CO. products in the U.S.;

o    Specialty  Retail - primarily  includes retail sales in Little  Switzerland
     stores on  Caribbean  islands,  as well as in Florida and  Alaska.  It also
     includes  worldwide sales made under  additional  trademarks or trade names
     other than TIFFANY & CO.

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

In the  discussion  that follows,  a store's  sales are included in  "comparable
store  sales"  when the store has been open more than 12  months.  If a store is
opened in the first 15 days of a month it is  considered  open for a full month.
If a store  closes  in the first 15 days of a month,  it will not be  considered
comparable  as of  that  month.  The  results  of  relocated  stores  remain  in
comparable  store sales if the  relocation  occurs within the same  geographical
market.  The results of a store in which the square footage has been expanded or
reduced remain in the comparable store base.


Net sales  increased 7% to  $461,152,000  in the three months ended  October 31,
2004  ("third  quarter")  and 10% to  $1,394,709,000  in the nine  months  ended
October 31, 2004 ("year-to-date"). The Company's reported sales reflect either a
translation-related benefit from strengthening foreign currencies or a detriment
from a strengthening U.S dollar. On a constant-exchange-rate basis (see Non-GAAP
Measures section below), net sales rose 5% in the third quarter primarily due to
new store openings,  and rose 7% in the year-to-date  primarily due to growth in
worldwide comparable store sales.


Net  earnings in the third  quarter  declined 26% to  $20,809,000,  or $0.14 per
diluted share,  versus  $28,031,000,  or $0.19 per diluted  share,  in the prior
year. Net earnings in the year-to-date  were  $97,733,000,  or $0.66 per diluted
share,  versus  $105,041,000,  or $0.71 per diluted share, in the prior year. In
both periods,  the increase in sales was  insufficient to offset the higher cost
of sales. The third quarter was also impacted by increased selling,  general and
administrative expenses ("SG&A").


                                       13




NON-GAAP MEASURES
-----------------
The Company  reports  information  in accordance  with U.S.  Generally  Accepted
Accounting  Principles ("GAAP"),  but management believes that ongoing operating
results are more  difficult to  understand if only GAAP  financial  measures are
available to review.  Internally,  management  monitors the sales performance of
its  international  subsidiaries  on a non-GAAP basis that  excludes,  from GAAP
reported sales,  the positive or negative  effects that result from  translating
sales    of    its     international     subsidiaries    into    U.S.    dollars
(constant-exchange-rate  basis).  Management  uses  this  constant-exchange-rate
measure because it believes it is a more representative  assessment of the sales
performance  of  its   international   subsidiaries   and  provides  for  better
comparability between reporting periods.

The Company's  management  does not itself,  nor does it suggest that  investors
should,  consider such non-GAAP  financial  measures in isolation  from, or as a
substitute  for,  financial  information  prepared in accordance  with GAAP. The
Company  presents  such non-GAAP  financial  measures in reporting its financial
results to provide investors with an additional tool to evaluate and analyze the
Company's operating results.

The  following  tables  reconcile  net sales  percentage  increases  (decreases)
measured   and   reported   in   accordance    with   GAAP   to   the   non-GAAP
constant-exchange-rate basis:




                                Three Months Ended                                Nine Months Ended
                                 October 31, 2004                                 October 31, 2004
                    -----------------------------------------        -------------------------------------------
                         GAAP                     Constant                GAAP                       Constant
                       Reported    Trans-         Exchange              Reported    Trans-           Exchange 
                          Net      lation           Rate                  Net       lation             Rate
Net Sales:               Sales     Impact          Sales                 Sales      Impact            Sales
----------          ------------- ------------ --------------        ------------- -------------  --------------
                                                                                 
Worldwide                    7%         2%            5%                   10%           3%              7%

International
 Retail                     10%         4%            6%                   10%           7%              3%

Japan Retail                 2%         4%           (2%)                   -            7%             (7%)

Other Asia-
 Pacific                    24%         2%           22%                   30%           4%             26%

Europe                      19%        10%            9%                   23%          12%             11%









                              Three Months Ended                                 Nine Months Ended
                               October 31, 2004                                   October 31, 2004
                    -----------------------------------------        --------------------------------------------
                         GAAP                     Constant                GAAP                        Constant
                       Reported    Trans-         Exchange              Reported     Trans-           Exchange 
Comparable                Net      lation           Rate                   Net       lation             Rate
Store Sales:             Sales     Impact          Sales                  Sales      Impact            Sales
------------        ------------- ------------ --------------        ------------- -------------  --------------
                                                                                 
