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 July 31, 2005. 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,  142,430,610 shares outstanding at the close
of business on August 31, 2005.










                         TIFFANY & CO. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                       FOR THE QUARTER ENDED JULY 31, 2005







                                                                                                 
PART I -  FINANCIAL INFORMATION                                                                         PAGE
                                                                                                        ----

Item 1.     Financial Statements

            Condensed Consolidated Balance Sheets - July 31, 2005,
               January 31, 2005 and July 31, 2004 (Unaudited)                                             3

            Condensed Consolidated Statements of Earnings - for the
               three and six months ended July 31, 2005 
               and 2004 (Unaudited)                                                                       4

            Condensed Consolidated Statements of Cash Flows - for the
               six months ended July 31, 2005 and 2004 (Unaudited)                                        5

            Notes to Condensed Consolidated Financial Statements
               (Unaudited)                                                                             6-11


Item 2.     Management's Discussion and Analysis of
               Financial Condition and Results of Operations                                          12-22


Item 4.     Controls and Procedures                                                                      23


PART II - OTHER INFORMATION


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

            (e) Issuer Purchases of Equity Securities                                                    24


Item 4.     Submission of Matters to a Vote of Security Holders                                          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)





                                                                              July 31,         January 31,          July 31,
                                                                                2005               2005               2004
                                                                            --------------     --------------     --------------
ASSETS

Current assets:
                                                                                                                   
Cash and cash equivalents                                                 $       128,611    $       187,681    $       153,623
Short-term investments                                                                  -            139,200                  -
Accounts receivable, less allowances
   of $6,198, $7,491 and $5,979                                                   126,000            133,545            114,596
Inventories, net                                                                1,066,371          1,057,245          1,034,404
Deferred income taxes                                                              72,084             64,790             52,598
Prepaid expenses and other current assets                                          51,991             25,428             50,029
                                                                          ----------------   ----------------   ----------------
                                                                          
Total current assets                                                            1,445,057          1,607,889          1,405,250

Property, plant and equipment, net                                                916,374            917,853            892,436
Other assets, net                                                                 139,237            140,376            182,361
                                                                          ----------------   ----------------   ----------------
                                                                          
                                                                          $     2,500,668    $     2,666,118    $     2,480,047
                                                                          ----------------   ----------------   ----------------
                                                                          
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Short-term borrowings                                                     $        22,966    $        42,957    $       157,941
Current portion of long-term debt                                                       -                  -             49,033
Accounts payable and accrued liabilities                                          178,322            186,013            173,635
Income taxes payable                                                               20,510            118,536             21,831
Merchandise and other customer credits                                             51,491             52,315             47,776
                                                                          ----------------   ----------------   ----------------
                                                                         
Total current liabilities                                                         273,289            399,821            450,216

Long-term debt                                                                    381,297            397,606            379,363
Postretirement/employment benefit obligations                                      40,778             40,220             37,917
Deferred income taxes                                                               9,790             33,175             17,713
Other long-term liabilities                                                       101,539             94,136             87,228

Commitments and contingencies

Stockholders' equity:
Common stock, $0.01 par value; authorized 240,000 shares,
   issued and outstanding 142,385, 144,548 and 146,371                              1,424              1,445              1,464
Additional paid-in capital                                                        445,349            426,308            415,434
Retained earnings                                                               1,236,757          1,246,331          1,087,642
Accumulated other comprehensive gain (loss), net of tax:
   Foreign currency translation adjustments                                         9,525             29,045              4,545
   Deferred hedging gains (losses)                                                    591             (2,118)              (736)
   Unrealized gains (losses) on marketable securities                                 329                149               (739)
                                                                          ----------------   ----------------   ----------------
                                                                          
Total stockholders' equity                                                      1,693,975          1,701,160          1,507,610
                                                                          ----------------   ----------------   ----------------

                                                                          $     2,500,668    $     2,666,118    $     2,480,047
                                                                          ----------------   ----------------   ----------------
                                                                          

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              Six Months Ended
                                                                     July 31,                        July 31,
                                                           -------------------------------  --------------------------------
                                                                  2005            2004          2005              2004
                                                           -------------    --------------  --------------    --------------
                                                          
                                                                                                            
Net sales                                                 $     526,701     $     476,597   $   1,036,602     $     933,557

Cost of sales                                                   234,617           212,109         469,697           410,193
                                                           -------------    --------------  --------------    --------------
                                                          
Gross profit                                                    292,084           264,488         566,905           523,364

Selling, general and administrative expenses                    218,016           206,318         426,526           402,499
                                                           -------------    --------------  --------------    --------------

Earnings from operations                                         74,068            58,170         140,379           120,865

Other expenses, net                                               3,858             4,798           8,064             8,122
                                                           -------------    --------------  --------------    --------------

Earnings before income taxes                                     70,210            53,372         132,315           112,743

Provision for income taxes                                       19,659            20,282          41,706            42,842
                                                           -------------    --------------  --------------    --------------
                                                          
Net earnings                                               $     50,551     $      33,090   $      90,609     $      69,901
                                                           -------------    --------------  --------------    --------------


Net earnings per share:

  Basic                                                    $       0.35     $        0.23   $        0.63     $        0.48
                                                           -------------    --------------  --------------    --------------
  Diluted                                                  $       0.35     $        0.22   $        0.62     $        0.47
                                                           -------------    --------------  --------------    --------------
                                                          
Weighted average number of common shares:

  Basic                                                         142,989           146,370         143,618           146,593
  Diluted                                                       144,930           148,592         145,533           148,944
 

See notes to condensed consolidated financial statements.
























                                        4







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




                                                                                                         Six Months Ended
                                                                                                             July 31,
                                                                                            ----------------------------------------
                                                                                                    2005                   2004
                                                                                            ----------------       -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                                          
     Net earnings                                                                            $       90,609         $        69,901
     Adjustments to reconcile net earnings to net cash
     provided by (used in) operating activities:
       Depreciation and amortization                                                                 55,099                  52,741
       Gain on equity investments                                                                         -                      (2)
       Provision for uncollectible accounts                                                             984                     945
       Provision for inventories                                                                      4,062                   3,094
       Deferred income taxes                                                                        (22,059)                 (7,914)
       Provision for postretirement/employment benefits                                                 558                   1,171
       Stock compensation expense                                                                    12,357                  11,328
       Excess tax benefits from share-based payment arrangements                                     (1,024)                 (1,518)
       Deferred hedging losses transferred to earnings                                                1,480                   1,447
     Changes in assets and liabilities:
       Accounts receivable                                                                           (1,249)                 18,299
       Inventories                                                                                  (34,918)               (181,447)
       Prepaid expenses and other current assets                                                    (24,631)                (26,139)
       Other assets, net                                                                                619                  (3,835)
       Accounts payable                                                                               1,473                 (18,907)
       Accrued liabilities                                                                           (1,325)                (14,363)
       Income taxes payable                                                                         (94,954)                (20,662)
       Merchandise and other customer credits                                                          (732)                  2,283
       Other long-term liabilities                                                                   12,549                  10,101
                                                                                            ----------------       -----------------

