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 quarterly period ended July 31, 2006.

                                       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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
One).

   Large Accelerated filer X   Accelerated filer ___   Non-Accelerated filer ___


Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Act). Yes . No X .

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,  138,148,139 shares outstanding at the close
of business on August 31, 2006.





                         TIFFANY & CO. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                       FOR THE QUARTER ENDED JULY 31, 2006







PART I - FINANCIAL INFORMATION                                                                 PAGE
                                                                                               ----
                                                                                         

Item 1.     Financial Statements

            Condensed Consolidated Balance Sheets - July 31, 2006,
                January 31, 2006 and July 31, 2005 (Unaudited)                                   3

            Condensed Consolidated Statements of Earnings - for the
                three and six months ended July 31, 2006
                and 2005 (Unaudited)                                                             4

            Condensed Consolidated Statements of Stockholders' Equity -
                for the six months ended July 31, 2006
                and Comprehensive Earnings - for the three and six months
                Ended July 31, 2006 and 2005 (Unaudited)                                         5

            Condensed Consolidated Statements of Cash Flows - for the
                six months ended July 31, 2006 and 2005 (Unaudited)                              6

            Notes to Condensed Consolidated Financial Statements
                (Unaudited)                                                                   7-11


Item 2.     Management's Discussion and Analysis of
                Financial Condition and Results of Operations                                12-20

Item 3.     Quantitative and Qualitative Disclosures About Market Risk                          21


Item 4.     Controls and Procedures                                                             22


PART II - OTHER INFORMATION


Item 1A.    Risk Factors                                                                        23

Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds                         24

Item 4.     Submission of Matters to a Vote of Security Holders                                 25

Item 6.     Exhibits                                                                            26

            (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)





                                                                           July 31,        January 31,         July 31,
                                                                             2006              2006              2005
                                                                         --------------    --------------    --------------
ASSETS

Current assets:
                                                                                                  
Cash and cash equivalents                                              $       146,941   $       393,609   $       128,611
Accounts receivable, less allowances
  of $7,095, $8,002 and $6,198                                                 143,446           142,294           126,000
Inventories, net                                                             1,236,995         1,060,164         1,066,371
Deferred income taxes                                                           80,404            69,576            72,084
Prepaid expenses and other current assets                                       62,410            33,200            51,991
                                                                       ----------------  ----------------  ----------------

Total current assets                                                         1,670,196         1,698,843         1,445,057

Property, plant and equipment, net                                             904,479           866,004           916,374
Deferred income taxes                                                           30,411            29,828                 -
Other assets, net                                                              181,940           182,597           139,237
                                                                       ----------------  ----------------  ----------------

                                                                       $     2,787,026   $     2,777,272   $     2,500,668
                                                                       ================  ================  ================


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Short-term borrowings                                                  $       142,215   $        38,942   $        22,966
Current portion of long-term debt                                                6,272             6,186                 -
Accounts payable and accrued liabilities                                       199,301           202,646           178,322
Income taxes payable                                                            31,467            60,364            20,510
Merchandise and other customer credits                                          57,577            56,472            51,491
                                                                       ----------------  ----------------  ----------------

Total current liabilities                                                      436,832           364,610           273,289

Long-term debt                                                                 423,819           426,548           381,297
Postretirement/employment benefit obligations                                   42,876            41,982            40,778
Deferred income taxes                                                              935                 -             9,790
Other long-term liabilities                                                    122,013           113,219           101,539

Commitments and contingencies

Stockholders' equity:
Preferred Stock, $0.01 par value; authorized 2,000 shares,
  none issued and outstanding                                                        -                 -                 -
Common Stock, $0.01 par value; authorized 240,000 shares,
  issued and outstanding 138,139, 142,509 and 142,385                            1,381             1,425             1,424
Additional paid-in capital                                                     504,678           488,960           445,349
Retained earnings                                                            1,237,237         1,331,321         1,236,757
Accumulated other comprehensive gain, net of tax:
  Foreign currency translation adjustments                                      16,050             5,281             9,525
  Deferred hedging gain                                                            655             3,247               591
  Unrealized gain on marketable securities                                         550               679               329
                                                                       ----------------  ----------------  ----------------

Total stockholders' equity                                                   1,760,551         1,830,913         1,693,975
                                                                      -----------------  ----------------  ----------------


                                                                       $     2,787,026   $     2,777,272   $     2,500,668
                                                                       ================  ================  ================



See notes to condensed consolidated financial statements.


                                        3

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






                                                                      Three Months Ended                   Six Months Ended
                                                                          July 31,                            July 31,
                                                               ---------------------------------   ---------------------------------
                                                                     2006               2005             2006               2005
                                                               --------------     --------------   --------------     --------------
                                                                                                          
Net sales                                                      $     574,940      $     526,701    $   1,114,181      $   1,036,602

Cost of sales                                                        257,962            234,617          496,077            469,697
                                                               --------------     --------------   --------------     --------------

Gross profit                                                         316,978            292,084          618,104            566,905

Selling, general and administrative expenses                         244,342            218,016          471,221            426,526
                                                               --------------     --------------   --------------     --------------

Earnings from operations                                              72,636             74,068          146,883            140,379

Other expenses, net                                                    5,307              3,858            9,282              8,064
                                                               --------------     --------------   --------------     --------------

Earnings before income taxes                                          67,329             70,210          137,601            132,315

Provision for income taxes                                            26,185             19,659           53,315             41,706
                                                               --------------     --------------   --------------     --------------

Net earnings                                                   $      41,144      $      50,551    $      84,286      $      90,609
                                                               ==============     ==============   ==============     ==============

Net earnings per share:

  Basic                                                        $        0.30      $        0.35    $        0.60      $        0.63
                                                               ==============     ==============   ==============     ==============
  Diluted                                                      $        0.29      $        0.35    $        0.59      $        0.62
                                                               ==============     ==============   ==============     ==============

Weighted average number of common shares:

