7,000,000 Equity Security Units



                               [TOYS "R" US LOGO]


                               TOYS "R" US, INC.

                              Equity Security Units

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

   This is an offering of our equity security units.

   Each equity security unit has a stated amount of $50 and will be a normal
unit consisting of (a) a contract to purchase, for $50, shares of our common
stock on August 16, 2005 and (b) a senior note due 2007 with a principal amount
of $50. The senior note will initially be held as a component of your unit and
pledged to secure your obligation to purchase our common stock under the related
purchase contract. The units will be sold in a minimum number of 20 units.

   You will receive quarterly payments on the senior note at an initial rate of
6.25% of the principal amount per year on each February 16, May 16, August 16,
and November 16, commencing August 16, 2002. The interest rate on the senior
notes will be reset, and the senior notes remarketed, as described in this
prospectus. The senior notes are our senior unsecured obligations and will rank
equally in right of payment to all of our existing and future unsecured and
unsubordinated debt. We may redeem the senior notes upon the occurrence of a tax
event under circumstances described in this prospectus.

   The underwriters have the option to purchase up to an additional 1,050,000
units from us to cover over-allotments, if any, at the price to public less the
underwriting discounts and commissions.

   Concurrently with this offering, we are offering 13,000,000 shares of our
common stock. The two offerings are not conditioned on each other.

   We intend to apply to have the units approved for listing on the New York
Stock Exchange. Our common stock is listed on the New York Stock Exchange under
the symbol "TOY." The last reported sale price of our stock on the New York
Stock Exchange on May 21, 2002 was $17.75 per share.
                                ----------------

   Investing in the equity security units involves risks. See "Risk Factors"
beginning on page 18 of this prospectus.

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



                                                    Underwriting
                                      Price to      Discounts and    Proceeds to
                                       Public        Commissions     Toys "R" Us
                                    ------------    -------------    ------------
                                                            
Per Unit ........................   $      50.00     $      1.50     $      48.50
Total ...........................   $350,000,000     $10,500,000     $339,500,000


   Interest on the senior notes included in the units will accrue from the date
of original issuance of the units.
   The underwriters expect to deliver the units in book-entry form only through
the facilities of The Depository Trust Company in New York, New York, on or
about May 28, 2002.

   Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.
                                ----------------

Credit Suisse First Boston                                 Salomon Smith Barney

                               Wachovia Securities
Banc One Capital Markets, Inc. BNY Capital Markets, Inc. Fleet Securities, Inc.
 Mizuho International plc     The Royal Bank of Scotland        SG Cowen

                   The date of this prospectus is May 21, 2002.


                                TABLE OF CONTENTS



                                                                            Page
                                                                            ----
PROSPECTUS SUMMARY ......................................................     1
RISK FACTORS ............................................................    18
FORWARD-LOOKING STATEMENTS ..............................................    24
USE OF PROCEEDS .........................................................    24
CAPITALIZATION ..........................................................    25
SELECTED CONSOLIDATED FINANCIAL
  DATA...................................................................    26
RECENT DEVELOPMENTS .....................................................    28
BUSINESS ................................................................    29
ACCOUNTING TREATMENT ....................................................    34




                                                                            Page
                                                                            ----
DESCRIPTION OF THE EQUITY SECURITY
  UNITS..................................................................    35
DESCRIPTION OF THE SENIOR NOTES .........................................    53
DESCRIPTION OF COMMON STOCK .............................................    64
U.S. FEDERAL INCOME TAX CONSEQUENCES ....................................    67
UNDERWRITING ............................................................    75
NOTICE TO CANADIAN RESIDENTS ............................................    78
LEGAL OPINIONS ..........................................................    79
EXPERTS .................................................................    79
WHERE YOU CAN FIND MORE INFORMATION .....................................    79

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

   You should rely only on the information in and incorporated by reference in
this prospectus. We have not, and the underwriters have not, authorized any
other person to provide you with different information. If anyone provides you
with different or inconsistent information, you should not rely on it. We are
not, and the underwriters are not, making an offer to sell these securities in
any state or jurisdiction where the offer or sale is not permitted. You should
assume that the information appearing in this prospectus and the documents
incorporated by reference is accurate only as of their respective dates. Our
business, financial condition, results of operations and prospects may have
changed since those dates.


                                        i


                               PROSPECTUS SUMMARY


   This summary highlights information contained elsewhere in this prospectus.
As a result, this summary may not contain all of the information that may be
important to you. You should read the entire prospectus, including the financial
statements and financial data, included or incorporated by reference in this
prospectus, before making an investment decision.

   Our fiscal year ends on the Saturday nearest to January 31 of each calendar
year. References to the 2000, 2001 and 2002 fiscal years are for the 53 weeks
ended February 3, 2001, the 52 weeks ended February 2, 2002 and the 52 weeks
ending February 1, 2003, respectively. Unless otherwise specified, all
references in this prospectus to years are to fiscal years.


                                Toys "R" Us, Inc.

General

   We are one of the world's leading retailers of toys, children's apparel and
baby products, based upon our net sales in 2001. As of February 2, 2002, we
operated 1,599 retail stores, consisting of 1,092 U.S. locations with 701 toy
stores under the name "Toys "R" Us," 184 children's clothing stores under the
name "Kids "R" Us," 165 infant-toddler stores under the name "Babies "R" Us" and
42 educational specialty stores under the name "Imaginarium." Internationally,
as of February 2, 2002, we operated 507 toy stores, including licensed and
franchised stores, under the name "Toys "R" Us." Toysrus.com sells merchandise
through Internet sites at www.toysrus.com, www.babiesrus.com and
www.imaginarium.com.

   Over several decades of operation, Toys "R" Us has built its reputation as a
leading destination for toys and children's products. Based upon our net sales
in 2001, we are a market share leader in most of the largest markets in which we
operate, including the United States, the United Kingdom and Japan. Our toy
stores offer approximately 10,000 distinct items year-round, which we believe is
more than twice the items found in other discount or specialty stores selling
toys. We believe that one of our key competitive advantages, and a
differentiating factor in the eyes of our customers, is our broad and deep
product selection.

   In early 2000, in order to further strengthen our market position and enhance
the shopping experience of our customers, we embarked on a three-year program to
reposition our U.S. toy stores. A key part of this repositioning involves the
renovation of the U.S. toy stores to our "Mission Possible" format. This format
allows us to present our merchandise in a more dynamic selling environment and
to create a more enjoyable shopping experience for both adults and children. In
addition, the staff in our Mission Possible stores adheres to an elevated
standard of guest service, based on training which focuses on deeper product
knowledge and more targeted selling skills. At the end of 2001, we had completed
the renovation of 433 of our U.S. toy stores. We plan to complete the balance of
these renovations by year-end 2002. Although the conversion process is still
underway, we believe that Mission Possible stores offer higher productivity,
profitability and return on investment measures relative to non-renovated
locations.

   In November 2001, we opened our new Times Square flagship store in New York
City. We believe that our flagship store provides us with increased visibility
for the Toys "R" Us brand and an effective platform for new product launches and
also serves to further strengthen our standing with the vendor community.


                                        1


Business Strategy

   We seek to enhance our business and financial performance through the
following key elements of our strategy:

   o Improving the productivity and profitability of our store formats. We seek
     to improve the productivity and profitability of our store formats by:

     --   renovating our U.S. toy stores to the Mission Possible format -- the
          165 toy stores renovated in 2000, which consisted of a broad range of
          locations across operating regions, as a group achieved average
          comparable store sales increases during the first 12 months following
          their respective renovations that were approximately 7 percentage
          points higher than the average comparable store sales of our non-
          renovated stores;

      --  combining our toy offering with a 5,500 square foot apparel offering
          in many of our Toys "R" Us stores to create our Toys "R" Us/Kids "R"
          Us "combo" stores; and

      --  renovating our stand-alone Kids "R" Us stores to an updated, more
          "shopper-friendly" prototype format.

      In addition, we continually evaluate our stores and our store formats, and
   through this process we have identified 27 U.S. toy stores and 37 Kids "R" Us
   stores that we plan to close as part of our restructuring announced on
   January 28, 2002. In conjunction with the closing of almost all of these Kids
   "R" Us stores, the nearest Toys "R" Us store will be converted to a combo
   store.

   o Differentiating and strengthening our core merchandise content. We seek to
     differentiate ourselves from our competitors by offering our customers a
     broad and deep selection of merchandise, including:

     --   nationally branded products, such as Barbie, G.I. Joe, Lego and
          Fisher Price;

     --   exclusive branded products -- for example, we have entered into
          exclusive branded product agreements with Animal Planet, Home Depot,
          Scholastic and OshKosh B'Gosh, and together with Universal Studios
          Consumer Products Group and Amblin Entertainment, we announced an
          exclusive merchandise program to support Steven Spielberg's E.T., The
          Extra-Terrestrial, and Universal's re-release of the film in spring
          2002; and

     --   our private label merchandise, such as Animal Alley, Fast Lane, Fun
          Years and Dream Dazzlers in our Toys "R" Us stores; K.R.U., New
          Legends and Miniwear Classics in our Kids "R" Us stores; and
          Especially for Baby, Koala Baby and Baby Trend in our Babies "R" Us
          stores.

   o Pursuing attractive growth initiatives. In addition to anticipated
     comparable store sales growth from the repositioning of our U.S. toy
     stores, our combo store strategy and our new prototype stores in the Kids
     "R" Us division, we intend to pursue a number of other growth
     opportunities, such as:

     --   the expansion of our Babies "R" Us division by opening approximately
          20 stores per year;

     --   the selective addition of stores in our International division as
          opportunities arise;

     --   the testing of our "Toys "R" Us Toybox" in a limited number of
          grocery stores; and

     --   the opening of selected stores intended to serve secondary and
          tertiary markets by combining Toys "R" Us, Kids "R" Us and Babies "R"
          Us in a 40,000 to 45,000 square foot format.

   o Creating a more enjoyable shopping experience for our guests. We seek to
     create an atmosphere in which it is fun and convenient for both adults and
     children to shop through such initiatives as the Mission Possible format.
     The Mission Possible format:

     --   enhances store layout by creating lower display gondolas, widening the
          aisles and reorganizing our merchandise in logical categories to
          improve shopping patterns; and

     --   is service-oriented with designated "World Leaders" in each of the
          major product categories -- our World Leaders are senior sales
          personnel who assist customers and help to train other sales
          associates.

   o Reducing and optimizing our operating expense structure. We actively seek
     initiatives that can serve to optimize both our store-level and corporate
     expenses, such as our planned consolidation of five separate store
     support facilities into one new centralized facility in Wayne, New Jersey
     in 2003. The



                                        2


     Wayne facility will enable us to implement a shared-services model across a
     range of finance, human resources, administration and other support
     functions, which we believe will improve the efficiency and cost-
     effectiveness of our operations. In addition, we are allocating a higher
     percentage of store payroll hours to selling and customer service
     functions.

   o Further strengthening our flexible infrastructure. We believe that our
     warehouse/distribution system provides us with efficiency and flexibility
     to maintain in-stock inventory positions at our stores. We utilize an
     inventory system that enables us to monitor the current activity and
     inventory in each region and in each store, which permits us to allocate
     merchandise to stores and keep them adequately stocked at all times. In
     addition, we have accelerated the implementation of our major initiative to
     improve our supply chain management, which is aimed at optimizing our
     inventory assortment and presentation, and are expanding our automated
     replenishment system to maximize inventory turnover.

Recent Developments

   On May 20, 2002, we reported a net loss of $(4) million, or $(0.02) per
share, for the fiscal quarter ended May 4, 2002. We reported a net loss of $(18)
million, or $(0.09) per share, for the first quarter of 2001. Total net sales
for the first quarter of 2002 increased by 2% compared to the first quarter of
2001. Comparable sales for the first quarter of 2002 were down 2% for our U.S.
toy stores, up 10% for our International toy stores (in local currency), and up
3% for our Babies "R" Us division. Comparable store sales for our Kids "R" Us
division also fell below the level of the first quarter of 2001. See "Recent
Developments".

   In the fourth quarter of 2001, we recorded restructuring and other charges
relating to our plans, announced on January 28, 2002, to close 37 Kids "R" Us
stores and 27 Toys "R" Us stores, eliminate 1,900 store and headquarters
positions, and consolidate our store support center facilities at our new
Wayne facility. These restructuring and other charges totaled $237 million on
a pre-tax basis. Of this $237 million, $79 million was associated with
facilities consolidation, severance and other actions designed to improve
efficiency in our support functions. The costs associated with store closings
were $73 million for Kids "R" Us stores and $85 million for Toys "R" Us
stores, of which $27 million was recorded in cost of goods sold. We also
reversed $24 million of previously accrued charges that, after final
evaluation, have been deemed no longer needed. Accordingly, based on these
actions, we recorded restructuring and other charges that total $213 million
(pre-tax) and $126 million (after-tax) in the fourth quarter of 2001. See
"Recent Developments--Restructuring."

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

   We are incorporated under the laws of the State of Delaware. Our principal
executive offices are located at 461 From Road, Paramus, New Jersey 07652, and
our telephone number is (201) 262-7800.

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

   As used in this prospectus, "Toys "R" Us," "company," "we," "us," and "our"
generally means Toys "R" Us, Inc., together with its consolidated subsidiaries,
unless the context otherwise requires. However, in the descriptions of the
securities offered by this prospectus, when we refer to "Toys "R" Us,"
"company," "us," "we," or "our," we mean Toys "R" Us, Inc. and not any of its
subsidiaries.

   Each share of our common stock includes one common stock purchase right under
our stockholder rights plan. Prior to the occurrence of specified events, the
rights will not be exercisable or evidenced separately from our common stock.
See "Description of Common Stock--Rights Agreement."

   Unless otherwise specified, store numbers included in this prospectus do not
give effect to the restructuring that we announced on January 28, 2002.

   Toys "R" Us, Kids "R" Us, Babies "R" Us, Imaginarium and certain other brand
names used in this prospectus are our registered trademarks. Certain other brand
names listed in this prospectus are registered trademarks of third parties.

   We are not incorporating by reference in this prospectus any material from
our websites. The references to our websites are inactive textual references to
the uniform resource locators (URLs) and are for your reference only.




                                        3


                                  The Offering

What are the equity security units?

   Each of the equity security units, which we refer to as a "unit," will be
issued at the stated amount of $50 and will initially consist of:

      (1) a purchase contract under which you will agree to purchase, and we
   will agree to sell, for $50, shares of our common stock on August 16, 2005
   (the "stock purchase date"); we will determine the number of shares based on
   an average trading price of our common stock for a period preceding that
   date, calculated in the manner described below; and

      (2) a senior note due August 16, 2007, with a principal amount of $50, on
   which we will pay interest quarterly at the initial annual rate of 6.25%
   until we reset the rate in connection with a remarketing of the senior notes
   and at the reset rate (as described in "--What is the Reset Rate")
   thereafter.

   The senior notes that are a component of the units will be owned by you, but
initially will be pledged to us to secure your obligations under the purchase
contracts. If the senior notes are remarketed as described in this prospectus or
in the event of a tax event redemption, a portfolio of U.S. treasury securities,
as described below, will replace the senior notes as components of the normal
units and will be pledged to secure the obligations of holders under the
purchase contracts.

   The stated amount of a unit is the value assigned to the unit at issuance and
is equal to the principal amount of our senior note that we must pay at maturity
and that is pledged to secure your obligation under the purchase contract to
purchase, for $50, shares of our common stock on or before August 16, 2005.

   For a series of diagrams that explain some of the key features of the units,
see "The Offering--Explanatory Diagrams" contained in this summary.

What are normal units?

   Normal units will consist of a purchase contract and, initially, a senior
note. If the senior notes are successfully remarketed or a tax event redemption
occurs as described in this prospectus, the treasury portfolio will replace the
senior note components of the normal units. The treasury portfolio will make
quarterly payments equal to the quarterly payments you would have received if
the senior note remained part of the unit.

What are stripped units?

   Stripped units consist of a purchase contract and a treasury security. A
treasury security is a zero-coupon U.S. treasury security (CUSIP No. 912803AG8)
with a principal amount at maturity of $1,000 that matures on August 15, 2005.
You will not receive quarterly payments on a stripped unit.

How can you create stripped units and recreate normal units?

   Each holder of normal units may elect to withdraw the pledged senior notes
or, after the remarketing or a tax event redemption, their applicable ownership
interest in the treasury portfolio underlying the normal units, creating
stripped units. A holder might consider it beneficial to either hold the senior
notes directly or to realize income from their sale. To create stripped units,
the holder must substitute, within the time frames specified below under
"Description of the Equity Security Units--Creating Stripped Units and
Recreating Normal Units," specifically identified treasury securities as pledged
securities, that will pay $50 prior to the stock purchase date, which is the
amount due on the stock purchase date under the purchase contract, and the
pledged senior notes or the applicable ownership interest in the treasury
portfolio will be released from the pledge agreement and delivered to the
holder. Holders of stripped units may recreate normal units by re- substituting,
within the time frames specified below under "Description of the Equity Security
Units--Creating Stripped Units and Recreating Normal Units," the senior notes
or, after the remarketing or a tax event redemption, the applicable ownership
interest in the treasury portfolio underlying the stripped units.




                                        4


What are the purchase contracts?

   The purchase contract underlying a unit obligates you to purchase, and us to
sell, for $50, on the stock purchase date, a number of shares of our common
stock equal to the settlement rate described below. We will base the settlement
rate on an average trading price of our common stock for a period preceding that
date, calculated in the manner described below.

   You will not have any voting or other rights with respect to our common stock
until you pay the $50 purchase price and purchase the common stock. Prior to
that purchase, if you hold normal units, you may give instructions only with
respect to the modification of the purchase contract, the purchase contract
agreement, the pledge agreement, the indenture and the senior notes.

   If you hold stripped units and do not hold senior notes, you may give
instructions only with respect to a modification of the purchase contract, the
purchase contract agreement under which the purchase contracts will be issued
and the pledge agreement that will govern the pledge of securities which are a
component of units.

What payments will be made to holders of the units and the senior notes?

   Holders of normal units will receive quarterly payments at an annual rate of
6.25% of the principal amount of $50 per senior note for each quarterly interest
payment payable on or before the stock purchase date, August 16, 2005, unless
earlier redeemed. On August 16, 2005, you will receive a quarterly payment at
the same annual rate as was paid on the senior notes prior to a successful
remarketing.

   We will not make any contract adjustment payments on the purchase contracts.
As a result, if you only hold stripped units, you will not be entitled to any
quarterly cash distributions on the purchase contracts. However, you will be
required for U.S. federal income tax purposes to recognize original issue
discount on the treasury securities on a constant yield basis, regardless of
your method of tax accounting, or acquisition discount on the treasury
securities when it is paid or accrues generally in accordance with your regular
method of tax accounting.

   Unless earlier redeemed, holders of senior notes that are not a component of
a normal unit will receive quarterly payments at an annual rate of 6.25% of the
principal amount of $50 per senior note until the interest rate is reset. If the
senior notes are successfully remarketed, they will pay interest at the reset
rate from the settlement date of that remarketing until their maturity on August
16, 2007, unless earlier redeemed. If no remarketing occurs prior to the stock
purchase date, the reset rate will be determined by the remarketing agent as
described below.

What are the interest payment dates?

   Interest will be paid quarterly in arrears on each February 16, May 16,
August 16 and November 16, commencing August 16, 2002. The first interest
payment will be prorated to reflect the interest accrued between the initial
issuance of the senior notes which are a component of the units and August 16,
2002.

What is the reset rate?

   In order to facilitate the remarketing of the senior notes at the remarketing
value described below, the remarketing agent will reset the rate of interest on
the senior notes for the quarterly payments payable after May 16, 2005. The
reset rate will be the rate sufficient to cause the then current aggregate
market value of all the outstanding senior notes to be equal to approximately
100.25% of the remarketing value described below, provided, however, that the
reset rate shall not be less than the initial rate borne by the senior notes and
will in no event exceed the maximum rate permitted by state usury laws and other
applicable laws. The remarketing agent will assume for this purpose, even if not
true, that all of the senior notes continue to be components of normal units and
will be remarketed. Resetting the interest rate on the senior notes in
connection with a successful remarketing will enable the remarketing agent to
sell the senior notes in the remarketing. The proceeds of that sale will be
used, in the case of a remarketing of notes included in normal units prior to
the third business day before the stock purchase date, to purchase the treasury
portfolio, the proceeds of which at their maturity will be applied in settlement
of the purchase contracts and to pay the



                                        5


quarterly payment on the normal units due on August 16, 2005 or, in the case of
a remarketing on the third business day before the stock purchase date, to
settle directly the purchase contracts on the stock purchase date. The reset
rate will be determined on the date of any remarketing, which we refer to as a
"remarketing date," and will be effective for all senior notes whether or not
part of units commencing on the earlier of the settlement date of the
remarketing or the stock purchase date.

   If the remarketing agent cannot establish a reset rate on the third business
day before May 16, 2005, the initial remarketing date, so as to remarket the
senior notes offered for remarketing on such date at a price equal to at least
100.25% of the remarketing value, the remarketing agent will attempt to
establish a reset rate meeting these requirements on each of the three business
day periods immediately preceding each June 16, 2005, July 14, 2005 and the
third business day preceding August 16, 2005, the stock purchase date.

   The reset of the interest rate on the senior notes will not change the
quarterly payment to holders of the normal units on August 16, 2005, which, as
described above, will be paid in an amount equal to interest on the senior notes
at the initial rate of 6.25% of the principal amount of $50 per senior note for
that quarterly payment.

   A "business day" means any day other than Saturday, Sunday or any other day
on which banking institutions and trust companies in The State of New York or at
a place of payment are authorized or required by law, regulation or executive
order to be closed.

What is remarketing?

   In order to provide holders of normal units with the cash to settle their
purchase contracts, the remarketing agent will use its reasonable best efforts
to sell the senior notes of such holders, other than those electing not to
participate in the remarketing. The remarketing agent will use the proceeds of
that sale, after deducting a remarketing fee, either to purchase, in the case of
a remarketing prior to the third business day before the stock purchase date, a
portfolio of treasury securities, which the participating holders of normal
units will pledge to secure their obligations under the related purchase
contracts, or, in the case of a remarketing on the third business day before the
stock purchase date, to settle directly the purchase contracts on the stock
purchase date. The treasury portfolio will consist of a portfolio of U.S.
treasury securities that mature prior to the stock purchase date, in an
aggregate amount equal to the principal of the senior notes included in normal
units and interest that would have been due on any payment date on the senior
notes included in normal units on the remarketing date. The cash paid on the
pledged treasury portfolio underlying the normal units will be used to satisfy
such unit holders' obligations to purchase our common stock on the stock
purchase date. This will be one way for holders of normal units to satisfy their
obligations to purchase shares of our common stock under the related purchase
contracts. Unless a holder elects not to participate in the remarketing as
described below, the remarketing agent will remarket the senior notes that are
included in the normal units beginning on the third business day before May 16,
2005, the initial remarketing date, and if necessary, one or more remarketing
periods following the initial remarketing date until the third business day
prior to August 16, 2005, the stock purchase date.

   We will enter into a remarketing agreement with a nationally recognized
investment banking firm, pursuant to which it will agree to use its reasonable
best efforts to sell the senior notes that are included in normal units and that
are participating in the initial remarketing on the initial remarketing date
and, if necessary, on one or more remarketing periods ending on the third
business day prior to August 16, 2005 at a price equal to at least 100.25% of
the remarketing value. We expect that either Credit Suisse First Boston
Corporation or Salomon Smith Barney Inc. will be the remarketing agent.

   The "remarketing value" means

      (1) except when the remarketing occurs on the third business day prior to
   August 16, 2005, the sum of the value at the remarketing date of such amount
   of treasury securities that will pay, on the quarterly payment date on August
   16, 2005, an amount of cash equal to the aggregate interest payments that are
   scheduled to be payable on that quarterly payment date on all senior notes
   which are included in normal units and which are participating in the
   remarketing, assuming for this purpose, even if not true, that the interest
   rate on the senior notes remains the initial rate; and




                                        6


      (2) the value at the remarketing date of either (a) an amount of treasury
   securities that will pay prior to the stock purchase date, an amount of cash
   equal to $50 for each senior note which is included in a normal unit and each
   separate note, in each case, that is participating in the remarketing if the
   remarketing occurs prior to the third business day before the stock purchase
   date, or (b) an amount of cash equal to $50 for each senior note which is
   included in a normal unit, and each separate note, in each case, that is
   participating in the remarketing if the remarketing occurs on the third
   business day before the stock purchase date.

