UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------

                                    FORM 10-Q

                                ----------------

(Mark One)

X    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 for the quarter ended October 31, 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,  142,242,919 shares outstanding at the close
of business on November 30, 2005.







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







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

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

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

                  Condensed Consolidated Statements of Stockholders' Equity -
                      for the nine months ended October 31, 2005 and
                      Comprehensive Earnings - for the three and nine months
                      ended October 31, 2005 (Unaudited)                                         5

                  Condensed Consolidated Statements of Cash Flows - for the
                      nine months ended October 31, 2005 and 2004 (Unaudited)                    6

                  Notes to Condensed Consolidated Financial Statements
                      (Unaudited)                                                             7-13


Item 2.           Management's Discussion and Analysis of
                      Financial Condition and Results of Operations                          14-24


Item 4.           Controls and Procedures                                                       25


PART II - OTHER INFORMATION


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

                  (e) Issuer Purchases of Equity Securities                                     26


Item 6.           Exhibits                                                                      27

                  (a)  Exhibits



                                       2



PART I.  Financial Information
Item 1.  Financial Statements


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





                                                                            October 31,       January 31,        October 31,
                                                                               2005               2005               2004
                                                                           --------------     --------------     -------------
ASSETS
                                                                                                           
Current assets:
Cash and cash equivalents                                                $       111,586    $       187,681   $       129,776
Short-term investments                                                                 -            139,200                 -
Accounts receivable, less allowances
   of $6,670, $7,491 and $6,264                                                  129,454            133,545           124,080
Inventories, net                                                               1,104,326          1,057,245         1,130,767
Deferred income taxes                                                             74,544             64,790            57,814
Prepaid expenses and other current assets                                         73,801             25,428            43,613
                                                                         ----------------   ----------------  ----------------
          
Total current assets                                                           1,493,711          1,607,889         1,486,050

Property, plant and equipment, net                                               860,712            917,853           917,837
Other assets, net                                                                145,523            140,376           188,860
                                                                         ----------------   ----------------  ----------------
                                                                         $     2,499,946    $     2,666,118   $     2,592,747
                                                                         ----------------   ----------------  ----------------
          
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Short-term borrowings                                                    $        30,365    $        42,957    $      267,389
Accounts payable and accrued liabilities                                         182,831            186,013           193,458
Income taxes payable                                                              15,460            118,536            12,619
Merchandise and other customer credits                                            54,238             52,315            50,230
                                                                         ----------------   ----------------  ----------------

Total current liabilities                                                        282,894            399,821           523,696

Long-term debt                                                                   373,606            397,606           393,194
Postretirement/employment benefit obligations                                     41,106             40,220            39,639
Deferred income taxes                                                                  -             33,175            26,256
Other long-term liabilities                                                      109,693             94,136            93,628

Commitments and contingencies

Stockholders' equity:
Common stock, $0.01 par value; authorized 240,000 shares,
   issued and outstanding 142,120, 144,548 and 145,756                             1,421              1,445             1,457
Additional paid-in capital                                                       464,109            426,308           421,526
Retained earnings                                                              1,219,946          1,246,331         1,076,167
Accumulated other comprehensive gain (loss), net of tax:
  Foreign currency translation adjustments                                         5,183             29,045            19,307
  Deferred hedging gains (losses)                                                  1,828             (2,118)           (1,952)
  Unrealized gains (losses) on marketable securities                                 160                149              (171)
                                                                         ----------------   ----------------  ----------------

Total stockholders' equity                                                     1,692,647          1,701,160         1,516,334
                                                                         ----------------   ----------------  ----------------

                                                                         $     2,499,946    $     2,666,118   $     2,592,747
                                                                         ----------------   ----------------  ----------------

                      

See notes to condensed consolidated financial statements.


                                        3




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






                                                                 Three Months Ended                Nine Months Ended
                                                                    October 31,                       October 31,
                                                           -------------------------------  --------------------------------
                                                                 2005            2004            2005               2004
                                                           -------------    --------------  --------------    --------------
                                                                                                     
Net sales                                                  $    500,105     $     461,152   $   1,536,707     $   1,394,709        

Cost of sales                                                   229,575           215,624         699,272           625,817
                                                           -------------    --------------  --------------    --------------

Gross profit                                                    270,530           245,528         837,435           768,892

Selling, general and administrative expenses                    230,735           212,164         657,261           614,663
                                                           --------------   --------------  --------------    --------------
                                  
Earnings from operations                                         39,795            33,364         180,174           154,229

Other expenses, net                                               4,289             5,276          12,353            13,398
                                                           -------------    --------------  --------------    --------------

Earnings before income taxes                                     35,506            28,088         167,821           140,831

Provision for income taxes                                       11,717            10,730          53,423            53,572
                                                           -------------    --------------  --------------    --------------

Net earnings                                               $     23,789     $      17,358   $     114,398     $      87,259
                                                           -------------    --------------  --------------    --------------

Net earnings per share:

    Basic                                                  $       0.17     $        0.12   $        0.80     $        0.60        
                                                           -------------    --------------  --------------    --------------
    Diluted                                                $       0.16     $        0.12   $        0.79     $        0.59      
                                                           -------------    --------------  --------------    --------------

Weighted average number of common shares:

    Basic                                                       142,280           145,943         143,172           146,376
    Diluted                                                     144,993           147,735         145,472           148,546



See notes to condensed consolidated financial statements.