Worldwide                    3%         2%            1%                     8%           3%              5%

International 
 Retail                      3%         5%           (2%)                    4%           6%             (2%)

Japan Retail                (1%)        4%           (5%)                   (2%)          7%             (9%)

Other Asia-
 Pacific                     8%         2%            6%                    19%           4%             15%

Europe                      11%        10%            1%                    14%          11%              3%




                                       14



RESULTS OF OPERATIONS
---------------------

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



                                               Three Months                Nine Months
                                             Ended October 31,          Ended October 31,
                                            ------------------         ------------------
                                             2004        2003           2004        2003
                                            ------------------         ------------------ 
                                                                       
Net sales                                   100.0%      100.0%         100.0%      100.0%
Cost of sales                                46.6        44.7           44.7        43.1
                                            ------------------         ------------------
Gross profit                                 53.4        55.3           55.3        56.9
Selling, general
  and administrative expenses                45.0        43.8           43.0        43.0
                                            ------------------         ------------------
Earnings from operations                      8.4        11.5           12.3        13.9
Other expenses, net                           1.1         1.2            1.0         0.8
                                            ------------------         ------------------
Earnings before income taxes                  7.3        10.3           11.3        13.1
Provision for income taxes                    2.8         3.8            4.3         4.8
                                            ------------------         ------------------
Net earnings                                  4.5%        6.5%           7.0%        8.3%
                                            ==================         ==================




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

                                  Three Months              Nine Months
                                Ended October 31,         Ended October 31,
                            ---------------------      ----------------------
(in thousands)                 2004         2003          2004         2003
--------------              ---------------------      ----------------------
U.S. Retail                 $216,500    $202,844       $  666,932  $  589,466
International Retail         190,851     173,533          556,530     508,044
Direct Marketing              36,861      39,311          114,034     120,537
Specialty Retail              16,940      14,435           57,213      50,410
                            ---------------------      ----------------------
                            $461,152    $430,123       $1,394,709  $1,268,457 
                            =====================      ======================


U.S. Retail sales increased 7% in the third quarter and 13% in the year-to-date,
primarily due to 4% and 11% comparable store sales growth. Sales in the New York
flagship  store rose 1% and 14% in those periods while  comparable  branch store
sales  increased  5% and  10%.  Comparable  store  sales  growth  resulted  from
increases  in the  average  sales  amount per  transaction,  while the number of
transactions  decreased.  Management attributes the increases to sales of higher
priced merchandise and selective price increases.

International  Retail  sales  increased  10%  in  both  the  third  quarter  and
year-to-date.  On a  constant-exchange-rate  basis,  International  Retail sales
increased 6% and 3%, while comparable store sales decreased 2% in both the third
quarter and year-to-date.

In Japan, on a  constant-exchange-rate  basis, total retail sales declined 2% in
the third quarter and 7% in the year-to-date and comparable store sales declined
5% and 9%. Management  believes that Japan sales have been affected by generally
weak consumer spending on jewelry and increased "luxury-goods"  competition,  as
well as by  management's  decision  to  increase  the  average  price  point and
introduce  selections  at higher  price points in the silver  jewelry  category.
Sales  declined  in silver  jewelry  overall  and  non-silver  designer  jewelry
categories  in  both  the  third  quarter  and  year-to-date   (categories  that
represented 26% and 15% of Japan's total sales in 2003). Management continues to
focus on product  assortment  repositioning  and new product  introductions  and
believes that incremental publicity and targeted marketing initiatives,  as well
as the recent  opening  of two  free-standing  stores,  have  enhanced  and will
enhance  overall  customer  awareness and lead to gradually  improving sales and
profitability.

In the  Asia-Pacific  region  outside  of  Japan,  comparable  store  sales on a
constant-exchange-rate  basis  increased 6% in the third  quarter and 15% in the
year-to-date due to growth in most markets. In Europe, comparable store 

                                       15



sales on a constant-exchange-rate basis increased 1% in the third quarter and 3%
in the year-to-date due to growth in all markets except London.  However,  total
sales in London increased due to the opening of a new store in 2004.