   The remarketing agent will use the proceeds from the sale of the senior notes
included in normal units in a remarketing that occurs prior to the third
business day before the stock purchase date to purchase, in the discretion of
the remarketing agent, in open market transactions or at treasury auction, the
amount and the types of treasury securities described in (1) and (2) above,
which it will deliver through the purchase contract agent to the collateral
agent to secure the obligations under the related purchase contracts of the
holders of the normal units. The remarketing agent will deduct as a remarketing
fee an amount not exceeding 25 basis points (0.25%) of the total proceeds from
such remarketing and pay to holders of normal units an amount equal to the next
interest payment on a senior note on the stock purchase date, in the event of a
remarketing that occurs prior to the third business day preceding the stock
purchase date. In the event that a remarketing occurs on the third business day
preceding the stock purchase date, the proceeds of the remarketing will not be
used to purchase the treasury portfolio but such proceeds, less the remarketing
fee, will be paid in direct settlement of the obligations of holders of normal
units to purchase our common stock and to pay to holders of normal units an
amount equal to the next interest payment on a senior note on the stock purchase
date. The remarketing agent will remit the remaining portion of the proceeds, if
any, to the holders of the normal units participating in the remarketing.

   Alternatively, a holder of normal units may elect not to participate in the
remarketing and retain the senior notes underlying those units by delivering the
treasury securities described in (1) and (2) above, in the amount and types
specified by the remarketing agent, applicable to the holder's senior notes, to
the purchase contract agent on the fourth business day prior to the initial
remarketing date or the fourth business day prior to the first day of any
subsequent remarketing period to satisfy its obligation under the related
purchase contracts. The interest rate on a senior note will be reset to the
reset rate regardless of whether the holder of the senior note elects to
participate in the remarketing.

   The following table highlights some of the major events which will occur
during the remarketing process. The dates provided are based on the assumption
that May 11, June 13 through June 16, July 11 through July 14, August 11 and 12
and August 15 and 16, 2005 are each business days.

                              Hypothetical Example

May 11, 2005..........................    Initial remarketing date
June 13 through June 16, 2005.........    First subsequent remarketing period
July 11 through July 14, 2005.........    Second subsequent remarketing period
August 9 through August 11, 2005......    Third subsequent remarketing period
August 16, 2005.......................    Stock purchase date


What happens if the remarketing agent does not sell the senior notes?

   If either the remarketing agent is unable to remarket the senior notes as
described above on or prior to the third business day before the stock purchase
date, or the remarketing may not commence or be consummated pursuant to
applicable law, resulting in a "failed remarketing," then the collateral agent,
for the benefit of Toys "R" Us, and upon the written direction of Toys "R" Us,
will be entitled to exercise its rights as a secured party and take possession
of either the senior notes or the treasury portfolio, as the case may be, that
are part of your normal units. Your obligation to purchase the common stock then
will be deemed to have been fully satisfied, and you will receive the number of
shares of common stock based on the settlement rate in effect at that time.




                                        7


If I am not a party to a purchase contract, may I still participate in a
remarketing of my senior notes?

   Holders of senior notes that are not included as part of normal units may
elect at any time, except after 10:00 a.m., New York City time, on the fourth
business day immediately preceding the initial remarketing date until the next
business day, after 10:00 a.m., New York City time, on the fourth business day
prior to the first day of the subsequent remarketing period ending on June 16,
2005 or July 14, 2005 until the next business day following that remarketing
period, or after 10:00 a.m. on the tenth business day immediately preceding the
stock purchase date, to have their senior notes included in the remarketing in
the manner described in "Description of the Equity Security Units--Optional
Remarketing of Senior Notes Which Are Not Included in Normal Units." The
remarketing agent will use its reasonable best efforts to remarket the
separately held senior notes included in the remarketing at a price equal to at
least 100.25% of the remarketing value, determined on the basis of the
separately held senior notes being remarketed. After deducting its remarketing
fee in an amount not exceeding 25 basis points (0.25%) of the total proceeds
from the remarketing, the remaining portion of the proceeds will be remitted to
the holders whose separate senior notes were sold in the remarketing. If a
holder of senior notes elects to have its senior notes remarketed but the
remarketing agent fails to sell the senior notes during the initial remarketing
or on any subsequent remarketing period, the senior notes will be promptly
returned to the holder following the conclusion of that period.

What is the settlement rate?

   The settlement rate is the number of newly issued shares of our common stock
that we are obligated to sell and you are obligated to buy upon settlement of a
purchase contract on the stock purchase date.

   The settlement rate for each purchase contract will be as follows, subject to
adjustment under specified circumstances:

   o if the applicable market value, determined as described below, of our
     common stock is equal to or greater than $21.55, which we refer to as the
     "threshold appreciation price," the settlement rate will be 2.3202 shares
     of our common stock per purchase contract;

   o if the applicable market value of our common stock is less than $21.55 but
     greater than $17.65, which we refer to as the "reference price," the
     settlement rate will be equal to $50 divided by the applicable market value
     of our common stock per purchase contract; and

   o if the applicable market value of our common stock is less than or equal to
     $17.65, that is, the reference price, the settlement rate will be 2.8329
     shares of our common stock per purchase contract.

   "Applicable market value" means the average of the closing price per share of
our common stock on each of the 20 consecutive trading days ending on the third
trading day immediately preceding the stock purchase date.



              Applicable Market Value of                      Number of Shares to be
            Common Stock at August 16, 2005                 Delivered on August 16, 2005
            -------------------------------                 ----------------------------
                                                         
   Equal to or greater than the threshold appreciation
    price of $21.55...................................      2.3202 per purchase contract

   Greater than the reference price of $17.65
   and less than the threshold appreciation price
    of $21.55.........................................      $50 stated amount divided by the applicable
                                                            market value per purchase contract

   Equal to or less than the reference price of $17.65      2.8329 per purchase contract



This table assumes that there are no adjustments to the settlement rate.




                                        8



   At the option of each holder, a purchase contract may be settled early by the
early delivery of cash to the purchase contract agent, as described below, in
which case 2.3202 shares of our common stock will be issued per purchase
contract.

   We have agreed that, if required under U.S. federal securities laws, we will
use commercially reasonable efforts to (1) have in effect a registration
statement covering the shares of our common stock to be delivered in respect of
the purchase contracts being settled and (2) provide a prospectus in connection
therewith, in each case in a form that may be used in connection with the early
settlement.

   For a series of diagrams that explain some of the key features of the units,
including the settlement rate, the reference price and the threshold
appreciation price, see "The Offering--Explanatory Diagrams" below.

Besides participating in a remarketing, how else can my obligation under the
purchase contract be satisfied?

   Besides participating in the remarketing, your obligation under the purchase
contract also may be satisfied:

   o if you have created stripped units or elected not to participate in the
     remarketing, by delivering and pledging specified treasury securities that
     mature prior to August 16, 2005 in substitution for your senior notes, and
     applying the cash payments received from the U.S. treasury at maturity upon
     maturity of the pledged treasury securities;

   o through the early delivery of cash to the purchase contract agent in the
     manner described in "Description of the Equity Security Units--Early
     Settlement," provided that at such time if so required under federal
     securities laws, there is in effect a registration statement covering the
     common shares to be delivered in respect of the purchase contracts being
     settled;

   o through the delivery of cash by 10:00 a.m., New York City time, on the
     seventh business day prior to August 16, 2005 upon advance notice as
     described in "Description of the Equity Security Units--Notice to Settle
     with Cash;" or

   o if we are involved in a merger, acquisition or consolidation prior to the
     stock purchase date in which at least 30% of the consideration for our
     common stock consists of cash or cash equivalents, through an early
     settlement of the purchase contract as described in "Description of the
     Equity Security Units --Early Settlement upon Cash Merger."

   In addition, the purchase contracts, our related rights and obligations and
those of the holders of the units, including their obligations to purchase our
common stock, will automatically terminate upon the occurrence of our
bankruptcy, insolvency or reorganization. Upon such a termination of the
purchase contracts, the pledged senior notes and treasury securities, as the
case may be, will be released and distributed to you. If we become the subject
of a proceeding under the federal bankruptcy code, a delay may occur as a result
of the automatic stay under the bankruptcy code and continue until the automatic
stay has been lifted. The automatic stay will not be lifted until such time as
the bankruptcy judge agrees to lift it and return your collateral to you.

What are the treasury securities that are a component of a normal unit after a
remarketing of the senior notes or a tax event redemption?

   These are U.S. treasury securities identified and acquired in open market
transactions or treasury auctions by the remarketing agent that consist of:

   o interest or principal strips of U.S. treasury securities that mature
     prior to August 16, 2005 in an aggregate amount equal to the principal
     amount of the senior note included in a normal unit; and

   o with respect to the scheduled interest payment dates on the notes, interest
     or principal strips of U.S. Treasury securities that mature on or prior to
     that interest payment date in an amount equal to the aggregate interest
     payment that would be due on that interest payment date on the principal
     amount of the senior note included in a normal unit assuming no reset of
     the interest rate on the note.




                                        9


If these U.S. treasury securities are acquired with the aggregate cash proceeds
received from either a remarketing of senior notes or a tax event redemption,
your interest is referred to as an applicable ownership interest in a portfolio
of treasury securities.

What are the treasury securities that are a component of a stripped unit?

   These are treasury securities (CUSIP No. 912803AG8) that mature on August
15, 2005.

Under what circumstances may we redeem the senior notes before they mature?

   If the tax laws change or are interpreted in a way that adversely affects the
tax treatment of the senior notes, then we, as issuer of the senior notes, may
elect to redeem the senior notes, whether or not included as components of
normal units, at a price sufficient to purchase the treasury portfolio or, if
the redemption occurs after a successful remarketing, at the principal amount of
the senior notes. If the senior notes are redeemed before a successful
remarketing, the money received from the redemption will be used by the
collateral agent to purchase a portfolio of zero-coupon U.S. treasury securities
that mature prior to the stock purchase date, in an aggregate amount equal to
the principal of the senior notes included in normal units and the interest that
would have been due on any payment date on the senior notes included in normal
units on the remarketing date. These treasury securities will replace the senior
notes as the collateral securing your obligations to purchase our common stock
under the purchase contracts. If the senior notes are redeemed, then each unit
will consist of a purchase contract for our common stock and an ownership
interest in the treasury portfolio.

What is the maturity of the senior notes?

   The senior notes will mature on August 16, 2007.

What is the rank of the senior notes?

   The senior notes will rank equally with all of our existing and future senior
unsecured debt. Because we are a holding company and we conduct all of our
operations through subsidiaries, the senior notes generally will effectively
have a position junior to the claims of creditors, including trade creditors,
and holders of unsecured and secured debt of our subsidiaries. As of February 2,
2002, we had approximately $1,709 million of outstanding indebtedness and our
subsidiaries had approximately $146 million of outstanding indebtedness.

What are the U.S. federal income tax consequences related to the units and
senior notes?

   If you purchase a unit in this offering, under the agreements governing the
units you will be deemed to agree to treat, for all tax purposes, the purchase
of a unit as the purchase of the senior note and purchase contract constituting
the unit. In addition, you agree to treat the notes as our indebtedness for all
tax purposes. You must allocate the purchase price of the unit between those
senior notes and purchase contracts in proportion to their respective initial
fair market values, which will establish your initial tax basis. We expect to
report the initial fair market value of each senior note as $48.23 and the
initial fair market value of each purchase contract as $1.77.

   We and each holder will agree to treat the senior notes as contingent payment
debt instruments for U.S. federal income tax purposes. As such, you will be
subject to federal income tax on the accrual of original issue discount in
respect of the senior notes. In addition, gain on the disposition of a senior
note for up to six months after the date on which the interest rate on the
senior note is reset will be treated as ordinary interest income.

   If you own stripped units, you will be required to include in gross income
your allocable share of any original issue discount or acquisition discount on
the Treasury securities that accrues in such year.

   Because there is no statutory, judicial or administrative authority directly
addressing the tax treatment of the units or instruments similar to the units,
you are urged to consult your own tax advisor concerning the tax consequences of
an investment in the units. For additional information, see "U.S. Federal Income
Tax Consequences" in this prospectus.




                                       10


Will the units be listed on a stock exchange?

   We intend to apply to have the normal units approved for listing on the New
York Stock Exchange (NYSE) under the symbol "Toy PrA." Neither the stripped
units nor the senior notes will initially be listed; however, in the event that
either of these securities are separately traded to a sufficient extent that
applicable exchange listing requirements are met, we will attempt to cause those
securities to be listed on the exchange on which the normal units are then
listed.

What are your expected uses of proceeds from the offering?

   We estimate that our net proceeds from the sale of units in this offering,
after deducting the underwriting discount and estimated expenses, will be $339.0
million, or $389.9 million after deducting the underwriting discount and
estimated expenses if the underwriters exercise their over-allotment option in
full to purchase additional units.

   We anticipate using the aggregate net proceeds from this offering, together
with an estimated $219.4 million of net proceeds, after deducting the
underwriting discount and estimated expenses from the concurrent offering of our
common stock, or $252.4 million, after deducting the estimated underwriting
discount and expenses, if the underwriters exercise in full their over-allotment
option to purchase additional shares of common stock, for the repayment of
short-term borrowings and other general corporate purposes.




                                       11


                      The Offering -- Explanatory Diagrams

   The following diagrams demonstrate some of the key features of the purchase
contracts, normal units, stripped units and the senior notes, and the
transformation of normal units into stripped units and senior notes. The
following description assumes the remarketing of the senior notes is complete
and successful as of the initial remarketing date.

Purchase Contracts

   o Normal units and stripped units both include a purchase contract under
     which you agree to purchase shares of our common stock on the stock
     purchase date.

   o The number of shares to be purchased under each purchase contract will
     depend on the "applicable market value" of our common stock. The
     "applicable market value" means the average of the closing price per share
     of our common stock on each of the 20 consecutive trading days ending on
     the third trading day immediately preceding the stock purchase date.

   o The reference price and the threshold appreciation price are used to
     determine the number of shares delivered upon settlement of the purchase
     contracts.

   --  If the applicable market value is at or above the threshold appreciation
       price, the minimum number of shares, 2.3202 shares, will be delivered.

   --  If the applicable market value rises to between the reference price and
       the threshold appreciation price, the number of shares will decrease so
       that the stock delivered has an applicable market value of $50 per
       purchase contract.

   --  If the applicable market value of common stock is at or below the
       reference price, the maximum number of shares, 2.8329 shares, will be
       delivered.

   o The following charts are intended to illustrate (1) the value of shares to
     be delivered upon settlement of the purchase contracts on the stock
     purchase date in relation to the price of the common stock and (2) the
     number of shares a holder of units will receive on the stock purchase date,
     expressed as a percentage of the maximum number of shares deliverable upon
     settlement of the purchase contracts.





                               [graphic omitted]







                                                       (footnotes on next page)



                                       12


(1) The "reference price" is $17.65, which is also equal to the public offering
    price of our common stock in the concurrent offering referred to in this
    prospectus.

(2) The "threshold appreciation price" is $21.55, which is 122% of the reference
    price.

(3) For each of the percentage categories shown, the percentage (expressed as a
    decimal) of the shares to be delivered on the stock purchase date to a
    holder of normal units or stripped units is determined by dividing

   o the related number of shares to be delivered, as indicated in the
     footnote for each such category, by

   o an amount equal to $50, the stated amount of the unit, divided by the
     reference price.

(4) If the applicable market value of our common stock is less than or equal to
    the reference price, the number of shares to be delivered will be calculated
    by dividing the stated amount of $50 by the reference price.

(5) If the applicable market value of our common stock is between the reference
    price and the threshold appreciation price, the number of shares to be
    delivered will be calculated by dividing the stated amount of $50 by the
    applicable market value.

(6) If the applicable market value of our common stock is greater than or equal
    to the threshold appreciation price, the number of shares to be delivered
    will be calculated by dividing the stated amount of $50 by the threshold
    appreciation price.




                                       13


Normal Units

   A normal unit will consist of two components as illustrated below:









                               [graphic omitted]






   o After the remarketing or a tax event redemption, the normal units will
     include either an ownership interest in a portfolio of treasury securities
     (acquired with the proceeds received from a remarketing or a tax event
     redemption).

   o If you hold a normal unit, you beneficially own a senior note and, after
     remarketing or a tax event redemption, an applicable interest in the
     treasury portfolio, but will pledge your senior note or applicable
     ownership interest in the treasury portfolio to us to secure your
     obligations under the purchase contract.

   o If you hold a normal unit, you may also substitute a specified amount of
     treasury securities for the senior note or your applicable ownership
     interest in the treasury portfolio to create a stripped unit.




                                       14


Stripped Units

   o A stripped unit consists of two components as described below:












                               [graphic omitted]











   o If you hold a stripped unit, you will own the treasury security but will
     pledge it to us to secure your obligation under the purchase contract. The
     treasury security is a zero-coupon U.S. treasury security (CUSIP No.
     912803AG8) that matures on August 15, 2005.

Senior Notes

   o Senior notes will have the terms illustrated below:





                               [graphic omitted]







   o If you hold a senior note that is a component of a normal unit, you have
     the option to either:

     --  allow the senior note to be included in the remarketing process and use
         the proceeds of a remarketing to purchase the treasury portfolio, which
         will be applied to settle the purchase contract; or

     --  elect not to participate in the remarketing by delivering the requisite
         amount of treasury securities in substitution for the senior note and
         use the proceeds of the treasury securities to settle the purchase
         contract.

   o If you hold a senior note that is separate and not a component of a normal
     unit, you have the option to either:

     --  continue to hold the senior note whose rate has been reset for the
         quarterly payments payable on and after the remarketing date; or

     --  deliver the senior note to the remarketing agent to be included in the
         remarketing.




                                       15


         Transforming Normal Units into Stripped Units and Senior Notes

   o To create a stripped unit, you must substitute, within the time frames
     specified below, the specified zero-coupon U.S. treasury security that
     matures on August 15, 2005 for the senior note (or, after a successful
     remarketing or a tax event redemption, your applicable ownership interest
     in the treasury portfolio), that is then part of the normal unit.

   o You will be the beneficial owner of the zero-coupon U.S. treasury security
     but will pledge it to us to secure your obligations under the purchase
     contract.

   o The zero-coupon U.S. treasury security together with the purchase contract
     will then constitute a stripped unit. The senior note (or, after a
     successful remarketing or a tax event redemption, your applicable ownership
     interest in the treasury portfolio), which was previously a component of
     the normal unit, will be tradeable as a separate security.






                               [graphic omitted]











   o After remarketing or a tax event redemption, the normal units will include
     the treasury portfolio in lieu of senior notes.

   o You can also transform stripped units into normal units. Following that
     transformation, the specified zero-coupon U.S. treasury security, which was
     previously a component of the stripped units, is tradeable as a separate
     security.

   o The transformation of normal units into stripped units and senior notes
     (or, after a successful remarketing or a tax event redemption, the treasury
     portfolio) and the transformation of stripped units and senior notes into
     normal units may only be effected in integral multiples of 20 units or,
     after a successful remarketing or a tax event redemption, your applicable
     ownership interest in the treasury portfolio in integral multiples of 20
     units and may only be done within specified time frames, as more fully
     described in this prospectus. See "Description of the Equity Security
     Units--Creating Stripped Units and Recreating Normal Units."






                                       16


                               Concurrent Offering

   We are offering, in a concurrent offering, 13,000,000 shares of our common
stock. This offering of the units and the concurrent offering of our common
stock are not conditioned on each other.

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

   Except as otherwise specified, all references in this prospectus to the
shares of common stock outstanding exclude:

   o 30.6 million shares subject to options outstanding as of February 2, 2002,
     at a weighted average exercise price of $20.39 per share, and 1.2 million
     shares subject to warrants outstanding as of February 2, 2002, at an
     exercise price of $13.00 per share;

   o 2.9 million restricted shares outstanding as of February 2, 2002;

   o 15.4 million additional shares available for future issuance under our
     stock option and incentive plans as of February 2, 2002;

   o shares being offered in the concurrent offering and, if applicable, shares
     to be issued if the underwriters exercise their over-allotment option in
     that offering; and

   o shares issuable in connection with the rights outstanding under our
     stockholder rights plan. See "Description of Common Stock--Rights
     Agreement."




                                       17


                                  RISK FACTORS


   In considering whether to purchase units, you should carefully consider all
of the information included and incorporated by reference in this prospectus,
including, in particular, the risk factors described below.

Risk Factors Relating to Toys "R" Us

Our industry is highly competitive, and competitive conditions may adversely
affect our revenues and overall profitability.

   Our industry is highly competitive, and our results of operations are
sensitive to, and may be adversely affected by, competitive pricing, promotional
pressures, additional store openings and other factors. We compete with discount
and mass merchandisers, such as Wal-Mart, Kmart and Target, national and
regional chains and local retailers in the market areas served by our company.
Competition is principally based on price, store location, advertising and
promotion, product selection, quality and service. Some of our competitors may
have greater financial resources, lower merchandise acquisition costs and lower
operating expenses than our company. If we fail to compete successfully, we
could face lower net sales and be required to offer greater discounts to our
customers, which could result in decreased profitability.

Our business is highly seasonal, and our financial performance depends upon the
results of the fourth quarter of each fiscal year.

   Our business is highly seasonal, with net sales and earnings generally
highest in the fourth quarter. During the last three fiscal years, more than 40%
of our net sales and the substantial portion of our operating earnings have been
generated in the fourth quarter. Our results of operations depend significantly
upon the holiday selling season in the fourth quarter. If we achieve less than
satisfactory net sales during the key fourth quarter, we may not be able to
compensate sufficiently for lower net sales during the first three quarters of
the year.

We may not retain or attract customers if we fail to implement successfully our
strategy.

   We continue to implement a series of customer-oriented strategic initiatives,
including renovations of most of our U.S. toy stores to our "Mission Possible"
format and expansion of programs to differentiate and strengthen our core
merchandise content and service levels. We also are continuing with initiatives
to reduce and optimize our operating expense structure. The success of these
initiatives will depend on various factors, including the appeal of renovated
store formats and new products to customers, competitive conditions and economic
conditions. If we are unsuccessful at implementing some or all of our strategic
initiatives, we may be unable to retain or attract customers, which could result
in lower net sales and a failure to realize the benefit of the sizeable
expenditures incurred for these strategic initiatives.

Our net sales may be adversely affected if we fail to respond to changes in
consumer preferences in a timely manner.

   Our financial performance depends on our ability to identify, originate and
define product trends as well as to anticipate, gauge and react to changing
consumer demands in a timely manner. Our toy and other products must appeal to a
broad range of consumers whose preferences cannot be predicted with certainty
and are subject to change. We cannot assure you that we will be able to continue
to meet changing consumer demands in the future. If we misjudge the market for
our products, we may be faced with significant excess inventories for some
products and missed opportunities for other products. In addition, because we
place orders for products well in advance of purchases by our customers, we
could experience excess inventory if our customers purchase fewer products than
anticipated.

Our net sales may be affected by changes in consumer spending patterns.

   Sales of toys and other products may depend upon discretionary consumer
spending, which may be affected by general economic conditions, consumer
confidence and other factors beyond our control. A decline in consumer spending
could, among other things, negatively affect our net sales and could also result

                                       18


in excess inventories, which could, in turn, lead to increased inventory
financing expenses. As a result, changes in consumer spending patterns could
adversely affect our profitability.

Our operations depend on the availability of adequate financing.

   We have significant liquidity and capital requirements, and we depend on our
ability to generate cash flow from operations, borrow funds and issue securities
in the capital markets. Although we currently retain lower-tier investment grade
ratings from each of the rating agencies, future rating agency actions could
affect our ability to obtain financing on satisfactory terms. We currently have
adequate sources of liquidity and capital resources; however, any inability on
our part to have access in the future to financing when needed would have a
negative effect on our results of operations and financial condition.

International events could delay or prevent the delivery of products to our
stores.

   A significant portion of the toys and other products sold by us is
manufactured outside the United States, particularly in Asia. As a result, any
event causing a disruption of imports, including the imposition of import
restrictions or trade restrictions in the form of tariffs or otherwise, could
increase the cost and reduce the supply of products available to us, which
could, in turn, negatively affect our net sales and profitability.

Economic, political and other risks associated with our international operations
could adversely affect our business.

   We have operations in 28 countries outside the United States, including,
among others, the United Kingdom, Canada, Germany and France. We intend to
pursue opportunities that may arise in these and other countries. Net sales in
foreign countries (excluding sales by licensees and franchisees) represented
approximately 17% of our net sales in 2001. We are subject to the risks inherent
in conducting business across national boundaries, many of which are outside our
control. These risks include the following:

   o economic downturns;

   o currency exchange rate and interest rate fluctuations;

   o changes in governmental policy, including, among others, those relating
     to taxation;

   o international military, political and diplomatic incidents;

   o government instability;

   o nationalization of foreign assets; and

   o tariffs and governmental trade policies.