  Basic                                                              139,170            142,989          140,556            143,618
  Diluted                                                            141,177            144,930          142,896            145,533


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, 2006                $   1,830,913    $  1,331,321    $      9,207        142,509    $    1,425    $   488,960
Exercise of stock options and vesting
 of restricted stock units                        3,978             -               -              213             2          3,976
Tax benefit from exercise of stock
 options and vesting of restricted
 stock units                                      1,034             -               -              -             -            1,034
Share-based compensation expense                 16,729             -               -              -             -           16,729
Issuance of Common Stock
 under the Employee Profit Sharing
 and Retirement Savings Plan                      4,550             -               -              121             1          4,549
Purchase and retirement of Common
 Stock                                         (163,589)       (152,972)            -           (4,704)          (47)       (10,570)
Cash dividends on Common Stock                  (25,398)        (25,398)            -              -             -              -
Deferred hedging loss, net of tax                (2,592)            -            (2,592)           -             -              -
Unrealized gain on marketable
 securities, net of tax                            (129)            -              (129)           -             -              -
Foreign currency translation
 adjustments, net of tax                         10,769             -            10,769            -             -              -
Net earnings                                     84,286          84,286             -              -             -              -
                                          ------------------------------------------------------------------------------------------
Balances, July 31, 2006                   $   1,760,551    $  1,237,237    $     17,255        138,139    $    1,381    $   504,678
                                          ==========================================================================================






                                                 Three Months Ended                Six Months Ended
                                                      July 31,                         July 31,
                                          --------------------------------   --------------------------------
                                                 2006          2005                2006          2005
                                          --------------------------------   --------------------------------
                                                                                 
Net earnings                               $      41,144  $     50,551        $   84,286     $   90,609
Other comprehensive gain (loss), net
of tax:
  Deferred hedging gain (loss)                       984         2,040            (2,592)         2,709
  Foreign currency translation
    adjustments                                    1,857       (16,475)           10,769        (19,520)
  Unrealized (loss) gain on
    marketable securities                           (164)          330              (129)           180
                                          --------------------------------   --------------------------------
Comprehensive earnings                     $      43,821  $     36,446        $   92,334     $   73,978
                                          ================================   ================================



See notes to condensed consolidated financial statements.


                                       5



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






                                                                                                    Six Months Ended
                                                                                                        July 31,
                                                                                         ---------------------------------------
                                                                                                2006                 2005
                                                                                         ----------------     ------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                         
  Net earnings                                                                            $       84,286       $       90,609
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Depreciation and amortization                                                                 58,259               55,099
    Excess tax benefits from share-based payment arrangements                                       (721)              (1,024)
    Provision for inventories                                                                      4,937                4,062
    Deferred income taxes                                                                        (13,067)             (22,059)
    Provision for postretirement/employment benefits                                                 894                  558
    Share-based compensation expense                                                              16,423               12,357
  Changes in assets and liabilities:
    Accounts receivable                                                                            3,391                 (265)
    Inventories                                                                                 (172,898)             (34,918)
    Prepaid expenses and other current assets                                                    (32,871)             (23,151)
    Other assets, net                                                                               (348)                 619
    Accounts payable and accrued liabilities                                                         (32)                 148
    Income taxes payable                                                                         (28,309)             (94,954)
    Merchandise and other customer credits                                                         1,008                 (732)
    Other long-term liabilities                                                                    6,322               12,549
                                                                                         ----------------     ----------------


  Net cash used in operating activities                                                          (72,726)              (1,102)
                                                                                         ----------------     ----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of marketable securities and short-term investments                                 (122,529)             (99,589)
  Proceeds from sale of marketable securities and short-term investments                         122,215              238,175
  Capital expenditures                                                                           (88,339)             (76,310)
  Other, net                                                                                        (286)                (101)
                                                                                         ----------------     ----------------

  Net cash (used in) provided by investing activities                                            (88,939)              62,175
                                                                                         ----------------     ----------------


CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from (repayments of) short-term borrowings, net                                       102,933              (17,089)
  Fees and expenses related to new short-term borrowings                                               -                 (397)
  Repayment of current portion of long-term debt                                                  (5,807)                   -
  Repurchase of Common Stock                                                                    (163,589)             (83,948)
  Proceeds from exercise of stock options                                                          3,978                4,330
  Excess tax benefits from share-based payment arrangements                                          721                1,024
  Cash dividends on Common Stock                                                                 (25,398)             (20,123)
                                                                                         ----------------     ----------------


  Net cash used in financing activities                                                          (87,162)            (116,203)
                                                                                         ----------------     ----------------


  Effect of exchange rate changes on
  cash and cash equivalents                                                                        2,159               (3,940)
                                                                                         ----------------       ----------------

  Net decrease in cash and cash equivalents                                                     (246,668)             (59,070)
  Cash and cash equivalents at beginning of year                                                 393,609              187,681
                                                                                         ----------------       ----------------


  Cash and cash equivalents at end of six months                                          $      146,941        $     128,611
                                                                                         ----------------       ----------------






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)  necessary  to  present  fairly the  Company's  financial
          position  as of  July  31,  2006  and  2005  and  the  results  of its
          operations  and cash  flows for the  interim  periods  presented.  The
          condensed  consolidated  balance  sheet data for  January  31, 2006 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.

          The Company's business is seasonal,  with a higher proportion of sales
          and earnings  generated in the fourth  quarter of the fiscal year and,
          therefore,  the results of its operations for the three and six months
          ended July 31,  2006 and 2005 are not  necessarily  indicative  of the
          results of the entire fiscal year.