     Net cash used in operating activities                                                           (1,102)               (103,477)
                                                                                            ----------------       -----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                                                                           (76,310)                (70,510)
     Proceeds from sale of marketable securities and short-term investments                         238,175                  49,370
     Purchases of marketable securities and short-term investments                                  (99,589)                (46,527)
     Other, net                                                                                        (101)                 (1,705)
                                                                                            ----------------       -----------------

     Net cash provided by (used in) investing activities                                             62,175                 (69,372)
                                                                                            ----------------       -----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     (Repayments of) proceeds from short-term borrowings, net                                       (17,089)                117,017
     Fees and expenses related to new short-term borrowings                                            (397)                      -
     Excess tax benefits from share-based payment arrangements                                        1,024                   1,518
     Repurchases of Common Stock                                                                    (83,948)                (25,445)
     Proceeds from exercise of stock options                                                          4,330                   5,071
     Cash dividends on Common Stock                                                                 (20,123)                (16,127)
                                                                                            ----------------       -----------------

     Net cash (used in) provided by financing activities                                           (116,203)                 82,034
                                                                                            ----------------       -----------------

     Effect of exchange rate changes on
     cash and cash equivalents                                                                       (3,940)                 (4,227)
                                                                                            ----------------       -----------------
     Net decrease in cash and cash equivalents                                                      (59,070)                (95,042)
     Cash and cash equivalents at beginning of year                                                 187,681                 248,665
                                                                                            ----------------       -----------------

     Cash and cash equivalents at end of six months                                          $      128,611         $       153,623
                                                                                            ================       =================


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   (the   "Company").   Intercompany   accounts,
          transactions  and profits have been eliminated in  consolidation.  The
          interim  statements  are unaudited  and, in the opinion of management,
          include  all   adjustments   (which  include  only  normal   recurring
          adjustments  including the adjustment necessary as a result of the use
          of the LIFO (last-in,  first-out) method of inventory valuation, which
          is based on  assumptions  as to inflation  rates and projected  fiscal
          year-end  inventory  levels) necessary to present fairly the Company's
          financial  position  as of  July  31,  2005  and  the  results  of its
          operations  and cash  flows for the  interim  periods  presented.  The
          condensed  consolidated  balance  sheet data for  January  31, 2005 is
          derived from the audited financial  statements,  which are included in
          the  Company's  report on Form 10-K and  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 to 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 six months
          ended July 31,  2005 and 2004 are not  necessarily  indicative  of the
          results of the entire fiscal year.

2.        NEW ACCOUNTING STANDARDS

          In December 2004, the Financial  Accounting  Standards  Board ("FASB")
          issued Statement of Financial  Accounting Standards ("SFAS") No. 123R,
          "Share-Based   Payment."  This   Statement   replaces  SFAS  No.  123,
          "Accounting for Stock-Based  Compensation"  and supersedes  Accounting
          Principles Board ("APB") Opinion No. 25,  "Accounting for Stock Issued
          to  Employees."  SFAS No. 123R requires that new,  modified and vested
          share-based  payment   transactions  with  employees  be  measured  at
          fair-value  and  recognized as  compensation  expense over the vesting
          period.  The Company  adopted  SFAS No. 123R in the fourth  quarter of
          2004,   retroactive   to   February  1,  2004,   using  the   modified
          retrospective  method of transition  which allowed for the restatement
          of  interim  financial  statements  based  on the  amounts  previously
          calculated and reported in the pro forma footnote disclosures required
          by SFAS No. 123. The results of the  restatement for the three and six
          months  ended July 31, 2004 had the effect of reducing  earnings  from
          operations by  $5,687,000  and  $11,328,000,  reducing net earnings by
          $3,526,000 and $7,023,000,  reducing basic earnings per share by $0.02
          and $0.04 and reducing  diluted earnings per share by $0.03 and $0.05.
          The balance  sheet and  statement  of cash flows as of and for the six
          months ended July 31, 2004 were also restated accordingly.




                                        6


          NEW ACCOUNTING STANDARDS (continued)
          In November 2004, the FASB issued SFAS No. 151,  "Inventory Costs - an
          amendment of ARB No. 43,  Chapter 4." SFAS No. 151 amends the guidance
          in ARB  No.  43,  Chapter  4,  "Inventory  Pricing,"  to  clarify  the
          accounting  for abnormal  amounts of idle facility  expense,  freight,
          handling costs and wasted material (spoilage). This Statement requires
          that those items be recognized as current period charges. In addition,
          SFAS No. 151 requires that allocation of fixed production overheads to
          the  costs  of  conversion  be  based on the  normal  capacity  of the
          production  facilities.  SFAS No. 151 is effective for inventory costs
          incurred during fiscal years beginning after June 15, 2005. Management
          is currently evaluating the effect that the adoption of this statement
          will  have on the  Company's  financial  position,  earnings  and cash
          flows.

3.        INVENTORIES            



                                           July 31,             January 31,            July 31,
          (in thousands)                      2005                  2005                  2004
          -------------------------------------------------------------------------------------------

                                                                                 
          Finished goods                 $  791,336          $  771,192            $  727,733
          Raw materials                     232,959             236,802               226,719
          Work-in-process                    46,474              53,988                84,770
                                       ------------------  -------------------  ---------------------
                                          1,070,769           1,061,982             1,039,222
          Reserves                           (4,398)             (4,737)               (4,818)
                                       ------------------  -------------------  ---------------------
          Inventories, net               $1,066,371          $1,057,245            $1,034,404
                                       ------------------  -------------------  ---------------------


          LIFO-based inventories at July 31, 2005, January 31, 2005 and July 31,
          2004  represented  70%,  66% and 70% of  inventories,  net,  with  the
          current  cost  exceeding  the LIFO  inventory  value  by  $68,228,000,
          $64,058,000 and $39,614,000 at the end of each period.

4.        INCOME TAXES

          The effective  income tax rate for the three and six months ended July
          31, 2005 was 28.0% and 31.5%  versus 38.0% in the three and six months
          ended July 31, 2004.  The decrease  from the prior year's tax rate was
          primarily due to additional tax benefits recognized in 2005 associated
          with the repatriation  provisions of the American Jobs Creation Act of
          2004  ("AJCA"),  which included a $6,600,000  benefit  recorded in the
          second  quarter  related to the Internal  Revenue  Service  clarifying
          certain provisions of the AJCA in May 2005.

          The AJCA also provides a deduction for income from qualified  domestic
          production  activities  ("manufacturing  deduction"),  which  will  be
          phased in from 2005 through 2010.  Pursuant to FASB Staff Position No.
          109-1,  "Application of SFAS No. 109 (Accounting for Income Taxes), to
          the Tax Deduction on Qualified  Production  Activities provided by the
          AJCA," the effect of this deduction is reported in the period in which
          it is  claimed on the  Company's  tax  return.  Although  the  Company
          recorded a tax benefit for the manufacturing  deduction, the amount of
          the benefit is immaterial  for the three and six months ended July 31,
          2005 and is  anticipated  to be  immaterial  for the  remainder of the
          year.