Direct  Marketing  sales  declined  6% in  the  third  quarter  and  5%  in  the
year-to-date. Combined e-commerce/catalog sales declined 1% in the third quarter
and increased 5% in the year-to-date.  The number of catalog orders decreased in
the third quarter and  year-to-date,  while the number of e-commerce  orders was
slightly  lower in the third  quarter and higher in the  year-to-date.  However,
there were increases in both the average catalog and e-commerce order size which
management  attributes to selective price  increases.  The Company  continues to
experience  increased  web site traffic,  as well as shifts by  purchasers  from
catalog  to  e-commerce.  In the  Business  Sales  division,  management  made a
decision to discontinue  service award program sales as of the end of 2003. As a
result of that decision,  sales in the Business  Sales division  declined 17% in
the third  quarter and 23% in the  year-to-date.  The  Business  Sales  division
continues to offer a range of business gifts,  event-related  trophies and other
awards  and  those  sales  increased  6% in  the  third  quarter  and  7% in the
year-to-date.

Specialty   Retail  sales  rose  17%  in  the  third  quarter  and  13%  in  the
year-to-date.  The third  quarter's  sales  increase  was  primarily  due to the
commencement of sales of rough diamonds  purchased as part of larger assortments
from certain  mines but  determined,  in the normal  course of  business,  to be
unsuitable for Tiffany's production.  During the quarter, sales growth in LITTLE
SWITZERLAND stores was affected by severely adverse weather in the Caribbean. In
addition,  in October  the first  IRIDESSE  store  opened in Tysons  Galleria in
McLean,  Virginia,  and a second  store  opened in November in The Mall at Short
Hills in New Jersey. IRIDESSE focuses exclusively on the pearl jewelry category.

Worldwide retail gross square footage of  Company-operated  TIFFANY & CO. stores
has increased 8% in 2004; the Company's long-term strategy calls for a 5% annual
increase. Actual 2004 store openings (closings) are as follows:

                                        Actual Openings
Location                                (Closings) 2004
--------                                ---------------

Palm Beach Gardens, Florida              Second Quarter
Edina, Minnesota                         Second Quarter
Kansas City, Missouri                    Third Quarter
Westport, Connecticut                    Fourth Quarter
Wakayama, Japan                          First Quarter
Nagano, Japan                           (First Quarter)
Takasaki, Japan                          Third Quarter
Marunouchi, Tokyo, Japan                 Third Quarter
Umeda, Osaka, Japan                      Fourth Quarter
London, England                          First Quarter
Taipei, Taiwan                           Second Quarter
Shanghai, China                          Third Quarter

No additional new store openings will occur during 2004.

Gross Profit
------------
Gross profit as a percentage of net sales ("gross margin") declined in the third
quarter and year-to-date by 1.9 and 1.6 percentage points. Approximately 58% and
44% of the declines  resulted from LIFO  inventory  charges of $8,682,000 in the
third  quarter  and  $17,708,000  in the  year-to-date  (versus  $3,500,000  and
$7,600,000 a year ago), primarily related to higher costs of precious metals and
diamonds.  In  order  to  maintain  competitive  pricing,  the  Company  has not
increased retail prices sufficiently 


                                       16




to offset the higher costs.  Another factor  negatively  affecting  gross margin
related  to  unused  internal  jewelry  manufacturing   capacity   (representing
approximately 21% and 25% of the decline in the quarter and year-to-date) due to
decreased demand for silver jewelry. To a lesser extent,  other factors included
changes in sales mix, the opening of an  additional  distribution  center in the
third quarter of 2003,  expansion of rough diamond sourcing and increased import
tariffs on U.S.  manufactured  products shipped to Europe; none of the foregoing
other factors was individually significant.

The Company's hedging program uses yen put options to stabilize product costs in
Japan over the  short-term  despite  exchange  rate  fluctuations.  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   long-term  strategy  and  objectives  include  achieving  product
manufacturing/sourcing  efficiencies (including increased internal manufacturing
and direct rough-diamond sourcing), controlling costs and implementing selective
price  adjustments in order to maintain the Company's gross margin at, or above,
prior year levels. However, management expects a year-over-year decline in gross
margin in the fourth  quarter  due to some  continued  effect of recent  adverse
factors affecting gross margin.

Selling, General and Administrative Expenses
--------------------------------------------
SG&A  expenses  increased 10% in both the third  quarter and  year-to-date.  The
majority of the increases were due to higher  marketing  expenses  (representing
approximately  45%  of  the  increase  in  the  third  quarter  and  23%  in the
year-to-date),  labor and benefit costs  (representing  approximately 23% of the
increase in the third quarter and 38% in the  year-to-date) and depreciation and
occupancy expenses (representing  approximately 20% of the increase in the third
quarter  and  21% in the  year-to-date).  As a  percentage  of net  sales,  SG&A
increased in the third quarter due to insufficient  sales growth to offset fixed
costs, but was unchanged in the year-to-date. Management's longer-term objective
is to reduce the ratio of SG&A expenses to net sales by controlling  expenses so
that  anticipated  sales growth will result in improved  earnings.  If net sales
reach  management's  expectations  for the fourth  quarter (a  high-single-digit
percentage  increase),  management  expects the ratio in the fourth  quarter and
full year to improve modestly from the prior year.