2.        NEW ACCOUNTING STANDARDS

          In July 2006, the Financial Accounting Standards Board ("FASB") issued
          FASB  Interpretation  ("FIN") No. 48,  "Accounting  for Uncertainty in
          Income  Taxes - an  interpretation  of FASB  Statement  No. 109" which
          clarifies  the  accounting   for   uncertainty  in  tax  positions  by
          prescribing  a  more-likely-than-not  recognition  threshold  for  tax
          positions taken or expected to be taken in a tax return. FIN No. 48 is
          effective for fiscal years  beginning after December 15, 2006 with the
          cumulative effect of the change in accounting principle recorded as an
          adjustment  to opening  retained  earnings.  Management  is  currently
          evaluating the effect that the adoption of FIN No. 48 will have on the
          Company's financial position and earnings.

          In October 2005, the FASB issued Staff Position  ("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.  The  adoption  of FSP No.  FAS 13-1 in the first
          quarter  of 2006 had no impact on the  Company's  financial  position,
          earnings and cash flows.

          In November  2004, the FASB issued  Statement of Financial  Accounting
          Standards ("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.  The adoption of
          this  Statement  in the  first  quarter  of 2006 had no  impact on the
          Company's financial position, earnings and cash flows.


                                       7




3.        INVENTORIES

                                             July 31,           January 31,              July 31,
          (in thousands)                         2006                  2006                  2005
          ---------------------------------------------------------------------------------------------
                                                                         
          Finished goods              $       847,778        $       764,041       $       787,973
          Raw materials                       318,095                244,400               231,924
          Work-in-process                      71,122                 51,723                46,474
                                     ---------------------  -------------------   ---------------------
          Inventories, net            $     1,236,995        $     1,060,164       $     1,066,371
                                     ---------------------  -------------------   ---------------------


          LIFO-based inventories at July 31, 2006, January 31, 2006 and July 31,
          2005  represented  71%,  69% and 70% of  inventories,  net,  with  the
          current  cost  exceeding  the LIFO  inventory  value  by  $85,091,000,
          $75,624,000 and $68,228,000 at the end of each period.

4.        INCOME TAXES

          The effective income tax rates for the three and six months ended July
          31, 2006 were 38.9% and 38.7%, versus 28.0% and 31.5% in the three and
          six months ended July 31, 2005.  The lower  effective tax rates in the
          three and six  months  ended July 31,  2005  primarily  reflected  tax
          benefits of $6,600,000 and $8,100,000,  respectively,  associated with
          the repatriation provisions of the American Jobs Creation Act of 2004.

 5.       EARNINGS PER SHARE

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

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



                                                               Three Months Ended              Six Months Ended
                                                                    July 31,                       July 31,
                                                        -------------------------------------------------------------
                                                                                                 
         (in thousands)                                      2006            2005           2006            2005
         ------------------------------------------------------------------------------------------------------------
         Net earnings for basic
           and diluted EPS                            $    41,144      $   50,551     $   84,286     $    90,609
                                                        =============================================================

         Weighted average shares for
           basic EPS                                      139,170         142,989        140,556         143,618

         Incremental shares based
           upon the assumed exercise
           of stock options and
           restricted stock units                           2,007           1,941          2,340           1,915
                                                        -------------------------------------------------------------

         Weighted average shares for
           diluted EPS                                    141,177         144,930        142,896         145,533
                                                        =============================================================


          For the  three  months  ended  July 31,  2006  and  2005,  there  were
          6,672,000  and  7,504,000  stock  options and  restricted  stock units
          excluded  from the  computations  of earnings per diluted share due to
          their antidilutive  effect. For the six months ended July 31, 2006 and
          2005,  there were 5,221,000 and 7,543,000 stock options and restricted
          stock units  excluded  from the  computations  of earnings per diluted
          share due to their antidilutive effect.


                                       8



6.        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 July 31,
                                                        -------------------------------------------------------------
                                                                                                      Other
                                                                                                 Postretirement
                                                                  Pension Benefits                  Benefits
                                                        -------------------------------------------------------------
         (in thousands)                                         2006            2005           2006           2005
         ------------------------------------------------------------------------------------------------------------
                                                                                           
         Service cost                                    $     3,840     $     3,181    $       376    $       342
         Interest cost                                         3,502           2,904            429            421
         Expected return on plan
          assets                                              (2,944)         (2,519)             -              -
         Amortization of prior
          service cost                                           175             201           (293)          (298)
         Amortization of net loss                              1,147             592             85             89
                                                        -------------------------------------------------------------
         Net expense                                     $     5,720     $     4,359    $       597    $       554
                                                        ============================================================-




                                                                         Six Months Ended July 31,
                                                        -------------------------------------------------------------
                                                                                                       Other
                                                                                                  Postretirement
                                                                  Pension Benefits                   Benefits
                                                        -------------------------------------------------------------
         (in thousands)                                         2006            2005           2006           2005
         ------------------------------------------------------------------------------------------------------------
                                                                                           
         Service cost                                    $     7,680     $     6,362    $       752    $       684
         Interest cost                                         7,004           5,808            858            842
         Expected return on plan
          assets                                              (5,888)         (5,038)             -              -
         Amortization of prior
          service cost                                           350             402           (586)          (596)
         Amortization of net loss                              2,294           1,184            170            178
                                                        -------------------------------------------------------------
         Net expense                                     $    11,440     $     8,718    $     1,194    $     1,108
                                                        =============================================================


7.        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
          and tradenames other than TIFFANY & CO., as well as wholesale sales of
          diamonds  obtained through the Company's  diamond sourcing program but
          subsequently  deemed not suitable for production by its  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.

          Revisions were made to the 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. Effective with
          the first quarter of 2006, the Company  allocates LIFO charges between
          its  reportable  segments  based only upon sales of U.S.  and  foreign
          branches, which value their inventories using the LIFO method.