          The  AJCA   provides  a   two-year   transition   from  the   existing
          Extraterritorial  Income  Exclusion Act. The World Trade  Organization
          ("WTO") ruled that this exclusion was an illegal export  subsidy.  The
          European  Union  believes  that the AJCA  fails to  adequately  repeal
          illegal export subsidies because of these transitional  provisions and
          has asked the WTO to review whether these transitional  provisions are
          in compliance with the WTO's prior ruling.  Until the final resolution
          of this matter,  management will be unable to predict what impact,  if
          any, this will have on future earnings.

                                        7



5.        EARNINGS PER SHARE

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

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



                                                             Three Months Ended                 Six Months Ended
                                                                  July 31,                           July 31,
                                                     -------------------------------------------------------------------
                                                                                                         
          (in thousands)                                        2005             2004             2005              2004
          --------------------------------------------------------------------------------------------------------------

          Net earnings for basic         
           and diluted EPS                                   $50,551          $33,090          $90,609           $69,901
                                                     --------------- ----------------  ---------------  ----------------
                                                            
          Weighted average shares for 
           basic EPS                                         142,989          146,370          143,618           146,593

          Incremental shares based 
           upon the assumed exercise 
           of stock options and 
           restricted stock units                              1,941            2,222            1,915             2,351
                                                     --------------- ----------------  ---------------  ----------------
                                                             

          Weighted average shares for 
           diluted EPS                                       144,930          148,592          145,533           148,944
                                                     ---------------- ----------------  ---------------  ---------------

          For the  three  months  ended  July 31,  2005  and  2004,  there  were
          7,504,000  and  3,593,000  stock  options and  restricted  stock units
          excluded  from the  computations  of earnings per diluted share due to
          their antidilutive  effect. For the six months ended July 31, 2005 and
          2004,  there were 7,543,000 and 3,512,000 stock options and restricted
          stock units  excluded  from the  computations  of earnings per diluted
          share due to their antidilutive effect.

6.        COMPREHENSIVE EARNINGS

          The components of comprehensive earnings were:

                                                          Three Months Ended                   Six Months Ended
                                                               July 31,                            July 31,
                                                   ----------------------------------------------------------------------
          (in thousands)                                 2005               2004               2005              2004
          ---------------------------------------------------------------------------------------------------------------
          
          Net earnings                                 $50,551          $ 33,090            $90,609            $69,901

          Other comprehensive gain 
             (loss), net of tax:

           Deferred hedging gains                        2,040               711              2,709              1,772

           Foreign currency 
             translation adjustments                   (16,475)           (1,888)           (19,520)           (11,311)

          Unrealized gains (losses) 
             on marketable 
             securities                                    330                46                180               (739)
                                                   --------------    ---------------    --------------    --------------

          Comprehensive earnings                       $36,446           $31,959            $73,978            $59,623
                                                   --------------    ---------------    --------------    --------------

                                        8




7.        DEBT

          In July 2005, the Company entered into a new  $300,000,000  multi-bank
          revolving  credit  facility ("New Credit  Facility") with an option to
          increase such commitments up to $500,000,000.  The New Credit Facility
          replaces the Company's $250,000,000 multi-bank credit facility and the
          $10,000,000  Little Switzerland  unsecured  revolving credit facility.
          The New Credit  Facility  will be  available  for working  capital and
          other corporate purposes and contains  provisions  comparable to those
          under the prior  agreement,  except that certain  covenants  have been
          revised to provide the Company with additional flexibility. Borrowings
          are with eight  participating  banks and are at  interest  rates based
          upon  local  currency  borrowing  rates  plus a  margin  based  on the
          Company's   fixed  charge   coverage  ratio.  As  of  July  31,  2005,
          $22,800,000  was  outstanding  under the New  Credit  Facility  with a
          weighted  average  interest  rate of  3.7%.  The New  Credit  Facility
          expires in July 2010.

8.        EMPLOYEE BENEFIT PLANS

          The Company maintains several pension and retirement plans, as well as
          providing certain health-care and life insurance benefits.

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



                                                                          Three Months Ended July 31,
                                                            --------------------------------------------------------
                                                                                                             Other
                                                                                                    Postretirement
                                                                    Pension Benefits                      Benefits
                                                            --------------------------------------------------------
                                                                                                
         (in thousands)                                         2005           2004          2005          2004
         -----------------------------------------------------------------------------------------------------------
         Service cost                                         $3,181         $2,699          $342          $307
         Interest cost                                         2,904          2,640           421           418
         Expected return on plan assets                       (2,519)        (2,079)            -             -
         Amortization of prior service   
          cost                                                   201            201          (298)         (303)
         Amortization of net loss                                592            395            89            98
                                                            --------------------------------------------------------
         Net expense                                          $4,359         $3,856          $554          $520
                                                            --------------------------------------------------------

                                                                            Six Months Ended July 31,
                                                            --------------------------------------------------------
                                                                                                             Other
                                                                                                    Postretirement
                                                                    Pension Benefits                      Benefits
                                                            --------------------------------------------------------
         (in thousands)                                         2005           2004          2005           2004
         -----------------------------------------------------------------------------------------------------------
         Service cost                                         $6,362         $5,398         $  684        $  614
         Interest cost                                         5,808          5,280            842           836
         Expected return on plan assets                       (5,038)        (4,158)             -             -
         Amortization of prior service   
          cost                                                   402            402           (596)         (606)
         Amortization of net loss                              1,184            790            178           196
                                                             -------------------------------------------------------
         Net expense                                          $8,718         $7,712         $1,108        $1,040
                                                             -------------------------------------------------------








                                        9


9.        SEGMENT INFORMATION

          The Company's  reportable  segments are:  U.S.  Retail,  International
          Retail and  Direct  Marketing.  These  reportable  segments  represent
          channels of  distribution  that offer similar  merchandise and service
          and have similar  marketing  and  distribution  strategies.  Its Other
          channel of  distribution  includes all  non-reportable  segments which
          consist of worldwide sales and businesses operated under trademarks or
          trade names other than TIFFANY & CO., as well as sales associated with
          the  Company's  diamond  sourcing  and  manufacturing  operations.  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.

          Reclassifications were made to prior year's segment amounts to conform
          to the current year  presentation and to reflect the revised manner in
          which   management   evaluates  the   performance  of  segments.   The
          reclassifications were associated with the following:

               o    Effective  with the current  reporting  period,  the Company
                    placed  responsibility for U.S.  business-to-business  sales
                    within  the  U.S.  Retail  channel  and,  consequently,  now
                    reports  business-to-business  sales in that channel. In the
                    past,  such sales  were  reported  in the  Direct  Marketing
                    channel, which will continue to report  business-to-business
                    Internet  transactions.  
               o    As of the  fourth  quarter  of  2004,  LIFO  costs  are  now
                    included  in segment  results,  as  opposed  to  unallocated
                    corporate expenses where it was previously  included. 
               o    Each  segment's   earnings   (losses)  from   operations  as
                    previously reported in 2004 was affected by an allocation of
                    the  expense  associated  with  the  modified  retrospective
                    adoption of SFAS No. 123R in the fourth quarter of 2004.