                                        4





                         TIFFANY & CO. AND SUBSIDIARIES
                         ------------------------------
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
            ---------------------------------------------------------
                           AND COMPREHENSIVE EARNINGS
                           --------------------------
                                   (Unaudited)
                                   -----------
                                 (in thousands)




                                                                            Accumulated
                                                Total                             Other                                  Additional
                                        Stockholders'         Retained    Comprehensive              Common Stock           Paid-in
                                               Equity         Earnings      Gain (Loss)       Shares       Amount          Capital
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Balances, January 31, 2005              $   1,701,160    $   1,246,331    $     27,076       144,548    $   1,445     $    426,308
Exercise of stock options                      11,951              -               -             795            8           11,943
Tax benefit from exercise of stock
 options                                        7,045              -               -             -            -              7,045
Stock option expense                           19,464              -               -             -            -             19,464
Issuance of Common Stock
 under the Employee Profit Sharing
 and Retirement Savings Plan                    4,400              -               -             143            1            4,399
Purchase and retirement of Common
 Stock                                       (114,342)        (109,259)            -          (3,366)         (33)          (5,050)
Cash dividends on Common Stock                (31,524)         (31,524)            -             -            -                -
Deferred hedging gains, net of tax              3,946              -             3,946           -            -                -
Marketable securities gains, net
 of tax                                            11              -                11           -            -                -
Foreign currency translation
 adjustments                                  (23,862)             -           (23,862)          -            -                -
Net earnings                                  114,398          114,398             -             -            -                -
                                      ---------------------------------------------------------------------------------------------

Balances, October 31, 2005              $   1,692,647    $   1,219,946    $      7,171       142,120    $   1,421     $    464,109
                                      ---------------------------------------------------------------------------------------------








                                                   Three Months Ended             Nine Months Ended
                                                       October 31,                   October 31,
                                                 2005            2004            2005           2004
--------------------------------------------------------------------------------------------------------------
                                                                                      
Net earnings                                   $23,789          $17,358        $114,398       $87,259
Other comprehensive gain (loss), net
of tax:
  Deferred hedging gains (losses)                1,237           (1,216)          3,946           556
  Foreign currency translation                  
    adjustments                                 (4,342)          14,762         (23,862)        3,451
  Unrealized gains (losses) on
    marketable securities                         (169)             568              11          (171)
                                        ----------------------------------------------------------------------
                                               $20,515          $31,472         $94,493       $91,095
                                        ----------------------------------------------------------------------



See notes to condensed consolidated financial statements.

                                       5





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




                                                                                              Nine Months Ended
                                                                                                 October 31,
                                                                                   ----------------------------------------
                                                                                           2005                   2004
                                                                                   ----------------       -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                      
   Net earnings                                                                   $      114,398         $        87,259
   Adjustments to reconcile net earnings to net cash
   provided by (used in) operating activities:
     Depreciation and amortization                                                        81,720                  79,709
     Gain on equity investments                                                                -                    (759)
     Provision for uncollectible accounts                                                  1,131                   1,603
     Provision for inventories                                                             7,165                   4,747
     Deferred income taxes                                                               (33,611)                (10,621)
     Loss on disposal of assets                                                            4,316                       -
     Provision for postretirement/employment benefits                                        886                   2,893
     Stock compensation expense                                                           19,464                  16,912
     Excess tax benefits from share-based payment arrangements                            (3,325)                 (1,811)
     Deferred hedging losses transferred to earnings                                       1,978                   2,085
   Changes in assets and liabilities:
     Accounts receivable                                                                  (5,622)                 13,893
     Inventories                                                                         (85,671)               (260,943)
     Prepaid expenses and other current assets                                           (45,376)                (21,168)
     Other assets, net                                                                     2,877                  (5,441)
     Accounts payable                                                                       (965)                 (1,688)
     Accrued liabilities                                                                   7,117                 (15,009)
     Income taxes payable                                                                (95,181)                (29,893)
     Merchandise and other customer credits                                                2,002                   4,643
     Other long-term liabilities                                                          14,390                  13,732
                                                                                   ----------------       -----------------

   Net cash used in operating activities                                                 (12,307)               (119,857)
                                                                                   ----------------       -----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                                                               (121,516)               (111,012)
     Proceeds from sale of marketable securities and short-term investments              238,175                  49,370
     Purchases of marketable securities and short-term investments                       (99,715)                (46,698)
     Proceeds from sale-leaseback of assets                                               75,000                       -
     Notes receivable funded                                                              (8,520)                      -
     Other, net                                                                             (786)                  1,311
                                                                                   ----------------       -----------------

   Net cash provided by (used in) investing activities                                    82,638                (107,029)
                                                                                   ----------------       -----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   (Repayments of) proceeds from short-term borrowings, net                              (10,204)                224,263
   Repayment of current portion of long-term debt                                              -                 (51,530)
   Fees and expenses related to new short-term borrowings                                   (600)                      -
   Excess tax benefits from share-based payment arrangements                               3,325                   1,811
   Repurchases of Common Stock                                                          (114,342)                (46,576)
   Proceeds from exercise of stock options                                                11,951                   5,943
   Cash dividends on Common Stock                                                        (31,524)                (24,887)
                                                                                 ----------------       -----------------

   Net cash (used in) provided by financing activities                                  (141,394)                109,024
                                                                                 ----------------       ------------------
   Effect of exchange rate changes on
   cash and cash equivalents                                                              (5,032)                 (1,027)
                                                                                 ----------------       ------------------
   Net decrease in cash and cash equivalents                                             (76,095)               (118,889)
   Cash and cash equivalents at beginning of year                                        187,681                 248,665
                                                                                 ----------------       ------------------
    

   Cash and cash equivalents at end of nine months                                $      111,586         $       129,776
                                                                                 ----------------       ------------------


See notes to condensed consolidated financial statements.