                                       9


7.        SEGMENT INFORMATION (continued)

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




                                                    Three Months Ended                    Six Months Ended
                                                         July 31,                             July 31,
                                            -------------------------------------------------------------------------
         (in thousands)                                2006               2005              2006                2005
         ------------------------------------------------------------------------------------------------------------
         Net sales:
                                                                                        
           U.S. Retail                      $       288,556    $       267,710   $       549,136    $        523,562
           International
             Retail                                 223,153            202,104           438,317             392,420
           Direct Marketing                          35,742             30,354            65,699              59,290
                                            -------------------------------------------------------------------------
           Total reportable
             segments                               547,451            500,168         1,053,152             975,272
           Other                                     27,489             26,533            61,029              61,330
                                            -------------------------------------------------------------------------
                                            $       574,940    $       526,701   $     1,114,181     $     1,036,602
                                            =========================================================================





         Earnings (losses)
           from operations*:
                                                                                                 
           U.S. Retail                      $        48,799    $        53,268   $        95,577   $         99,529
           International
            Retail                                   53,462             44,344           108,358             88,416
           Direct Marketing                          11,194              9,516            19,342             18,192
                                           -------------------------------------------------------------------------
           Total reportable
            segments                                113,455            107,128           223,277            206,137
            Other                                    (7,404)            (3,127)          (10,816)            (4,642)
                                           -------------------------------------------------------------------------
                                            $       106,051    $       104,001   $       212,461   $        201,495
                                           ==========================================================================
         *    Represents earnings (losses) from operations before unallocated
              corporate expenses and other expenses, net.


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



                                                   Three Months Ended                     Six Months Ended
                                                        July 31,                              July 31,
                                           -------------------------------------------------------------------------
                                                                                                  
         (in thousands)                               2006               2005              2006               2005
         -----------------------------------------------------------------------------------------------------------
         Earnings from
          operations for
          segments                          $       106,051    $       104,001   $       212,461   $        201,495

         Unallocated
          corporate expenses                        (33,415)           (29,933)          (65,578)           (61,116)

         Other expenses, net                         (5,307)            (3,858)           (9,282)            (8,064)
                                           -------------------------------------------------------------------------

         Earnings before
          income taxes                      $        67,329    $        70,210   $       137,601   $        132,315
                                           =========================================================================

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



                                       10




8.      SUBSEQUENT EVENTS

        On August  17,  2006,  the  Company's  Board of  Directors  declared a
        quarterly  dividend of $0.10 per share.  This dividend will be paid on
        October 10, 2006 to stockholders of record on September 20, 2006.

        In August 2006, the Company's Board of Directors extended the expiration
        date of the Company's current share repurchase program to December 2009.
        The current program was scheduled to expire in March 2007. In addition,
        the Company's Board of Directors authorized the Company to repurchase up
        to an additional $700,000,000 of the Company's common stock through open
        market or private transactions. With the additional authorization, there
        remains $812,577,000 available for future repurchases.


                                       11



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


OVERVIEW
- --------

Tiffany  & Co.  is a  holding  company  that  operates  through  its  subsidiary
companies  (the  "Company").  The Company's  principal  subsidiary,  Tiffany and
Company,  is a  jeweler  and  specialty  retailer  whose  principal  merchandise
offerings are an extensive  selection of fine jewelry. It also sells 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  includes  sales in TIFFANY & CO. stores in the U.S. and, to a
     lesser extent, sales of TIFFANY & CO. products through business-to-business
     sales personnel in the U.S.;
o    International  Retail includes sales in TIFFANY & CO. stores and department
     store   boutiques   outside   the   U.S.   and,   to   a   lesser   extent,
     business-to-business,  Internet  and  wholesale  sales  of  TIFFANY  &  CO.
     products outside the U.S.;
o    Direct  Marketing  includes  Internet  and  catalog  sales of TIFFANY & CO.
     products in the U.S.; and
o    Other includes  worldwide sales of businesses  operated under trademarks or
     tradenames  other  than  TIFFANY  & CO.  ("specialty  retail"),  as well as
     wholesale sales of diamonds obtained through the Company's diamond sourcing
     program  but  subsequently  deemed  not  suitable  for  production  by  its
     manufacturing operations.

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

HIGHLIGHTS

o    Net sales  increased 9% in the three months  ("second  quarter") ended July
     31, 2006 and 7% in the six months  ("first half") ended July 31, 2006. On a
     constant-exchange-rate  basis (see Non-GAAP  Measures  section below),  net
     sales rose 10% in the second quarter and 9% in the first half and worldwide
     comparable store sales rose 6% and 5% in those periods.
o    U.S.  comparable  store sales  increased 5% in the second quarter and 2% in
     the   first   half,   and   Japan    comparable    retail   sales   (on   a
     constant-exchange-rate basis) increased 2% and 7% in those periods.
o    Two  retail  locations  were  opened  during  the  second  quarter,  one in
     Indianapolis, Indiana and one in Beijing, China.
o    The Company  repurchased  and retired 2.5 million and 4.7 million shares of
     its Common Stock during the second quarter and first half of 2006.
o    In May 2006, the Board of Directors  increased the annual  dividend rate by
     25%.

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

The Company's reported 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

                                       12


that  eliminates the positive or negative  effects that result from  translating
international   sales  into  U.S.  dollars   ("constant-exchange-rate   basis").
Management believes this constant-exchange-rate measure 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:





                                Second Quarter 2006 vs. 2005                       First Half 2006 vs. 2005
                        ---------------------------------------------   ---------------------------------------------
                                                       Constant-                                         Constant-
                                         Trans-        Exchange-                          Trans-         Exchange-
                            GAAP         lation          Rate                GAAP         lation           Rate
                          Reported       Effect          Basis             Reported       Effect          Basis
                       ----------------------------------------------------------------------------------------------
Net Sales:
- ----------
                                                                                           
Worldwide                     9%            (1%)           10%                7%            (2%)             9%

U.S. Retail                   8%             -              8%                5%              -              5%

International
 Retail                      10%            (2%)           12%                12%           (4%)            16%

Japan Retail                  1%            (5%)            6%                3%            (8%)            11%

Other Asia-
 Pacific                     23%             2%            21%                21%             -             21%

Europe                       19%             3%            16%                18%           (3%)            21%

Comparable Store Sales:
- ----------------------
Worldwide                     6%             -              6%                4%            (1%)             5%