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



                                                    Three Months Ended                    Six Months Ended
                                                          July 31,                            July 31,
                                             -------------------------------------------------------------------------
                                                                                                  
          (in thousands)                           2005               2004                2005               2004
          ------------------------------------------------------------------------------------------------------------
          Net sales:
             U.S. Retail                         $267,710           $248,134          $  523,562           $473,136
             International Retail                 202,104            180,948             392,420            365,679
             Direct Marketing                      30,354             28,910              59,290             54,469
             Other                                 26,533             18,605              61,330             40,273
                                             ---------------    ---------------     ---------------    ---------------
                                                 $526,701           $476,597          $1,036,602           $933,557
                                             ---------------    ---------------     ---------------    ---------------

          Earnings  (losses) from 
          operations *:
             U.S. Retail                         $ 54,122            $46,533            $100,734           $ 85,897
             International Retail                  43,382             40,101              87,057             89,394
             Direct Marketing                       9,624              8,099              18,346             14,623
             Other                                 (3,127)            (3,337)             (4,642)            (4,673)
                                             ---------------    ---------------     ---------------    ---------------
                                                 $104,001            $91,396            $201,495           $185,241
                                             ---------------    ---------------     ---------------    ---------------

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




                                                                       10


          SEGMENT INFORMATION (continued)
          The  following  table sets  forth a  reconciliation  of the  segments'
          earnings from operations to the Company's consolidated earnings before
          income taxes:



                                                    Three Months Ended                      Six Months Ended
                                                         July 31,                               July 31,
                                             -----------------------------------------------------------------------
                                                                                                 
          (in thousands)                           2005               2004               2005               2004
          ----------------------------------------------------------------------------------------------------------
          Earnings from 
            operations for
            segments                            $104,001             $91,396           $201,495          $185,241

          Unallocated corporate 
            expenses                             (29,933)            (33,226)           (61,116)          (64,376)

          Other expenses, net                     (3,858)             (4,798)            (8,064)           (8,122)
                                             ---------------    ---------------     --------------    --------------
          Earnings before income                                                                     
           taxes                                $ 70,210             $53,372           $132,315          $112,743
                                             ---------------    ---------------     --------------    --------------

         
          Unallocated  corporate expenses include costs related to the Company's
          administrative  support  functions,  such as  information  technology,
          finance,  legal  and  human  resources,  which  the  Company  does not
          allocate to its segments.

10.       SUBSEQUENT EVENTS

          On August  18,  2005,  the  Company's  Board of  Directors  declared a
          quarterly  dividend of $0.08 per share.  This dividend will be paid on
          October 11, 2005 to stockholders of record on September 20, 2005.

          In August 2005, the Company's Board of Directors  approved the sale of
          a glassware manufacturing operation. The Company completed the sale in
          August 2005 in  consideration  for future  discounts  on  purchases of
          merchandise over a period of time. The Company's third quarter results
          will reflect a loss of  approximately  $2,000,000  associated with the
          sale of the operation.






















                                       11


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


OVERVIEW
--------

Tiffany  & Co.  is a  holding  company  that  operates  through  its  subsidiary
companies  (the  "Company").  The Company's  principal  subsidiary,  Tiffany and
Company, is a jeweler and specialty retailer whose merchandise offerings include
an  extensive  selection  of  fine  jewelry,  as well  as  timepieces,  sterling
silverware,  china,  crystal,  stationery,  fragrances and accessories.  Through
Tiffany and Company  and other  subsidiaries,  the Company is engaged in product
design, manufacturing and retailing activities.


The Company's channels of distribution are as follows:

o    U.S.  Retail - sales in  TIFFANY  & CO.  stores  in the U.S.  and  sales of
     TIFFANY  &  CO.  products  made  by   business-to-business   sales  account
     executives in the U.S.;

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

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

o    Other - worldwide  sales of businesses  operated under  trademarks or trade
     names other than TIFFANY & CO. ("specialty  retail"),  as well as wholesale
     sales of "rough,"  uncut  diamonds  associated  with the Company's  diamond
     sourcing and manufacturing operations.


Effective with the current reporting period,  the Company placed  responsibility
for  U.S.  business-to-business  sales  within  the  U.S.  Retail  channel  and,
consequently,  now reports  business-to-business  sales in that channel.  In the
past,  such sales were  reported  in the Direct  Marketing  channel,  which will
continue to report business-to-business Internet transactions.  The prior year's
amounts affected by the change have been  reclassified to conform to the current
year presentation.

All  references to years relate to fiscal years ended or ending on January 31 of
the following calendar year.

A store's sales are included in "comparable store sales" when the store has been
open for more  than 12  months.  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.

HIGHLIGHTS

     o    Net sales  increased 11% to  $526,701,000 in the three months ("second
          quarter")  ended July 31,  2005 and 11% to  $1,036,602,000  in the six
          months ("first half") ended July 31, 2005.

     o    On a  constant-exchange-rate  basis  (see  Non-GAAP  Measures  section
          below),  net sales rose 10% in both the second  quarter  and the first
          half and worldwide comparable store sales rose 4% in both periods.

     o    Gross margin (gross profit as a percentage of net sales) in the second
          quarter was equal to the prior year, but gross margin  declined in the
          first half  primarily due to changes in  geographic  and product sales
          mix and higher product costs.

                                       12


     o    Selling,  general and administrative ("SG&A") expenses as a percentage
          of net sales  improved  in both the second  quarter and the first half
          due to sales leverage on fixed costs.

     o    In the three and six months ended July 31,  2005,  the  effective  tax
          rate  included  a  benefit  of $0.05 per  diluted  share and $0.06 per
          diluted share resulting from the American Jobs Creation Act of 2004.

     o    The Company repurchased and retired 1.5 million and 2.6 million shares
          of its Common Stock in the three and six months ended July 31, 2005.
     
     o    Net earnings in the second quarter  increased 53% to  $50,551,000,  or
          $0.35 per  diluted  share,  versus  $33,090,000,  or $0.22 per diluted
          share, in the prior year.

     o    Net earnings in the first half increased 30% to $90,609,000,  or $0.62
          per diluted share, versus $69,901,000,  or $0.47 per diluted share, in
          the prior year.

     o    Growth in earnings  per  diluted  share was  slightly  higher than net
          earnings growth in the three and six months ended July 31, 2005 due to
          share repurchase activity.

NON-GAAP MEASURES
-----------------

The Company's  reported net sales reflect either a  translation-related  benefit
from  strengthening  foreign currencies or a detriment from a strengthening U.S.
dollar.

The Company  reports  information  in accordance  with U.S.  Generally  Accepted
Accounting  Principles  ("GAAP").  Internally,  management  monitors  the  sales
performance of its  international  stores and boutiques on a non-GAAP basis that
eliminates  the  positive or  negative  effects  that  result  from  translating
international sales 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  stores
and boutiques and provides better comparability between reporting periods.

The Company's  management  does not, 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 the Company's  operating
results.