We cannot assure you that one or more of these factors will not negatively
affect our international operations and, as a result, harm our business and
financial performance.

Our business operations could be disrupted if our existing and new management
information systems fail to perform adequately.

   We depend upon our management information systems in the conduct of our
operations. We are in the process of upgrading our inventory management,
distribution and supply chain management systems, our point of sale systems and
our general ledger systems, as well as other essential information technology.
We have spent in excess of $100 million in each of 2000 and 2001 on systems.
Implementation of major new systems and enhancements to existing systems could
cause disruptions in our operations. If our major management information systems
fail to perform as anticipated, we could experience difficulties in replenishing
inventories or in delivering toys and other products to store locations in
response to customer demands. Any of these or other systems-related problems
could, in turn, adversely affect our net sales and profitability.


                                       19


Risk Factors Relating to the Units

You will bear the entire risk of a decline in the price of our common stock.

   The market value of the shares of our common stock you will receive on the
stock purchase date may be materially different from the effective price per
share paid by you on the stock purchase date. If the average trading price of
our common stock on the stock purchase date is less than $17.65 per share, you
will, on the stock purchase date, be required to purchase shares of common stock
at a loss. Accordingly, a holder of units assumes the entire risk that the
market value of our common stock may decline. Any such decline could be
substantial.

You will receive only a portion of any appreciation in our common stock price.

   The aggregate market value of the shares of our common stock you will receive
upon settlement of a purchase contract generally will exceed the stated amount
of $50 only if the average closing price per share of our common stock over the
20-trading day period ending on the third business day preceding settlement
equals or exceeds $21.55, which we refer to as the "threshold appreciation
price." The threshold appreciation price represents an appreciation of 22% over
$17.65. Therefore, during the period prior to the stock purchase date, an
investment in the units affords less opportunity for equity appreciation than a
direct investment in our common stock. If the average closing price exceeds
$17.65, which we refer to as the "reference price," but falls below the
threshold appreciation price, you will realize no equity appreciation on the
common stock for the period during which you own the purchase contract.
Furthermore, if the applicable average closing price exceeds the threshold
appreciation price, the value of the shares you will receive under the purchase
contract will be approximately 82% of the value of the shares you could have
purchased with $50 at the time of this offering.

You may suffer dilution of our common stock issuable upon settlement of your
purchase contract.

   The number of shares of our common stock issuable upon settlement of your
purchase contract is subject to adjustment only for specified stock splits and
combinations, stock dividends and a limited number of other transactions. The
number of shares of our common stock issuable upon settlement of each purchase
contract is not subject to adjustment for other events, such as employee stock
option grants, restricted stock grants, offerings of common stock for cash, or
in connection with acquisitions or other transactions that may adversely affect
the price of our common stock. The terms of the units do not restrict our
ability to offer common stock in the future or to engage in other transactions
that could dilute our common stock. We have no obligation to consider the
interests of the holders of the units in engaging in any such offering or
transaction.

You will have no rights as common stockholders, but you may be negatively
affected by some changes made with respect to our common stock.

   Until you acquire common stock upon settlement of your purchase contract, you
will have no rights with respect to the common stock, including voting rights,
rights to respond to tender offers and rights to receive any dividends or other
distributions on the common stock but you will be subject to all changes
affecting the common stock. Upon settlement of your purchase contract, you will
be entitled to exercise the rights of a holder of common stock only as to
actions for which the applicable record date occurs on or after the stock
purchase date or early cash settlement date, as applicable. For example, in the
event that an amendment is proposed to our restated certificate of incorporation
or by-laws requiring stockholder approval and the record date for determining
the stockholders of record entitled to vote on the amendment occurs prior to
delivery of the common stock, you will not be entitled to vote on the amendment,
although you will nevertheless be subject to any changes in the powers,
preferences or special rights of our common stock.

Your pledged securities will be encumbered.

   Although you as a holder of units will beneficially own the underlying
pledged senior notes, applicable ownership interest in the treasury portfolio or
treasury securities, as the case may be, you as a holder will pledge those
securities with the collateral agent to secure your obligations under the
related purchase

                                       20


contracts. Therefore, for so long as the purchase contracts remain outstanding,
you will not be allowed to withdraw your pledged securities from this pledge
arrangement, except as is permitted under the pledge agreement that is described
in this prospectus.

The purchase contract agreement will not be qualified under the Trust Indenture
Act of 1939; the obligations of the purchase contract agent to unitholders will
be limited.

   The purchase contract agreement relating to the units will not be qualified
under the Trust Indenture Act of 1939. The purchase contract agent under the
purchase contract agreement, who will act as the agent and the attorney-in- fact
for the holders of the units, will not be qualified as a trustee under the Trust
Indenture Act of 1939. Accordingly, holders of the units will not have the
benefit of the protections of the Trust Indenture Act of 1939 other than to the
extent applicable to a senior note included in a unit. Under the terms of the
purchase contract agreement, the purchase contract agent will have only limited
obligations to the holders of the units.

Fluctuations in the trading price for our common stock and changes in the
factors that affect the trading price of our common stock will directly affect
the trading price for the units.

   We cannot predict whether the price of our common stock or interest rates
will rise or fall. Our credit quality, operating results and prospects and
economic, financial and other factors will affect trading price of our common
stock. In addition, market conditions can affect the capital markets generally,
therefore affecting the trading price of our common stock. These conditions may
include the level of, and fluctuations in, the trading prices of stocks
generally and sales of substantial amounts of our common stock in the market
after the offering of the units or the perception that those sales could occur.
Fluctuations in interest rates may affect the relative value of our common stock
underlying the purchase contracts and of the other components of the units,
which could, in turn, affect the trading prices of the units and our common
stock.

The secondary market for the units may be illiquid.

   We are unable to predict how the units will trade in the secondary market or
whether that market will be liquid or illiquid. The units are a new class of
securities; and there is currently no secondary market for the units. We intend
to apply to list the normal units on the NYSE. We will not initially list either
the stripped units or the senior notes; however, in the event that either of
these securities are separately traded to a sufficient extent that applicable
exchange listing requirements are met, we will attempt to list those securities
on the exchange on which the normal units are then listed. We have been advised
by the underwriters that they presently intend to make a market for the normal
units; however, they are not obligated to do so and any market making may be
discontinued at any time. We cannot assure you as to the liquidity of any market
that may develop for the normal units, the stripped units or the senior notes,
any ability on your part to sell these securities or whether a trading market,
if it develops, will continue. In addition, in the event that sufficient numbers
of normal units are converted to stripped units, the liquidity of normal units
could be adversely affected. We cannot assure you that a listing application for
normal units will be accepted or, if accepted, that the normal units will not be
delisted from the NYSE or that trading in the normal units, will not be
suspended as a result of elections to create stripped units or recreate normal
units through the substitution of collateral that causes the number of these
securities to fall below the applicable requirements for listing securities on
the NYSE.

Any redemption of the senior notes upon the occurrence of a tax event could have
a negative effect on the market price of the normal units and will constitute a
taxable event for holders of senior notes.

   We have the option to redeem the senior notes, on not less than 30 days nor
more than 60 days prior written notice, in whole but not in part, at any time if
a tax event occurs and continues under the circumstances described in this
prospectus. If we exercise this option, we will redeem the senior notes in cash
at the redemption price plus accrued and unpaid interest, if any to, but
excluding, the redemption date. In the case of senior notes held as part of a
normal unit at the time the tax event redemption occurs prior to the successful
remarketing of the notes, the redemption price payable to you as a holder of the
normal units will be distributed to the collateral agent, who in turn will apply
an amount equal to the redemption price to

                                       21


purchase the treasury portfolio on your behalf, and will remit the remainder of
the redemption price, if any, to you, and the treasury securities will be
substituted for the senior notes as collateral to secure your obligations under
the purchase contracts related to the normal units. If your senior notes are not
components of normal units, you, rather than the collateral agent, will receive
the redemption payment. We cannot assure you as to the effect on the market
prices for the normal units if we substitute the treasury securities as
collateral in place of any senior notes so redeemed. A tax event redemption will
be a taxable event to the holders of the senior notes.

The U.S. federal income tax consequences of the purchase, ownership and
disposition of the units are unclear.

   No statutory, judicial or administrative authority directly addresses the
treatment of the units or instruments similar to the units for U.S. federal
income tax purposes. As a result, the U.S. federal income tax consequences of
the purchase, ownership and disposition of the units are unclear.

We will treat the senior notes as contingent payment debt instruments, and you
will be required to accrue original issue discount.

   Under the indenture, we and each holder will agree, for U.S. federal income
tax purposes, to treat the senior notes as indebtedness that is subject to
regulations governing contingent payment debt instruments. As a result, you will
be required to include any original issue discount in income during your
ownership of the senior notes, subject to some adjustments. Additionally, you
will generally be required to recognize ordinary income on the gain, if any,
realized on a sale or upon other disposition of the senior notes for up to six
months after the date on which the interest rate on the senior note is reset.
See "U.S. Federal Income Tax Consequences."

In the event of our liquidation or reorganization, holders of senior notes will
generally have a junior position to claims of creditors of our subsidiaries.

   We are a holding company and conduct all of our operations through
subsidiaries. Our right to participate as a shareholder in any distribution of
assets of any subsidiary (and thus the ability of holders of the senior notes to
benefit as creditors of us from such distribution) is junior to creditors of
that subsidiary, including trade creditors, debtholders, secured creditors,
taxing authorities and any guarantee holders. As a result, claims of holders of
the senior notes will generally have a junior position to claims of creditors of
our subsidiaries, except to the extent that we may be recognized as a creditor
of those subsidiaries.

   Because we are a holding company, the senior notes will be effectively
subordinated to the existing and future liabilities of our subsidiaries. We
conduct substantially all of our operations through our subsidiaries, so that
our ability to meet our obligations under the senior notes will be dependent on
the earnings and cash flows of those subsidiaries and the ability of those
subsidiaries to pay dividends or to advance or repay funds to us. In the event
of our liquidation or reorganization, holders of senior notes will generally
have a junior position to claims of creditors of our subsidiaries. As of
February 2, 2002, Toys "R" Us had approximately $1,709 million of outstanding
indebtedness and its subsidiaries had approximately $146 million of outstanding
indebtedness. Because the senior notes will not be secured, they will also be
effectively subordinated to the value of collateral that may be pledged to
secure existing and future debt of Toys "R" Us. As of February 2, 2002, we had
no secured senior debt outstanding.

   In addition, the senior notes are obligations exclusively of Toys "R" Us and
not of its subsidiaries. Our subsidiaries are separate and distinct legal
entities. Our subsidiaries have no obligation to pay any amounts due on the
units or to provide us with funds for our payment obligations, whether by
dividend, distribution, loans or other payments. In addition, any payment of
dividends, distributions, loans or advances by our subsidiaries to us could be
subject to contractual restrictions. Payments to us by our subsidiaries will
also be contingent upon our subsidiaries' earnings and business considerations.


                                       22


Delivery of the securities under the pledge agreement is subject to potential
delay if we become subject to a bankruptcy proceeding.

   Notwithstanding the automatic termination of the purchase contracts, if we
become the subject of a case under the U.S. Bankruptcy Code, imposition of an
automatic stay under Section 362 of the U.S. Bankruptcy Code may delay the
delivery to you of your securities being held as collateral under the pledge
arrangement and such delay may continue until the automatic stay has been
lifted. The automatic stay will not be lifted until such time as the bankruptcy
judge agrees to lift it and return your collateral to you.

The senior notes will not contain certain restrictive covenants.

   The terms of the senior notes will not contain several types of restrictive
covenants that could protect holders of senior notes from certain transactions.
In particular, the indenture governing the senior notes will not contain
covenants that:

   o limit our ability to pay dividends or make distributions on, or redeem or
     repurchase our capital shares;

   o give holders of the senior notes the right to require us to repurchase
     their senior notes in the event of a change of control of our company from
     a takeover, recapitalization or similar restructuring, or any other reason;
     and

   o our ability to incur additional indebtedness and therefore protect holders
     of the senior notes in the event of a highly leveraged transaction or other
     similar transaction involving our company that may adversely affect them.

Anti-takeover provisions could impede or discourage a third-party acquisition
which could cause the market price of our common stock to decline or to be lower
than it otherwise would be.

   We are a Delaware corporation and the anti-takeover provisions of Delaware
law impose various impediments to the ability of a third party to acquire
control of our company, even if a change of control would be beneficial to our
existing stockholders. We also have a stockholder rights plan, commonly known as
a "poison pill," that entitles our stockholders to acquire additional shares of
our company, or a potential acquiror of our company, at a substantial discount
from their market value in the event of an attempted takeover. In addition, some
options granted under our stock option plans automatically vest upon a change in
control. The provisions which we have summarized above may reduce the market
value of our common stock and, as a result, the market value of the units could
be lower than it otherwise would be without these provisions.

We may issue additional common stock and thereby adversely affect the price of
our common stock.

   The number of shares of common stock that you will be entitled to receive on
August 16, 2005 or as a result of early settlement of a purchase contract, is
subject to adjustment for specified events arising from stock splits and
combinations, stock dividends and other actions by us that modify our capital
structure. We will not adjust the number of shares of common stock that you are
to receive upon settlement for other events, including offerings of common stock
for cash by us or in connection with acquisitions. We are not restricted from
issuing additional common stock during the term of the purchase contracts and
have no obligation to consider your interests for any reason other than your
contractual rights as a holder of purchase contracts. If we issue additional
common stock, it may materially and adversely affect the price of our common
stock and, because of the relationship of the number of shares to be received
upon settlement to the price of the common stock, these other events may
adversely affect the trading price of the normal units or stripped units.


                                       23


                           FORWARD-LOOKING STATEMENTS


   This prospectus and the documents incorporated by reference contain certain
statements that are, or may be considered to be, forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. All statements that are not historical
facts, including statements about our beliefs or expectations, are
forward-looking statements. We generally identify these statements by words or
phrases such as "anticipate," "estimate," "plan," "expect," "believe," "intend,"
"foresee," "will," "may" and similar words or phrases. These statements discuss,
among other things, our strategy, store openings and renovations, future
performance and anticipated cost savings and results of our restructuring. All
of these forward-looking statements are subject to risks, uncertainties and
assumptions. Factors that could cause our actual results to differ materially
include the factors described in this prospectus, including under "Risk
Factors," and in the documents incorporated by reference. Consequently, actual
events and results may vary significantly from those included in or contemplated
or implied by our forward-looking statements. The forward-looking statements
included in this prospectus or the documents incorporated by reference are made
only as of the date of this prospectus or the relevant incorporated document, as
the case may be, and, except as required by law, we undertake no obligation to
publicly update these forward-looking statements to reflect subsequent events or
circumstances, new information or otherwise.


                                 USE OF PROCEEDS

   We estimate that our net proceeds from this offering will be approximately
$339.0 million, after deducting the underwriting discount and estimated expenses
payable by us. If the underwriters' over-allotment option is exercised in full,
we estimate that the net proceeds will be approximately $389.9 million, after
deducting the underwriting discount and estimated expenses.

   We intend to use the net proceeds from this offering, together with an
estimated $219.4 million of net proceeds, after deducting the underwriting
discount and estimated expenses, from the concurrent offering of our common
stock, or $252.4 million of net proceeds, after deducting the underwriting
discount and estimated expenses, if the underwriters' over-allotment option with
respect to our common stock is exercised in full, for the repayment of
short-term borrowings and other general corporate purposes. As of May 1, 2002,
the short-term borrowings, which were used for seasonal working capital
requirements, bear a weighted average rate of interest of 3.18% per annum, have
an outstanding principal amount of $486 million and mature on various dates in
2002.


                                       24


                                 CAPITALIZATION

   The following table sets forth our cash and cash equivalents and consolidated
capitalization as of February 2, 2002:

   o on an actual basis;

   o on an as adjusted basis to reflect our receipt of the estimated net
     proceeds from the sale of 7,000,000 units in this offering and the
     application of the estimated net proceeds from that sale as described under
     "Use of Proceeds;" and

   o on an as further adjusted basis to give effect to the concurrent sale of
     our common stock and the application of the estimated net proceeds from
     that sale as described under "Use of Proceeds."




                                                                                                      As of February 2, 2002
                                                                                              -------------------------------------
                                                                                                                         As Further
                                                                                               Actual     As Adjusted     Adjusted
                                                                                              -------    -------------   ----------
                                                                                                         (in millions)
                                                                                                          (unaudited)
                                                                                                                
Cash and cash equivalents.................................................................    $   283       $   622        $   841
                                                                                              =======       =======        =======
Current debt
 Short-term borrowings(1).................................................................    $     0       $     0        $     0
 Current portion of long-term debt........................................................         39            39             39
                                                                                              -------       -------        -------
   Total current debt.....................................................................         39            39             39
                                                                                              -------       -------        -------
Long-term debt
 Bonds and notes, less current portion....................................................      1,800         1,800          1,800
 Senior notes due 2007 (equity security units)(2).........................................         --           338            338
 Capital leases...........................................................................         16            16             16
                                                                                              -------       -------        -------
   Total long-term debt (excluding current portion).......................................      1,816         2,154          2,154
                                                                                              -------       -------        -------
    Total debt............................................................................      1,855         2,193          2,193
                                                                                              -------       -------        -------
Minority interest in Toysrus.com..........................................................         53            53             53
Stockholders' equity
 Common stock (650 million shares authorized; 196.7 million shares issued and outstanding,
   actual; 209.7 million shares issued and outstanding, as further adjusted)..............         30            30             30
 Additional paid-in-capital(2)............................................................        444           456            422
 Retained earnings........................................................................      5,228         5,228          5,228
 Foreign currency translation adjustment..................................................       (267)         (267)          (267)
 Treasury shares, at cost.................................................................     (2,021)       (2,021)        (1,768)
                                                                                              -------       -------        -------
   Total stockholders' equity.............................................................      3,414         3,426          3,645
                                                                                              -------       -------        -------
    Total capitalization..................................................................    $ 5,322       $ 5,672        $ 5,891
                                                                                              =======       =======        =======



(1) Our short-term borrowings outstanding fluctuate and reflect the seasonal
    nature of our business. As of May 1, 2002, we had short-term borrowings with
    an outstanding aggregate principal amount of $486 million.

(2) At the closing of the offering, the net proceeds from the sale of the units
    will be allocated between the purchase contracts and the senior notes based
    on the underlying fair value of each instrument. At the closing of the
    offering, we expect to report the fair market value of each senior note as
    $48.23 and the fair market value of each purchase contract as $1.77.

   All of the shares of common stock being sold in the concurrent offering of
common stock are shares currently held in treasury by us.

   You should read the above table in conjunction with the financial statements
and financial data included or incorporated by reference in this prospectus.


                                       25


                      SELECTED CONSOLIDATED FINANCIAL DATA


   We derived the selected consolidated financial data shown below for the
fiscal years ended January 31, 1998, January 30, 1999, January 29, 2000,
February 3, 2001, and February 2, 2002 from our audited financial statements.
You should read the following financial information in conjunction with our
consolidated financial statements and the financial data included or
incorporated by reference in this prospectus.




                                                                                        Fiscal Year Ended
                                                              ---------------------------------------------------------------------
                                                              January 31,   January 30,    January 29,    February 3,   February 2,
                                                                 1998           1999           2000          2001           2002
                                                              -----------   -----------    -----------    -----------   -----------
                                                                (in millions, except per share, ratio and other operating results
                                                                                              data)
                                                                                                         
Consolidated Operating Data(1):
Net sales.................................................      $11,038       $11,170        $11,862        $11,332       $11,019
Cost of sales.............................................        7,710         8,191          8,321          7,815         7,604
                                                                -------       -------        -------        -------       -------
 Gross margin.............................................        3,328         2,979          3,541          3,517         3,415
Selling, general and administrative
 expenses.................................................        2,231         2,443          2,743          2,832         2,750
Depreciation and amortization.............................          253           255            278            290           308
Equity in net earnings of Toys--Japan.....................           --            --             --            (31)          (29)
Restructuring and other charges...........................           --           294             --             --           186
                                                                -------       -------        -------        -------       -------
Operating earnings/(loss).................................          844           (13)           520            426           200
Gain from initial public offering of Toys "R"
 Us--Japan................................................           --            --             --           (315)           --
Interest expense, net.....................................           72            93             80            104           109
                                                                -------       -------        -------        -------       -------
Earnings/(loss) before income taxes.......................          772          (106)           440            637            91
Income taxes..............................................          282            26            161            233            24
                                                                -------       -------        -------        -------       -------
Net earnings/(loss).......................................      $   490       $  (132)       $   279        $   404       $    67
                                                                =======       =======        =======        =======       =======
Earnings/(loss) per share(2)..............................      $  1.70       $ (0.50)       $  1.14        $  1.88       $  0.33
Weighted average shares outstanding(2)....................        288.4         265.4          245.4          215.0         206.0
Consolidated Balance Sheet Data (at period end)(1):
Property and equipment, net...............................      $ 4,212       $ 4,226        $ 4,455        $ 4,257       $ 4,544
Merchandise inventories...................................        2,464         1,902          2,027          2,307         2,041
Total assets..............................................        7,963         7,899          8,353          8,003         8,076
Accounts payable..........................................        1,280         1,415          1,617          1,152           878
Total debt................................................        1,006         1,401          1,529          1,724         1,855
Stockholders' equity......................................        4,428         3,624          3,680          3,418         3,414
Other Financial Data(1):
Ratio of earnings to fixed charges(3).....................         4.19            --(4)        2.66           3.00          1.14
Other Operating Results(1):
Number of Stores by Division
 Toys "R" Us--United States...............................          700           704            710            710           701
 Toys "R" Us--International(5)............................          441           452            462            491           507
 Babies "R" Us............................................           98           113            131            145           165
 Kids "R" Us..............................................          215           212            205            198           184
 Imaginarium..............................................           --            --             40             37            42
Percentage increase/(decrease) in comparable store net
  sales for Toys "R" Us--United States(6).................           6%          (4)%             3%             1%            (1)%


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

                                                       (footnotes on next page)


                                       26


(1) Results for our fiscal years 2000 and 2001 reflect the deconsolidation of
    Toys "R" Us--Japan, which has been accounted for using the "equity method"
    since its initial public offering on April 24, 2000. For example, sales from
    Toys "R" Us--Japan accounted for $1,208 million and $277 million of our
    total net sales in fiscal year 1999 and 2000, respectively.

(2) Earnings per share is calculated based on the diluted weighted average
    shares outstanding, and (loss) per share is calculated based on the basic
    weighted average shares outstanding. Weighted average shares outstanding
    presents diluted shares, except in periods where there was a loss, in which
    case basic shares are presented.

(3) For purposes of calculating the ratio of earnings to fixed charges, earnings
    were calculated by adding (a) earnings from continuing operations before
    minority interest and income taxes, (b) interest expense, including the
    portion of rents representative of an interest factor, (c) amortization of
    debt issue costs, and (d) the amount of our undistributed (income) losses of
    less than 50%-owned companies. Fixed charges consist of interest expense,
    amortization of debt issue costs, and the portions of rents representative
    of an interest factor.

(4) Earnings were insufficient to cover fixed charges for the fiscal year ended
    January 30, 1999 by $102.5 million; therefore, the ratio is less than one-
    to-one and is not shown.

(5) Number of stores for Toys "R" Us--International includes operated, licensed
    and franchised stores.

(6) Comparable store net sales data is shown for U.S. toy stores only and is
    based on the change in net sales of all stores opened for more than one
    year. Increases for our fiscal year ended February 1, 2001 have been
    adjusted to exclude the effect of the 53rd week in 2000.


                                       27


                               RECENT DEVELOPMENTS

General

   On May 20, 2002, we reported a net loss of $(4) million, or $(0.02) per
share, for the fiscal quarter ended May 4, 2002. We reported a net loss of $(18)
million, or $(0.09) per share, for the first quarter of 2001.

   Total net sales for the first quarter of 2002 increased by 2%, to $2.1
billion, compared to the first quarter of 2001. Comparable sales for the first
quarter of 2002 were down 2% for our U.S. toy stores, up 10% for our
International toy stores (in local currencies), and up 3% for our Babies "R" Us
division. Sales at Toysrus.com increased 57% to $46 million in the first quarter
of 2002 from $29 million in the first quarter of 2001. We attribute the softness
in comparable stores sales of our U.S. toy stores to two factors--a slowdown in
the video business in April, and weakness in our outdoor seasonal categories.
Comparable store sales in the video and seasonal categories were negative in the
first quarter of 2002. However, comparable store sales of core toy merchandise
of our U.S. toy stores increased 5% for the quarter. Our renovated Mission
Possible stores maintained a positive comparable sales gap over our unrenovated
stores in the first quarter of 2002. Comparable store sales for our Kids "R" Us
division fell below the level of the first quarter of 2001 primarily due to the
effect of unfavorable weather conditions on the sale of spring apparel.