U.S. Retail                   5%             -              5%                2%              -              2%

International
 Retail                       8%            (2%)           10%                8%            (5%)            13%

Japan Retail                 (3%)           (5%)            2%               (1%)           (8%)             7%

Other Asia-
 Pacific                     28%             1%            27%                24%             -             24%

Europe                       20%             3%            17%                17%           (3%)            20%





                                       13







RESULTS OF OPERATIONS
- ---------------------
Certain operating data as a percentage of net sales were as follows:



                                                   Second Quarter                            First Half
                                         -----------------------------------    --------------------------------------
                                                    2006         2005                  2006               2005
                                         -----------------------------------------------------------------------------

                                                                                             
Net sales                                          100.0%      100.0%                 100.0%             100.0%
Cost of sales                                       44.9        44.5                   44.5               45.3
                                         -----------------------------------    --------------------------------------
Gross profit                                        55.1        55.5                   55.5               54.7
Selling, general and
 administrative expenses                            42.5        41.4                   42.3               41.1
                                         -----------------------------------    --------------------------------------
Earnings from operations                            12.6        14.1                   13.2               13.6
Other expenses, net                                  0.8         0.8                    0.8                0.8
                                         -----------------------------------    --------------------------------------
Earnings before income
 taxes                                              11.8        13.3                   12.4               12.8
Provision for income
 taxes                                               4.6         3.7                    4.8                4.1
                                         -----------------------------------    --------------------------------------
Net earnings                                         7.2%        9.6%                   7.6%               8.7%
                                         ===================================    ======================================




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



(in thousands)                                                          Second Quarter
- ----------------------------------------------------------------------------------------------------------------------
                                                               2006                        2005            Increase
                                         -----------------------------------------------------------------------------
                                                                                                        
U.S. Retail                                       $         288,556           $         267,710                  8%
International Retail                                        223,153                     202,104                 10%
Direct Marketing                                             35,742                      30,354                 18%
Other                                                        27,489                      26,533                  4%
                                         -----------------------------------------------------------------------------
                                                  $         574,940           $         526,701                  9%
                                         =============================================================================

(in thousands)                                                            First Half
- ----------------------------------------------------------------------------------------------------------------------
                                                               2006                        2005            Increase
                                         -----------------------------------------------------------------------------
U.S. Retail                                       $         549,136           $         523,562                  5%
International Retail                                        438,317                     392,420                 12%
Direct Marketing                                             65,699                      59,290                 11%
Other                                                        61,029                      61,330                   -
                                         -----------------------------------------------------------------------------
                                                  $       1,114,181           $       1,036,602                  7%
                                         =============================================================================


A store's sales are included in "comparable store sales" when the store has been
open for more than 12 months.  In all markets except Japan,  sales for relocated
stores are  included  if the  relocation  occurs  within  the same  geographical
market.  In Japan,  sales for a new store or  boutique  are not  included if the
store was relocated  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 in all
markets.

U.S.  Retail sales  increased 8% in the second quarter and 5% in the first half.
Comparable  store  sales  increased  5% in the  second  quarter  (consisting  of
increases of 5% in the New York flagship  store and 4% in branch  stores) and 2%
in the first half (consisting of a 1% decline in the New York flagship store and
a 2% increase in branch stores),  due to an increase in the average  transaction
size. In both the second quarter and first half, the Company  experienced growth
in most jewelry  categories.  Management  continues to expect

                                       14


a mid-single-digit  percentage  increase in full year 2006 U.S. comparable store
sales.

International Retail sales, on a constant-exchange-rate  basis, increased 12% in
the second quarter and 16% in the first half.  Comparable  store sales increased
10% and 13% for those periods.

In  Japan  (which  represented  20% of net  sales in  fiscal  year  2005),  on a
constant-exchange-rate  basis,  total  retail  sales  increased 6% in the second
quarter and 11% in the first half, due to an increase in the average transaction
size.  Strong sales of engagement and designer  jewelry were  experienced in the
second quarter and first half.  Comparable  store sales  increased 2% and 7% for
the same periods.  In addition to marketing new products,  management is focused
on enhancing the quality of selling  locations and improving  sales training and
selling skills. Management currently expects a low-single-digit increase in full
year 2006 Japan comparable store sales.

In the Asia-Pacific  region outside Japan (which  represented 8% of net sales in
fiscal year 2005),  comparable  store  sales on a  constant-exchange-rate  basis
increased  27% in the second  quarter and 24% in the first half due to growth in
most markets.

In Europe (which  represented  6% of net sales in fiscal year 2005),  comparable
store  sales  on a  constant-exchange-rate  basis  increased  17% in the  second
quarter  and 20% in the first half due to growth in London  and all  Continental
European markets.

Direct  Marketing sales rose 18% in the second quarter and 11% in the first half
due to growth both in the number of orders shipped and the average order size.

Other sales  increased 4% in the second  quarter,  while sales in the first half
were equal to the prior  year.  In the  specialty  retail  businesses,  sales in
LITTLE  SWITZERLAND  stores  increased  10% in the second  quarter and 3% in the
first half. The Company  continues to invest in new IRIDESSE  stores,  which are
devoted to the sale of pearl jewelry, and there are now nine such stores.