Earnings from Operations
------------------------


 
                                                  Three months ended October 31,
                                              --------------------------------------
                                                                 
(in thousands)                                       2004                2003
------------------------------------------------------------------------------------
Earnings (losses) from operations:
    U.S. Retail                                $  35,844           $  37,654

    International Retail                          43,978              43,568

    Direct Marketing                               1,938               5,053

    Specialty Retail                              (5,352)             (4,132)
                                          ------------------------------------------
                                          
Earnings from operations for reportable 
 segments                                         76,408              82,143
    Unallocated corporate expenses               (37,460)            (32,928)
                                          ------------------------------------------
Earnings from operations                       $  38,948           $  49,215
                                          ==========================================





                                       17







                                                      Nine months ended October 31,
                                             ---------------------------------------
                                                                       
(in thousands)                                        2004                2003
------------------------------------------------------------------------------------
Earnings (losses) from operations:
    U.S. Retail                                 $  133,722         $    118,638

    International Retail                           138,755              134,429

    Direct Marketing                                14,404               22,145

    Specialty Retail                                (9,828)              (7,213)
                                             ---------------------------------------
Earnings from operations for reportable 
 segments                                          277,053              267,999
    Unallocated corporate expenses                (105,912)             (91,362)
                                             ---------------------------------------
Earnings from operations                        $  171,141         $    176,637
                                             ---------------------------------------



Earnings  from  operations  declined 21% in the third  quarter.  On a reportable
segment  basis,  the ratios of earnings  (losses)  from  operations  (before the
effect  of  unallocated  corporate  expenses  and other  expenses,  net) to each
segment's net sales in the third quarter of 2004 and 2003 were as follows:

o    U.S.  Retail:  17% in 2004  versus  19% in 2003  (affected  by higher  SG&A
     expenses);
o    International  Retail:  23% in 2004 versus 25% in 2003 (affected by a lower
     gross margin and increased SG&A expenses);
o    Direct  Marketing:  5% in  2004  versus  13%  in  2003  (primarily  due  to
     insufficient  sales  growth  to  offset  fixed  expenses;   in  particular,
     incremental  expenses  associated  with  the  Customer  Fulfillment  Center
     ("CFC")  which opened in September  2003;  the CFC  primarily  supports the
     Company's Direct Marketing segment); and
o    Specialty  Retail:  (32)% in 2004 versus  (29)% in 2003  (primarily  due to
     expenses  associated  with the  development  of new retail  concepts  under
     trademarks  or trade  names  other  than  TIFFANY & CO.,  and the effect of
     lower-than-expected   LITTLE  SWITZERLAND  sales  due  to  adverse  weather
     conditions in the Caribbean).

Earnings  from  operations  declined  3% in the  year-to-date.  On a  reportable
segment  basis,  the ratios of earnings  (losses)  from  operations  (before the
effect  of  unallocated  corporate  expenses  and other  expenses,  net) to each
segment's net sales in the year-to-date of 2004 and 2003 were as follows:

o    U.S. Retail: 20% in both 2004 and 2003;
o    International Retail: 25% in 2004 versus 26% in 2003;
o    Direct  Marketing:  13% in  2004  versus  18%  in  2003  (primarily  due to
     insufficient  sales  growth  to  offset  fixed  expenses;   in  particular,
     incremental  expenses  associated  with the CFC which  opened in  September
     2003; the CFC primarily  supports the Company's Direct Marketing  segment);
     and
o    Specialty  Retail:  (17)% in 2004 versus  (14)% in 2003  (primarily  due to
     expenses  associated  with the  development  of new retail  concepts  under
     trademarks  or trade  names  other  than  TIFFANY & CO.,  partly  offset by
     decreases in LITTLE SWITZERLAND losses).