   We ended the first quarter of 2002 with a decrease in total company
inventories of 5% compared to the end of the corresponding quarter in 2001. In
our U.S. toy store division, inventories declined by the same 5% level.

Business Segment Performance

   Operating earnings for the U.S. toy store division increased by 56% in the
first quarter of 2002 compared to the corresponding quarter in 2001.

   In the International division, operating earnings decreased by 17% in the
first quarter of 2002.

   In the Babies "R" Us division, operating earnings increased by 22% in the
first quarter of 2002.

   Toysrus.com's operating loss narrowed to $(14) million in the first quarter
of 2002 compared to $(24) million in the first quarter of 2001.

   For our other operations, which include the Kids "R" Us division and our
equity in the net earnings of Toys "R" Us--Japan as well as other corporate
related items, the operating loss increased to $(24) million in the first
quarter of 2002 from $(18) million in the first quarter of 2001.

   As a result of the above-described business segment performance, our total
operating earnings improved to $22 million in the first quarter of 2002 from $2
million in the corresponding quarter of 2001.

Restructuring

   In the fourth quarter of 2001, we recorded restructuring and other charges
relating to our plans, announced on January 28, 2002, to close 37 Kids "R" Us
stores and 27 Toys "R" Us stores, eliminate 1,900 store and headquarters
positions, and consolidate our store support center facilities at our new Wayne
facility. These restructuring and other charges totaled $237 million on a
pre-tax basis. Of this $237 million, $79 million was associated with facilities
consolidation, severance and other actions designed to improve efficiency in our
support functions. The costs associated with store closings were $73 million for
Kids "R" Us stores and $85 million for Toys "R" Us stores, of which $27 million
was recorded in cost of goods sold. We also reversed $24 million of previously
accrued charges that, after final evaluation, have been deemed no longer needed.
Accordingly, based on these actions, we recorded restructuring and other charges
that total $213 million (pre-tax) and $126 million (after-tax) in the fourth
quarter of 2001. These actions are expected to increase free cash flow in 2002
and beyond and to yield improvements to pre-tax earnings of approximately $25
million in 2002, and approximately $45 million annually beginning in 2003. We
expect that payroll savings associated with changes in support functions will
account for $30 million of the $45 million. The expected savings and results of
our restructuring are based on management's assumptions and are inherently
subject to risks and uncertainties. We cannot assure you that these savings and
results will be achieved or that our actual results will not be different.


                                       28


                                    BUSINESS


Overview

   We are one of the world's leading retailers of toys, children's apparel and
baby products, based upon our net sales in 2001. As of February 2, 2002, we
operated 1,599 retail stores, consisting of 1,092 U.S. locations with 701 toy
stores under the name "Toys "R" Us," 184 children's clothing stores under the
name "Kids "R" Us," 165 infant-toddler stores under the name "Babies "R" Us" and
42 educational specialty stores under the name "Imaginarium." Internationally,
as of February 2, 2002, we operated 507 toy stores, including licensed and
franchised stores, under the name "Toys "R" Us." Toysrus.com sells merchandise
through Internet sites at www.toysrus.com, www.babiesrus.com and
www.imaginarium.com.

   Over several decades of operation, Toys "R" Us has built its reputation as a
leading destination for toys and children's products. Based upon our net sales
in 2001, we are a market share leader in most of the largest markets in which we
operate, including the United States, the United Kingdom and Japan. Our toy
stores offer approximately 10,000 distinct items year-round, which we believe is
more than twice the items found in other discount or specialty stores selling
toys. We believe that one of our key competitive advantages, and a
differentiating factor in the eyes of our customers, is our broad and deep
product selection.

   In early 2000, in order to further strengthen our market position and enhance
the shopping experience of our customers, we embarked on a three-year program to
reposition our U.S. toy stores. A key part of this repositioning involves the
renovation of the U.S. toy stores to our "Mission Possible" format, at a cost of
approximately $600,000 per store. This format allows us to present our
merchandise in a more dynamic selling environment and to create a more enjoyable
shopping experience for both adults and children. In addition, the staff in our
Mission Possible stores adheres to an elevated standard of guest service, based
on training which focuses on deeper product knowledge and more targeted selling
skills. At the end of 2001, we had completed the renovation of 433 of our U.S.
toy stores. We plan to complete the balance of these renovations by year-end
2002. Approximately 130 to 140 stores will receive a full Mission Possible
renovation, and approximately 100 stores will receive a partial renovation that
includes the addition of an Imaginarium boutique. Although the conversion
process is still underway, we believe that Mission Possible stores offer higher
productivity, profitability and return on investment measures relative to
non-renovated locations.

   In November 2001, we opened our new Times Square flagship store in New York
City. This 110,000 square foot, multi-level store offers families a vast array
of toys and dramatic retail attractions including a 60-foot tall, indoor Ferris
Wheel. During its first six weeks of operation, we estimate that more than two
million shoppers visited Toys "R" Us Times Square to see The Center of the Toy
Universe(TM). In addition, we believe our flagship store provides us with
increased visibility for the Toys "R" Us brand and an effective platform for new
product launches and also serves to further strengthen our standing with the
vendor community.

Business Strategy

   We seek to enhance our business and financial performance through the
following key elements of our strategy:

   o Improving the productivity and profitability of our store formats. Our
renovation of our U.S. toy stores to our Mission Possible format is a key
element of our strategy to improve the productivity and profitability of our
stores. The 165 toy stores renovated in 2000, which consisted of a broad range
of locations across operating regions, as a group achieved average comparable
store sales increases during the first 12 months following their respective
renovations that were approximately 7 percentage points higher than the average
comparable store sales of our non-renovated stores. As part of our Mission
Possible program, we have conducted a detailed assessment of every store in our
U.S. toy store division and remain committed to pursuing initiatives which
concentrate our investments on those stores judged most likely to produce
superior returns. As a result, we have identified 27 toy stores that, while cash
flow positive, were not meeting our financial return objectives. These stores
will be closed as part of the restructuring initiative announced on January 28,
2002. See "Recent Developments--Restructuring."


                                       29


   In the last 18 months, we have also renovated eleven stores in our Kids "R"
Us division to an updated, more "shopper-friendly" format. We believe these
stores present our core apparel offering in a fresh, compelling way. In
addition, these stores carry an assortment of non-apparel merchandise, such as
fashion accessories, bath and body products, cosmetics and home decor. As a
result of favorable consumer response and improved productivity in these
renovated stores, we plan to renovate approximately 30 additional Kids "R" Us
stores to the new Kids "R" Us prototype in 2002.

   Our Toys "R" Us/Kids "R" Us "combo" stores are also an important part of our
strategy for improving our store formats. A combo store is a toy store that
combines our toy offering with a 5,500 square foot apparel offering. We believe
that the new prototypes and combo stores represent the optimal strategic choices
for the Kids "R" Us Division. Consequently, we have made a decision to close 37
Kids "R" Us stores. In almost all of these locations, the nearest Toys "R" Us
store will be converted to a combo store in conjunction with the Kids "R" Us
store closing. In addition, we intend to convert other Toys "R" Us stores to
combo stores. We currently operate 273 combo stores. By the end of 2002, we plan
to have approximately 375 combo stores.

   o Differentiating and strengthening our core merchandise content. We seek to
differentiate ourselves from our competitors by offering our customers a broad
and deep selection of merchandise, including both nationally branded and
exclusive products. We offer a wide selection of popular national brands, such
as Barbie, G.I. Joe, Lego and Fisher Price, including many SKUs which are unique
to, or launched at, Toys "R" Us. Several exclusive vendor alliances and a broad
selection of private label products further differentiate our unique merchandise
offerings.

   Over the past two years, we have announced exclusive branded product
agreements with Animal Planet, Home Depot, Scholastic and OshKosh B'Gosh,
enabling us to offer products that our guests will not find elsewhere. Together
with Universal Studios Consumer Products Group and Amblin Entertainment, we have
announced a merchandise program to support the 20th anniversary of Steven
Spielberg's E.T., The Extra-Terrestrial, and Universal's re-release of the film
in spring 2002. We have developed a broad range of exclusive E.T. products
across all of our divisions, and we recently introduced these products worldwide
in Toys "R" Us, Kids "R" Us and Imaginarium stores, as well as on Toysrus.com.

   We offer a broad assortment of private label merchandise under the names of
Animal Alley, Fast Lane, Fun Years and Dream Dazzlers in our Toys "R" Us stores;
K.R.U., New Legends and Miniwear Classics in our Kids "R" Us stores; and
Especially for Baby, Koala Baby and Baby Trend in our Babies "R" Us stores.

   We continually seek to strengthen our "core merchandise content" (our top
1,500 selling items) to allow consistent comparable store for store sales growth
and to lessen the dependence on "hot" merchandise items to drive our sales. By
focusing on the core merchandise, we believe that we can maintain strong
relationships with our vendors by allowing them to better plan production and
meet agreed-upon delivery timetables. We believe that this approach will ensure
us a sufficient supply of core merchandise items and allow us to satisfy our
consumer's demand for these items.

   o Pursuing attractive growth initiatives. In addition to anticipated
comparable store sales growth from the repositioning of our U.S. toy stores, our
combo store strategy and our new prototype stores in the Kids "R" Us division,
we intend to pursue a number of other growth opportunities. We plan to continue
to expand our Babies "R" Us division by opening approximately 20 stores per
year. In our International division, we will continue to selectively add stores
as opportunities arise. In mid-2001, we began testing a concept called "Toys "R"
Us Toybox" in a limited number of grocery stores. The Toys "R" Us Toybox
consists of 500 to 1,000 square feet of smaller items with price points
generally below $25. We are currently in the process of evaluating the results
of this initiative. In 2002, we also plan to open selected stores that are
intended to serve secondary and tertiary markets by combining Toys "R" Us, Kids
"R" Us and Babies "R" Us in a 40,000 to 45,000 square foot format. Tests of
other new growth initiatives are also in development.

   o Creating a more enjoyable shopping experience for our guests. We seek to
create an atmosphere in which it is fun and convenient for both adults and
children to shop. The Mission Possible format enhances store layout by creating
lower display gondolas, widening the aisles and reorganizing our merchandise in
logical categories to improve shopping patterns. Mission Possible stores are
service-oriented with designated

                                       30


"World Leaders" in each of the major product categories. Our World Leaders are
senior sales personnel who assist customers and help to train other sales
associates.

   o Reducing and optimizing our operating expense structure. We actively seek
initiatives that can serve to optimize both our store-level and corporate
expenses. For example, in January 2002, we announced our intention to
consolidate five separate store support facilities into one new centralized
facility in Wayne, New Jersey in 2003. The Wayne facility will enable us to
implement a shared-services model across a range of finance, human resources,
administration and other support functions, which we believe will improve the
efficiency and cost-effectiveness of our operations. In addition, we are
allocating a higher percentage of store payroll hours to selling and customer
service functions.

   o Further strengthening our flexible infrastructure. We believe that our
warehouse/distribution system and our ownership of a majority of the trucks used
by us to distribute our merchandise provide us with efficiency and flexibility
to maintain in-stock inventory positions at our stores. We utilize an inventory
system that enables us to monitor the current activity and inventory in each
region and in each store. This system permits us to allocate merchandise to
stores and keep them adequately stocked at all times. In addition, we have
accelerated the implementation of our major initiative to improve our supply
chain management, which is aimed at optimizing our inventory assortment and
presentation. We are also expanding our automated replenishment system to
maximize inventory turnover.

Operations

   Toys "R" Us--United States

   In the United States, we operate Toys "R" Us stores in 49 states and Puerto
Rico. We sell toys, plush, games, bicycles, sporting goods, VHS and DVD movies,
video tapes, electronic and video games, small pools, books and educational and
developmental products, infant and juvenile furniture and electronics, as well
as educational and entertainment computer software for children.

   To further enhance the shopping experience of our guests, we utilize a
merchandise "world" concept in our U.S. toy stores. Each world has its own
customer franchise from juvenile to electronics and video products. Each world
establishes its own business plan and has a complete support team to develop its
business from product sourcing to advertising and promotion. The worlds
presently consist of the following:

   o R Zone (video game hardware and software, electronics, computer software,
     related products and VHS and DVD movies);

   o Action Central (vehicles, action figures, and other products);

   o Dolls and Dress up (collectibles, accessories and lifestyle products);

   o Seasonal (Christmas, Halloween, summer, bikes, sports, playsets, and
     other seasonal products);

   o Juvenile (baby products and newborn to age four apparel);

   o Imaginarium (educational and developmental products, accessories, games
     and puzzles); and

   o Apparel (shops within 273 combo stores with sizes ranging from newborn to
     age ten).

   As of February 2, 2002, we operated 701 U.S. toy stores, 438 of which were
owned and 263 of which were leased. These stores conform to the prototypical
designs consisting of approximately 30,000 to 45,000 square feet of space and
are typically freestanding units or located in strip centers. This division also
operates 42 Imaginarium stand-alone stores, all of which are leased. An
Imaginarium boutique has also been incorporated into each of our 433 renovated
Mission Possible stores. We opened one new toy store in Times Square in New York
City while closing ten U.S. toy stores in 2001.

   Toys "R" Us--International

   We operate, license or franchise toy stores in 28 countries outside the
United States. In 2000, we celebrated our 15th anniversary in the United
Kingdom and our 10th anniversary in France. Our International stores generally
conform to traditional prototypical designs similar to those used in our U.S.
toy stores. We

                                       31


introduced new proprietary brands and shopping "worlds" that have been
successful in the United States within some International store locations in
2001. These worlds included the Imaginarium boutiques, which are known as "World
of Imagination" in some countries, and a Babies "R" Us boutique in some stores.

   In April 2000, we completed the initial public offering of Toys "R"
Us--Japan. At the completion of the initial public offering, we received net
proceeds of $267 million. As a result of this transaction, our ownership
interest in the common stock of Toys "R" Us--Japan was reduced from 80% to 48%.
Toys "R" Us--Japan continues to be a licensee of Toys "R" Us, and we continue to
receive royalties from Toys "R" Us--Japan.

   As of February 2, 2002, we operated 282 International stores, 101 of which
were owned and 181 of which were leased. In addition, we license or franchise
225 International stores. We added 24 new toy stores, including licensed or
franchised stores, and closed eight stores in 2001. Utilizing demographic data
to determine which markets to enter, we intend to add approximately 25 new toy
stores in 2002, including approximately 20 licensed or franchised stores.

   Babies "R" Us

   Babies "R" Us stores target the pre-natal to preschool market by offering up
to 35 room settings of juvenile furniture, such as cribs and dressers, as well
as playyards, bumper seats, high chairs, strollers, car seats, infant, toddler
and preschool toys, infant plush toys, and gifts. As of February 2, 2002, we
operated 165 Babies "R" Us juvenile retail stores, 59 of which were owned and
106 of which were leased. All Babies "R" Us stores devote over 5,000 square feet
to specialty name brand and private label clothing, and offer a wide range of
feeding supplies, health and beauty aids and infant care products. In addition,
we offer a computerized baby registry service, and we believe that Babies "R" Us
registers more expectant parents than any other retailer in the domestic market.
The Babies "R" Us stores are designed with low profile merchandise displays in
the center of the stores providing a sweeping view of the entire merchandise
selection.

   As part of our long-range growth plan, we plan to open approximately 20 new
Babies "R" Us stores during 2002.

   Kids "R" Us

   Kids "R" Us children's clothing stores feature brand name and private label
children's clothing. These stores conform to prototypical designs consisting of
approximately 15,500 to 21,500 square feet of space and are typically
freestanding units or located in strip centers in the United States. As of
February 2, 2002, we operated 184 Kids "R"Us stand-alone children's clothing
stores, 95 of which were owned and 89 of which were leased. Our Kids "R" Us team
is also responsible for the merchandising of apparel sections in Toys "R"
Us/Kids "R" Us combo stores and in our Babies "R" Us stores.

   In November 2000, we completed renovation of our Kids "R" Us store in
Freehold, New Jersey incorporating significant design changes from a traditional
Kids "R" Us apparel store. During 2001, we renovated ten additional stores in
various locations using the Freehold store as a prototype. We expect to convert
approximately 30 additional Kids "R" Us stores to this new prototype during
2002.

   In an effort to improve guest satisfaction, and after market testing, we have
added a "Lifestyle Shop" concept in 104 Kids "R" Us stores. These sections are
filled with an assortment of non-apparel merchandise such as fashion
accessories, bath and body products, cosmetics, home decor, kids' electronics,
Animal Alley plush merchandise and other items. Finally, as discussed above, we
plan to close 37 freestanding Kids "R" Us stores in 2002 as part of the
restructuring.

   Toysrus.com

   Toysrus.com sells merchandise directly to the public via the Internet at
www.toysrus.com, www.babiesrus.com and www.imaginarium.com. We opened our
virtual doors to the public in June 1998. A redesigned toysrus.com website was
launched in May 1999. In July 2000, we launched the babiesrus.com site, which
specializes in baby and infant products. In order to provide better customer
service and order

                                       32


fulfillment in the rapid growth and highly seasonal on-line toy retail business,
we entered into a strategic alliance with Amazon.com, and a co- branded
toysrus.com store was launched in September 2000. This co-branded online store
offers a broad selection of toys, games, video game software, video game
hardware and other products. In 2001, a redesigned co-branded babiesrus.com site
and a new imaginarium.com site were launched. Our alliance combines
Toysrus.com's merchandising expertise and trusted brand name with Amazon.com's
strengths in web site operations, online customer service and reliable
fulfillment. Toysrus.com and Amazon.com continue to work closely together to
realize efficiencies and to reduce costs in this online business.

Distribution Centers

   In our U.S. toy store division, our stores are supported by eleven
distribution centers, seven of which are owned and four of which are leased.
Five of these distribution centers also support our Babies "R" Us stores. The
distribution centers average approximately 716,000 square feet each in size and
are strategically located throughout the United States to support our stores on
an efficient basis.

   We operate six International distribution centers that support our
International toy stores, five of which are owned and one of which is leased.

   We also operate four Kids "R" Us distribution centers that support our Kids
"R" Us stores, two of which are owned and two of which are leased. Our Toys "R"
Us/Kids "R" Us combo stores and our Babies "R" Us stores also receive apparel
from these Kids "R" Us distribution centers.


                                       33


                              ACCOUNTING TREATMENT


   We expect that the net proceeds from the sale of the units will be allocated
between the purchase contracts and the senior notes in our financial statements
based on the fair value of each instrument at the time of their original
issuance, as follows:

   o We will determine the fair value of the senior notes by estimating the
     value of a debt security of Toys "R" Us with similar terms and which
     matures on the approximate date of the first remarketing. We will record
     the fair value as a long-term liability on our balance sheet.

   o We will determine the fair value of the purchase contracts (as forward
     contracts) based on the difference between the offering price of the units
     and the fair value of the senior notes. We will record the proceeds
     allocated to the purchase contracts in stockholders' equity on our balance
     sheet.

At the closing of this offering, we expect to report the fair market value of
each senior note as $48.23 and the fair market value of each purchase contract
as $1.77.

   The difference between the fair value of the senior notes and their principal
amount will be treated as interest expense over the period from the closing of
this offering until the initial remarketing date. Over this period the amount of
the long-term liability on our balance sheet will accrete by that same amount.

   The purchase contracts are forward transactions in our common stock. Upon
settlement of a purchase contract, we will receive $50 on that purchase contract
and will issue the requisite number of shares of our common stock. The
consideration we receive at that time will be credited to stockholders' equity
and will be allocated between common stock and additional paid-in- capital
accounts. Currently, we do not anticipate recognizing any subsequent changes in
fair value to the purchase contracts on our balance sheet.

   Before the issuance of shares of our common stock upon settlement of the
purchase contracts, the purchase contracts will be reflected in our diluted
earnings per share calculations using the treasury stock method. Under this
method, our diluted earnings per share will include in the denominator the
excess, if any, of (1) the number of shares that would be issued upon settlement
of the purchase contracts less (2) the number of shares that could be purchased
by us in the market at the average market price during the relevant period,
using the proceeds receivable upon settlement. Consequently, we anticipate that
there will be no dilutive effect on our earnings per share except during periods
when the average market price of our common stock is above the threshold
appreciation price, which is $21.55.


                                       34


                    DESCRIPTION OF THE EQUITY SECURITY UNITS


   We summarize below the principal terms of the equity security units and the
purchase contracts and senior notes which comprise such units. The terms of the
normal units will be contained in the purchase contract agreement between us and
The Bank of New York, as purchase contract agent. Because purchase of the units
will also involve an investment decision regarding the purchase contracts, our
common stock and the senior notes, you should also read the sections titled
"Description of the Senior Notes" and "Description of Common Stock". This
description contains only a summary of the material terms of the units. You
should read the forms of purchase contract agreement, the pledge agreement, the
indenture and remarketing agreement, each of which we have filed with the
Securities and Exchange Commission, or SEC, because these documents, and not
this summary, will govern your rights as a holder of units.

Overview

   Each unit will have a stated amount of $50. Each unit will initially consist
of and represent:

    (1) a purchase contract under which you will agree to purchase, and we will
        agree to sell, for $50, shares of our common stock on the stock purchase
        date, the number of which will be determined by the settlement rate
        described below, based on an average trading price of our common stock
        for a period preceding that date; and

    (2) a senior note with a principal amount of $50, on which we will pay
        interest quarterly at the initial annual rate of 6.25%.

   The senior notes initially will be pledged to secure your obligations under
the purchase contract. The purchase contracts, together with the pledged senior
notes or, after a successful remarketing or a tax event redemption, the pledged
portfolio of treasury securities, are referred to in this prospectus as "normal
units." Each holder of normal units may elect to withdraw the pledged senior
notes or pledged applicable ownership interest in the treasury portfolio
underlying the normal units by substituting, within the time frames specified
below, as pledged securities, specifically identified treasury securities that
will pay $50 on or before the business day before the stock purchase date, which
is the amount due on such date under each purchase contract. If a holder of
normal units elects to substitute these specifically identified treasury
securities as pledged securities, the pledged senior notes or applicable
ownership interest in the treasury portfolio will be released from the pledge
agreement and delivered to the holder. The normal units would then become
"stripped units." Holders of stripped units may recreate normal units by
resubstituting, within the time frames specified below, the senior notes or
specifically identified treasury securities for the applicable ownership
interest in the treasury securities underlying the stripped units.

   As a beneficial owner of the units, you will be deemed to have:

   o irrevocably agreed to be bound by the terms of the purchase contract
     agreement, pledge agreement and purchase contract for so long as you remain
     a beneficial owner of such units; and

   o appointed the purchase contract agent under the purchase contract agreement
     as your agent and attorney-in-fact to enter into and perform the purchase
     contract on your behalf.

   In addition, as a beneficial owner of the units, you will be deemed by your
acceptance of the units to have agreed, for all tax purposes, to treat yourself
as the owner of the related senior notes, or the treasury securities, as the
case may be, and to treat the senior notes as our indebtedness.

   At the closing of the offering of the units, the underwriters will purchase
the units. The purchase price of each unit will be allocated by us between the
senior note and the related purchase contract. The senior notes will then be
pledged to the collateral agent to secure the obligations owed to us under the
purchase contracts.

   We will enter into:

   o a purchase contract agreement with The Bank of New York, as purchase
     contract agent, governing the appointment of the purchase contract agent as
     the agent and attorney-in-fact for the holders of the

                                       35


     units, the purchase contracts, the transfer, exchange or replacement of
     certificates representing the units and certain other matters relating to
     the units; and

   o a pledge agreement with JP Morgan Chase Bank, as collateral agent, and
     securities intermediary creating a pledge and security interest for our
     benefit to secure the obligations of holders of units under the purchase
     contracts.

Creating Stripped Units and Recreating Normal Units

   Holders of normal units will have the ability to "strip" those units and take
delivery of the pledged senior notes or, after a successful remarketing or tax
event redemption, the applicable ownership interest in the pledged treasury
portfolio, creating "stripped units." Holders of stripped units will have the
ability to recreate normal units from their stripped units by depositing with
the collateral agent senior notes as described in more detail below. Holders who
elect to create stripped units or recreate normal units will be responsible for
any related fees or expenses.