                                       15



The Company  expects to increase gross square footage of TIFFANY & CO. stores by
7% (net) in 2006.  Management's  plan for openings and closings of TIFFANY & CO.
stores are shown below:



                                         Actual Openings                 Expected
Location                                 (Closings) 2006               Openings 2006
- --------                                 ---------------               -------------
                                                                  
Mito, Japan                               First Quarter
Yonago, Japan                             First Quarter
Busan, Korea                             (First Quarter)
Monterrey, Mexico                         First Quarter
Indianapolis, Indiana                     Second Quarter
Tottori, Japan                           (Second Quarter)
Beijing, China                            Second Quarter
Atlantic City, New Jersey                                              Third Quarter
Tucson, Arizona                                                        Third Quarter
Nashville, Tennessee                                                   Third Quarter
Waikoloa, Hawaii                                                       Fourth Quarter
Tokyo-Roppongi Hills, Japan                                            Fourth Quarter
Shanghai, China                                                        Third Quarter
Macau, China                                                           Third Quarter
Busan, Korea                                                           Third Quarter
Vienna, Austria                                                        Third Quarter
Vancouver, Canada                                                      Fourth Quarter


Gross Margin
- ------------
Gross margin  declined in the second quarter by 0.4 percentage  point  primarily
driven by higher product costs.  Gross margin  improved in the first half by 0.8
percentage  point driven by favorable  product sales mix partly offset by higher
product  costs.  The Company is  addressing,  and as necessary  will continue to
address, the effect of higher precious metal costs by adjusting retail prices in
various product categories.

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.  Management  expects  gross  margin  in the full  year  2006 to be
approximately equal to the prior year.

Selling, General and Administrative ("SG&A") Expenses
- -----------------------------------------------------
SG&A  expenses  increased  12% in the second  quarter  and 10% in the first half
largely due to increased labor, depreciation and occupancy expenses (largely due
to incremental  growth).  In addition,  marketing expense increased in the first
half  largely  due to the launch of the Frank  Gehry  jewelry  collection.  As a
percentage of net sales,  SG&A expenses  increased in the second quarter and the
first half because sales growth was insufficient to offset  increased  marketing
expenses and fixed costs. Management's objective is 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   continues   to  expect  a
high-single-digit percentage increase in SG&A expenses in full year 2006 and, if
sales expectations are achieved, an improvement in the expense ratio.


                                       16



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

Revisions were made to prior year's earnings (losses) from operations by segment
to conform to the current year  presentation  and to reflect the manner in which
management  now  evaluates  the  performance  of  segments.  (See  Note 7 to the
Condensed Consolidated Financial Statements).




                                                            Second                              Second
                                                            Quarter             % of            Quarter        % of
 (in thousands)                                              2006              Sales*            2005         Sales*
- ----------------------------------------------------------------------------------------------------------------------
Earnings (losses) from operations:
                                                                                                    
    U.S. Retail                                        $       48,799           17%       $       53,268        20%
    International Retail                                       53,462           24%               44,344        22%
    Direct Marketing                                           11,194           31%                9,516        31%
    Other                                                      (7,404)         (27%)              (3,127)      (12%)
                                                    ------------------------------------------------------------------
                                                              106,051                            104,001
Unallocated corporate expenses                                (33,415)                           (29,933)
                                                    ------------------------------------------------------------------
Earnings from operations                               $       72,636                     $       74,068
                                                    ==================================================================

* Percentages represent earnings (losses) from operations as a percentage of
each segment's net sales.


Earnings from operations  declined 2% in the second quarter. On a segment basis,
the ratio of earnings (losses) from operations (before the effect of unallocated
corporate  expenses and other expenses,  net) to each segment's net sales in the
second quarter of 2006 and 2005 was as follows:

o    U.S.  Retail  declined 3 percentage  points  primarily  due to a decline in
     gross margin (due to higher  product  costs) and  increased  SG&A  expenses
     (particularly labor, depreciation and occupancy expenses);
o    International  Retail increased 2 percentage  points primarily due to sales
     growth and an improved  gross  margin (due to a change in product  mix) and
     the  leveraging of operating  expenses;
o    Direct  Marketing was  consistent  with the prior year. A decrease in gross
     margin  (due to higher  product  costs)  was  offset by the  leveraging  of
     operating  expenses;  and
o    Other  decreased  15  percentage  points  primarily  due to  the  continued
     investment in the expansion of the specialty retail businesses.



                                                           First Half           % of          First Half         % of
(in thousands)                                                2006             Sales*            2005           Sales*
- ----------------------------------------------------------------------------------------------------------------------
Earnings (losses) from operations:
                                                                                                     
    U.S. Retail                                        $       95,577           17%       $       99,529         19%
    International Retail                                      108,358           25%               88,416         23%
    Direct Marketing                                           19,342           29%               18,192         31%
    Other                                                     (10,816)         (18%)              (4,642)        (8%)
                                                    ------------------------------------------------------------------
                                                              212,461                            201,495
Unallocated corporate expenses                                (65,578)                           (61,116)
                                                    ------------------------------------------------------------------
Earnings from operations                               $      146,883                     $      140,379
                                                    ==================================================================

* Percentages  represent  earnings  (losses) from  operations as a percentage of
each segment's net sales.


Earnings  from  operations  rose 5% in the first half. On a segment  basis,  the
ratio of earnings (losses) from operations (before the effect of unallocated

                                       17


corporate  expenses and other expenses,  net) to each segment's net sales in the
first half of 2006 and 2005 was as follows:

o    U.S. Retail  decreased 2 percentage  points primarily due to increased SG&A
     expenses  (higher labor,  depreciation and occupancy  expenses,  as well as
     marketing  expenses  largely tied to the launch of the Frank Gehry  jewelry
     collection);
o    International  Retail increased 2 percentage  points primarily due to sales
     growth and an improved  gross  margin (due to a change in product  mix) and
     the leveraging of operating expenses;
o    Direct Marketing  decreased 2 percentage  points primarily due to a decline
     in gross  margin  (due to higher  product  costs) and  increased  operating
     expenses; and
o    Other  decreased  10  percentage  points  primarily  due to  the  continued
     investment in the expansion of the specialty retail businesses.

Unallocated  corporate  expenses include certain costs related to administrative
support  functions,  such as information  technology,  finance,  legal and human
resources, which the Company does not allocate to its segments. Increases of 12%
in the second quarter and 7% in the first half were due to incremental labor and
occupancy costs.