Unallocated   corporate   expenses   include  costs  related  to  the  Company's
administrative support functions such as information technology,  finance, legal
and human resources, as well as changes in the LIFO inventory valuation reserve,
which the Company does not allocate to the operating segments.  The 14% increase
in unallocated  corporate  expenses in the third quarter was primarily due to an
increase in the LIFO inventory  valuation reserve (primarily due to increases in
the price of precious  metals and  diamonds).  The 16%  increase in  unallocated
corporate  expenses in the  year-to-date was primarily due to an increase in the
LIFO inventory valuation reserve 


                                       18



(representing  approximately  two-thirds  of  the  increase,  primarily  due  to
increases in the price of precious  metals and diamonds) and to a lesser extent,
increases  in  information   technology   infrastructure   costs  (approximately
one-quarter  of the  increase)  and  increases in other  administrative  support
costs.

Other Expenses, Net
-------------------
Other expenses,  net in the third quarter and year-to-date  were higher than the
prior year  primarily  due to an increase in interest  expense  ($2,065,000  and
$5,337,000).   Interest   expense  rose  as  a  consequence   of  the  Company's
yen-denominated  long-term  debt  issuance in  September  2003,  as well as from
increased  borrowing for on-going operating needs under the Credit Facility (see
"Borrowings" below).  Increased expenses were partially offset by an increase in
the  Company's  portion  of  earnings  in  equity  investment   ($1,638,000  and
$1,844,000)  related  to Aber  Diamond  Corporation  in the  third  quarter  and
year-to-date,  in  addition  to  higher  interest  income  ($1,034,000)  in  the
year-to-date.

Provision for Income Taxes
--------------------------
The effective  income tax rate in the third quarter and  year-to-date  was 38.2%
and 38.0%. The effective  income tax rate was 36.7% in both prior-year  periods.
The  increase  from the prior year's tax rate was  primarily  due to a favorable
reserve  adjustment  recorded in the prior year relating to the  elimination  of
certain tax exposures. The effective tax rate for both years also includes a tax
benefit from the Extraterritorial  Income Exclusion Act ("ETI") of 2000. The ETI
provides  for the  exclusion  from  United  States  taxable  income  of  certain
"extraterritorial" income earned from the sale or license of qualified property.

The American  Jobs Creation Act of 2004  ("AJCA"),  which was signed into law on
October 22,  2004,  replaces  the ETI export  incentive  with a  deduction  from
domestic  manufacturing income. At this time, the Company is analyzing these new
provisions  in  order to  determine  their  impact  to the  Company's  financial
statements.  The AJCA also provides that, subject to specified  restrictions and
limitations,  the  earnings  of foreign  subsidiaries  may be  repatriated  at a
reduced tax rate. Estimated undistributed earnings at October 31, 2004 which the
Company may repatriate  during 2005,  subject to final  regulatory  guidance and
approval by the  Company's  Board of  Directors,  will not exceed  $165,000,000.
Since the Company has provided  tax on these  earnings at  historical  statutory
rates,  it is expected  that a tax benefit will be recorded  with respect to any
repatriation.   The  Company  expects  to  finalize  the  amount  which  may  be
repatriated  and the  related  tax  benefit  after the  issuance  of  applicable
guidance by the U.S. Treasury Department.

New Accounting Standards 
------------------------
In May 2004, the Financial Accounting Standards Board ("FASB") issued FASB Staff
Position No.  106-2,  "Accounting  and  Disclosure  Requirements  Related to the
Medicare Prescription Drug, Improvement and Modernization Act of 2003" ("FSP No.
106-2").  FSP No. 106-2, which replaced the same titled FSP No. 106-1,  provides
guidance  on  accounting  for the  effects of the  Medicare  Prescription  Drug,
Improvement  and  Modernization  Act of 2003 ("Act") that was signed into law in
December  2003.  The  Act  provides  subsidies  to  plan  sponsors  who  provide
prescription  benefits that are at least actuarially  equivalent to prescription
benefits  under  regulations  issued by the  Centers  for  Medicare  &  Medicaid
Services.  Under FSP No. 106-1,  the Company elected to defer the accounting for
the effects of the Act. FSP No. 106-2 is effective for interim periods beginning
after June 15, 2004.  The Company  adopted FSP No. 106-2 in the third quarter of
2004 and its impact was not  significant  on the Company's  financial  position,
earnings or cash flows.