   Creating Stripped Units

   Each holder of normal units may create stripped units and withdraw the
pledged senior notes, or after a successful remarketing or tax event redemption,
the applicable ownership interest in the treasury portfolio, as the case may be,
underlying the normal units by substituting, as pledged securities, the treasury
securities described below that will pay $50 on the business day before the
stock purchase date, which is the amount due on that date under the purchase
contract. So long as a tax event redemption has not occurred, each holder of
normal units may create stripped units at any time, except a holder may not
create stripped units after 10:00 a.m., New York City time, on the fourth
business day immediately preceding the initial remarketing date until the next
business day, after 10:00 a.m., New York City time, on the fourth business day
immediately preceding the first day of the subsequent remarketing period ending
on June 16, 2005 or July 14, 2005 until the business day immediately following
that remarketing period or after 10:00 a.m., New York City time, on the tenth
business day immediately preceding the stock purchase date.

   In order to create stripped units, a normal unitholder must substitute, as
pledged securities, zero-coupon U.S. treasury securities (CUSIP No. 912803AG8)
which mature on August 15, 2005. Upon creation of the stripped units, the
treasury securities will be pledged with the collateral agent to secure the
holder's obligation to purchase our common stock under the purchase contract,
and the pledged senior notes or applicable ownership interest in the treasury
portfolio underlying the normal units will be released to the holder. Because
treasury securities are issued in integral multiples of $1,000, holders of
normal units may make the substitution only in integral multiples of 20 normal
units. However, after either a remarketing of the senior notes or the occurrence
of a tax event redemption, the holders may make the substitution only in
integral multiples of normal units such that both the treasury securities to be
deposited and the applicable ownership interest in the treasury portfolio to be
released are in integral multiples of $1,000.

   To create stripped units, you must:

   o deposit with the collateral agent the treasury securities described above,
     which will be substituted for the pledged senior notes or applicable
     ownership interest in the treasury portfolio underlying your normal units
     and pledged with the collateral agent to secure your obligation to purchase
     our common stock under the purchase contract;

   o transfer the normal units to the purchase contract agent;

   o deliver a notice to the purchase contract agent stating that you have
     deposited the specified treasury securities with the collateral agent and
     are requesting that the purchase contract agent instruct the collateral
     agent to release to you the pledged senior notes or applicable ownership
     interest in the treasury portfolio underlying the normal units; and

   o pay to the collateral agent any fee or expenses incurred in connection
     with the substitution.

   Upon that deposit and the receipt of an instruction from the purchase
contract agent, the collateral agent will effect the release to the purchase
contract agent of the underlying pledged senior notes or applicable

                                       36


ownership interest in the treasury portfolio from the pledge under the pledge
agreement free and clear of our security interest. The purchase contract agent
will:

   o cancel the normal units;

   o transfer to you the underlying pledged senior notes or applicable
     ownership interest in the treasury portfolio; and

   o deliver to you the stripped units.

   Any senior notes released to you will be tradeable separately from the
resulting stripped units. Interest on the senior notes will continue to be
payable in accordance with their terms.

   Recreating Normal Units

   Each holder of stripped units may recreate normal units by substituting, as
pledged securities, senior notes or the applicable ownership interest in the
treasury portfolio then constituting a part of the normal units for the treasury
securities underlying the stripped units. Each holder of stripped units may
recreate normal units at any time, except a holder may not recreate normal units
after 10:00 a.m., New York City time, on the fourth business day immediately
preceding the initial remarketing date until the next business day, after 10:00
a.m., New York City time, on the fourth business day immediately preceding the
first day of the subsequent remarketing period ending on June 16, 2005 or July
14, 2005 until the business day immediately following that remarketing period or
after 10:00 a.m., New York City time, on the tenth business day immediately
preceding the stock purchase date.

   Upon recreation of the normal units, the senior notes or applicable ownership
interest in the treasury portfolio, as the case may be, will be pledged with the
collateral agent to secure the holder's obligation to purchase our common stock
under the purchase contract, and the treasury securities underlying the stripped
units will be released. Because treasury securities are issued in integral
multiples of $1,000, holders of stripped units may make the substitution only in
integral multiples of 20 stripped units. However, after a successful remarketing
of the senior notes or the occurrence of a tax event redemption, the holder may
make the substitution only in integral multiples of stripped units such that
both the treasury securities to be deposited and the applicable ownership
interest in the treasury portfolio to be released are in integral multiples of
$1,000.

   To recreate normal units from stripped units, you must:

   o deposit with the collateral agent:

      -- if the substitution occurs prior to the remarketing of the senior notes
         or a tax event redemption, senior notes having an aggregate principal
         amount equal to the aggregate stated amount of your stripped units; and

      -- if the substitution occurs after the remarketing of the senior notes or
         a tax event redemption, the applicable ownership interest in the
         treasury portfolio then constituting a part of the normal units;

   o transfer the stripped units to the purchase contract agent;

   o deliver a notice to the purchase contract agent stating that you have
     deposited the senior notes or applicable ownership interest in the treasury
     portfolio with the collateral agent and are requesting that the purchase
     contract agent instruct the collateral agent to release to you the pledged
     treasury securities underlying those stripped units; and

   o pay to the collateral agent any fee or expenses incurred in connection
     with the substitution.

   The senior notes or applicable ownership interest in the treasury portfolio
will be substituted for the treasury securities underlying your stripped units
and will be pledged with the collateral agent to secure your obligation to
purchase our common stock under your purchase contract.


                                       37


   Upon that deposit and the receipt of an instruction from the purchase
contract agent, the collateral agent will effect the release to the purchase
contract agent of the underlying pledged treasury securities from the pledge
under the pledge agreement free and clear of our security interest. The purchase
contract agent will:

   o cancel the stripped units;

   o transfer to you the underlying treasury securities; and

   o deliver to you the normal units.

Interest Payments

   Holders of normal units will receive quarterly payments at an annual rate of
6.25% of the principal amount of $50 per senior note for each quarterly payment
payable on or before the stock purchase date, August 16, 2005, unless earlier
redeemed. On August 16, 2005, you will receive a quarterly payment at the same
annual rate as was paid on the senior notes prior to a successful remarketing.

   We will not make any contract adjustment payments on the purchase contracts.
As a result, if you only hold stripped units, you will not be entitled to any
quarterly cash distributions on the purchase contracts. However, you will be
required for U.S. federal income tax purposes to recognize original issue
discount on the treasury securities on a constant yield basis, regardless of
your method of tax accounting, or acquisition discount on the treasury
securities when it is paid or accrues generally in accordance with your regular
method of tax accounting.

   Unless earlier redeemed, holders of senior notes that are not a component of
a normal unit will receive quarterly payments at an annual rate of 6.25% of the
principal amount of $50 per senior note until the interest rate is reset. If the
senior notes are successfully remarketed, they will pay interest at the reset
rate from the settlement date of that remarketing until their maturity on August
16, 2007, unless earlier redeemed. If no remarketing occurs prior to the stock
purchase date, the reset rate will be determined by the remarketing agent as
described below.

   If the remarketing agent cannot establish a reset rate on the initial
remarketing date so as to remarket the senior notes offered for remarketing on
such date at a price equal to at least 100.25% of the remarketing value, the
remarketing agent will attempt to establish a reset rate meeting these
requirements on each of the three business day periods immediately preceding
each June 16, 2005, July 14, 2005 and the third business day preceding August
16, 2005, the stock purchase date.

   Interest payments on the senior notes payable for any period will be computed
(1) for any full quarterly period on the basis of a 360-day year of twelve
30-day months and (2) for any period shorter than a full quarterly period, on
the basis of a 30-day month and, for periods of less than a month, on the basis
of the actual number of days elapsed per 30-day month. Interest on the senior
notes will accrue from the closing of this offering and will be payable
quarterly in arrears on February 16, May 16, August 16 and November 16 of each
year, commencing August 16, 2002. The first interest payment will be prorated to
reflect the interest accrued between the initial issuance of the units and
August 16, 2002.

   Our obligations with respect to the senior notes will be unsecured and will
rank equally with all our other unsecured and unsubordinated indebtedness. See
"Description of the Senior Notes" below.

   Interest payments on the senior notes will be payable, if then a part of a
normal unit, to the holders of normal units as they are registered on the books
and records of the purchase contract agent and, if then separated from the
normal units, to the holders of these senior notes as they are registered on the
books and records of the trustee, in each case, on the relevant record dates. So
long as the normal units remain in book-entry only form, the record date will be
the fifteenth day immediately prior to the relevant payment dates. Subject to
any applicable laws and regulations, each payment will be made as described
under "Description of the Senior Notes--Book-Entry and Settlement" below. If the
normal units do not remain in book-entry only form, the relevant record dates
will be the fifteenth day prior to the relevant payment dates. If any date on
which these payments are to be made is not a business day, then amounts payable
on that date will be made on the next day that is a business day without any
interest or other payment in respect of the delay, except that, if the business
day is in the next calendar year, payment will be made on the immediately

                                       38


preceding business day, in each case with the same force and effect as if made
on the scheduled payment date.

Description of the Purchase Contracts

   Each purchase contract underlying a unit, unless earlier terminated, or
earlier settled at your option or upon specified mergers and other transactions
described below, will obligate you to purchase, and us to sell, for $50, on the
stock purchase date a number of shares of our common stock equal to the
settlement rate then in effect.

   The settlement rate, which is the number of newly issued shares of our common
stock issuable upon settlement of a purchase contract on the stock purchase
date, will, subject to adjustment under certain circumstances as described under
"--Anti-dilution Adjustments" below, be as follows:

   o If the applicable market value of our common stock is equal to or greater
     than the threshold appreciation price of $21.55, (which is 22% above the
     reference price), the settlement rate, which is equal to $50 divided by
     $21.55, will be 2.3202 shares of our common stock per purchase contract.
     Accordingly, if the market price for our common stock increases to an
     amount that is greater than $21.55 on the settlement date, the aggregate
     market value of the shares of common stock issued upon settlement of each
     purchase contract, assuming that this market value is the same as the
     applicable market value of our common stock, will be greater than $50, and
     if the market price equals $21.55, the aggregate market value of those
     shares, assuming that this market value is the same as the applicable
     market value of our common stock, will equal $50.

   o If the applicable market value of our common stock is less than $21.55 but
     greater than $17.65, the settlement rate will be equal to $50 divided by
     the applicable market value of our common stock per purchase contract.
     Accordingly, if the market price for our common stock increases but that
     market price is less than $21.55 on the stock purchase date, the aggregate
     market value of the shares of common stock issued upon settlement of each
     purchase contract, assuming that this market value is the same as the
     applicable market value of our common stock, will equal $50.

   o If the applicable market value of our common stock is less than or equal to
     $17.65, the settlement rate, which is equal to $50 divided by $17.65, will
     be 2.8329 shares of our common stock per purchase contract. Accordingly, if
     the market price for our common stock decreases to an amount that is less
     than $17.65 on the stock purchase date, the aggregate market value of the
     shares of common stock issued upon settlement of each purchase contract,
     assuming that the market value is the same as the applicable market value
     of our common stock, will be less than $50, and if the market price equals
     $17.65, the aggregate market value of those shares, assuming that this
     market value is the same as the applicable market value of our common
     stock, will equal $50.

   The "applicable market value" of our common stock is the average of the
closing price per share of our common stock on each of the 20 consecutive
trading days ending on the third trading day immediately preceding the stock
purchase date.

   For purposes of determining the applicable market value for our common stock,
the closing price of our common stock on any date of determination means the
closing sale price or, if no closing price is reported, the last reported sale
price of our common stock on the NYSE on that date. If our common stock is not
listed for trading on the NYSE on any applicable date, the closing price of our
common stock on any date of determination means the closing sales price as
reported in the composite transactions for the principal U.S. securities
exchange on which our common stock is so listed, or if our common stock is not
so listed on a U.S. national or regional securities exchange, as reported by the
Nasdaq stock market, or, if our common stock is not so reported, the last quoted
bid price for our common stock in the over- the-counter market as reported by
the National Quotation Bureau or similar organization or, if that bid price is
not available, the market value of our common stock on that date as determined
by a nationally recognized independent investment banking firm retained by us
for this purpose.

   A trading day is a day on which our common stock (1) is not suspended from
trading on any national or regional securities exchange or association or
over-the-counter market at the close of business and (2) has

                                       39


traded at least once on the national or regional securities exchange or
association or over-the-counter market that is the primary market for the
trading of our common stock.

Settlement

   Settlement of the purchase contracts will occur on the stock purchase date,
unless:

   o you have settled the related purchase contract prior to the stock purchase
     date through the early delivery of cash to the purchase contract agent, in
     the manner described in "--Early Settlement;"

   o we are involved in a merger prior to the stock purchase date in which at
     least 30% of the consideration for our common stock consists of cash or
     cash equivalents, and you have settled the related purchase contract
     through an early settlement as described in "--Early Settlement upon Cash
     Merger;" or

   o an event described under "--Termination of Purchase Contracts" below has
     occurred.

   The settlement of the purchase contracts on the stock purchase date will
occur as follows:

   o for the stripped units or normal units that include pledged treasury
     securities, the cash payments on the maturity of the treasury securities,
     as the case may be, will automatically be applied to satisfy in full your
     obligation to purchase our common stock under the purchase contracts; and

   o for the normal units in which the related senior notes remain a part of the
     normal units because of a failed remarketing, we will, in accordance with
     applicable laws, exercise our rights as a secured party to foreclose on our
     security interest in the senior notes in satisfaction of your obligation to
     purchase our common stock under the purchase contracts.

   In either event, our common stock will then be issued and delivered to you or
your designee, upon payment of the applicable consideration, presentation and
surrender of the certificate evidencing the units, if the units are held in
certificated form, and payment by you of any transfer or similar taxes payable
in connection with the issuance of our common stock to any person other than
you.

   Prior to the date on which shares of common stock are issued in settlement of
purchase contracts, our common stock underlying the related purchase contracts
will not be deemed to be outstanding for any purpose and you will have no rights
with respect to the common stock, including voting rights, rights to respond to
tender offers and rights to receive any dividends or other distributions on the
common stock, by virtue of holding the purchase contracts.

   No fractional shares of common stock will be issued by us pursuant to the
purchase contracts. In place of fractional shares otherwise issuable, you will
be entitled to receive an amount of cash equal to the fractional share,
calculated on an aggregate basis in respect of the purchase contracts you are
settling, times the applicable market value.

Remarketing

   The senior notes held by each holder of a normal unit, unless such holder has
elected not to participate in the remarketing or there is an earlier tax event
redemption, will be subject to an initial remarketing beginning on the third
business day immediately preceding May 16, 2005. If the remarketing agent cannot
establish a reset rate on the initial remarketing date so as to remarket the
senior notes offered for remarketing on such date at a price equal to at least
100.25% of the remarketing value, the remarketing agent will attempt to
establish a reset rate meeting these requirements on each of the three business
day periods immediately preceding each June 16, 2005, July 14, 2005 and the
third business day preceding August 16, 2005, the stock purchase date.

   We will enter into a remarketing agreement with a nationally recognized
investment banking firm, pursuant to which that firm will agree, as remarketing
agent, to use its reasonable best efforts to sell the senior notes which are
included in normal units and which are participating in the remarketing at a
price equal to at least 100.25% of the remarketing value. The remarketing agent
will assume for this purpose, even if not true, that all of the senior notes
continue to be components of normal units and will be remarketed. We

                                       40


expect that either Credit Suisse First Boston Corporation or Salomon Smith
Barney Inc. will be the remarketing agent.

   The "remarketing value" means:

      (1) except when the remarketing occurs on the third business day prior to
   August 16, 2005, the sum of the value at the remarketing date of such amount
   of treasury securities that will pay, on the quarterly payment date on August
   16, 2005, an amount of cash equal to the aggregate interest payments that are
   scheduled to be payable on that quarterly payment date on all senior notes
   which are included in normal units and which are participating in the
   remarketing, assuming for this purpose, even if not true, that the interest
   rate on the senior notes remains the initial rate; and

      (2) the value at the remarketing date of either (a) an amount of treasury
   securities that will pay prior to the stock purchase date, an amount of cash
   equal to $50 for each senior note which is included in a normal unit and each
   separate note, in each case, that is participating in the remarketing if the
   remarketing occurs prior to the third business day before the stock purchase
   date, or (b) an amount of cash equal to $50 for each senior note which is
   included in a normal unit, and each separate note, in each case, that is
   participating in the remarketing if the remarketing occurs on the third
   business day before the stock purchase date.

   For purposes of (1) and (2) above, the value on the remarketing date of the
treasury securities will assume that (a) the treasury securities are highly
liquid treasury securities maturing on or within 35 days prior to the stock
purchase date (as determined in good faith by the remarketing agent in a manner
intended to minimize the cash value of the treasury securities) and (b) those
treasury securities are valued based on the ask-side price of the treasury
securities at a time between 9:00 a.m. and 11:00 a.m., New York City time,
selected by the remarketing agent, on the remarketing date (as determined on a
third-day settlement basis by a reasonable and customary means selected in good
faith by the remarketing agent) plus accrued interest to that date. If the
assumptions specified herein are not correct with respect to a remarketing that
occurs during the subsequent remarketing period that ends on the third business
day prior to the stock purchase date, the remarketing value will be calculated
pursuant to clause (2)(b) above.

   In the event the remarketing occurs prior to the third business day prior to
the stock purchase date, the remarketing agent will use the proceeds from the
sale of these senior notes in a remarketing to purchase, in the discretion of
the remarketing agent, in open market transactions or at treasury auction, the
amount and the types of treasury securities described in (1) and (2) above,
which it will deliver through the purchase contract agent to the collateral
agent to secure the obligations under the related purchase contracts of holders
of the normal units whose senior notes participated in the remarketing and pay
to holders of normal units an amount equal to the next interest payment on a
senior note on the stock purchase date. In the event that a remarketing occurs
on the third business day preceding the stock purchase date, the proceeds of the
remarketing will not be used to purchase the treasury portfolio but such
proceeds will be paid in direct settlement of the obligations of holders of
normal units to purchase our common stock. In connection with any remarketing,
the remarketing agent will deduct a remarketing fee not exceeding 25 basis
points (0.25%) of the total proceeds of the remarketing. The remarketing agent
will remit any remaining portion of the proceeds to the holders of the normal
units participating in the remarketing.

   Alternatively, a holder of normal units may elect not to participate in the
remarketing and retain the senior notes underlying those units by delivering the
treasury securities described in (1) and (2) above, in the amount and types
specified by the remarketing agent to the purchase contract agent by 10:00 a.m.,
New York City time, on the fourth business day prior to the initial remarketing
date or the first day of the subsequent remarketing period ending on June 16,
2005 or July 14, 2005 or the seventh business day prior to the stock purchase
date. In such case, the interest rate on such holder's note would be reset to
the reset rate, even though the holder did not participate in the remarketing.

   The remarketing agent will give holders notice of remarketing, including the
specific treasury securities (including the CUSIP numbers and/or the principal
terms thereof) that must be delivered by holders that elect not to participate
in the remarketing, on the seventh business day prior to the the initial
remarketing date or the first day of the subsequent remarketing period ending on
June 16, 2005 or July 14, 2005 or the seventh

                                       41


business day prior to the stock purchase date. A holder electing not to
participate in any remarketing must notify the purchase contract agent of such
election and deliver such specified treasury securities to the purchase contract
agent, for each of the related remarketings, not later than 10:00 a.m., New York
City time, on the fourth business day prior to the initial remarketing date, the
first day of any subsequent remarketing period ending on June 16, 2005 or July
14, 2005 or the seventh business day prior to the stock purchase date. A holder
that notifies the purchase contract agent of such election but does not so
deliver the treasury securities and a holder that does not notify the purchase
contract agent will be deemed to have elected to participate in the remarketing.
On the stock purchase date, the purchase contract agent will apply either a
portion of the cash payments received on the maturity of the pledged treasury
portfolio or the cash proceeds received from a remarketing on the third business
day preceding the stock purchase date to pay the purchase price under the
purchase contracts.

   If the senior notes have not been remarketed on or prior to the third
business day preceding the stock purchase date, the senior notes have not been
earlier redeemed or the remarketing may not commence or be consummated pursuant
to applicable law, which we refer to as a "failed remarketing," the remarketing
agent will reset the interest rate by the following method, provided that the
reset rate will not be less than the initial rate borne by the senior notes.
First, it will take the average of the interest rates quoted to it by three
nationally recognized investment banks selected by us, which are underwriters or
dealers in debt securities similar to the senior notes, that, in their judgment,
reflects an accurate market rate of interest applicable to the senior notes at
that time. Following receipt of those quotes, the remarketing agent will then
have the right, in its sole judgement, to either recalculate the average based
on only two of the quoted interest rates if the third of the three quotes in its
sole discretion, did not reflect market conditions or, alternatively, determine
a consensus among the investment banks with respect to the appropriate interest
rate that should apply to the senior notes, rather than a strict mathematical
average, by taking into account all relevant qualitative and quantitative
factors. These factors may include the maturity of the senior notes, the credit
rating and credit risk of Toys "R" Us and companies in similar industries, the
then yield to maturity of the senior notes and the state of the markets for
primary and secondary sales of similar debt securities, among others.

   We will cause a notice of any failed remarketing period to be published on
the fourth business day immediately following a failed remarketing, by
publication in a daily newspaper in the English language of general circulation
in New York City, which is expected to be The Wall Street Journal. We will also
release this information by means of a Bloomberg and Reuters newswire.

DTC Procedures

   As long as the normal units or the senior notes are evidenced by one or more
global certificates deposited with DTC, we will request, not later than 15 nor
more than 30 calendar days prior to the initial remarketing date and the first
day of any remarketing period, that DTC notify its participants holding senior
notes or normal units of the intended remarketing.

   By approximately 4:30 p.m., New York City time, on the date of any successful
remarketing, the remarketing agent will advise:

   o DTC, the indenture trustee and us, of the reset rate determined in the
     remarketing and the number of senior notes sold in the remarketing;

   o each person purchasing senior notes in the remarketing or the appropriate
     DTC participant of the reset rate and the number of senior notes such
     person is to purchase; and

   o each such purchaser to give instructions to its DTC participant to pay the
     purchase price on the remarketing settlement date in same day funds against
     delivery of the senior notes purchased through the facilities of DTC.

   In accordance with DTC's normal procedures, on the settlement date of any
successful remarketing, the transactions described above with respect to each
senior note tendered for purchase and sold in the remarketing will be executed
through DTC, and the accounts of the respective DTC participants will be debited
and credited and such senior notes delivered by book-entry as necessary to
effect purchases and sales of the senior notes. DTC will make payment in
accordance with its normal procedures.


                                       42


   If any holder selling senior notes in the remarketing fails to deliver those
senior notes, the direct or indirect DTC participant of the selling holder and
of any other person that was to have purchased senior notes in the remarketing
may deliver to that other person a number of senior notes that is less than the
number of senior notes that otherwise was to be purchased by that person. In
that event, the number of senior notes to be so delivered will be determined by
the direct or indirect participant, and delivery of the lesser number of senior
notes will constitute good delivery.

Optional Remarketing of Senior Notes Which Are Not Included in Normal Units

   Holders of senior notes that are not included in normal units may elect to
have their senior notes included in the remarketing by delivering, within the
time frames specified below, their senior notes along with a notice of such
election to the collateral agent. The collateral agent will hold these senior
notes in an account separate from the collateral account in which the securities
pledged to secure the holders' obligations under the purchase contracts will be
held. Holders of these separate senior notes may have them included in the
remarketing at any time, except after 10:00 a.m., New York City time, on the
fourth business day immediately preceding the initial remarketing date until the
next business day, after 10:00 a.m., New York City time, on the fourth business
day immediately preceding the subsequent remarketing period ending on June 16,
2005 or July 14, 2005 until the business day immediately following the
remarketing period or after 10:00 a.m., New York City time, on the tenth
business day immediately preceding the stock purchase date. Holders of senior
notes which have elected previously to have their senior notes remarketed also
will have the right to withdraw that election on or prior to 10:00 a.m. on the
fourth business day immediately preceding the first day of any remarketing.

   On the third business day immediately prior to the first day of any
remarketing, the collateral agent will inform the remarketing agent in writing
of the principal amount of separated senior notes to be included in any
remarketing. The remarketing agent will use its reasonable best efforts to
remarket the separately held senior notes included in the remarketing at a price
equal to at least 100.25% of the remarketing value, determined on the basis of
the separately held senior notes being remarketed. After deducting as the
remarketing fee an amount not exceeding 25 basis points (0.25%) of the total
proceeds from a successful remarketing, the remarketing agent will remit to the
collateral agent the remaining portion of the proceeds for payment to such
participating holders.

   If there has been a successful remarketing, the remarketing agent will notify
the collateral agent of the successful remarketing and request that the
separated senior notes be delivered, with the senior notes then included in the
normal units, to the purchasers of the senior notes. If the remarketing agent
cannot remarket the senior notes during any remarketing, the collateral agent
will promptly return the separated senior notes to their holders.