The following table reconciles net sales percentage  increases  (decreases) from
the GAAP to the non-GAAP basis:

                                       13





                                     Three Months Ended                                Six Months Ended
                                        July 31, 2005                                    July 31, 2005
                         --------------------------------------------      ------------------------------------------

                                                        Constant-                                       Constant-
                                           Trans-       Exchange-                           Trans-      Exchange-
                             GAAP          lation         Rate                 GAAP         lation        Rate 
                           Reported        Effect         Basis              Reported       Effect        Basis
                         --------------------------------------------      ------------------------------------------
Net Sales:
----------
                                                                                         
Worldwide                     11%            1%            10%                  11%           1%           10%

U.S. Retail                    8%            -              8%                  11%           -            11%

International
  Retail                      12%            3%             9%                   7%           2%            5%

Japan                          6%            1%             5%                   1%           1%            -

Other Asia-
  Pacific                     24%            6%            18%                  21%           5%           16%

Europe                        10%            -             10%                  10%           2%            8%


Comparable Store Sales:
-----------------------
Worldwide                      5%            1%             4%                   5%           1%            4%

U.S. Retail                    6%             -             6%                   8%           -             8%

International
  Retail                       5%            2%             3%                   1%           3%           (2%)

Japan                          2%            1%             1%                  (4%)          1%           (5%)

Other Asia-
  Pacific                     12%            6%             6%                  10%           4%            6%

Europe                         6%            1%             5%                   4%           2%            2%



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

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



                                                  Three months Ended                       Six months Ended
                                                       July 31,                                July 31,
                                           ----------------------------------      ----------------------------------
                                                 2005             2004                  2005              2004
                                           ----------------------------------      ----------------------------------
                                          
                                                                                                  
Net sales                                         100.0%           100.0%                100.0%            100.0%
Cost of sales                                      44.5             44.5                  45.3              43.9
                                           ----------------------------------      ----------------------------------
Gross profit                                       55.5             55.5                  54.7              56.1

Selling, general and 
administrative expenses                            41.4             43.3                  41.1              43.1
                                           ----------------------------------      ----------------------------------
Earnings from operations                           14.1             12.2                  13.6              13.0

Other expenses, net                                 0.8              1.0                   0.8               0.9
                                           ----------------------------------      ----------------------------------
Earnings before income 
taxes                                              13.3             11.2                  12.8              12.1

Provision for income taxes                          3.7              4.3                   4.1               4.6
                                           ----------------------------------      ----------------------------------
Net earnings                                        9.6%             6.9%                  8.7%              7.5%
                                           ----------------------------------      ----------------------------------


                                       14






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

                                                  Three months Ended                      Six months Ended
                                                       July 31,                               July 31,
                                           ----------------------------------    ------------------------------------
(in thousands)                                    2005             2004                 2005               2004
--------------                             ----------------------------------    ------------------------------------
                                                                                                  
U.S. Retail                                     $267,710         $248,134              $523,562          $473,136
International Retail                             202,104          180,948               392,420           365,679
Direct Marketing                                  30,354           28,910                59,290            54,469
Other                                             26,533           18,605                61,330            40,273
                                           ----------------------------------    ------------------------------------
                                           
                                                $526,701         $476,597            $1,036,602          $933,557
                                           ----------------------------------    ------------------------------------


U.S.  Retail sales increased 8% in the second quarter and 11% in the first half,
primarily due to an increase in the average  transaction size.  Comparable store
sales rose 6% in the second  quarter and 8% in the first half,  due to 3% and 7%
growth,  respectively,  in the New York flagship store (due to increased tourist
spending) and a geographically  broad-based increase of 6% and 8%, respectively,
in branch stores. As explained in a preceding paragraph, the U.S. Retail channel
now also includes  business-to-business  sales,  which represent less than 5% of
total U.S. Retail sales.

International  Retail sales  increased  12% in the second  quarter and 7% in the
first  half.  On a  constant-exchange-rate  basis,  International  Retail  sales
increased 9% and 5% for the same periods; comparable store sales increased 3% in
the second quarter but declined 2% in the first half.

In  Japan  (which  represented  22% of net  sales in  fiscal  year  2004),  on a
constant-exchange-rate  basis,  total  retail  sales  increased 5% in the second
quarter and rose  fractionally in the first half,  while  comparable store sales
increased 1% and declined 5% in those same  periods.  Management  believes  that
Japan sales have been negatively affected by generally weak consumer spending on
jewelry,  increased  "luxury-goods"  competition and shifts in consumer  demand,
particularly  for silver  jewelry.  Management  has, in recent years,  increased
average price points for existing  products and introduced  selections at higher
price points in the silver jewelry  category,  which  adversely  affected sales.
Sales  in  the  silver  jewelry  category,  including  designer  silver,  (which
represented  23% of Japan's total retail sales in fiscal year 2004)  declined in
both  the  second  quarter  (although  at a lesser  rate)  and the  first  half.
Management continues to focus on new products; targeted publicity and marketing;
the quality of each location within the current  distribution base;  programs to
enhance the shopping and customer service  experience;  and  organizational  and
training initiatives to improve selling skills and effectiveness.

In the Asia-Pacific  region outside of Japan (which  represented 7% of net sales
in fiscal year 2004), comparable store sales on a  constant-exchange-rate  basis
increased 6% in both the second  quarter and the first half,  due to strength in
several countries.

In Europe (which  represented  6% of net sales in fiscal year 2004),  comparable
store sales on a constant-exchange-rate basis increased 5% in the second quarter
and 2% in the first half, due to generally stronger growth in Continental Europe
that offset a modest decline in London.

Direct  Marketing  sales rose 5% in the second  quarter and 9% in the first half
due to growth in the average amounts spent per e-commerce and catalog order.

Other sales  increased 43% in the second quarter and 52% in the first half. More
than  two-thirds of the increase in both the quarter and the first half resulted
from  wholesale  sales of rough  diamonds;  such  sales  commenced  in the 

                                       15


third  quarter of 2004 and will  continue on a regular  basis.  In the specialty
retail businesses, sales in LITTLE SWITZERLAND stores increased 6% in the second
quarter and 13% in the first half.  To a much lesser  extent,  sales in IRIDESSE
stores  contributed to this channel's  sales growth.  IRIDESSE stores sell pearl
jewelry exclusively; the first two such stores opened in 2004.

Management's  plan for openings and closings of TIFFANY & CO. stores in 2005 are
shown below and, in total,  would  represent a 3% net  increase in gross  square
footage:




                                                                   
                                                Actual Openings        Expected Openings
Location                                        (Closings) 2005         (Closings) 2005
--------                                        ---------------         ---------------
Carmel, California                              Second Quarter
San Antonio, Texas                                                       Third Quarter
Pasadena, California                                                     Fourth Quarter
Naples, Florida                                                          Fourth Quarter
Mitsukoshi, Osaka, Japan                        (First Quarter)
Mitsukoshi, Yokohama, Japan                     (First Quarter)
Mitsukoshi, Kurashiki, Japan                    (First Quarter)
Mitsukoshi, Fukuoka, Japan                      (First Quarter)
Sogo, Shinsaibashi, Osaka, Japan                                         Third Quarter
Takashimaya, Yokohama, Japan                                             Third Quarter
Daimaru, Shinsaibashi, Osaka, Japan                                     (Third Quarter)
Brisbane, Australia                             Second Quarter
Paris, France                                   Second Quarter


Gross Margin
------------
Gross  margin in the second  quarter  was equal to the prior  year.  Late in the
first  quarter the  Company  selectively  increased  U.S.  retail  prices due to
increased costs for diamonds and platinum.  Gross margin declined 1.4 percentage
points in the first half.  Approximately 0.9 percentage points of the decline in
the first half  resulted  from changes in  geographic  and product sales mix, as
well as higher product costs. The remaining  decline in the first half primarily
related to wholesale  sales of rough  diamonds  which earn a minimal or no gross
margin.