                                       6


                         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  October  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 nine months
          ended October 31, 2005 and 2004 are not necessarily  indicative of the
          results of the entire fiscal year.

2.        NEW ACCOUNTING STANDARDS

          In October  2005,  the FASB issued FSP No. FAS 13-1,  "Accounting  for
          Rental Costs  Incurred  during a  Construction  Period" which requires
          that rental costs associated with ground or building  operating leases
          incurred during a construction  period be recognized as rental expense
          and included in income from continuing operations. FSP No. FAS 13-1 is
          effective for reporting  periods  beginning  after  December 15, 2005.
          Management  has  evaluated  the  provisions  of FSP No.  FAS  13-1 and
          determined  that the effect of its adoption will have no impact on the
          Company's financial position, earnings and cash flows.

          In December  2004, the 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.


                                       7




          NEW ACCOUNTING STANDARDS (continued)
          The results of the  restatement  for the three and nine  months  ended
          October 31, 2004 had the effect of reducing  earnings from  operations
          by $5,584,000 and $16,912,000, reducing net earnings by $3,451,000 and
          $10,474,000,  reducing basic earnings per share by $0.02 and $0.07 and
          reducing  diluted  earnings per share by $0.02 and $0.07.  The balance
          sheet and  statement of cash flows as of and for the nine months ended
          October 31, 2004 were also restated accordingly.

          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



                                                     October 31,            January 31,           October 31,
          (in thousands)                                2005                   2005                  2004
          ------------------------------------------------------------------------------------------------------
                                                                                       
          Finished goods                           $  814,872             $  771,192            $  824,736
          Raw materials                               246,488                236,802               241,046
          Work-in-process                              47,456                 53,988                70,160
                                                 ---------------------  -------------------   ------------------
                                                    1,108,816              1,061,982             1,135,942
          Reserves                                     (4,490)                (4,737)               (5,175)
                                                 ---------------------  -------------------   ------------------
          Inventories, net                         $1,104,326             $1,057,245            $1,130,767
                                                 ---------------------  -------------------   ------------------


          LIFO-based  inventories  at October  31,  2005,  January  31, 2005 and
          October 31, 2004  represented  71%, 66% and 68% of  inventories,  net,
          with  the  current  cost  exceeding  the  LIFO   inventory   value  by
          $72,405,000 $64,058,000 and $48,296,000 at the end of each period.

4.        ACQUISITION AND DISPOSITIONS

          In October 2005, the Company  acquired a corporation  that specializes
          in polishing small carat weight diamonds in Vietnam. The price payable
          by the Company for the entire equity  interest in this  corporation is
          $2,000,000,  of which  $1,200,000  will be paid in the fourth quarter;
          the balance  will be paid when certain  post-acquisition  requirements
          are satisfied but no later than a fixed due date. This acquisition was
          not significant to the Company's financial position,  earnings or cash
          flows.

          In October  2005,  the Company sold its equity  interest in Temple St.
          Clair. The Company  recorded a loss of $2,201,000 in Selling,  General
          and Administrative ("SG&A") expenses associated with the sale.

          In August 2005, the Company sold a glassware manufacturing  operation.
          The Company recorded a loss of $2,115,000 in SG&A expenses  associated
          with the sale of the operation.


                                       8




5.        INCOME TAXES

          The  effective  income  tax rate for the three and nine  months  ended
          October  31,  2005 was 33.0% and 31.8%  versus  38.2% and 38.0% in the
          three and nine months  ended  October 31,  2004.  The  decrease in the
          effective  tax rate in the three  months  ended  October  31, 2005 was
          primarily  due  to  favorable  reserve  adjustments  relating  to  the
          expiration  of  certain  statutory  periods  during  the  quarter.  In
          addition, the lower effective tax rate in the nine-month period ending
          October  31,  2005  was due to tax  benefits  of  $8,100,000  recorded
          earlier in the year associated with the repatriation provisions of the
          American Jobs Creation Act of 2004 ("AJCA").

          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.  The Company has recorded a
          tax benefit for the manufacturing  deduction,  which is immaterial for
          the three and nine months ended October 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.