Early Settlement

   A holder of units may settle the related purchase contracts by delivering to
the purchase contract agent immediately available funds in an amount equal to
$50 multiplied by the number of purchase contracts being settled, provided that
at such time if so required under federal securities laws, there is in effect a
registration statement covering the common shares to be delivered in respect of
the purchase contracts being settled. We have agreed that, if required under
U.S. federal securities laws, we will use commercially reasonable efforts to (1)
have in effect a registration statement covering the shares of our common stock
to be delivered in respect of the purchase contracts being settled and (2)
provide a prospectus in connection therewith, in each case in a form that may be
used in connection with the early settlement. A holder of units may settle the
related purchase contracts early at any time, except after 10:00 a.m., New York
City time, on the fourth business day immediately preceding the initial
remarketing date until the next business day, after 10:00 a.m., New York City
time, on the fourth business day immediately preceding the subsequent
remarketing period ending on June 16, 2005 or July 14, 2005 until the business
day immediately following that remarketing period or after 10:00 a.m., New York
City time, on the tenth business day immediately preceding the stock purchase
date.


                                       43


   To effect early settlement, you will be required to do the following:

   o You must deliver to the purchase contract agent a notice indicating your
     election to settle the purchase contracts with cash.

   o You must deliver a cash payment of an amount of $50 for each purchase
     contract being settled.

   You will receive, for each normal unit or stripped unit you surrender, both:

   o 2.3202 shares of our common stock, regardless of the closing price of the
     common stock on the date of early settlement but subject to specified
     anti-dilution adjustments; and

   o your senior note free of our security interest, if you are settling normal
     units (other than normal units secured by treasury securities), or a 1/20
     undivided beneficial interest in a treasury security, if you are settling
     stripped units; or

   o your treasury securities free of our security interest, if you are settling
     stripped units.

Notice to Settle with Cash

   Unless the treasury portfolio has replaced the senior notes as a component of
normal units as a result of a successful remarketing or a tax event redemption,
a holder of normal units may settle the related purchase contract with cash at
any time on or prior to 10:00 a.m., New York City time, on the tenth business
day preceding the stock purchase date. A holder of a normal unit wishing to
settle the related purchase contract with cash must notify the purchase contract
agent by presenting and surrendering the normal unit certificate evidencing the
normal unit at the offices of the purchase contract agent with the form of
"Notice to Settle by Separate Cash" on the reverse side of the certificate
completed and executed as indicated on or prior to the timeframes specified
above. If a holder of normal units who has given notice of its intention to
settle the related purchase contract with separate cash fails to deliver the
cash to the collateral agent on the seventh business day immediately preceding
the stock purchase date, such holder will be deemed to have consented to the
disposition of the related senior note pursuant to the remarketing.

Early Settlement upon Cash Merger

   Prior to the stock purchase date, if we are involved in a merger in which at
least 30% of the consideration for our common stock consists of cash or cash
equivalents (a "cash merger"), then on or after the effective date of the cash
merger each holder of the units will have the right to accelerate and settle the
related purchase contract at the settlement rate in effect immediately before
the cash merger. We refer to this right as the "merger early settlement right."
We will provide each of the holders with a notice of the completion of a cash
merger within five business days thereof. The notice will specify a date, which
shall be 10 business days after the date of the notice, on which the optional
early settlement will occur and a date by which each holder's merger early
settlement right must be exercised. The notice will set forth, among other
things, the applicable settlement rate and the amount of the cash, securities
and other consideration receivable by the holder upon settlement. To exercise
the merger early settlement right, you must deliver to the purchase contract
agent, on or by the third business day before the merger early settlement date,
the certificate evidencing your units, if the units are held in certificated
form, and payment of the applicable purchase price in the form of a certified or
cashier's check. If you exercise the merger early settlement right, we will
deliver to you on the merger early settlement date the kind and amount of
securities, cash or other property that you would have been entitled to receive
if you had settled the purchase contract immediately before the cash merger at
the settlement rate in effect at such time. You will also receive the senior
notes, applicable ownership interest in the treasury portfolio or treasury
securities underlying those units. If you do not elect to exercise your merger
early settlement right, your units will remain outstanding and subject to normal
settlement on the stock purchase date.

Anti-dilution Adjustments

   The formula for determining the settlement rate and the number of shares of
our common stock to be delivered upon an early settlement may be adjusted if
certain events occur, including:


                                       44


   o the payment of a stock dividend or other distributions on our common
     stock;

   o the issuance to all holders of our common stock of rights or warrants,
     other than any dividend reinvestment or share purchase or similar plans,
     entitling them to subscribe for or purchase our common stock at less than
     the current market price (as defined below);

   o subdivisions, splits and combinations of our common stock;

   o distributions to all holders of our common stock of evidences of our
     indebtedness, shares of capital stock, securities, cash or other assets
     (excluding any dividend or distribution covered by clause (1) or (2) above
     and any dividend or distribution paid exclusively in cash);

   o distributions consisting exclusively of cash to all holders of our common
     stock in an aggregate amount that, when combined with (a) other all-cash
     distributions made within the preceding 12 months and (b) the cash and the
     fair market value, as of the date of expiration of the tender or exchange
     offer referred to below, of the consideration paid in respect of any tender
     or exchange offer by us or a subsidiary of ours for our common stock
     concluded within the preceding 12 months, exceeds 15% of our aggregate
     market capitalization (such aggregate market capitalization being the
     product of the current market price of our common stock multiplied by the
     number of shares of common stock then outstanding) on the date fixed for
     the determination of stockholders entitled to receive such distribution;
     and

   o the successful completion of a tender or exchange offer made by us or any
     subsidiary of ours for our common stock that involves an aggregate
     consideration that, when combined with (a) any cash and the fair market
     value of other consideration payable in respect of any other tender or
     exchange offer by us or a subsidiary of ours for our common stock concluded
     within the preceding 12 months and (b) the aggregate amount of any all-cash
     distributions to all holders of our common stock made within the preceding
     12 months, exceeds 15% of our aggregate market capitalization on the date
     of expiration of such tender or exchange offer.

   The "current market price" per share of our common stock on any day means the
average of the daily closing prices for the five consecutive trading days
preceding the earlier of the day preceding the day in question and the day
before the "ex date" with respect to the issuance or distribution requiring such
computation. For purposes of this paragraph, the term "ex date," when used with
respect to any issuance or distribution, means the first date on which our
common stock trades without the right to receive the issuance or distribution.

   In the case of reclassifications, consolidations, mergers, sales or transfers
of assets or other transactions that cause our common stock to be converted into
the right to receive other securities, cash or property, each purchase contract
then outstanding would, without the consent of the holders of units, become a
contract to purchase such other securities, cash or property instead of our
common stock. In such event, on the stock purchase date the settlement rate then
in effect will be applied to the value on the stock purchase date of the
securities, cash or property a holder would have received if it had held the
shares covered by the purchase contract when the applicable transaction
occurred. Holders have the right to settle their obligations under the purchase
contracts early in the event of certain cash mergers as described under "--Early
Settlement upon Cash Merger."

   If at any time we make a distribution of property to our common stockholders
that would be taxable to the stockholders as a dividend for United States
federal income tax purposes (that is, distributions of cash, evidences of
indebtedness or other assets, but generally not stock dividends or rights to
subscribe for capital stock), and, pursuant to the settlement rate adjustment
provisions of the purchase contract agreement, the settlement rate is increased,
that increase may be deemed to be the receipt of taxable income to holders of
units. See "U.S. Federal Income Tax Consequences--Purchase Contracts--Adjustment
to Settlement Rate."

   In the case of the payment of a dividend or other distribution on our common
stock of shares of capital stock of any class or series, or similar equity
interests, of or relating to a subsidiary or other business unit, which we refer
to as a "spin-off," the settlement rate in effect immediately before the close
of business on the record date fixed for determination of stockholders entitled
to receive that distribution will be increased by multiplying:


                                       45


   o the settlement rate by

   o a fraction, the numerator of which is the current market price of our
     common stock plus the fair market value, determined as described below, of
     the portion of those shares of capital stock or similar equity interests so
     distributed applicable to one share of common stock and the denominator of
     which is the current market price of our common stock.

   The adjustment to the settlement rate under the preceding paragraph will
occur at the earlier of:

   o the tenth trading day from, and including, the effective date of the
     spin-off; and

   o the date of the securities being offered in the initial public offering of
     the spin-off, if that initial public offering is effected simultaneously
     with the spin-off.

   For purposes of this section, "initial public offering" means the first time
securities of the same class or type as the securities being distributed in the
spin-off are bona fide offered to the public for cash.

   In the event of a spin-off that is not effected simultaneously with an
initial public offering of the securities being distributed in the spin-off, the
fair market value of the securities to be distributed to holders of our common
stock means the average of the sale prices of those securities over the first 10
trading days after the effective date of the spin-off. Also, for purposes of
such a spin-off, the current market price of our common stock means the average
of the sales prices of our common stock over the first 10 trading days after the
effective date of the spin-off.

   If, however, an initial public offering of the securities being distributed
in the spin-off is to be effected simultaneously with the spin-off, the fair
market value of the securities being distributed in the spin-off means the
initial public offering price, while the current market price of our common
stock means the sale price of our common stock on the trading day on which the
initial public offering price of the securities being distributed in the spin-
off is determined.

   In addition, we may increase the settlement rate if our board of directors
deems it advisable and in the best interests of the holders of units to avoid or
diminish any income tax to holders of our common stock resulting from any
dividend or distribution of shares (or rights to acquire shares) or from any
event treated as a dividend or distribution for income tax purposes or for any
other reasons.

   Adjustments to the settlement rate will be calculated to the nearest 1/
10,000th of a share. No adjustment in the settlement rate will be required
unless the adjustment would require an increase or decrease of at least one
percent in the settlement rate. If any adjustment is not required to be made
because it would not change the settlement rate by at least one percent, then
the adjustment will be carried forward and taken into account in any subsequent
adjustment.

   We will be required, as soon as practicable following the occurrence of an
event that requires or permits an adjustment in the settlement rate, to provide
written notice to the holders of units of the occurrence of that event. We will
also be required to deliver a statement setting forth in reasonable detail the
method by which the adjustment to the settlement rate was determined and setting
forth the revised settlement rate.

   Each adjustment to the settlement rate will result in a corresponding
adjustment to the number of shares of our common stock issuable upon early
settlement of a purchase contract.

Pledged Securities and Pledge Agreement

   The senior notes, treasury portfolio or treasury securities underlying the
units will be pledged to the collateral agent for our benefit. Under the pledge
agreement, the pledged securities will secure the obligations of holders of
units to purchase our common stock under the purchase contract. A holder of a
unit cannot separate or separately transfer the purchase contract from the
pledged securities underlying the unit. Your rights to the pledged securities
will be subject to our security interest created by the pledge agreement. You
will not be permitted to withdraw the pledged securities related to the units
from the pledge arrangement except:


                                       46


   o to substitute specified treasury securities for the related pledged senior
     notes or applicable ownership interest in the treasury portfolio upon
     creation of a stripped unit;

   o to substitute senior notes or applicable ownership interest in the treasury
     portfolio for the related pledged treasury securities upon the recreation
     of a normal unit;

   o upon delivering specified treasury securities when electing not to
     participate in a remarketing; or

   o upon the termination or early settlement of the purchase contracts.

   Subject to our security interest and the terms of the purchase contract
agreement and the pledge agreement:

   o each holder of units that include senior notes will retain beneficial
     ownership of the senior notes and will be entitled through the purchase
     contract agent and the collateral agent to all of the rights of a holder of
     the senior notes, including interest payments, voting, redemption and
     repayment rights; and

   o each holder of units that include treasury securities will retain
     beneficial ownership of the treasury securities.

   We will have no interest in the pledged securities other than our security
interest.

Quarterly Payments on Pledged Securities

   The collateral agent, as holder of record of senior notes then included in
normal units, upon receipt of quarterly payments on the pledged securities
underlying the normal units, will distribute those payments to the purchase
contract agent, which will, in turn, distribute that amount to persons who were
the holders of normal units on the record date for the payment. If senior notes
are held separately from the normal units, we will pay interest on them through
DTC as described under "--Book-Entry and Settlement." As long as the units
remain in book-entry only form, the record date for any payment will be fifteen
calendar days before the interest payment date.

Termination of Purchase Contracts

   The purchase contracts, our related rights and obligations and those of the
holders of the units, including their obligations to purchase our common stock,
will automatically terminate upon the occurrence of particular events of our
bankruptcy, insolvency or reorganization specified in the purchase contract
agreement.

   Upon such a termination of the purchase contracts, the collateral agent will
release the securities held by it to the purchase contract agent for
distribution to the holders. If a holder would otherwise have been entitled to
receive less than $1,000 principal amount at maturity of any treasury security
upon termination of the purchase contract, the purchase contract agent will
dispose of the security for cash and pay the cash to the holder. Upon
termination, however, the release and distribution may be subject to a delay. If
we become the subject of a proceeding under the federal bankruptcy code, a delay
in the release of the pledged senior notes, treasury portfolio or treasury
securities, as the case may be, may occur as a result of the automatic stay
under the bankruptcy code and continue until the automatic stay has been lifted.
The automatic stay will not be lifted until such time as the bankruptcy judge
agrees to lift it and return your collateral to you.

The Purchase Contract Agreement

   Interest payments on the senior notes that are components of the units will
be payable, purchase contracts will be settled and transfers of the units will
be registrable at the office of the purchase contract agent in the Borough of
Manhattan, The City of New York. In addition, if the units do not remain in
book-entry form, payment of distributions on the units may be made, at our
option, by check mailed to the address of the persons shown on the unit
register.

   If the stock purchase date is not a business day, then any payment required
to be made on that date and the settlement of the purchase contracts will be
required to be made on the next business day (and so long as the payment is made
on the next business day, without any interest or other payment on account of
any such delay), except that if the next business day is in the next calendar
year, the payment or settlement will be

                                       47


made on the prior business day with the same force and effect as if made on the
payment date. A "business day" means any day other than Saturday, Sunday or any
other day on which banking institutions and trust companies in the State of New
York or at a place of payment are authorized or required by law, regulation or
executive order to be closed.

   If your units are held in certificated form and you fail to surrender the
certificate evidencing your units to the purchase contract agent on the stock
purchase date, the shares of our common stock issuable in settlement of the
related purchase contracts will be registered in the name of the purchase
contract agent. These shares, together with any distributions on them, will be
held by the purchase contract agent as agent for your benefit, until the
certificate is presented and surrendered or you provide satisfactory evidence
that the certificate has been destroyed, lost or stolen, together with any
indemnity that may be required by the purchase contract agent and us.

   If your units are held in certificated form and (1) the purchase contracts
have terminated prior to the stock purchase date, (2) the related pledged
securities have been transferred to the purchase contract agent for distribution
to the holders and (3) you fail to surrender the certificate evidencing your
units to the purchase contract agent, the pledged securities that would
otherwise be delivered to you and any related payments will be held by the
purchase contract agent as agent for your benefit, until you present and
surrender the certificate or provide the evidence and indemnity described above.

   The purchase agent will not be required to invest or to pay interest on any
amounts held by it before distribution.

   No service charge will be made for any registration of transfer or exchange
of the units, except for any applicable tax or other governmental charge.

Modification

   The purchase contract agreement, the pledge agreement and the purchase
contracts may be amended with the consent of the holders of a majority of the
normal units and stripped units at the time outstanding. However, no
modification may, without the consent of the holder of each outstanding unit
affected by the modification:

   o change any payment date;

   o change the amount or type of pledged securities required to be pledged to
     secure obligations under the units, impair the right of the holder of any
     units to receive distributions on the pledged securities underlying the
     units or otherwise materially adversely affect the holder's rights in or to
     the pledged securities;

   o change the place or currency of payment for any amounts payable in respect
     of the units, increase any amounts payable by holders in respect of the
     units or decrease any other amounts receivable by holders in respect of the
     units;

   o impair the right to institute suit for the enforcement of any purchase
     contract;

   o reduce the number of shares of common stock purchasable under any purchase
     contract, increase the price to purchase shares of common stock on
     settlement of any purchase contract, change the stock purchase date or
     otherwise materially adversely affect the holder's rights under any
     purchase contract; or

   o reduce the above stated percentage of outstanding units the consent of
     whose holders is required for the modifications or amendment of the
     provisions of the purchase contract agreement, the pledge agreement or the
     purchase contracts.

   However, if any amendment or proposal would adversely affect only the normal
units or only the stripped units, then only the affected class of holders will
be entitled to vote on the amendment or proposal, and the amendment or proposal
will not be effective except with the consent of the holders of not less than a
majority of the class or, if referred to in the items listed above, all of the
holders of the class.


                                       48


Merger, Consolidation or Sale or Conveyance of Assets

   We will agree in the purchase contract agreement that we may not consolidate
or merge with or into any other person or sell, assign, convey or transfer or
otherwise dispose of assets substantially as an entirety to any person, unless:

     (1)  the successor person (if not Toys "R" Us) shall be a corporation,
          limited liability company or trust organized and existing under the
          laws of the United States, any State thereof or the District of
          Columbia, and shall expressly assume by written agreement reasonably
          satisfactory to the purchase contract agent the performance of every
          obligation and convenant in the purchase contract agreement, the
          pledge agreement, the purchase contracts and the remarketing
          agreement;

     (2)  immediately after giving effect to such transaction, no default, and
          no event which, after notice or lapse of time or both, would become a
          default, under the purchase contract agreement, the pledge agreement,
          the purchase contracts or the remarketing agreements shall have
          occurred and be continuing; and

     (3)  we shall have delivered to the purchase contract agent an officer's
          certificate and an opinion of counsel, each stating that the
          consolidation, merger, conveyance or transfer and such written
          agreement comply with clauses (1) and (2) above and all other
          conditions precedent relating to the transaction have been complied
          with.

   In the case of any consolidation, merger, conveyance or transfer, the
successor person will succeed to and be substituted for Toys "R" Us as obligor
on the purchase contracts, with the same effect as if it had been named in the
purchase contract agreement, the pledge agreement, the purchase contracts and
the remarketing agreements as Toys "R" Us. In addition, in the event that we are
not the successor corporation of any consolidation, merger or sale of our assets
substantially as an entirety and the successor is a limited liability company or
trust, then we, that limited liability or that trust, in connection with such
transaction, will be required to create a corporation to act as a co-obligor of
the units and the purchase contracts.

No Consent to Assumption

   Each holder of normal units or stripped units will be deemed under the terms
of the purchase contract agreement, by its acceptance of such normal units or
stripped units, to have expressly withheld any consent to the assumption (also
known as affirmance) of the related purchase contracts by us, our receiver,
liquidator or trustee in the event that we become the subject of a case under
the U.S. bankruptcy code or other similar state or federal law providing for
reorganization or liquidation.

Title

   We, the purchase contract agent and the collateral agent may treat the
registered holder of any units as the absolute owner of those units for the
purpose of making payment and settling the related purchase contracts and for
all other purposes.

Governing Law

   The purchase contract agreement, the pledge agreement and the purchase
contracts will be governed by, and construed in accordance with, the laws of the
State of New York.

Book-Entry System

   DTC will act as securities depositary for the units. The units will be issued
only as fully-registered securities registered in the name of Cede & Co., DTC's
nominee. One or more fully-registered global security certificates, representing
the total aggregate number of units, will be issued and deposited with DTC and
will bear a legend regarding the restrictions on exchanges and registration of
transfer referred to below.

   The laws of some jurisdictions require that some purchasers of securities
take physical delivery of securities in definitive form. Those laws may impair
the ability to transfer beneficial interests in the units so long as the units
are represented by global security certificates.


                                       49


   DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking organization" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934.

   DTC holds securities that its participants deposit with DTC. DTC also
facilitates the settlement among participants of securities transactions,
including transfers and pledges, in deposited securities through electronic
computerized book-entry changes in participants' accounts, thus eliminating the
need for physical movement of securities certificates. Direct participants
include securities brokers and dealers, banks, trust companies, clearing
corporations and certain other organizations. DTC is owned by a number of its
direct participants and by the NYSE, the American Stock Exchange, Inc., and the
National Association of Securities Dealers, Inc., collectively referred to as
participants. Access to the DTC system is also available to others, including
securities brokers and dealers, bank and trust companies that clear transactions
through or maintain a direct or indirect custodial relationship with a direct
participant either directly or indirectly, collectively referred to as indirect
participants. The rules applicable to DTC and its participants are on file with
the SEC.

   No units represented by global security certificates may be exchanged in
whole or in part for certificated units registered, and no transfer of global
security certificates will be made in whole or in part for certificated units
registered, and no transfer of global security certificates in whole or part may
be registered, in the name of any person other than DTC or any nominee of DTC,
unless, however, DTC has notified us that it is unwilling or unable to continue
as depositary for the global security certificates and no successor depositary
has been appointed within 90 days after this notice, has ceased to be qualified
to act as required by the purchase contract agreement and no successor
depositary has been appointed within 90 days after we learn that DTC is no
longer qualified or we determine that we will no longer have debt securities
represented by global securities or permit any of the global securities
certificates to be exchangeable or there is a continuing default by us in
respect of our obligations under one or more purchase contracts, the indenture,
the purchase contract agreement, the senior notes, the units, the pledge
agreement or any other principal agreements or instruments executed in
connection with this offering. All units represented by one or more global
security certificates or any portion of them will be registered in those names
as DTC may direct.

   As long as DTC or its nominee is the registered owner of the global security
certificates, DTC or that nominee will be considered the sole owner and holder
of the global security certificates and all units represented by those
certificates for all purposes under the units and the purchase contract
agreement. Except in the limited circumstances referred to above, owners of
beneficial interests in global security certificates will not be entitled to
have the global security certificates or the units represented by those
certificates registered in their names, will not receive or be entitled to
receive physical delivery of units certificates in exchange and will not be
considered to be owners or holders of the global security certificates or any
units represented by those certificates for any purpose under the units or the
purchase contract agreement. All payments on the units represented by the global
security certificates and all related transfers and deliveries of senior notes,
treasury securities and common stock will be made to DTC or its nominee as their
holder.

   Ownership of beneficial interests in the global security certificates will be
limited to participants or persons that may hold beneficial interests through
institutions that have accounts with DTC or its nominee. Ownership of beneficial
interests in global security certificates will be shown only on, and the
transfer of those ownership interests will be effected only through, records
maintained by DTC or its nominee with respect to participants' interests or by
the participant with respect to interests of persons held by the participants on
their behalf.

   Procedures for settlement of purchase contracts on the stock purchase date or
upon early settlement will be governed by arrangements among DTC, participants
and persons that may hold beneficial interests through participants designed to
permit the settlement without the physical movement of certificates. Payments,
transfers, deliveries, exchange and other matters relating to beneficial
interests in global security certificates may be subject to various policies and
procedures adopted by DTC from time to time.

   Neither we or any of our agents, nor the purchase contract agent or any of
its agents, will have any responsibility or liability for any aspect of DTC's or
any participant's records relating to, or for payments

                                       50


made on account of, beneficial interests in global security certificates, or for
maintaining, supervising or reviewing any of DTC's records or any participant's
records relating to those beneficial ownership interests.

Replacement of Units Certificates

   If physical certificates representing the units are issued, we will replace
any mutilated certificate at your expense upon surrender of that certificate to
the unit agent. We will replace physical certificates that become destroyed,
lost or stolen at your expense upon delivery to us and the purchase contract
agent of satisfactory evidence that the certificate has been destroyed, lost or
stolen, together with any indemnity that may be required by the purchase
contract agent and us.

   We, however, are not required to issue any physical certificates representing
units on or after the stock purchase date or after the purchase contracts have
terminated. In place of the delivery of a replacement physical certificate
following the stock purchase date, the purchase contract agent, upon delivery of
the evidence and indemnity described above, will deliver the shares of our
common stock issuable pursuant to the purchase contracts included in the units
evidenced by the certificate, or, if the purchase contracts have terminated
prior to the stock purchase date, transfer the pledged securities related to the
units evidenced by the certificate.

Information Concerning the Purchase Contract Agent

   The Bank of New York will initially act as purchase contract agent. The
purchase contract agent will act as the agent and attorney-in-fact for the
holders of units from time to time. The purchase contract agreement will not
obligate the purchase contract agent to exercise any discretionary authority in
connection with a default under the terms of the purchase contract agreement,
the pledge agreement and the purchase contracts, or the pledged securities.

   The purchase contract agreement will contain provisions limiting the
liability of the purchase contract agent. The purchase contract agreement will
contain provisions under which the purchase contract agent may resign or be
replaced. Resignation or replacement of the purchase contract agent would be
effective upon the appointment of a successor.