Provision for Income Taxes
- --------------------------

The  effective  income tax rates for the second  quarter  and first half of 2006
were  38.9% and  38.7%,  versus  28.0% and  31.5% in the prior  year.  The lower
effective  tax rates in the  second  quarter  and first  half of 2005  primarily
reflected tax benefits of $6,600,000 and  $8,100,000,  respectively,  associated
with the repatriation provisions of the American Jobs Creation Act of 2004.

Management  continues to expect the effective tax rate to be  approximately  38%
for full year 2006.

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


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
The Company's  liquidity needs are primarily a function of its  requirements for
seasonal and  expansion-related  working capital and capital  expenditures.  The
Company had a net cash outflow from  operating  activities of $72,726,000 in the
first half of 2006,  compared with an outflow of $1,102,000 in the first half of
2005.  Inventory  purchases  in the first half of 2006 were  higher  than in the
first half of 2005,  as  discussed  in the Working  Capital  section  below.  In
addition,  tax payments in 2006 were lower than 2005 when taxes on the gain from
the sale of the Company's  equity  investment in Aber Diamond  Corporation  were
paid.

Working Capital
- ---------------
Working capital (current assets less current  liabilities) and the corresponding
current   ratio   (current   assets   divided  by  current   liabilities)   were
$1,233,364,000 and 3.8 at July 31, 2006, compared with $1,334,233,000 and 4.7 at
January 31, 2006 and $1,171,768,000 and 5.3 at July 31, 2005.

Accounts  receivable,  less  allowances  at July 31, 2006 were 1% higher than at
January  31, 2006 and were 14% higher  than at July 31,  2005  primarily  due to
sales growth.

Inventories,  net at July 31,  2006 were 17% above those at January 31, 2006 and
16% above those at July 31, 2005.  Combined  raw  material  and  work-in-process
inventories  increased 31% versus  January 31, 2006 and 40% versus July 31, 2005
due to increased  precious metal costs and diamond  quantities needed


                                       18


to support increased internal jewelry manufacturing.  Finished goods inventories
increased 11% versus January 31, 2006,  and 8% versus July 31, 2005,  reflecting
anticipated comparable store sales growth and store openings. Changes in foreign
currency exchange rates increased inventories, net by 1% compared to January 31,
2006 and had an  insignificant  effect on the change in inventory  balances from
July 31, 2005.

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  continues  to  expect  a  mid-to-high  single-digit
percentage increase in the overall year-over-year inventory growth rate in 2006.

Capital Expenditures
- --------------------

Capital  expenditures  were  $88,339,000 in the first half of 2006 compared with
$76,310,000  in the  first  half of  2005.  Management  estimates  that  capital
expenditures   will  be  approximately   $170,000,000  in  2006  (compared  with
approximately  $157,000,000  in the  prior  year)  due to costs  related  to the
opening and renovation of stores and to ongoing investments in new systems.

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  $99,000,000  to-date  for New York  store  related  projects  and
estimates  that the overall cost of these  projects  will be  $110,000,000  when
completed by the end of 2006.

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 second quarter,  the Company  repurchased and retired 2,525,135 shares of
Common  Stock at a total cost of  $83,839,000,  or an average cost of $33.20 per
share. In the first half of 2006, the Company  repurchased and retired 4,704,407
shares of Common  Stock at a total cost of  $163,589,000,  or an average cost of
$34.77 per share. In August 2006, the Company's Board of Directors  extended the
expiration date of the Company's 2005 Program to December 2009. In addition, the
Company's  Board of  Directors  authorized  the Company to  repurchase  up to an
additional  $700,000,000  of the  Company's  common stock through open market or
private  transactions.   With  the  additional   authorization,   there  remains
$812,577,000 available for future repurchases.

Borrowings
- ----------
The Company's sources of working capital are internally-generated cash flows and
funds available under a revolving credit facility.

The ratio of total debt  (short-term  borrowings,  current  portion of long-term
debt and long-term debt) to  stockholders'  equity was 33% at July 31, 2006, 26%
at January 31, 2006 and 24% at July 31, 2005.

At July 31, 2006, the Company was in compliance with all loan covenants.

Based  on  the  Company's  financial  position  at  July  31,  2006,  management
anticipates  that cash on hand,  internally-generated  cash  flows and the funds
available under its revolving  credit facility will be sufficient to support


                                       19


the Company's planned worldwide  business  expansion,  share  repurchases,  debt
service and seasonal working capital increases for the foreseeable future.

Contractual Obligations
- -----------------------
The Company's  contractual cash  obligations and commercial  commitments at July
31, 2006 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, 2006.

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.

Forward-Looking Statements
- --------------------------
This document  contains  certain  "forward-looking  statements"  concerning  the
Company's  objectives and  expectations  with respect to store openings,  sales,
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.  Statements
beginning  with such words as  "believes",  "intends",  "plans",  and  "expects"
include forward-looking  statements that are based on management's  expectations
given facts as currently  known by management on the date this quarterly  report
was filed with the  Securities  and  Exchange  Commission.  All  forward-looking
statements  involve risks,  uncertainties  and  assumptions  that, if they never
materialize or prove incorrect,  could cause actual results to differ materially
from those expressed or implied by such forward-looking statements.

The statements in this  quarterly  report are made as of the date this quarterly
report was filed with the  Securities  and Exchange  Commission  and the Company
undertakes  no  obligation  to  update  any of the  forward-looking  information
included  in this  document,  whether  as a result  of new  information,  future
events, changes in expectations or otherwise.


                                       20



PART I.  Financial Information
Item 3.  Quantitative and Qualitative Disclosures
         About 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 effect of a weakening
yen on U.S.  dollar-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
neither foresees nor expects significant changes in foreign currency exposure in
the near future.

The  Company  uses   interest-rate   swap  contracts  related  to  certain  debt
arrangements  to  manage  its  net  exposure  to  interest  rate  changes.   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  does not expect  significant  changes in exposure  to interest  rate
fluctuations, nor in market risk-management practices.