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 direct rough-diamond
sourcing  and  internal  manufacturing),   controlling  costs  and  implementing
selective price  adjustments in order to maintain the Company's gross margin at,
or above,  prior year  levels.  However,  as  evidenced  by the decline in gross
margin experienced in the early part of 2005,  management  continues to expect a
modest year-over-year decline for the full year.

Selling, General and Administrative Expenses
--------------------------------------------
SG&A expenses increased 6% in the second quarter due to several factors:  growth
in depreciation and occupancy  expenses  (representing  approximately 38% of the
increase),  higher labor costs (representing  approximately 35% of the increase)
and increased marketing expense (representing approximately 9% of the increase).
SG&A  expenses  increased  6% in the  first  half  primarily  due to:  growth in
depreciation  and  occupancy  expenses  (representing  approximately  43% 

                                       16


of the increase) and higher labor costs  (representing  approximately 41% of the
increase).  As a percentage of net sales,  SG&A expenses  improved in the second
quarter and the first half due to the strong overall sales growth.  Management's
objective  is to continue to improve the ratio of SG&A  expenses to net sales by
controlling  expenses so that  anticipated  sales growth will result in improved
earnings.  Management expects a low-to-mid  single-digit  percentage increase in
SG&A expenses in 2005 and,  therefore,  improvement  in the expense ratio versus
the prior year.

Earnings from Operations
------------------------
Reclassifications were made to prior year's earnings (losses) from operations by
segment to conform to the current year  presentation  and to reflect the revised
manner in which management evaluates the performance of segments.  U.S. business
gift  results  (excluding   business-to-business   internet  transactions)  were
reclassified from the Direct Marketing channel to the U.S. Retail channel.  LIFO
costs have been included in segment results as opposed to unallocated  corporate
expenses  as  previously  reported  (consistent  with the change  made in fourth
quarter 2004). In addition,  each segment's earnings (losses) from operations in
2004 was affected by an allocation of the expense  associated  with the adoption
of SFAS No. 123R, "Share-Based Payment."



                                                                                   Three Months Ended
                                                                                        July 31,
                                                                        ------------------------------------------
                                                                                                
(in thousands)                                                                  2005                 2004
------------------------------------------------------------------      ------------------------------------------
Earnings (losses) from operations:
  U.S. Retail                                                                  $54,122               $46,533
  International Retail                                                          43,382                40,101
  Direct Marketing                                                               9,624                 8,099
  Other                                                                         (3,127)               (3,337)
                                                                        ------------------------------------------
Earnings from operations for segments                                          104,001                91,396
  Unallocated corporate expenses                                               (29,933)              (33,226)
                                                                        ------------------------------------------
Earnings from operations                                                       $74,068               $58,170
                                                                        ------------------------------------------


Earnings from operations rose 27% in the second quarter. On a segment basis, the
ratio of earnings  (losses) from  operations  (before the effect of  unallocated
corporate  expenses and other expenses,  net) to each segment's net sales in the
second quarter of 2005 and 2004 was as follows:

o    U.S. Retail:  20% in 2005 versus 19% in 2004 (increase was primarily due to
     increased sales and gross margin and the leveraging of fixed  expenses);  
o    International  Retail:  21% in  2005  versus  22%  in  2004  (decrease  was
     primarily  due to lower gross margin  resulting  from changes in geographic
     and product sales mix); 
o    Direct  Marketing:  32% in 2005 versus 28% in 2004  (increase was primarily
     due to increased sales and the leveraging of fixed expenses); and
o    Other: (12)% in 2005 versus (18)% in 2004 (improvement was primarily due to
     increased sales).



                                       17




                                                                                    Six Months Ended
                                                                                        July 31,
                                                                        ------------------------------------------
                                                                                                   
(in thousands)                                                                    2005                  2004
------------------------------------------------------------------      ------------------------------------------
Earnings (losses) from operations:
  U.S. Retail                                                                  $100,734              $ 85,897
  International Retail                                                           87,057                89,394
  Direct Marketing                                                               18,346                14,623
  Other                                                                          (4,642)               (4,673)
                                                                        ------------------------------------------
Earnings from operations for segments                                           201,495               185,241
  Unallocated corporate expenses                                                (61,116)              (64,376)
                                                                        ------------------------------------------
Earnings from operations                                                       $140,379              $120,865
                                                                        ------------------------------------------


Earnings from  operations  rose 16% in the first half. On a segment  basis,  the
ratio of earnings  (losses) from  operations  (before the effect of  unallocated
corporate  expenses and other expenses,  net) to each segment's net sales in the
first half of 2005 and 2004 was as follows:

o    U.S. Retail:  19% in 2005 versus 18% in 2004 (increase was primarily due to
     increased sales and the leveraging of fixed expenses);
o    International  Retail:  22% in  2005  versus  24%  in  2004  (decrease  was
     primarily  due to lower gross margin  resulting  from changes in geographic
     and product sales mix);
o    Direct  Marketing:  31% in 2005 versus 27% in 2004  (increase was primarily
     due to increased sales and the leveraging of fixed expenses); and
o    Other:  (8)% in 2005 versus (12)% in 2004 (improvement was primarily due to
     increased sales).

Unallocated   corporate   expenses   include  costs  related  to  the  Company's
administrative support functions, such as information technology, finance, legal
and human resources, which the Company does not allocate to its segments.

Other Expenses, Net
-------------------
Other  expenses,  net in the  second  quarter  were  lower  than the prior  year
primarily  due to increased  interest  income as a result of  increased  average
investments  and higher interest  rates.  Other expenses,  net in the first half
were relatively consistent with the prior year.

Provision for Income Taxes
--------------------------
The  effective  income tax rate for the three and six months ended July 31, 2005
was 28.0% and 31.5%  versus  38.0% in the three and six  months  ended  July 31,
2004.  The  decrease  from  the  prior  year's  tax rate  was  primarily  due to
additional  tax benefits  recognized in 2005  associated  with the  repatriation
provisions of the American Jobs Creation Act of 2004 ("AJCA"),  which included a
$6,600,000  benefit  recorded  in the second  quarter  related  to the  Internal
Revenue Service clarifying certain provisions of the AJCA in May 2005.

The AJCA also provides a deduction for income from qualified domestic production
activities  ("manufacturing  deduction"),  which  will be  phased  in from  2005
through 2010.  Pursuant to FASB Staff Position No. 109-1,  "Application  of SFAS
No. 109  (Accounting  for  Income  Taxes),  to the Tax  Deduction  on  Qualified
Production  Activities  provided by the AJCA," the effect of this  deduction  is
reported  in the  period in which it is  claimed on the  Company's  tax  return.
Although the Company recorded a tax benefit for the manufacturing deduction, the
amount of the benefit is immaterial  for the three and six months ended July 31,
2005 and is anticipated to be immaterial for the remainder of the year.