   The purchase contract agent is one of a number of banks with which we and our
subsidiaries maintain ordinary banking and trust relationships.

Information Concerning the Collateral Agent

   JPMorgan Chase Bank will initially act as collateral agent. The collateral
agent will act solely as our agent and will not assume any obligation or
relationship of agency or trust for or with any of the holders of the units
except for the obligations owed by a pledgee of property to the owner thereof
under the pledge agreement and applicable law.

   The pledge agreement will contain provisions limiting the liability of the
collateral agent. The pledge agreement will contain provisions under which the
collateral agent may resign or be replaced. Resignation or replacement of the
collateral agent would be effective upon the appointment of a successor.

   The collateral agent is one of a number of banks with which we and our
subsidiaries maintain ordinary banking and trust relationships.

Miscellaneous

   The purchase contract agreement will provide that we will pay all fees and
expenses related to:

   o the offering of the units;

   o the retention of the collateral agent;

   o the enforcement by the purchase contract agent of the rights of the
     holders of the units; and


                                       51


   o with certain exceptions, stock transfer and similar taxes attributable to
     the initial issuance and delivery of our common stock upon settlement of
     the purchase contracts.

   Should you elect to create stripped units or recreate normal units, you will
be responsible for any fees or expenses payable in connection with the
substitution of the applicable pledged securities, as well as any commissions,
fees or other expenses incurred in acquiring the pledged securities to be
substituted, and we will not be responsible for any of those fees or expenses.

   Toys "R" Us or its affiliates may purchase from time to time any of the
senior notes that are outstanding by tender, in the open market or by private
agreement.


                                       52


                         DESCRIPTION OF THE SENIOR NOTES


   The following description sets forth specific terms of the senior notes. The
senior notes form a part of the normal units and, under certain circumstances,
will trade separately from the purchase contracts also forming a part of the
normal units. The senior notes will be issued under an indenture as supplemented
by a supplemental indenture, in each case, to be entered into between us and The
Bank of New York, as indenture trustee. We refer to the original indenture and
the supplemental indenture together as the "indenture". This description
contains only a summary of the material terms of the senior notes and the
indenture. You should read the forms of indenture and senior notes, each of
which we have filed with the SEC, because they, and not this summary, will
govern your rights as a beneficial holder of senior notes.

General

   The senior notes will mature on August 16, 2007. The senior notes will
initially pay interest at the annual rate of 6.25% on each February 16, May 16,
August 16, and November 16, commencing on August 16, 2002. If the senior notes
are successfully remarketed, they will pay interest at the reset rate from the
settlement date of the remarketing until they mature on August 16, 2007, unless
they have been earlier redeemed, provided, however, that the reset rate shall
not be less than the initial rate borne by the senior notes and will in no event
exceed the maximum rate permitted by state usury laws and other applicable laws.
If the remarketing agent cannot establish a reset rate on the remarketing date
that will be sufficient to cause the then current aggregate market value of all
the outstanding senior notes, to be equal to at least 100.25% of the remarketing
value, assuming, even if not true, that all senior notes continue to be
components of normal units and will be remarketed, and the remarketing agent
cannot sell the senior notes offered for remarketing at a price equal to at
least 100.25% of the remarketing value, determined on the basis of the senior
notes being remarketed, the remarketing agent may thereafter attempt to
establish a new reset rate, and the remarketing agent will attempt to remarket
the senior notes, on one or more subsequent occasions, as described in
"Description of the Equity Security Units--Interest Payments" and
"--Remarketing," after the initial remarketing date until three business days
immediately preceding August 16, 2005, the stock purchase date. Any such
remarketing will be at a price equal to at least 100.25% of the remarketing
value as described under "Description of the Equity Security
Units--Remarketing." A holder of normal units may elect not to participate in
any such remarketing and retain the senior notes underlying those units by
delivering the treasury securities described above to the purchase contract
agent at any time, except after 10:00 a.m., New York City time, on the fourth
business day before the initial remarketing date, before the subsequent
remarketing period beginning on the third business day preceding June 16, 2005
and July 14, 2005 until the business day immediately following such remarketing
period and before the tenth business day preceding August 16, 2005. A holder
also may deliver cash no later than the tenth business day prior to the stock
purchase date cash equal to the value of the treasury securities, as described
under "Description of the Equity Security Units-- Early Settlement."

   In the event of a failed remarketing we will, subject to applicable law,
retain the securities pledged as collateral or sell them in one or more public
or private sales. In that event, the remarketing agent will determine the reset
rate applicable to the senior notes that were separated from normal units or
that opted out of the remarketing according to the following method, provided
that the reset rate will not be less than the initial rate borne by the senior
notes. First, the remarketing agent will take the average of the interest rates
quoted to it by three nationally recognized investment banks selected by us,
which are underwriters or dealers in debt securities similar to the senior
notes, that in their judgment, reflects an accurate market rate of interest
applicable to the senior notes at that time. Following receipt of these quotes,
the remarketing agent will have the right, in its sole judgment, to either
recalculate the average based on only two of the quoted interest rates if the
third of the three quotes, in the remarketing agent's sole discretion, did not
reflect market conditions or, alternatively, determine a consensus among the
investment banks rather than a strict mathematical average by taking into
account all relevant qualitative and quantitative factors. These factors may
include the maturity of the senior notes, the credit rating and credit risk of
Toys "R" Us and companies of similar industries, the then yield to maturity of
the senior notes and the state of the markets for primary and secondary sales of
similar debt securities.


                                       53


   The amount of interest payable for any period will be computed (1) for any
full quarterly period on the basis of a 360-day year of twelve 30-day months and
(2) for any period shorter than a full quarterly period, on the basis of a
30-day month and, for periods of less than a month, on the basis of the actual
number of days elapsed per 30-day month. The first interest payment will be
prorated to reflect the interest accrued between the initial issuance of the
units and August 16, 2002. If any date on which interest is payable on the
senior notes is not a business day, the payment of the interest payable on that
date will be made on the next day that is a business day, without any interest
or other payment in respect of the delay, except that, if the business day is in
the next calendar year, then the payment will be made on the immediately
preceding business day, in each case with the same force and effect as if made
on the scheduled payment date.

   The senior notes will be issued in denominations of $50 and integral
multiples of $50.

   The senior notes will be limited in aggregate principal amount to $402.5
million, which includes up to $52.5 million aggregate principal amount of senior
notes issuable in connection with the exercise of the underwriters'
over-allotment option to purchase additional normal units.

   The senior notes will not have the benefit of a sinking fund or be subject to
redemption except as described below under "--Tax Event Redemption."

   The senior notes will be our senior unsecured obligations and will rank equal
in right of payment with all of our existing and future unsecured and
unsubordinated debt. The senior notes will be effectively subordinated in right
of payment to our existing and future senior secured indebtedness to the extent
of the assets securing that indebtedness.

   The indenture will not contain provisions that afford holders of the senior
notes protection in the event of a change of control or highly leveraged
transaction or other similar transaction involving Toys "R" Us that may
adversely affect such holders. Nor will it contain restrictions on the amount of
additional debt that we or our subsidiaries may incur in the future.

   Because we are a holding company, the senior notes will be effectively
subordinated to the existing and future liabilities of our subsidiaries. We
conduct substantially all of our operations through our subsidiaries, thus our
ability to meet our obligations under the senior notes will be dependent on the
earnings and cash flows of those subsidiaries and the ability of those
subsidiaries to pay dividends or to advance or repay funds to us. In the event
of our liquidation or reorganization, holders of senior notes will generally
have a junior position to claims of creditors of our subsidiaries, including
trade creditors, debtholders, secured creditors, taxing authorities and any
guarantee holders. As of February 2, 2002, Toys "R" Us had approximately $1,709
million of outstanding indebtedness and its subsidiaries had approximately $146
million of outstanding indebtedness. Because the senior notes will not be
secured, they will also be effectively subordinated to the value of collateral
that may be pledged to secure existing and future debt of Toys "R" Us. As of
February 2, 2002, we had no secured senior debt outstanding.

   In addition, the units are obligations exclusively of Toys "R" Us and not of
its subsidiaries. Our subsidiaries are separate and distinct legal entities. Our
subsidiaries have no obligation to pay any amounts due on the units or to
provide us with funds for our payment obligations, whether by dividend,
distribution, loans or other payments. In addition, any payment of dividends,
distributions, loans or advances by our subsidiaries to us could be subject to
contractual restrictions. Payments to us by our subsidiaries will also be
contingent upon our subsidiaries' earnings and business considerations.

   Under the indenture, we agree, and by purchasing a normal unit each holder
agrees, for U.S. federal income tax purposes to treat the senior notes as
contingent payment debt instruments. As such, you will be subject to U.S.
federal income tax on the accrual of original issue discount in respect of the
senior notes. See "U.S. Federal Income Tax Consequences."

Covenants

   The indenture will contain certain covenants, including, among others, the
following:


                                       54


Limitations on Liens

   The indenture will provide that we will not, and will not permit any of our
domestic subsidiaries, directly or indirectly, to issue, assume or guarantee any
debt for borrowed money if that debt is secured by any Lien upon any Principal
Property of ours or of any domestic subsidiary or any shares of stock or debt of
any domestic subsidiary, whether owned at the date of the indenture or
thereafter acquired, without effectively securing the senior notes equally and
ratably with that debt. The foregoing restriction does not apply to:

     (1)  Liens on any property acquired, constructed or improved by us or any
          domestic subsidiary after the date of the indenture, which are created
          or assumed contemporaneously with or within three years (four years in
          the case of Liens on warehouses and distribution centers) after its
          acquisition, or completion of construction or improvement, or within
          six months thereafter pursuant to a firm commitment for financing
          arrangements entered into within that three-year (or in the case of
          warehouses and distribution centers, four-year period) to secure or
          provide for the payment of the purchase price or cost thereof; or, in
          addition to Liens contemplated by clauses (2) or (3) below, Liens on
          any property existing at the time of acquisition thereof;

     (2)  Liens existing on any property, shares of stock or debt existing at
          the time of acquisition thereof from a Person merged or consolidated
          with or into us or a domestic subsidiary;

     (3)  Liens on property of any Person existing at the time it becomes a
          domestic subsidiary;

     (4)  Liens to secure debt of a domestic subsidiary owed to us or debt of us
          or one of our domestic subsidiaries owed to another domestic
          subsidiary;

     (5)  Liens in favor of domestic governmental bodies to secure partial
          progress, advance or other payments pursuant to any contract or
          statute or to secure debt incurred to finance all or any part of the
          purchase price or cost of constructing or improving the property
          subject to the Liens;

     (6)  any Lien existing on the date of the indenture; or

     (7)  Liens for the sole purpose of extending, renewing or replacing debt
          secured by any Lien referred to in the foregoing clauses (1) to (6),
          inclusive, provided, however, that the principal amount of debt
          secured by that Lien shall not exceed the principal amount of debt so
          secured at the time of such extension, renewal or replacement, and
          that such extension, renewal or replacement shall be limited to the
          property that secured the Lien so extended, renewed or replaced (plus
          improvements on such property).

   The limitation on liens shall not apply to the issuance, assumption or
guarantee by us or any domestic subsidiary of debt secured by a Lien which would
otherwise be subject to the foregoing restrictions up to an aggregate amount
which, together with all other debt of ours and our domestic subsidiaries
secured by Liens (not including Liens permitted under the foregoing exceptions)
and the Value of Sale and Leaseback Transactions existing at that time (other
than Sale and Leaseback Transactions in which the property involved would have
been permitted to be subject to a Lien under clause (1) above and other than
Sale and Leaseback Transactions as to which application of amounts have been
made in accordance with clause (3) under "--Limitations on Sale and Leaseback
Transactions"), does not exceed the greater of 10% of Consolidated Net Tangible
Assets or 15% of Consolidated Capitalization.

Limitations on Sale and Leaseback Transactions

   We and our domestic subsidiaries are prohibited from entering into Sale and
Leaseback Transactions unless the net proceeds of the Sale and Leaseback
Transaction are at least equal to the sum of all costs incurred by us or any
domestic subsidiary in connection with the acquisition of, and construction of
any improvements on, the Principal Property to be leased and either:

     (1)  we or the domestic subsidiary would be entitled to incur debt secured
          by a Lien on the Principal Property to be leased without equally and
          ratably securing the senior notes, pursuant to clause (1) under
          "Limitations on Liens;" or


                                       55


     (2)  the Value thereof would be an amount permitted under the last
          sentence under "Limitations on Liens;" or

     (3)  we or the domestic subsidiary shall, within 120 days of the effective
          date of any such arrangement (or, in the case of (ii) below, within
          six months thereafter pursuant to a firm purchase commitment entered
          into within such 120 day period) apply an amount equal to the proceeds
          from such Sale and Leaseback Transaction relating to such Principal
          Property:

          (i)  to the payment or other retirement of debt that ranks senior to
               or equal with the senior notes or of debt incurred or assumed by
               us (other than, in either case, debt owned by us or any
               Subsidiary); or

          (ii) to the purchase of other Principal Property.

Merger, Consolidation or Sale or Conveyance of Assets

   We will agree in the indenture that we may not consolidate or merge with or
into any other Person or convey or transfer our properties and assets
substantially as an entirety to any Person, unless:

     (1)  the successor Person (if not Toys "R" Us) shall be a corporation,
          partnership, limited liability company or trust organized and validly
          existing under the laws of the United States, any State thereof or the
          District of Columbia, and shall expressly assume, by a supplemental
          indenture reasonably satisfactory to the trustee, the due and punctual
          payment of the principal of, premium, if any, and interest on the
          senior notes and the performance of every covenant in the indenture on
          our part;

     (2)  immediately after giving effect to such transaction, no Event of
          Default, and no event which, after notice or lapse of time or both,
          would become an Event of Default, shall have occurred and be
          continuing; and

     (3)  we shall have delivered to the trustee an officer's certificate and an
          opinion of counsel, each stating that the consolidation, merger,
          conveyance or transfer and the supplemental indenture comply with
          clauses (1) and (2) above and all other conditions precedent specified
          in the indenture relating to the transaction have been complied with.

   In the case of any consolidation, merger, conveyance or transfer, the
successor Person will succeed to and be substituted for Toys "R" Us as obligor
on the notes, with the same effect as if it had been named in the indenture as
Toys "R" Us. In addition, in the event that we are not the successor corporation
of any consolidation, merger or sale of our assets substantially as an entirety
and the successor corporation is a limited liability company or trust, then we,
that limited liability company or that trust, in connection with such
transaction, will be required to create a corporation to act as a co-obligor of
the senior notes.

   The covenant described above includes a phrase relating to the sale,
assignment, conveyance, transfer or other disposition of "assets substantially
as an entirety." Like the phrase "all or substantially all" of a company's
assets, there is no precise, established definition of the phrase "assets
substantially as an entirety" under applicable law. In interpreting this phrase,
courts, among other things, make a subjective determination as to the portion of
assets conveyed, considering many factors, including the value of assets
conveyed, the proportion of a company's income derived from the assets conveyed
and the significance of those assets to the ongoing business of the company. To
the extent the meaning of such phrase is uncertain, uncertainty will exist as to
whether or not the covenant described above may apply.

Certain Definitions

   "Consolidated Capitalization" means the total of all the assets appearing on
the consolidated balance sheet of the Company and its Subsidiaries, less the
following: (A) current liabilities; and (B) deferred income taxes.

   "Consolidated Net Tangible Assets" means the total of all the assets
appearing on the consolidated balance sheet of the Company and its Subsidiaries,
less the following: (A) current liabilities; (B) intangible

                                       56


assets, including without limitation, such items as goodwill, trademarks, trade
names, patents and unamortized debt discount and expense carried as an asset on
said balance sheet, and (C) appropriate adjustments on account of minority
interests of other Persons holding stock in any Subsidiary of the Company.

   "Lien" means any mortgage, pledge, lien, encumbrance, charge or security
interest of any kind, excluding certain liens relating to taxes, mechanics'
liens, easements and similar liens arising in the ordinary course of business.

   "Person" means any individual, corporation, partnership, joint venture,
limited liability company, association, joint stock company, trust,
unincorporated organization or government or agency or political subdivision
thereof.

   "Principal Property" means any real property or any permanent improvement
thereon owned by us or any domestic subsidiary including, without limitation,
any store, warehouse, manufacturing facility or plant.

   "Sale and Leaseback Transaction" means any arrangement with any Person
providing for the leasing to us or any domestic subsidiary of any Principal
Property (except for temporary leases for a term, including any renewal thereof,
of not more than 36 months and except for leases between us and a Subsidiary or
between Subsidiaries), which Principal Property has been or is to be sold or
transferred by us or such domestic subsidiary to such Person.

   "Subsidiary" means with respect to any Person, any corporation, association
or other business entity of which more than 50% of the outstanding voting stock
is owned, directly or indirectly, by such Person or one or more Subsidiaries of
such Person (or a combination thereof). Unless otherwise specified, "Subsidiary"
means a direct or indirect Subsidiary of ours.

   "Value" means, with respect to a Sale and Leaseback Transaction, as of any
particular time, the amount equal to the greater of (1) the net proceeds from
the sale or transfer of the property leased pursuant to such Sale and Leaseback
Transaction or (2) the sum of all costs of us or any domestic subsidiary
incurred in connection with the acquisition of such property and the
construction of any improvements thereon, as determined in good faith by us or
such domestic subsidiary at the time of entering into such Sale and Leaseback
Transaction, in either case multiplied by a fraction, the numerator of which
shall be equal to the number of full years of the term of the lease that is part
of such Sale and Leaseback Transaction remaining at the time of determination
and the denominator of which shall be equal to the number of full years of such
term, without regard to any renewal or extension options contained in the lease.

Remarketing

   The senior notes will be remarketed as described under "Description of the
Equity Security Units--Remarketing."

Optional Remarketing of Senior Notes Which Are Not Included in Normal Units

   Holders of senior notes that are not components of normal units may elect to
have their senior notes remarketed in the same manner as senior notes that are
components of normal units as described under "Description of the Equity
Security Units--Optional Remarketing of Senior Notes Which Are Not Included in
Normal Units."

Tax Event Redemption

   If a tax event occurs, we may, at our option, redeem the senior notes in
whole, but not in part, at any time at a price, which we refer to as the
redemption price, equal to, for each senior note, the redemption amount referred
to below plus accrued and unpaid interest, if any, to the date of redemption.
Installments of interest on senior notes which are due and payable on or prior
to a redemption date will be payable to holders of the senior notes registered
as such at the close of business on the relevant record dates. If, following the
settlement of the purchase contracts and following the occurrence of a tax
event, we exercise our option to redeem the senior notes, the proceeds of the
redemption will be payable in cash to the holders of the senior notes. If the
tax event redemption occurs prior to a successful remarketing of the senior
notes, the redemption

                                       57


price for the senior notes forming part of normal units at the time of the tax
event redemption will be distributed to the collateral agent, who in turn will
purchase the applicable treasury portfolio described below on behalf of the
holders of normal units and remit the remainder of the redemption price, if any,
to the purchase contract agent for payment to the holders. The treasury
portfolio will be substituted for corresponding senior notes and will be pledged
to the collateral agent to secure the obligations of the holders of the normal
units to purchase shares of our common stock under the purchase contracts.

   "Tax event" means the receipt by us of an opinion of nationally recognized
tax counsel experienced in such matters to the effect that there is more than an
insubstantial risk that interest payable by us on the senior notes would not be
deductible, in whole or in part, by us for U.S. federal income tax purposes as a
result of any amendment to, change in, or announced proposed change in, the
laws, or any regulations thereunder, of the United States or any political
subdivision or taxing authority thereof or therein affecting taxation, any
amendment to or change in an official interpretation or application of any such
law or regulations by any legislative body, court, governmental agency or
regulatory authority or any official interpretation or pronouncement that
provides for a position with respect to any such laws or regulations that
differs from the generally accepted position on the date of this prospectus,
which amendment, change, or proposed change is effective or which interpretation
or pronouncement is announced on or after the date of this prospectus.

   "Redemption amount" means in the case of a tax event redemption occurring
prior to a successful remarketing of the senior notes, for each senior note the
product of the principal amount of the note and a fraction whose numerator is
the treasury portfolio purchase price and whose denominator is the aggregate
principal amount of senior notes included in normal units and in the case of a
tax event redemption date occurring after a successful remarketing of the senior
notes, the principal amount of the senior notes.

   "Treasury portfolio" shall mean a portfolio of zero-coupon U.S. treasury
securities consisting of principal or interest strips of U.S. treasury
securities that mature prior to the stock purchase date in an aggregate amount
equal to the aggregate principal amount of the senior notes outstanding on the
tax event redemption date, and with respect to each scheduled interest payment
date on the senior notes that occurs after the tax event redemption date and no
later than the stock purchase date, interest or principal strips of U.S.
treasury securities that mature on or prior to that interest payment date in an
aggregate amount equal to the aggregate interest payment that would be due on
the aggregate principal amount of the senior notes outstanding on the tax event
redemption date. These treasury securities will be non-callable by the U.S.
Government, the issuer of the U.S. treasury securities.

   "Treasury portfolio purchase price" means the lowest aggregate price quoted
by a primary U.S. government securities dealer in New York City to the quotation
agent on the third business day immediately preceding the tax event redemption
date for the purchase of the treasury portfolio for settlement on the tax event
redemption date.

   "Quotation agent" means Credit Suisse First Boston Corporation or Salomon
Smith Barney Inc., or a successor of either or any other primary U.S.
government securities dealer in New York City selected by us.

   Redemption Procedures

   In connection with any tax event redemption, we will be required to send
notice of redemption to the holders at least 30 days but not more than 60 days
prior to the redemption date. The notice will specify:

   o the redemption date;

   o the redemption price;

   o the place or places of payment;

   o the CUSIP or other identifying number of the senior notes; and

   o that on the redemption date, interest will cease to accrue.

On or before any redemption date, we will deposit an amount of money with the
trustee or with a paying agent sufficient to pay the redemption price. From and
after the redemption date, unless we default in the payment of the redemption
price, the senior notes will cease to bear interest. In the event any notes are
called

                                       58


for redemption, neither we nor the trustee will be required to register the
transfer of or exchange the notes to be redeemed.

Payment

   We will pay the principal of and redemption price, if any, and interest on
the senior notes at the place and time described in the senior notes. We will
pay installments of interest on any senior notes to the person in whose name the
senior note is registered at the close of business on the regular record date
for these payments. We will pay principal and redemption price, if any, on
senior notes only against surrender of the senior notes.

Registration of Transfer and Exchange

   All separated senior notes issued upon any registration of transfer or
exchange of separated senior notes will be valid obligations of ours, evidencing
the same debt and entitled to the same rights under the indenture as the
separated senior notes surrendered in the registration of transfer or exchange.
We will not apply any service charge for the registration of transfer or
exchange, but we may in some cases require payment of a sum to cover any tax or
other governmental charges.

   Registration of Transfer

   Subject to the limitations applicable to global securities, holders of
separated senior notes may present their securities for registration of transfer
at the office of one or more security registrars designated and maintained by
us.

   We will not be required to register the transfer of or exchange of any
separated senior notes during a period of 15 days before any mailing of a notice
of redemption of any separated senior notes selected for redemption.

   Exchange

   At your option, you may exchange your separated senior notes, except a global
security, as set forth below, for an equal principal amount of other separated
senior notes having authorized denominations upon surrender to our designated
agent. No global security may be exchanged for separated senior notes in the
name of any person other than the depositary for that global security or any
nominee of the depositary for that global security except in the limited
circumstances described below.

   We may at any time, at our option, exchange separated senior notes issued as
one or more global securities for an equal principal amount of separated senior
notes of the same series in definitive registered form. In this case we will
deliver to the holders new separated senior notes in definitive registered form
in the same aggregate principal amount as the global securities being exchanged.

   The depositary of the global securities may also decide at any time to
surrender one or more global securities in exchange for separated senior notes
of the same series in definitive registered form, in which case we will deliver
the new separated senior notes in definitive form to the persons specified by
the depositary, in an aggregate principal amount equal to, and in exchange for,
each person's beneficial interest in the global securities. Any difference in
the principal amount of the surrendered global security and the securities
issued in definitive registered form pursuant to that surrender will be paid to
the depositary in the form of a new senior note.

   In addition, if (1) the depositary is unwilling or unable to continue as
depositary or is no longer eligible to act as depositary and we do not appoint a
successor depositary within 90 days after we receive notice or become aware of
this ineligibility, (2) we deliver a request to the trustee stating that the
senior notes shall be exchangeable or (3) an event of default has occurred and
is continuing with respect to the separated senior notes, then, in exchange for
any such securities, we will deliver new separated senior notes in definitive
registered form in the same aggregate principal amount as the global security
being exchanged.