                                       19



In December  2003, the FASB issued  Interpretation  No. 46R,  "Consolidation  of
Variable Interest Entities" ("FIN 46R"). FIN 46R replaces the same titled FIN 46
that was issued in January 2003. FIN 46R requires that certain variable interest
entities be  consolidated  by the primary  beneficiary (if any), if the entity's
equity  investors  at risk do not  have  the  characteristics  of a  controlling
financial  interest or the equity  investors do not have  significant  equity at
risk for the entity to  finance  its  activities  without  additional  financial
support.  The provisions of FIN 46 were effective  immediately  for all entities
created after  January 31, 2003 and FIN 46R is effective  for those  entities in
the first quarter of 2004. For those entities created prior to February 1, 2003,
the Company was  required to adopt the  provisions  of FIN 46R by the end of the
first  quarter of 2004.  The  adoption  of FIN 46R did not have an impact on the
Company's financial position, earnings or cash flows.

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 had a
net cash outflow from operating  activities of  $118,046,000  in the nine months
ended  October 31, 2004,  due to higher  inventory  purchases,  compared with an
inflow of $49,730,000 in the prior-year period.

Working Capital
---------------
Working capital (current assets less current  liabilities) and the corresponding
current ratio (current assets divided by current  liabilities) were $955,915,000
and 2.8:1 at October 31, 2004,  compared with  $952,923,000 and 3.4:1 at January
31, 2004 and $829,610,000 and 3.0:1 at October 31, 2003.

Accounts  receivable,  less  allowances  at October  31, 2004 were 6% lower than
January 31, 2004 (which is  typically a seasonal  high point) and were 8% higher
than October 31, 2003 due to sales growth.

Inventories,  net at October  31,  2004 were 30% above  January 31, 2004 and 26%
above October 31, 2003.  Changes in foreign  currency  exchange rates  increased
inventory  by less than 1%  compared  to January  31, 2004 and by 2% compared to
October 31, 2003. Raw material and work-in-process  inventories ($311,206,000 at
October 31, 2004)  increased 44% and 59% versus January 31, 2004 and October 31,
2003.  These  increases  supported  the  commencement  of  direct  rough-diamond
sourcing  operations,  as well as  internal  jewelry  manufacturing  activities.
Finished goods inventories  ($824,736,000 at October 31, 2004) increased 25% and
17%  versus  January  31,  2004 and  October  31,  2003  largely  due to new and
anticipated store openings,  anticipated  comparable store sales growth, product
introductions and merchandising investments. Management expects the overall rate
of inventory growth to begin to decelerate from current levels by year-end.  The
Company  continually  strives  to better  manage  its  inventory  investment  by
developing  more  effective  systems  and  processes  for  product  development,
assortment  planning,  sales  forecasting,  supply-chain  logistics,  and  store
replenishment.

Capital Expenditures
--------------------
Capital  expenditures  were  $111,012,000  in the nine months ended  October 31,
2004,  compared with  $247,752,000  in the prior-year  period which included the
purchase of the Company's Tokyo flagship store (for  approximately  $140,000,000
at the  prevailing  exchange  rate  at  that  time).  Based  on  current  plans,
management   estimates   that  capital   expenditures   will  be   approximately
$180,000,000  in 2004 due to costs  related to the  opening  and  renovation  of
stores and ongoing  investments in new systems.  In order to meet  substantially
increased  customer demand for diamond and other gemstone  jewelry,  the Company
intends to increase its internal  jewelry  manufacturing  operations  in 2005 by
complementing its existing  manufacturing  facility in 


                                       20




Pelham,  New York with an additional  facility.  Management  continues to expect
that total capital  expenditures in 2005 and beyond will approximate 7-8% of net
sales.

In 2000, the Company began a multi-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 increase in the sales area was
completed in 2001 when the renovated  second floor opened to provide an expanded
presentation of engagement and other jewelry. The renovated sixth floor that now
houses the customer  service  department  opened in 2002.  The renovated  fourth
floor that offers  tableware  merchandise  opened in 2003.  The renovated  third
floor with silver jewelry and  accessories  opened in 2004. In conjunction  with
the New York store  project,  the  Company  relocated  its  after-sales  service
functions  and several of its  administrative  functions.  The Company has spent
approximately  $82,000,000 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 $110,000,000 when completed in 2007.

Share Repurchases
-----------------
In November  2003,  the Board of Directors  extended and increased the Company's
stock repurchase program  ("Program").  The Program,  which was due to expire in
November 2003, was extended until November 30, 2006; the remaining authorization
was increased by  $100,000,000,  allowing the Company at that time to repurchase
up to  $116,500,000  of the  Company's  outstanding  Common Stock in addition to
shares  which had already  been  purchased  as of November  2003.  The timing of
purchases  and the actual number of shares to be  repurchased  under the Program
depends on a variety of  discretionary  factors  such as price and other  market
conditions.  In the three months ended October 31, 2004, the Company repurchased
and  retired  700,000  shares of Common  Stock at a cost of  $21,132,000,  or an
average cost of $30.19 per share. In the nine months ended October 31, 2004, the
Company  repurchased and retired  1,435,000  shares of Common Stock at a cost of
$46,577,000,  or an average cost of $32.46 per share. At October 31, 2004, there
remained $69,923,000 of authorization for future repurchases.