                                       18


The AJCA  provides  a two-year  transition  from the  existing  Extraterritorial
Income  Exclusion  Act.  The World Trade  Organization  ("WTO")  ruled that this
exclusion was an illegal  export  subsidy.  The European Union believes that the
AJCA  fails to  adequately  repeal  illegal  export  subsidies  because of these
transitional   provisions  and  has  asked  the  WTO  to  review  whether  these
transitional provisions are in compliance with the WTO's prior ruling. Until the
final  resolution  of this  matter,  management  will be unable to predict  what
impact, if any, this will have on future earnings.

New Accounting Standards
------------------------
See Note 2 to the Condensed Consolidated Financial Statements.

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.  The  Company  had  a net  cash  outflow  from  operating  activities  of
$1,102,000 in the first half of 2005,  compared with an outflow of  $103,477,000
in the first half of 2004.  The  reduced  outflow  was due to smaller  growth in
inventories  partly offset by increased tax payments  largely  associated with a
gain  recognized  on the sale of the Company's  equity  holdings in Aber Diamond
Corporation in the fourth quarter of 2004.

Working Capital
---------------
Working capital (current assets less current  liabilities) and the corresponding
current   ratio   (current   assets   divided  by  current   liabilities)   were
$1,171,768,000 and 5.3 at July 31, 2005, compared with $1,208,068,000 and 4.0 at
January 31, 2005 and $955,034,000 and 3.1 at July 31, 2004.

Accounts  receivable,  less  allowances  at July 31,  2005 were 6% lower than at
January 31, 2005 (which is typically a seasonal  high point) and were 10% higher
than at July 31, 2004 due to sales growth.

Inventories,  net at July 31,  2005 were 1% above  January 31, 2005 and 3% above
July 31, 2004. Combined raw material and work-in-process  inventories  decreased
4% versus January 31, 2005 and 10% versus July 31, 2004.  The decrease  resulted
from a substantial  buildup in the prior year during the initial  development of
rough diamond  sourcing  activities.  Finished  goods  inventories  increased 3%
versus  January 31, 2005 and 9% versus  July 31, 2004  largely due to  broadened
product  offerings  and new and  anticipated  store  openings.  The effects from
changes in foreign  currency  exchange rates were not  significant.  The Company
continually  strives to improve its  inventory  management  by  developing  more
effective systems and processes for product  development,  assortment  planning,
sales forecasting,  supply-chain logistics, and store replenishment.  Management
expects a  mid-single-digit  percentage  increase in the overall  year-over-year
inventory growth rate compared with a 21% increase in 2004.

Capital Expenditures
--------------------
Capital  expenditures  were  $76,310,000 in the first half of 2005 compared with
$70,510,000  in the  first  half of  2004.  Management  estimates  that  capital
expenditures   will  be  approximately   $175,000,000  in  2005  (compared  with
approximately  $142,000,000  in fiscal  year  2004) due to costs  related to the
opening and  renovation of stores and  manufacturing  facilities  and to ongoing
investments  in new systems.  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  Company  has  spent

                                       19


approximately  $84,000,000 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.

Business Dispositions
---------------------
The Company  continuou  sly evaluates its  manufacturing  operations  and supply
chain to ensure  that the  Company  has the  optimal  production  mix to support
long-term  growth  needs.  In August  2005,  the  Company's  Board of  Directors
approved the sale of a glassware manufacturing  operation. The Company completed
the sale in August 2005 in  consideration  for future  discounts on purchases of
merchandise  over a period of time.  The Company's  third  quarter  results will
reflect  a loss of  approximately  $2,000,000  associated  with  the sale of the
operation.

Share Repurchases
-----------------
In March 2005, the Company's Board of Directors  approved a new stock repurchase
program ("2005 Program") that authorized the repurchase of up to $400,000,000 of
the  Company's  Common Stock  through  March 2007 through open market or private
transactions.  The 2005 Program replaced and terminated an earlier program.  The
timing of repurchases  and the actual number of shares to be repurchased  depend
on a variety of discretionary factors such as price and other market conditions.
In the second quarter,  the Company  repurchased and retired 1,538,520 shares of
Common Stock at a cost of  $49,970,000,  or an average cost of $32.48 per share.
In the first half,  the Company  repurchased  and  retired  2,575,312  shares of
Common Stock at a cost of  $83,948,000,  or an average cost of $32.60 per share.
At July 31,  2005,  there  remained  $325,034,000  of  authorization  for future
repurchases under the 2005 Program.

Borrowings
----------
In July 2005, the Company entered into a new $300,000,000  multi-bank  revolving
credit  facility  ("New  Credit  Facility")  with an  option  to  increase  such
commitments up to $500,000,000.  The New Credit Facility  replaces the Company's
previous  $250,000,000  multi-bank  credit facility and the  $10,000,000  Little
Switzerland unsecured revolving credit facility. The New Credit Facility will be
available  for  working  capital  and  other  corporate  purposes  and  contains
provisions  comparable to those under the prior  agreement,  except that certain
covenants have been revised to provide the Company with additional  flexibility.
Borrowings  are with eight  participating  banks and are at interest rates based
upon local currency  borrowing  rates plus a margin based on the Company's fixed
charge coverage ratio.  The weighted  average interest rate at July 31, 2005 was
3.7%. The New Credit Facility expires in July 2010.

The Company's sources of working capital are internally-generated cash flows and
funds available under the New Credit Facility.

The ratio of total debt  (short-term  borrowings,  current  portion of long-term
debt and long-term debt) to  stockholders'  equity was 24% at July 31, 2005, 26%
at January 31, 2005 and 39% at July 31, 2004.

Based  on  the  Company's  financial  position  at  July  31,  2005,  management
anticipates  that cash on hand,  internally-generated  cash  flows and the funds
available under its revolving  credit facility will be sufficient to support the
Company's planned worldwide business expansion, share repurchases,  debt service
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 July
31, 2005 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, 2005.


                                    20


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.

In  Japan,  the  Company  uses yen put  options  to  minimize  the  impact  of a
strengthening of the U.S. dollar on  yen-denominated  transactions.  To a lesser
extent, the Company uses  foreign-exchange  forward contracts to protect against
weakening local currencies.  Gains or losses on these instruments  substantially
offset losses or gains on the assets, liabilities and transactions being hedged.
Management does not expect  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  borrowing  costs.  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.

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 and materials.  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

                                       21


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 rough diamond sourcing initiative achieves its financial and strategic
objectives;  (xi) that the  Company's  gross  margins  in Japan and for  diamond
products can be maintained in the face of increased competition from traditional
and e-commerce retailers; (xii) that the Company is able to pass on higher costs
of raw materials to consumers  through price increases;  (xiii) that the sale of
counterfeit products does not significantly undermine the value of the Company's
trademarks  and demand for the Company's  products;  (xiv) 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;  (xv) that the Company can achieve  satisfactory  results from any
current  and future  businesses  into which it enters  that are  operated  under
trademarks or trade names other than TIFFANY & CO.; and (xvi) 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.