6.        EARNINGS PER SHARE

          Basic  earnings per share is computed as net  earnings  divided by the
          weighted  average number of common shares  outstanding for the period.
          Diluted earnings per share includes the dilutive effect of the assumed
          exercise of stock options 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                 Nine Months Ended
                                                               October 31,                       October 31,
                                                     -------------------------------------------------------------------
         (in thousands)                                        2005             2004             2005              2004
         ---------------------------------------------------------------------------------------------------------------
                                                                                               
         Net earnings for basic        
           and diluted EPS                                  $23,789          $17,358         $114,398           $87,259
                                                     --------------- ----------------  ---------------  ----------------
                                                            
         Weighted average shares for                                                                  
          basic EPS                                         142,280          145,943          143,172           146,376

         Incremental shares based 
          upon the assumed exercise 
          of stock options and                                  
          restricted stock units                              2,713            1,792            2,300             2,170     
                                                     --------------- ----------------  ---------------  ----------------
                                                            
         Weighted average shares for                                                                
          diluted EPS                                       144,993          147,735          145,472           148,546
                                                     --------------- ----------------  ---------------  ----------------




                                       9




          EARNINGS PER SHARE (continued)
          For the three  months  ended  October  31,  2005 and 2004,  there were
          4,429,000  and  6,616,000  stock  options and  restricted  stock units
          excluded  from the  computations  of earnings per diluted share due to
          their antidilutive  effect. For the nine months ended October 31, 2005
          and 2004,  there  were  6,188,000  and  3,674,000  stock  options  and
          restricted  stock units excluded from the computations of earnings per
          diluted share due to their antidilutive effect.

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
          replaced 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 is  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 may be
          made from eight  participating  banks and are at interest  rates based
          upon local currency borrowing rates plus a margin that fluctuates with
          the Company's  fixed charge  coverage  ratio.  As of October 31, 2005,
          $28,223,000  was  outstanding  under the New  Credit  Facility  with a
          weighted  average  interest  rate of  3.3%.  The New  Credit  Facility
          expires in July 2010.

8.        COMMITMENTS AND CONTINGENCIES

          In  September  2005,  the  Company   entered  into  a   sale-leaseback
          arrangement  for  its  Retail  Service  Center,   a  distribution  and
          administrative  office  facility.  The  Company  received  proceeds of
          $75,000,000 resulting in a gain of $5,300,000, which has been deferred
          and is being  amortized  over  the  lease  term.  The  lease  has been
          accounted  for as an operating  lease.  The lease expires in September
          2025 and has two ten-year renewal options. Total rental payments under
          the lease are $103,960,000 during the initial lease term.

          In November  2004,  the Company  entered into an agreement with Tahera
          Diamond  Corporation   ("Tahera"),   a  Canadian  diamond  mining  and
          exploration  company,  to purchase or market all of the diamonds to be
          mined at the Jericho mine which is being  developed and constructed by
          Tahera in Nunavut,  Canada (the  "Project").  In consideration of that
          agreement,  the Company  provided a credit  facility  to Tahera  which
          allows Tahera to draw up to Cnd$35,000,000 (U.S.$30,000,000 on October
          31, 2005) to finance the development and  construction of the Project.
          At October 31, 2005  approximately  Cnd$9,983,000  (U.S.$8,477,000  at
          October  31,  2005)  was  outstanding   under  this  credit  facility.
          Principal and interest  payments are due  periodically  throughout the
          term of the facility which matures in December 2013.



                                       10



9.        EMPLOYEE BENEFIT PLANS

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

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




                                                                         Three Months Ended October 31,
                                                            ---------------------------------------------------------
                                                                                                   Other
                                                                                               Postretirement 
                                                                  Pension Benefits                Benefits
                                                            ---------------------------------------------------------
         (in thousands)                                         2005          2004           2005           2004
         ------------------------------------------------------------------------------------------------------------
                                                                                                    
         Service cost                                         $3,165        $2,699          $ 294           $307
         Interest cost                                         3,160         2,640            397            400
         Expected return on plan assets                       (2,501)       (2,079)             -              -
         Amortization of prior service   
          cost                                                   201           201           (299)          (303)
         Amortization of net loss                                971           395             68             82
                                                            ---------------------------------------------------------
         Net expense                                          $4,996        $3,856          $ 460           $486
                                                            ---------------------------------------------------------






                                                                          Nine Months Ended October 31,
                                                            ---------------------------------------------------------
                                                                                                   Other
                                                                                               Postretirement 
                                                                  Pension Benefits                Benefits
                                                            ---------------------------------------------------------
         (in thousands)                                         2005          2004           2005           2004
         ------------------------------------------------------------------------------------------------------------
                                                                                                    
         Service cost                                        $ 9,527       $ 8,097         $  978        $  921
         Interest cost                                         8,968         7,920          1,239         1,236
         Expected return on plan assets                       (7,539)       (6,237)             -             -
         Amortization of prior service   
          cost                                                   603           603           (895)         (909)
         Amortization of net loss                              2,155         1,185            246           278
                                                            ---------------------------------------------------------
         Net expense                                         $13,714       $11,568         $1,568        $1,526
                                                            ---------------------------------------------------------



10.       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  wholesale  sales of
          diamonds not suitable for the  Company's  production  by 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.