Borrowings
----------
The Company's  sources of working capital are  internally-generated  cash flows,
borrowings  available under a multicurrency  revolving credit facility  ("Credit
Facility") and Little Switzerland's  revolving credit facility guaranteed by the
Company ("LS Facility").

In October 2004, the Company  entered into a yen  5,000,000,000  short-term loan
agreement,  due in  January  2005,  bearing  interest  at a rate of  0.59%.  The
proceeds of this loan were applied  toward the  repayment of the  Company's  yen
5,500,000,000 loan which came due in October 2004.

In September 2004, the Company exercised its option to increase its $200,000,000
Credit  Facility by an additional  $50,000,000  to  $250,000,000.  The Company's
Credit  Facility,  originally  entered  into in  November  2001 and  expiring in
November  2006,  is with six  participating  banks and contains  covenants  that
require  maintenance of certain debt/equity  interest-coverage  ratios and other
requirements  customary to loan facilities of this nature.  At October 31, 2004,
January 31, 2004 and October 31, 2003, the amounts  outstanding under the Credit
Facility were $210,528,000, $32,861,000 and $118,085,000.

In June 2003, the Company financed the purchase of the land and building housing
its Tokyo  flagship  store with a  short-term  yen  11,000,000,000  bridge  loan
("Bridge  Loan") with a bank. The loan had an interest rate of 0.58% and matured
on September  30, 2003.  The loan was paid in full upon  maturity.  In 

                                       21




September 2003, the Company issued yen  15,000,000,000 of senior unsecured First
Series Yen denominated Bonds ("Bonds") due 2010 with principal due upon maturity
and a fixed coupon rate of 2.02% payable in semi-annual installments.  The Bonds
were sold in a private  transaction  to  qualified  institutional  investors  in
Japan.  The proceeds  from the issuance  were  primarily  used by the Company to
repay the Bridge Loan.

The  ratio  of  total  debt  (short-term   borrowings  and  long-term  debt)  to
stockholders'  equity was 44% at October 31, 2004,  compared with 33% at January
31, 2004 and 42% at October 31, 2003.

Based on the  Company's  financial  position  at October  31,  2004,  management
anticipates that  internally-generated  cash flows and the funds available under
short-term  borrowings  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.

The Company's contractual cash obligations and commercial commitments at October
31, 2004 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, 2004,  except for its  agreement  with
Tahera Diamond Corporation ("Tahera"), a Canadian diamond mining and exploration
company.  On November 5, 2004, the Company entered into an agreement with Tahera
to buy or  market  all of the  diamonds  to be mined at the  Jericho  mine to be
constructed  and  developed  by Tahera in Nunavut,  Canada (the  "Project").  In
consideration  of that agreement,  the Company has provided a credit facility to
Tahera  which  allows  Tahera  to  draw  up  to  Cdn$35,000,000   (approximately
$28,000,000)  to finance the development  and  construction  of the Project.  At
October 31, 2004, there were no amounts  outstanding under this credit facility.
Mine  construction  is  expected  to  commence  in 2005 and  full-scale  diamond
production is expected in early 2006.

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,  earnings 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 yen  currency-purchased  put options  and, to a lesser  extent,
foreign-exchange forward contracts, to minimize the impact of a 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  neither  foresees nor
expects significant changes in foreign currency exposure in the near future.

The  Company  uses  interest  rate  swap  contracts   related  to  certain  debt
arrangements  to manage its net exposure to interest  rate changes and to reduce
its overall cost of  borrowing.  The interest  rate swap  contracts  effectively
convert fixed rate obligations to floating rate instruments. Additionally, since
the fair  value of the  Company's  fixed-rate  long-term  debt is  sensitive  to
interest rate  changes,  the interest  rate swap  contracts  serve as a hedge to
changes in the fair value of these debt instruments.

Management  neither  foresees  nor  expects  significant  changes in exposure to
interest rate fluctuations, nor in market risk-management practices.