                                       22

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 (as defined in Rules 13a-15(e) or
15d-15(e)  under the Securities  Exchange Act of 1934 (the "Exchange  Act"),  as
amended)  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 July 31,  2005,  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 Control Over Financial Reporting

     Subsequent  to the  date of the most  recent  evaluation  of the  Company's
internal  controls over  financial  reporting (as defined in Rules  13a-15(f) or
15d-15(f)  of the  Exchange  Act),  there  were no  significant  changes  in the
Company's  internal  controls over financial  reporting or in other factors that
could  significantly  affect the internal  controls  over  financial  reporting,
including any  corrective  actions with regard to significant  deficiencies  and
material weaknesses.

















                                       









                                       23


                                                     
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 second fiscal quarter of 2005:




-------------------------------------------------------------------------------------------------------------
                                                                                           
                                                                             (c)Total       
                                                                           Number  of          (d)Approximate
                                                                               Shares            Dollar Value
                                                                            Purchased          of Shares that
                                        (a)Total                            Under all              May Yet be
                                       Number of       (b)Average            Publicly               Purchased
                                          Shares       Price Paid           Announced               Under the
Period                                 Purchased        Per Share           Programs*               Programs*
-------------------------------------------------------------------------------------------------------------
                                                                                     
May 1, 2005 
through
May 31, 2005                             400,200           $30.99             400,200            $362,602,000
-------------------------------------------------------------------------------------------------------------
June 1, 2005 
through
June 30, 2005                            732,120           $32.63             732,120            $338,714,000
-------------------------------------------------------------------------------------------------------------
July 1, 2005 
through
July 31, 2005                            406,200           $33.68             406,200            $325,034,000
-------------------------------------------------------------------------------------------------------------
Total                                  1,538,520           $32.48           1,538,520            $325,034,000
-------------------------------------------------------------------------------------------------------------



* Pursuant to the program announced on March 17, 2005, the Issuer was authorized
to expend up to  $400,000,000  to purchase its Common  Stock.  This program will
expire on March 30, 2007.






                                       24


PART II.   OTHER INFORMATION

ITEM 4.  Submission of Matters to a Vote of Security Holders.

At Registrant's Annual Meeting of Stockholders held on May 19, 2005, each of the
nominees  listed below was elected a director of Registrant to hold office until
the next  annual  meeting of the  stockholders  and until his or her  respective
successor has been elected and qualified. Tabulated with the name of each of the
nominees  elected is the number of Common  shares cast for each  nominee and the
number of Common shares  withholding  authority to vote for each nominee.  There
were no  broker  non-votes  or  abstentions  with  respect  to the  election  of
directors.

         Nominee                    Voted For             Withholding Authority
         
         Michael J. Kowalski        122,253,013                5,837,787
         Rose Marie Bravo           117,657,226               10,433,574
         William R. Chaney          122,166,605                5,921,194
         Samuel L. Hayes III        116,906,273               11,184,527
         Abby F. Kohnstamm          112,543,111               15,547,689
         Charles K. Marquis         116,958,789               11,132,011
         J. Thomas Presby           123,739,547                4,351,253
         James E. Quinn             122,250,051                5,840,749
         William A. Shutzer         121,134,129                6,956,671


At   such   meeting,    the    stockholders    approved   the   appointment   of
PricewaterhouseCoopers  LLP as the independent registered public accounting firm
to examine the Company's fiscal 2005 financial statements.  With respect to such
appointment,  125,912,602  shares  were voted to approve,  1,363,471  were voted
against,  and  814,727  shares  abstained  from  voting.  There  were no  broker
non-votes    with   respect   to   the   approval   of   the    appointment   of
PricewaterhouseCoopers LLP.

The stockholders  approved an amendment to the Company's 1998 Employee Incentive
Plan so that return on average  assets may be used as a Performance  Measure for
long-term  incentive  compensation.  With respect to such approval,  121,231,846
shares were voted to approve, 5,500,756 shares were voted against, and 1,358,198
shares abstained from voting. There were no broker non-votes with respect to the
approval of the amendment to the Company's 1998 Employee Incentive Plan.

The  stockholders  approved the Company's  2005 Employee  Incentive  Plan.  With
respect to such approval,  72,376,071  shares were voted for,  32,786,545 shares
were voted against,  and 1,325,942 shares  abstained from voting.  There were no
broker  non-votes  with respect to the approval of the  Company's  2005 Employee
Incentive Plan.





                                       25





ITEM 6         Exhibits and Reports on Form 8-K

   (a)         Exhibits:

               31.1     Certification of Chief Executive Officer pursuant to 
                        Section 302 of the Sarbanes-Oxley Act of 2002.

               31.2     Certification of Chief Financial Officer pursuant to 
                        Section 302 of the Sarbanes-Oxley Act of 2002.

               32.1     Certification of Chief Executive Officer Pursuant to 
                        18 U.S.C.  Section 1350, as adopted  pursuant to Section
                        906 of the Sarbanes-Oxley Act of 2002.

               32.2     Certification  of Chief Financial  Officer  Pursuant to 
                        18 U.S.C. Section 1350, as adopted  pursuant to Section 
                        906 of the Sarbanes-Oxley Act of 2002.


   (b)         Reports on Form 8-K:


               On May 3, 2005,  Registrant  filed a Report on Form 8-K reporting
               that  the  Registrant's   Board  of  Directors   amended  Section
               4.02(a)(iii) of Registrant's 2005 Employee Incentive Plan.

               On May 13, 2005, issued a press release  announcing its unaudited
               earnings and results of  operations  for the first  quarter ended
               April 30, 2005.

               On May 19, 2005,  Registrant issued a press release announcing an
               increase in its quarterly dividend by 33%.

               On May 23, 2005,  Registrant filed a Report on Form 8-K reporting
               Registrant  makes  various  grants and awards of cash,  stock and
               stock units,  and provides  various  benefits,  to its directors,
               executive officers and other management employees pursuant to its
               1998  Directors  Option  Plan  and the  1998  and  2005  Employee
               Incentive Plans and pursuant to various retirement plans,  formal
               agreements and informal agreements. The Compensation Committee of
               Registrant's  Board of Directors made various  changes to date in
               fiscal 2005.

               On June 3, 2005,  Registrant filed a Report on Form 8-K reporting
               Registrant's   Finance   Division  was  reorganized  and  certain
               responsibilities reassigned.

               On July 26, 2005, Registrant filed a Report on Form 8-K reporting
               that on July 20, 2005,  Registrant  entered into a new  revolving
               bank   credit   agreement   with  The  Bank  of  New   York,   as
               administrative  Agent,  consisting of basic  commitments  of $300
               million,   with  an  option  by   Registrant   to  increase  such
               commitments up to $500 million (the "New Credit Agreement").  The
               New Credit Agreement replaced  Registrant's previous $250 million
               revolving bank credit facility.





                                       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: September 2, 2005          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  of Chief  Executive  Officer  pursuant to Section 
           302 of the Sarbanes-Oxley Act of 2002.

31.2       Certification of Chief Financial Officer pursuant to Section 302 of 
           the Sarbanes-Oxley Act of 2002.

32.1       Certification of Chief Executive Officer Pursuant to 18 U.S.C. 
           Section 1350, as adopted pursuant to Section 906 of the 
           Sarbanes-Oxley Act of 2002.

32.2       Certification of Chief Financial Officer Pursuant to 18 U.S.C. 
           Section 1350, as adopted pursuant to Section 906 of the 
           Sarbanes-Oxley Act of 2002.