                                       11




          SEGMENT INFORMATION (continued) 
          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.   These
          reclassifications were as follows:

               o    Effective  with the  second  quarter of 2005  (three  months
                    ended July 31, 2005), the Company placed  responsibility for
                    U.S.,  non-Internet,  business-to-business  sales within the
                    U.S.   Retail   channel  and,   consequently,   now  reports
                    non-Internet  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 they were previously included.
               o    Each  segment's   earnings   (losses)  from   operations  as
                    previously  reported in 2004 were  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                   Nine Months Ended
                                                        October 31,                         October 31,
                                             -----------------------------------------------------------------------
         (in thousands)                          2005               2004                2005               2004
         -----------------------------------------------------------------------------------------------------------
                                                                                                
         Net sales:
           U.S. Retail                        $247,782           $227,029          $  771,344          $  700,165
           International Retail                204,287            190,851             596,707             556,530
           Direct Marketing                     27,308             26,332              86,598              80,801
           Other                                20,728             16,940              82,058              57,213
                                             --------------    ---------------     ---------------    --------------
                                              $500,105           $461,152          $1,536,707          $1,394,709
                                             --------------    ---------------     ---------------    --------------

         Earnings  (losses) from 
          operations*:
           U.S. Retail                         $37,911            $27,014            $138,646            $112,911
           International Retail                 41,021             39,473             128,078             128,866
           Direct Marketing                      4,879              3,544              23,225              18,167
           Other                               (10,584)            (5,449)            (15,226)            (10,122)
                                             --------------    ---------------     ---------------    --------------
                                               $73,227            $64,582            $274,723            $249,822
                                             --------------    ---------------     ---------------    --------------


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

                                       12




          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                     Nine Months Ended
                                                        October 31,                           October 31,
                                             ------------------------------------------------------------------------
         (in thousands)                           2005               2004               2005               2004
         ------------------------------------------------------------------------------------------------------------
                                                                                               
         Earnings from 
          operations for segments               $73,227            $64,582           $274,723           $249,822

         Unallocated corporate 
          expenses                              (33,432)           (31,218)           (94,549)           (95,593)

         Other expenses, net                     (4,289)            (5,276)           (12,353)           (13,398)
                                            ---------------    ---------------     --------------     ---------------

         Earnings before income 
          taxes                                 $35,506            $28,088           $167,821           $140,831
                                            ---------------    --------------      --------------     ---------------




          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.

11.       SUBSEQUENT EVENT

          On November  17, 2005,  the  Company's  Board of Directors  declared a
          quarterly  dividend  of $0.08  per  share on its  Common  Stock.  This
          dividend will be paid on January 10, 2006 to stockholders of record on
          December 20, 2005.


                                       13




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 through  business-to-business sales personnel 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  diamonds  not  suitable  for  the  Company's  production  by the
     Company's diamond sourcing and manufacturing operations.

Effective  with the second  quarter of 2005 (three  months ended July 31, 2005),
the Company placed responsibility for U.S.,  non-Internet,  business-to-business
sales within the U.S. Retail channel and, consequently, now reports non-Internet
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 and the results of relocated stores are so included
if the relocation occurs within the same geographical market.  However, in Japan
the sales result of a new store or boutique is not included in comparable  store
sales if it  constitutes a relocation  from one  department  store to another or
from a department store to a free-standing  location.  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 8% in the three months  ("third  quarter")  ended
          October  31, 2005 and 10% in the nine  months  ("year-to-date")  ended
          October 31, 2005.
     o    On a  constant-exchange-rate  basis  (see  Non-GAAP  Measures  section
          below),  net  sales  rose  9% in  the  third  quarter  and  10% in the
          year-to-



                                       14




          date and  worldwide  comparable  store  sales  rose 5% and 4% in those
          periods.
    o     Gross margin  (gross profit as a percentage of net sales) in the third
          quarter improved  compared to the prior year. Gross margin declined in
          the  year-to-date  primarily due to changes in geographic  and product
          sales mix and higher product costs.
     o    Selling,  general and administrative ("SG&A") expenses as a percentage
          of net sales  increased  slightly in the third quarter which  included
          losses  associated  with  business  dispositions,  but improved in the
          year-to-date due to sales leverage on fixed costs.
     o    In the three and nine months ended October 31, 2005, the effective tax
          rate was lower than the prior year.
     o    The Company repurchased and retired 0.8 million and 3.4 million shares
          of its Common  Stock in the three and nine  months  ended  October 31,
          2005.
     o    Net  earnings  increased  37%  in the  third  quarter  and  31% in the
          year-to-date.


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:




                                       15







                                     Three Months Ended                                Nine Months Ended
                                      October 31, 2005                                 October 31, 2005
                         --------------------------------------------      ------------------------------------------              
                                                        Constant-                                       Constant-
                                          Trans-        Exchange-                            Trans-     Exchange-
                             GAAP         lation          Rate                 GAAP          lation       Rate 
                           Reported       Effect          Basis              Reported        Effect       Basis
                         --------------------------------------------      ------------------------------------------
Net Sales:
----------
                                                                                          
Worldwide                     8%            (1%)            9%                  10%           -            10%

U.S. Retail                   9%             -              9%                  10%           -            10%

International
  Retail                      7%             -              7%                   7%           1%            6%

Japan                         3%            (2%)            5%                   2%           -             2%

Other Asia-
   Pacific                   17%             4%            13%                  20%           5%           15%

Europe                        6%            (1%)            7%                   9%           1%            8%


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

U.S. Retail                   7%             -              7%                   8%           -             8%

International
  Retail                      1%             -              1%                   1%           2%           (1%)