                                       21


Item 4.  Controls and Procedures

Disclosure Controls and Procedures

     Based on their  evaluation of our  disclosure  controls and  procedures (as
defined in Rules  13a-15(e) and 15d-15(e)  under the Securities  Exchange Act of
1934),   Registrant's  chief  executive  officer  and  chief  financial  officer
concluded that, as of the end of the period covered by this report, Registrant's
disclosure  controls and  procedures  are  effective to ensure that  information
required to be disclosed by  Registrant  in the reports that it files or submits
under the Securities Exchange Act of 1934 is (i) recorded, processed, summarized
and reported within the time periods  specified in the SEC's rules and forms and
(ii)  accumulated  and  communicated  to our  management,  including  our  chief
executive  officer  and  chief  financial  officer,  to allow  timely  decisions
regarding required disclosure.

     In  addition,  Registrant's  chief  executive  officer and chief  financial
officer have determined that there have been no changes in Registrant's internal
control  over  financial  reporting  during  the period  covered by this  report
identified in connection  with the evaluation  described in the above  paragraph
that have materially  affected,  or are reasonably likely to materially  affect,
Registrant's internal control over financial reporting.

     Registrant's  management,  including its chief executive  officer and chief
financial officer  necessarily applied their judgment in assessing the costs and
benefits of such controls and  procedures.  By their  nature,  such controls and
procedures  cannot  provide  absolute  certainty,  but  can  provide  reasonable
assurance regarding management's control objectives. Our chief executive officer
and our chief  financial  officer have  concluded that  Registrant's  disclosure
controls and  procedures are (i) designed to provide such  reasonable  assurance
and (ii) are effective at that reasonable assurance level.





                                       22





PART II. Other Information
Item 1A. Risk Factors

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, will continue;

(ix)  that the  wholesale  and  retail  market  for  high-quality  rough and cut
diamonds  will  provide  continuity  of supply and  pricing  within the  quality
grades, colors and sizes that customers demand;

(x) that the Company's  diamond supply  initiatives  achieve their 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;

                                       23


(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
tradenames 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.


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

This table  provides  information  with  respect to  purchases by the Company of
shares of its Common Stock during the second fiscal quarter of 2006:




- --------------------------------------------------------------------------------------------------------------
                                                                         (c)Total
                                                                        Number of              (d)Approximate
                                                                           Shares               Dollar  Value
                                                                        Purchased              of Shares that
                                        (a)Total                        Under all                  May Yet be
                                       Number of    (b)Average           Publicly                   Purchased
                                          Shares    Price Paid          Announced                   Under the
Period                                 Purchased     Per Share          Programs*                   Programs*
- --------------------------------------------------------------------------------------------------------------
                                                                                     
May 1, 2006
through
May 31, 2006                                   -             -                  -                $196,416,000
- --------------------------------------------------------------------------------------------------------------
June 1, 2006
through
June 30, 2006                          2,525,135        $33.20          2,525,135                $112,577,000
- --------------------------------------------------------------------------------------------------------------

July 1, 2006
through
July 31, 2006                                  -             -                  -                $112,577,000
- --------------------------------------------------------------------------------------------------------------

Total                                  2,525,135        $33.20          2,525,135                $812,577,000
==============================================================================================================


*    $812,577,000  remains  available  for future  repurchases  giving effect to
     action taken by  Registrant's  Board of Directors in August 2006.  Prior to
     such action, the current stock repurchase program authorized the Company to
     repurchase  up to  $400,000,000  of its Common Stock through open market or
     private  transactions  and was  scheduled to expire on March 30,  2007.  In
     August 2006, the Company's Board of Directors  extended the expiration date
     of the program to December 2009 and increased the  authorization  amount by
     $700,000,000.





                                       24


PART II.   OTHER INFORMATION

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

At Registrant's  Annual Meeting of Stockholders held on May 18, 2006 each of the
nominees  listed below was elected a director of Registrant to hold office until
the next  annual  meeting of the  stockholders  and until his or her  respective
successor has been elected and qualified. Tabulated with the name of each of the
nominees  elected is the number of Common  shares cast for each  nominee and the
number of Common shares  withholding  authority to vote for each nominee.  There
were no  broker  non-votes  or  abstentions  with  respect  to the  election  of
directors.

         Nominee                    Voted For             Withholding Authority

         Michael J. Kowalski        122,132,608                3,771,165
         Rose Marie Bravo           122,957,191                2,946,582
         William R. Chaney          122,153,271                3,750,502
         Samuel L. Hayes III        121,752,410                4,151,363
         Abby F. Kohnstamm          120,276,399                5,627,374
         Charles K. Marquis         121,838,905                4,064,868
         J. Thomas Presby           121,064,363                4,839,410
         James E. Quinn             122,191,322                3,712,451
         William A. Shutzer         120,233,896                5,669,877


At   such   meeting,    the    stockholders    approved   the   appointment   of
PricewaterhouseCoopers  LLP as the independent registered public accounting firm
to examine the Company's fiscal 2006 financial statements.  With respect to such
appointment,  123,252,059  shares  were voted to approve,  1,928,367  were voted
against,  and  723,347  shares  abstained  from  voting.  There  were no  broker
non-votes    with   respect   to   the   approval   of   the    appointment   of
PricewaterhouseCoopers LLP.


The stockholders  approved an amendment to the Company's 2005 Employee Incentive
Plan to add  additional  limits  on  awards  that may be made  thereunder.  With
respect to such approval,  103,032,501  shares were voted to approve,  3,289,764
shares were voted against,  and 1,547,846  shares  abstained from voting.  There
were 18,033,662  broker  non-votes with respect to the approval of the amendment
to the Company's 2005 Employee Incentive Plan.



                                       25




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.




                                       26


                                   SIGNATURES
                                   ----------


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


                                        TIFFANY & CO.
                                        (Registrant)


Date: September 1, 2006              By:    /s/ James N. Fernandez
                                            ----------------------------
                                            James N. Fernandez
                                            Executive Vice President and
                                            Chief Financial
                                            (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.