                                       22




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,  including  changes in  consumer  preferences  for  certain
jewelry styles. 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 or crises do not result in military,
terrorist or other  conditions  creating  disruptions  or  disincentives  to, or
changes in the pattern,  practice or frequency of tourist  travel to the various
regions where the Company operates retail stores nor to the Company's continuing
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 which have TIFFANY & CO. retail  locations;  (vii) that  Mitsukoshi  will
continue as a leading  department store operator in Japan;  (viii) that existing
product supply  arrangements,  including  license  arrangements with third-party
designers  Elsa  Peretti  and  Paloma  Picasso,  will  continue;  (ix)  that the
wholesale and retail market for high-quality rough and cut diamonds will provide
continuity  of supply and pricing;  (x) that the  Company's  diamond  initiative
achieves  their  financial  and  strategic  objectives;  (xi) that new  systems,
particularly for inventory management,  can be successfully  integrated into the
Company's operations; (xii) that distribution and manufacturing productivity and
capacity   can  be  further   improved  to  support  the   Company's   expanding
requirements;  (xiii) that new and existing stores and other sales locations can
be leased,  re-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 the  distinctive  appeal of the TIFFANY & CO.
brand.



                                       23



Part I.  Financial Information
Item 4.  Controls and Procedures

    (a) Evaluation of Disclosure Controls and Procedures

     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  and as of  October  31,  2004,  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.







                                       24




PART II. Other Information
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds




This table provides information with respect to purchases by the Company of
shares of its Common Stock during the third fiscal quarter of 2004:




----------------------------------------------------------------------------------------------------------
                                                                     Total Number             Approximate
                                                                        of Shares            Dollar Value
                                                                     Purchased as               of Shares                       
                                         Total        Average           Part of a            that May Yet 
                                     Number of          Price            Publicly            be Purchased
                                        Shares       Paid Per           Announced               Under the                       
Period                               Purchased          Share             Program*                Program*
----------------------------------------------------------------------------------------------------------
                                                                                      
August 1, 2004 
through
August 31, 2004                        300,000         $29.95            4,288,800           $82,069,000
----------------------------------------------------------------------------------------------------------
September 1, 2004 
through
September 30, 2004                     200,000         $31.59            4,488,800           $75,750,000
----------------------------------------------------------------------------------------------------------
October 1, 2004 
through
October 31, 2004
                                       200,000         $29.14            4,688,800           $69,923,000
----------------------------------------------------------------------------------------------------------
Total                                  700,000         $30.19            4,688,800           $69,923,000
----------------------------------------------------------------------------------------------------------


* In  November  2003,  the  Board of  Directors  expanded  the  Company's  stock
repurchase  program,  which  was  first  announced  on  September  21,  2000 and
scheduled  to expire in November  2003;  the Board  extended  the program  until
November 30, 2006 and  increased the remaining  authorization  by  $100,000,000,
allowing  the  Company  to  repurchase  up  to  $116,500,000  of  the  Company's
outstanding  Common Stock in addition to those which already had been purchased.
Under a prior  program,  which  expired  in  2000,  the  Company  had  purchased
4,484,400 shares.




                                       25




ITEM 6         Exhibits and Reports on Form 8-K

     (a)       Exhibits:

               31.1      Certification  by  Michael  J.  Kowalski   pursuant  to
                         Section 302 of Sarbanes-Oxley Act of 2002.

               31.2      Certification by James N. Fernandez pursuant to Section
                         302 of Sarbanes-Oxley Act of 2002.

               32        Certification  by  Michael  J.  Kowalski  and  James N.
                         Fernandez pursuant to Section 906 of Sarbanes-Oxley Act
                         of 2002.


     (b)       Reports on Form 8-K:


               On  August  12,  2004,  Registrant  filed a  Report  on Form  8-K
               reporting  the  issuance  of  a  press  release   announcing  its
               unaudited  earnings  and  results  of  operations  for the second
               quarter ended July 31, 2004.

              







                                       26




                                   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 1, 2004                 By:  /s/ James N. Fernandez
                                             ----------------------------
                                             James N. Fernandez
                                             Executive Vice President and
                                             Chief Financial Officer
                                             (principal financial officer)











                                  EXHIBIT INDEX


EXHIBIT     DESCRIPTION
NUMBER


31.1        Certification   by  Michael  J.   Kowalski   pursuant  to  Section  
            302 of Sarbanes-Oxley Act of 2002.

31.2        Certification by James N. Fernandez pursuant to Section 302 of 
            Sarbanes-Oxley Act of 2002.

32          Joint certification by Michael J. Kowalski and James N. Fernandez 
            pursuant to Section 906 of Sarbanes-Oxley Act of 2002.