Japan                        (2%)           (2%)            -                   (3%)          -            (3%)

Other Asia-
   Pacific                    8%             4%             4%                   9%           4%            5%

Europe                       (2%)           (1%)           (1%)                  2%           1%            1%




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

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





                                                  Three Months Ended                       Nine Months Ended
                                                      October 31,                             October 31,
                                           ----------------------------------      ----------------------------------
                                                 2005             2004                  2005              2004
                                           ----------------------------------      ----------------------------------  
                                                                                             
Net sales                                      100.0%            100.0%                100.0%            100.0%

Cost of sales                                   45.9              46.8                  45.5              44.9
                                          ----------------------------------       ----------------------------------  
Gross profit                                    54.1              53.2                  54.5              55.1

Selling, general and 
administrative expenses                         46.1              46.0                  42.8              44.1
                                          ----------------------------------       ----------------------------------  
Earnings from operations                         8.0               7.2                  11.7              11.0
 
Other expenses, net                              0.9               1.1                   0.8               0.9
                                          ----------------------------------       ----------------------------------  
Earnings before income 
taxes                                            7.1               6.1                  10.9              10.1

Provision for income taxes                       2.3               2.3                   3.5               3.8
                                          ----------------------------------       ----------------------------------  
 Net earnings                                    4.8%              3.8%                  7.4%              6.3%
                                          ----------------------------------       ----------------------------------  


                                       16






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

                                                  Three Months Ended                      Nine Months Ended
(in thousands)                                        October 31,                            October 31,
--------------                             ----------------------------------    ----------------------------------
                                                 2005             2004                 2005               2004
                                           ----------------------------------    ----------------------------------
                                                                                              
U.S. Retail                                    $247,782         $227,029            $  771,344        $  700,165

International Retail                            204,287          190,851               596,707           556,530

Direct Marketing                                 27,308           26,332                86,598            80,801

Other                                            20,728           16,940                82,058            57,213
                                           ----------------------------------    ----------------------------------  
                                               $500,105         $461,152            $1,536,707        $1,394,709
                                           ----------------------------------    ----------------------------------  




U.S. Retail sales increased 9% in the third quarter and 10% in the year-to-date,
due to an increase in the average transaction size.  Comparable store sales rose
7% in the third quarter and 8% in the year-to-date due to the following factors:
(i) 12% and 8%  growth,  respectively,  in the New York  flagship  store (due to
increased tourist spending);  and (ii) 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   non-Internet
business-to-business  sales,  which  represent less than 5% of total U.S. Retail
sales.

International  Retail  sales  increased  7% in both the  third  quarter  and the
year-to-date.  On a  constant-exchange-rate  basis,  International  Retail sales
increased 7% and 6% for the same periods; comparable store sales increased 1% in
the third quarter but declined 1% in the year-to-date.

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 third
quarter and 2% in the year-to-date,  while comparable store sales were unchanged
and declined 3% in the respective 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 third quarter and
the  year-to-date.  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 4% in the third quarter and 5% in the  year-to-date,  primarily due to
growth in Australia and Singapore.

In Europe (which  represented  6% of net sales in fiscal year 2004),  comparable
store sales on a  constant-exchange-rate  basis declined 1% in the third quarter
and  increased  1% in the  year-to-date,  due to growth  in most of  Continental
Europe that was offset by a decline in London.

Direct  Marketing sales rose 4% in the third quarter and 7% in the  year-to-date
due to growth in the average amounts spent per e-commerce and catalog order.


                                       17




Other sales increased 22% in the third quarter and 43% in the year-to-date. More
than half of the increase in both the quarter and the year-to-date resulted from
wholesale  sales of diamonds;  such sales commenced in the third quarter of 2004
and will continue on a regular basis. In the specialty retail businesses,  sales
in LITTLE  SWITZERLAND  stores increased 10% in the third quarter and 12% in the
year-to-date. To a much lesser extent, sales in IRIDESSE stores, which commenced
in late 2004,  contributed  to this channel's  sales growth.  There are now five
IRIDESSE stores which exclusively sell pearl jewelry.

Management's  plan for openings and closings of TIFFANY & CO. stores in 2005 are
shown below and, in total,  would  represent a 2% net  increase in gross  square
footage:

                                              Actual / Expected 
Location                                    Openings (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  improved in the third quarter by 0.9 percentage  points  primarily
due to changes in  geographic  and product  sales mix  combined  with  selective
increases  in U.S.  retail  prices  introduced  late in the first  quarter  (0.9
percentage  point  improvement) and due to the negative effect in the prior year
related to unused internal jewelry manufacturing  capacity (0.4 percentage point
improvement).  These  benefits were offset by an increase in wholesale  sales of
diamonds that earn a minimal to no gross margin.
 
Gross margin declined 0.6 percentage points in the year-to-date primarily due to
an increase in  wholesale  sales of diamonds as well as  geographic  and product
sales mix.

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)   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.

                                       18




Selling, General and Administrative Expenses
--------------------------------------------
SG&A expenses  increased 9% in the third quarter and 7% in the  year-to-date due
to several factors:  higher labor costs (representing slightly less than half of
the increase in both periods),  growth in  depreciation  and occupancy  expenses
(representing approximately one quarter of the increase in the third quarter and
one  third  of the  increase  in the  year-to-date)  and  $4,316,000  of  losses
associated with business dispositions (see Business Dispositions  section). As a
percentage of net sales, SG&A expenses  increased  marginally in the quarter but
improved  in  the   year-to-date   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 full year 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.  (See Note 10
to the Condensed  Consolidated  Financial  Statements for further information on
the reclassifications that were made).



                                                                                    Three Months Ended
                                                                                        October 31,
                                                                        ------------------------------------------
(in thousands)                                                                  2005                 2004
------------------------------------------------------------------      ------------------------------------------
Earnings (losses) from operations:
                                                                                                   
  U.S. Retail                                                                   $37,911               $27,014

  International Retail                                                           41,021                39,473

  Direct Marketing                                                                4,879                 3,544

  Other                                                                         (10,584)               (5,449)
                                                                        ------------------------------------------
Earnings from operations for segments                                            73,227                64,582

  Unallocated corporate expenses                                                (33,432)              (31,218)
                                                                        ------------------------------------------
Earnings from operations                                                        $39,795               $33,364
                                                                        ------------------------------------------



Earnings from operations rose 19% in the third 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
third quarter of 2005 and 2004 was as follows:

o    U.S. Retail:  15% in 2005 versus 12% in 2004 (increase was primarily due to
     increased sales and gross margin and the leveraging of fixed expenses);
o    International  Retail:  20% in  2005  versus  21%  in  2004  (decrease  was
     primarily  due to lower gross margin  resulting  from changes in geographic
     and product sales mix);
o    Direct  Marketing:  18% in 2005 versus 13% in 2004  (increase was primarily
     due to increased sales and the leveraging of fixed expenses); and
o    Other:  (51)% in 2005 versus (32)% in 2004  (decrease  was primarily due to
     losses associated with business dispositions).



                                       19









                                                                                    Nine Months Ended
                                                                                       October 31,
                                                                        ------------------------------------------
(in thousands)                                                                  2005                 2004
------------------------------------------------------------------      ------------------------------------------
Earnings (losses) from operations:
                                                                                                  
  U.S. Retail                                                                  $138,646              $112,911

  International Retail                                                          128,078               128,866

  Direct Marketing                                                               23,225                18,167

  Other                                                                         (15,226)              (10,122)
                                                                        ------------------------------------------
Earnings from operations for segments                                           274,723               249,822

  Unallocated corporate expenses                                                (94,549)              (95,593)
                                                                        ------------------------------------------
Earnings from operations                                                       $180,174              $154,229
                                                                        ------------------------------------------




Earnings from operations rose 17% in the  year-to-date.  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
year-to-date of 2005 and 2004 was as follows:

o    U.S. Retail:  18% in 2005 versus 16% in 2004 (increase was primarily due to
     increased sales and the leveraging of fixed expenses);
o    International  Retail:  21% in  2005  versus  23%  in  2004  (decrease  was
     primarily  due to lower gross margin  resulting  from changes in geographic
     and product sales mix);
o    Direct  Marketing:  27% in 2005 versus 22% in 2004  (increase was primarily
     due to increased sales and the leveraging of fixed expenses); and
o    Other:  (19)% in 2005 versus (18)% in 2004  (decrease  was primarily due to
     losses associated with business dispositions).

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 decreased in the third quarter and year-to-date as a result
of increased  interest income associated with increased average  investments and
higher  interest  rates,  transaction  gains on settlement  of foreign  payables
partially  offset by lower income in equity  investments.  The  increases in the
year-to-date were partially offset by an increase in interest expense.

Provision for Income Taxes
--------------------------
The  effective  income tax rate for the three and nine months ended  October 31,
2005 was  33.0% and 31.8%  versus  38.2% and 38.0% in the three and nine  months
ended  October 31,  2004.  The decrease in the  effective  tax rate in the three
months ended October 31, 2005 was primarily due to favorable reserve adjustments
relating to the expiration of certain statutory  periods during the quarter.  In
addition,  the lower effective tax rate in the nine-month  period ending October
31, 2005 was due to tax  benefits  of  $8,100,000  recorded  earlier in the year
associated with the repatriation provisions of the American Jobs Creation Act of
2004 ("AJCA").

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.  The
Company has  recorded a tax benefit for the  manufacturing  deduction,  which is
immaterial  for the  three  and  nine  months  



                                       20




ended October 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.

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
$12,307,000  in  the   year-to-date  of  2005,   compared  with  an  outflow  of
$119,857,000 in the year-to-date 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
$1,210,817,000 and 5.3 at October 31, 2005, compared with $1,208,068,000 and 4.0
at January 31, 2005 and $962,354,000 and 2.8 at October 31, 2004.

Accounts  receivable,  less allowances at October 31, 2005 were 3% lower than at
January 31, 2005 (which is  typically a seasonal  high point) and were 4% higher
than at October 31, 2004 due to sales growth.

Inventories, net at October 31, 2005 were 4% above January 31, 2005 and 2% below
October  31,  2004.  Combined  raw  material  and  work-in-process   inventories
increased 1% versus  January 31, 2005 and  decreased 6% versus  October 31, 2004
which resulted from increased raw material  purchases in 2004 during the initial
development of rough diamond  sourcing  activities.  Finished goods  inventories
increased 6% versus January 31, 2005, largely due to broadened product offerings
and new and  anticipated  store  openings,  and decreased 1% versus  October 31,
2004.  Changes in foreign  currency  exchange  rates  decreased  finished  goods
inventory by 4% and 2% compared to January 31, 2005 and October 31, 2004.

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 low-single-digit percentage increase in the
overall  year-over-year  inventory  growth  rate  in  2005  compared  with a 21%
increase in 2004.

Capital Expenditures
--------------------
Capital  expenditures  were  $121,516,000  in  the  year-to-date  compared  with
$111,012,000 in the first nine months of 2004. Management estimates that capital
expenditures   will  be  approximately   $165,000,000  in  2005  (compared  with
approximately  $142,000,000  in the  prior  year)  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 beyond 2005 will approximate 7-8% of net sales.




                                       21



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
approximately $87,000,000 to-date for the New York store related projects. Based
on current plans, the Company  estimates that the overall cost of these projects
will be $110,000,000 when completed in 2006.

Business Dispositions
---------------------
The Company continuously 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  sold a  glassware  manufacturing
operation.  The  Company  recorded a loss of  approximately  $2,115,000  in SG&A
expenses associated with the sale of the operation.

In October 2005, the Company sold its equity  interest in Temple St. Clair.  The
Company recorded a loss of $2,201,000 in SG&A expenses associated with the sale.

Share Repurchases
-----------------
In March 2005,  the  Company's  Board of Directors  approved a stock  repurchase
program ("2005 Program") that authorized the repurchase of up to $400,000,000 of
the Company's Common Stock through March 2007 by means of 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 third  quarter,  the Company  repurchased  and retired  790,997 shares of
Common  Stock at a total cost of  $30,394,000,  or an average cost of $38.42 per
share. In the year-to-date, the Company repurchased and retired 3,366,309 shares
of Common  Stock at a total cost of  $114,342,000,  or an average cost of $33.97
per share. At October 31, 2005, there remained $294,640,000 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  replaced 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 is
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 may be made from eight  participating banks and are at interest rates
based upon local currency borrowing rates plus a margin that fluctuates with the
Company's  fixed charge coverage ratio.  The weighted  average  interest rate at
October 31, 2005 was 3.3%. 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  and  long-term  debt)  to
stockholders'  equity was 24% at October 31,  2005,  26% at January 31, 2005 and
44% at October 31, 2004.

Based on the  Company's  financial  position  at October  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



                                       22





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

Contractual Obligations
-----------------------
In November  2004,  the Company  entered into an agreement  with Tahera  Diamond
Corporation  ("Tahera"),  a Canadian diamond mining and exploration  company, to
purchase or market all of the  diamonds to be mined at the Jericho mine which is
being developed and constructed by Tahera in Nunavut, Canada (the "Project"). In
consideration  of that  agreement,  the  Company  provided a credit  facility to
Tahera  which allows  Tahera to draw up to  Cnd$35,000,000  (U.S.$30,000,000  on
October 31, 2005) to finance the development and construction of the Project. At
October  31, 2005  approximately  Cnd$9,983,000  (U.S.$8,477,000  on October 31,
2005) was  outstanding  under  this  credit  facility.  Principal  and  interest
payments are due periodically  throughout the term of the facility which matures
in December 2013.

In September 2005, the Company entered into a sale-leaseback arrangement for its
Retail Service Center, a distribution and  administrative  office facility.  The
Company received proceeds of $75,000,000 resulting in a gain of $5,300,000 which
has been deferred and is being amortized over the lease term. The lease has been
accounted for as an operating lease. The lease expires in September 2025 and has
two  ten-year  renewal  options.  Total  rental  payments  under  the  lease are
$103,960,000 during the initial lease term.

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

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.



                                       23




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 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.




                                       24






Part I.  Financial Information
Item 4.  Controls and Procedures

    (a) Evaluation of Disclosure Controls and Procedures

     An  evaluation  of the  effectiveness  of the design and  operation  of the
Company's  disclosure  controls  and  procedures  was carried out by the Company
under the supervision and with the  participation  of the Company's  management,
including the Chief Executive Officer and Chief Financial Officer. Based on that
evaluation,  the Chief Executive  Officer and Chief Financial  Officer concluded
that,  as of the  date of their  evaluation  and as of  October  31,  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 Controls

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






                                       25






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

This table provides information with respect to purchases by the Company of
shares of its Common Stock during the third fiscal quarter of 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*
--------------------------------------------------------------------------------------------------------------
August 1, 2005 
through
August 31, 2005                                -                -                   -            $325,034,000
--------------------------------------------------------------------------------------------------------------
September 1, 2005 
through
September 30, 2005                       718,797           $38.24             718,797            $297,546,000
--------------------------------------------------------------------------------------------------------------
October 1, 2005 
through
October 31, 2005                          72,200           $40.24              72,200            $294,640,000
--------------------------------------------------------------------------------------------------------------
Total                                    790,997           $38.42             790,997            $294,640,000
--------------------------------------------------------------------------------------------------------------




* 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.




                                       26




ITEM 6         Exhibits

  (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.






                                       27




                                   SIGNATURES
                                   ----------


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                     TIFFANY & CO.
                                     (Registrant)


Date: December 5, 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.