                                       59


Payments of Unclaimed Moneys

   Moneys deposited with the trustee or any paying agent for the payment of
principal of or premium and interest on any senior note that remains unclaimed
for two years will be repaid to us at our request, unless the law requires
otherwise. If you want to claim any unclaimed moneys, you must look to us and
not to the trustee or paying agent.

Events of Default, Notices, and Waiver

   Events of Default

   An "event of default" is any one of the following events:

   o default for 30 days in the payment of interest on the senior notes;

   o default in payment when due of principal of or redemption price, if any,
     on the senior notes;

   o our failure to comply with any covenant or agreement in the indenture or
     senior note for a period of 90 days after we receive notice of such
     failure;

   o any obligation of ours or any of the subsidiaries representing a Material
     Subsidiary Group, whether as principal, guarantor, surety or other obligor,
     for the payment of any indebtedness in an aggregate consolidated principal
     amount exceeding $25,000,000 (i) shall be declared to be due and payable,
     or shall be required to be prepaid other than pursuant to a regularly
     scheduled prepayment or required prepayment (unless such required
     prepayment results from a default or event of default thereunder), prior to
     the expressed maturity thereof, or (ii) shall not be paid when due or
     within any grace period for the payment thereof; and

   o specified events of bankruptcy, insolvency and reorganization with
     respect to us.

   "Material Subsidiary Group" means any subsidiary or group of subsidiaries as
to which, individually or in the aggregate, any of the following tests are met:
(a) our and the other subsidiaries' investments in and advances to such
subsidiary or group of subsidiaries exceed 10% of the total assets of Toys "R"
Us and its subsidiaries on a consolidated basis as of the last day of our most
recently completed fiscal year; (b) such subsidiary's or group of subsidiaries'
proportionate share of the total assets (after intercompany eliminations) of
Toys "R" Us and its subsidiaries on a consolidated basis exceeds 10% of the
total assets of Toys "R" Us and its subsidiaries on a consolidated basis as of
the last day of our most recently completed fiscal year; or (c) the equity in
the income from continuing operations before income taxes, extraordinary items
and the cumulative effect of a change in accounting principles of such
subsidiary or group of subsidiaries exceeds 10% of such income of Toys "R" Us
and its subsidiaries on a consolidated basis (after giving effect to the
exclusion of minority interests) for our most recently completed fiscal year. In
the event any new subsidiary shall be acquired or formed, the status of any one
or more subsidiaries as a Material Subsidiary Group shall be determined on a pro
forma basis, giving effect to such acquisition or formation, as applicable, as
if it had occurred at the beginning of our most recently completed fiscal year.

   If an event of default for the senior notes occurs and is continuing (other
than an event of default involving the bankruptcy, insolvency or reorganization
of us), either the trustee or the holders of 25% in principal amount of the
outstanding senior notes may declare the principal of all the senior notes,
together with any accrued interest on the senior notes, to be immediately due
and payable by notice in writing to us. If it is the holders of senior notes who
give notice of that declaration of acceleration to us, then they must also give
notice to the trustee.

   If an event of default occurs which involves the bankruptcy, insolvency or
reorganization of us, as set forth above, then all unpaid principal amounts and
accrued interest on all senior notes will immediately become due and payable,
without any action by the trustee or any holder of senior notes. In the event
that we became subject to a bankruptcy proceeding, liquidation or
reorganization, the claim of a holder of a senior note will be limited by the
bankruptcy court to the accreted value, rather than the face amount, of the
senior note.


                                       60


   In order for holders of senior notes to initiate proceedings for a remedy
under the indenture (other than proceedings for payment of overdue principal of,
and premium, if any, on the senior notes), holders of 25% in principal amount of
the senior notes must:

   o first give notice to us as provided above;

   o request that the relevant trustee initiate a proceeding in its own name;
     and

   o offer that trustee indemnity reasonably satisfactory to it against costs
     and liabilities.

   If the trustee still refuses for 60 days to initiate the proceeding, and no
inconsistent direction has been given to the trustee by holders of a majority in
aggregate principal amount of the senior notes, the holders may initiate a
proceeding.

   The holders of a majority in principal amount of the outstanding senior notes
may rescind a declaration of acceleration if all events of default, besides the
failure to pay principal or interest due solely because of the declaration of
acceleration, have been cured or waived.

   Notices

   The trustee is required to give notice to holders of senior notes of a
default, which remains uncured or has not been waived and that is known to the
trustee, within 90 days after the default has occurred. The trustee may withhold
notice of a default if the trustee determines in good faith that doing so is in
the best interests of the holders, but may not withhold the notice in the case
of a default in the payment of principal of and premium or interest on any of
the senior notes.

   We are required under each indenture to file an officer's certificate with
the trustee every year certificate as to our compliance with all conditions and
covenants in the indenture.

   Waiver

   The holders of a majority in principal amount of the outstanding senior notes
may waive any past default or event of default except a default in the payment
of principal of or premium or interest on the senior notes or a default relating
to a provision that cannot be amended without the consent of each affected
holder.

Rights and Duties of the Trustee

   The holders of a majority in principal amount of outstanding senior notes may
direct the time, method and place of conducting any proceeding for any remedy
available to the trustee or exercising any trust or other power conferred on the
trustee. The trustee may decline to follow that direction if it would involve
the trustee in personal liability or would be illegal. During a default, the
trustee is required to exercise the standard of care and skill that a prudent
person would exercise under the circumstances in the conduct of his own affairs.
The trustee will not be obligated to exercise any of its rights or powers under
the indenture at the request or direction of any of the holders unless those
holders have offered to the trustee security or indemnity reasonably satifactory
to it.

   The trustee is entitled, in the absence of bad faith on its part, to rely on
an officer's certificate before taking action under the indenture.

Supplemental Indentures

   Supplemental Indentures Not Requiring Consent of Holders

   Without the consent of any holders of senior notes, we and the trustee may
supplement the indenture, among other things, to:

   o reflect that another person organized in the United States has succeeded us
     and assumed our covenants and obligations under the senior notes and the
     indenture;

   o cure any ambiguity, inconsistency or defect in the indenture or in the
     senior notes, or make any other provisions or changes;


                                       61


   o add to our covenants further covenants or surrender any right or power
     conferred upon us by the indenture for the benefit of the holders of senior
     notes;

   o change the trustee or provide for an additional trustee; and

   o modify the indenture in order to continue its qualification under the Trust
     Indenture Act of 1939 or as may be necessary or desirable in accordance
     with amendments to that Act.

   Supplemental Indentures Requiring Consent of Holders

   The indenture will permit us and the trustee, with the consent of the holders
of at least a majority in principal amount of the senior notes that would be
affected by a modification of the indenture, to supplement that indenture or
modify in any way the terms of that indenture or the rights of the holders of
the senior notes. However, without the consent of each holder of all of the
senior notes affected by that modification, we and the trustee may not:

   o reduce the principal of, redemption price or change the maturity of the
     senior notes;

   o reduce the rate of or change the time for payment of interest on the
     senior notes;

   o make the principal, premium, if any, or interest on the senior notes
     payable in a currency other than U.S. dollars or change the place of
     payment;

   o reduce the amount of principal due on the senior notes upon acceleration
     of maturity or provable in bankruptcy;

   o modify the right of any holder of senior notes to receive or sue for
     payment of the principal or redemption price, if any, of or interest on a
     senior note that would be due and payable at the maturity thereof;

   o reduce the percentage in principal amount of the outstanding senior notes
     required to supplement the indenture or to waive any of its provisions;

   o reduce the requirements contained in the indenture for quorum or voting;
     or

   o modify any of the above provisions.

   A supplemental indenture which modifies or eliminates a provision intended to
benefit the holders of the senior notes will not affect the rights under the
indenture of holders of other series of our debt securities and vice versa.

   Waiver of Covenants

   We may omit to comply with some of our covenants and conditions set forth in
the indenture if the holders of at least a majority in aggregate principal
amount of the outstanding senior notes waive that compliance.

Concerning the Trustee

   We may from time to time maintain lines of credit and have other customary
banking relationships with the trustee and its affiliates. We also have agreed,
pursuant to the indenture, to indemnify the trustee for certain losses,
liabilities and expenses.

Governing Law

   The indenture and the senior notes will be governed by, and construed in
accordance with, the laws of the State of New York.

Book-Entry and Settlement

   The senior notes will be issued initially only as fully registered securities
in certificated form, registered in the name of the purchase contract agent.
Payments on the senior notes that are part of normal units will be

                                       62


made by the paying agent under the indenture, on behalf of Toys "R" Us, to the
purchase contract agent, which will forward these payments to these holders
through the book-entry facilities of DTC, the depositary for the normal units.
If you substitute treasury securities, or settle your normal units early, the
related senior notes issued in certificated form will be exchanged for an equal
aggregate principal amount of senior notes issued in global form. In that event,
Cede & Co., the nominee of DTC, will act as the depositary for these separated
senior notes and payments will be made in accordance with the procedures set
forth under "--Book-Entry System."

   Senior notes that are released from the pledge following substitution or
early settlement will be issued in the form of one or more global certificates,
which we refer to as global securities, registered in the name of DTC or its
nominee. Except as provided below and except upon recreation of normal units,
owners of beneficial interests in such a global security will not be entitled to
receive physical delivery of senior notes in certificated form and will not be
considered the holders (as defined in the indenture) thereof for any purpose
under the indenture, and no global security representing senior notes shall be
exchangeable, except for another global security of like denomination and tenor
to be registered in the name of DTC or its nominee or a successor depositary or
its nominee. Accordingly, each beneficial owner must rely on the procedures of
DTC or if such person is not a participant, on the procedures of the participant
through which such person owns its interest to exercise any rights of a holder
under the indenture.

   The laws of some jurisdictions may require that certain purchasers of
securities take physical delivery of the securities in certificated form. These
laws may impair the ability to transfer beneficial interests in such a global
security.

   In the event that

   o DTC notifies us that it is unwilling or unable to continue as a depositary
     for the global security certificates and no successor depositary has been
     appointed within 90 days after this notice, or

   o DTC at any time ceases to be a clearing agency registered under the
     Securities Exchange Act at which time DTC is required to be so registered
     to act as depositary and no successor depositary has been appointed within
     90 days after we learn that DTC has ceased to be so registered, or

   o we determine in our sole discretion that we will no longer have debt
     securities represented by global securities or permit any of the global
     security certificates to be exchangeable or an event of default under the
     indenture has occurred and is continuing,

certificates for the senior notes will be printed and delivered in exchange for
beneficial interests in the global security certificates. Any global senior note
that is exchangeable pursuant to the preceding sentence shall be exchangeable
for senior note certificates registered in the names directed by DTC. We expect
that these instructions will be based upon directions received by DTC from its
participants with respect to ownership of beneficial interests in the global
security certificates.


                                       63


                           DESCRIPTION OF COMMON STOCK


   We summarize below the principal provisions of our common stock. This
description contains only a summary of the material terms of our common stock.
You should read our restated certificate of incorporation, our amended and
restated bylaws, as amended, and our amended and restated stockholder rights
agreement, each of which we have filed with the SEC, because these documents and
applicable Delaware law, and not this summary, will govern your rights as a
holder of common stock.

General

   Our certificate of incorporation currently authorizes the issuance of
650,000,000 shares of common stock, par value $0.10 per share.

   As of May 4, 2002, we had 197,434,066 shares of common stock issued and
outstanding and 197,434,066 rights to purchase common stock issued and
outstanding. As of that date, we had approximately 30,302 stockholders of
record.

   All outstanding shares of our common stock are, and the additional shares of
common stock that will be issued pursuant to the stock purchase contracts will
be, fully paid and nonassessable.

Dividends

   Dividends may be paid to the holders of the outstanding shares of our common
stock out of funds legally available for the payment of dividends, when, as and
if declared by our board of directors. We have not historically paid any cash
dividends on our common stock, and we currently do not contemplate paying any
dividends in the future.

Voting Rights

   Except in the election of directors, each share of common stock is entitled
to one vote on all matters to be voted on by stockholders. Holders of common
stock have cumulative voting rights in the election of directors. In other
words, each holder of common stock, is entitled to as many votes as shall equal
the number of shares owned of record multiplied by the number of directors to be
elected, and may cast all of such votes for a single director or may distribute
them among the number to be voted for, or for any two or more of them.

   Except as otherwise provided by law, our restated certificate of
incorporation or our by-laws, at any meeting duly called and held at which a
quorum is present, a given question will be decided upon by a majority of the
votes cast at that meeting by the holders of the outstanding shares of stock of
all classes of stock entitled to vote on the question who are present in person
or by proxy. At any meeting of stockholders, the holders of a majority of the
outstanding shares of stock entitled to vote at the meeting and, where a class
vote is required by law or our restated certificate of incorporation, a majority
of the outstanding shares of each class of stock entitled to a class vote,
present or represented by proxy, will constitute a quorum for the transaction of
business, unless otherwise provided by law, our restated certificate of
incorporation or our by-laws.

Preemptive Rights

   Holders of our common stock do not have preemptive rights to purchase
additional shares of common stock or securities convertible into shares of
common stock. The common stock is not subject to any redemption or sinking fund
provisions.

Liquidation Rights

   In the event of liquidation, dissolution or winding up of our company, the
assets remaining after provision for payment of creditors are distributable, on
a ratable basis, among the holders of our common stock.


                                       64


Rights Agreement

   Under an amended and restated stockholder rights agreement between us and
American Stock Transfer & Trust Company, as rights agent, each share of our
common stock has associated with it one common stock purchase right, which we
refer to as a "right." Prior to the occurrence of specified change of control
events, the rights will not be exercisable or evidenced or transferable
separately from our common stock. These rights are described in our Form 8-A,
filed on January 16, 1998, as amended by the Current Report on Form 8-K that we
filed on April 16, 1999. In addition, the description and terms of the rights
are set forth in the rights agreement, which is incorporated by reference as an
exhibit to the registration statement of which this prospectus forms a part. The
rights could deter but would not prevent the takeover of our company; however,
the rights would cause substantial dilution to a person or group that acquires
15% or more of our common stock unless the rights are first redeemed by our
board of directors. Nevertheless, the rights should not interfere with a
transaction that is in the best interests of our company and our stockholders,
because the rights can be redeemed until the distribution date.

Delaware Anti-Takeover Statute

   We are subject to Section 203 of the Delaware General Corporation Law, which
we refer to as "Section 203." In general, Section 203 prevents a person who owns
15% or more of our outstanding voting stock, an "interested stockholder," from
engaging in some business combinations, as described below, with us for three
years following the time that that person becomes an interested stockholder
unless one of the following occurs:

   o the board of directors either approves the business combination or the
     transaction in which the person became an interested stockholder before
     that person became an interested stockholder;

   o upon consummation of the transaction which resulted in the person becoming
     an interested stockholder, the interested stockholder owned at least 85% of
     our voting stock outstanding at the time the transaction commenced,
     excluding stock held by:

     --   directors who are also officers of our company; and

     --   employee stock plans that do not provide employees with the right to
          determine confidentially whether shares held subject to the plan will
          be tendered in a tender or exchange offer; or

   o at or subsequent to the time that the transaction in which the person
     became an interested stockholder, the business combination is:

     --   approved by the board of directors; and

     --   authorized at a meeting of stockholders by the affirmative vote of the
          holders of at least 66 2/3% of our outstanding voting stock which is
          not owned by the interested stockholder.

   For purposes of Section 203, the term "business combinations" includes
mergers, consolidations, asset sales or other transactions that result in a
financial benefit to the interested stockholder and transactions that would
increase the interested stockholder's proportionate share ownership of our
company.

   Under some circumstances, Section 203 makes it more difficult for an
interested stockholder to effect various business combinations with us for a
period of three years after the stockholder becomes an interested stockholder.
Although our stockholders have the right to exclude us from the restrictions
imposed by Section 203, they have not done so. Section 203 may encourage
companies interested in acquiring us to negotiate in advance with the board of
directors, because the requirement stated above regarding stockholder approval
would be avoided if a majority of the directors approves, prior to the time the
party became an interested stockholder, either the business combination or the
transaction which results in the stockholder becoming an interested stockholder.


                                       65


Listing

   Our common stock is listed on the New York Stock Exchange under the trading
symbol "TOY."

Transfer Agent and Registrar

   The transfer agent and registrar for our common stock is American Stock
Transfer & Trust Company, 59 Maiden Lane, New York, New York 10038, telephone
(877) 777-0800.


                                       66


                      U.S. FEDERAL INCOME TAX CONSEQUENCES


   In the opinion of Simpson Thacher & Bartlett, our counsel, the following
summary describes the material U.S. federal income tax consequences of the
purchase, ownership and disposition of the normal units, stripped units, senior
notes, and common stock acquired under the purchase contracts as of the date of
this prospectus.

   Except where otherwise stated, this summary deals only with the normal units,
stripped units, senior notes, and common stock held as a capital asset by a
holder who (1) is a United States person (as defined below) and (2) purchases
the units upon original issuance at their original issue price.

   A "United States person" is a holder who is one of the following:

   o a citizen or resident of the United States;

   o a corporation, partnership or other entity created or organized in or under
     the laws of the United States or any political subdivision of the United
     States;

   o an estate the income of which is subject to U.S. federal income taxation
     regardless of its source; or

   o a trust if (1) it is subject to the primary supervision of a court within
     the United States and one or more United States persons have the authority
     to control all substantial decisions of the trust, or (2) it has a valid
     election in effect under applicable United States Treasury regulations to
     be treated as a United States person.

   Your tax treatment may vary depending on your particular situation. This
summary does not address all the tax consequences that may be relevant to
holders that are subject to special tax treatment, such as:

   o dealers in securities or currencies;

   o financial institutions;

   o tax-exempt investors;

   o traders in securities that elect to use a mark-to-market method of
     accounting for their securities holdings;

   o persons liable for alternative minimum tax;

   o insurance companies;

   o real estate investment trusts;

   o regulated investment companies;

   o persons holding the normal units, the stripped units, senior notes, or
     common stock as part of a hedging, conversion, integrated or constructive
     sale transaction or a straddle; or

   o persons whose functional currency is not the U.S. dollar.

   In addition, if a partnership holds the normal units, stripped units, senior
notes or common stock, the tax treatment of a partner will generally depend upon
the status of the partner and the activities of the partnership. If you are a
partner of a partnership holding the above instruments, you should consult your
tax advisors.

   This summary is based on the Internal Revenue Code of 1986, as amended (which
we refer to as the "Code"), the Treasury regulations promulgated under the Code
and administrative and judicial interpretations as of the date of this
prospectus supplement. These income tax laws, regulations and interpretations,
however, may change at any time. Any change could be retroactive to the issuance
date of the normal units.

   No statutory, administrative or judicial authority directly addresses the
treatment of the normal units or instruments similar to the normal units for
U.S. federal income tax purposes. As a result, no assurance can be given that
the Internal Revenue Service or the courts will agree with the tax consequences
described herein.

                                       67


A different treatment from that assumed below could adversely affect the amount,
timing and character of income, gain or loss in respect of an investment in the
normal units. You should consult your own tax advisor regarding the tax
consequences to you of the purchase, ownership and disposition of the normal
units, stripped units, senior notes and common stock, including the tax
consequences under state, local, foreign and other tax laws.

Normal Units

   Allocation of Purchase Price

   Your acquisition will be treated as an acquisition of the senior note and the
purchase contract constituting the normal unit and, by purchasing a normal unit,
you will be deemed to have agreed to such treatment. The remainder of this
discussion assumes that the acquisition of a normal unit will be treated as an
acquisition of a senior note and purchase contract for U.S. federal income tax
purposes.

   The purchase price of each unit will be allocated between the senior note and
the purchase contract in proportion to their respective fair market values at
the time of purchase. Such allocation will establish your initial tax basis in
the senior note and the purchase contract. We will report the fair market value
of each senior note as $48.23 on the issue date and the fair market value of
each purchase contract as $1.77 on the issue date. This position will be binding
on you (but not on the IRS) unless you explicitly disclose a contrary position
on a statement attached to your timely filed U.S. federal income tax return for
the taxable year in which a unit is acquired. Thus, absent such disclosure, you
should allocate the purchase price for a unit in accordance with the foregoing.
The remainder of this discussion assumes that this allocation of the purchase
price will be respected for U.S. federal income tax purposes.

Senior Notes

   Accrual of Interest

   The senior notes will be classified as contingent payment debt instruments
under the Treasury regulations. Under the indenture governing the senior notes,
we and each holder of the senior notes agree, for U.S. federal income tax
purposes, to treat the senior notes as indebtedness that is subject to the
regulations governing contingent payment debt instruments in the manner
described below. As discussed more fully below, the effect of these Treasury
regulations will be to:

   o require you, regardless of your usual method of tax accounting, to use the
     accrual method with respect to the senior notes;

   o possibly result in the accrual of original issue discount by you in excess
     of stated interest payments actually received by you; and

   o result in ordinary rather than capital treatment of any gain, and to some
     extent loss, on the sale, exchange, or other disposition of the senior
     notes (except as described below).

   Under the contingent payment debt regulations, you will be required to
include original issue discount in income each year, regardless of your usual
method of tax accounting, based on the comparable yield of the senior notes.
Actual cash payments of interest on the senior notes will not be reported
separately as taxable income. In order to determine your income, these rules
require us to determine, as of the issue date, the comparable yield for the
senior notes. The comparable yield of the senior notes will be the rate at which
we would issue a fixed rate debt instrument with terms and conditions otherwise
similar to the senior notes.

   We are required to provide the comparable yield to you and, solely for tax
purposes, are also required to provide a projected payment schedule that
includes the actual interest payments on the senior notes and estimates the
amount and timing of contingent payments on the senior notes. We have determined
that the comparable yield is an annual rate of 8.0%, compounded quarterly. Based
on the comparable yield, the projected payment schedule per senior note is $0.68
on August 16, 2002, $0.78 for each subsequent quarter ending on or prior to May
16, 2005, $1.08 for each quarter ending after May 16, 2005, and a final payment
of $51.08 on August 16, 2007 (which includes the stated principal amount and the
final projected interest payment). By acceptance of a beneficial interest in the
senior notes you will be deemed to have agreed, for

                                       68


U.S. federal income tax purposes, to be bound by our determination of the
comparable yield and projected payment schedule. For United States federal
income tax purposes, you must use the comparable yield determined by us and the
projected payments set forth in the projected payment schedule above in
determining your interest accruals, and the adjustments thereto, in respect of
the senior notes.

   The comparable yield and the projected payment schedule are not provided for
any purpose other than the determination of your interest accruals and
adjustments thereof in respect of the senior notes and do not constitute a
representation regarding the actual amount of any payment on a senior note.

   The amount of original issue discount on a senior note for each accrual
period is determined by multiplying the comparable yield of the senior note,
adjusted for the length of the accrual period, by the senior note's adjusted
issue price at the beginning of the accrual period, determined in accordance
with the rules set forth in the contingent payment debt regulations. The
adjusted issue price of each senior note at the beginning of each accrual period
will equal $48.23, increased by any original issue discount previously accrued
on the senior note and decreased by the noncontingent payments and by the
contingent payments projected to be made on the senior note. The amount of
original issue discount so determined is then allocated on a ratable basis to
each day in the accrual period that you held the senior note. We are required to
provide information returns stating the amount of original issue discount
accrued on senior notes held of record by persons other than corporations and
other exempt owners.

   If after the remarketing date, the remaining amounts of interest payable on
the senior notes differ from the payments set forth on the foregoing projected
payment schedule, negative or positive adjustments reflecting such differences
should be taken into account by you as adjustments to interest income.

   Sale or Disposition

   Gain on the sale, exchange or other disposition of a senior note prior to the
date the interest rate on the senior note is reset will be treated as ordinary
income. Gain on a sale, exchange or other disposition of a senior note that
occurs during the six month period following the date the interest rate is reset
will also be treated as ordinary income unless no further payments are due
during the remainder of the six month period. Loss from the disposition of a
senior note prior to such date will generally be treated as ordinary loss to the
extent of your prior net interest inclusions (reduced by the total negative
adjustments previously allowed as an ordinary loss). Any loss in excess of such
amount will be treated as capital loss. Gain recognized on the sale, exchange or
other disposition of a senior note starting from the earlier of six months after
the interest rate on the senior notes is reset or when no further payments are
due during the six month period after the interest rate on the notes is reset
will be ordinary income to the extent attributable to the excess, if any, of the
total remaining principal and interest payments due on the senior note over the
total remaining payments set forth on the projected payment schedule for such
senior note. Any gain recognized in excess of such amount and any loss
recognized in excess of your prior net interest inclusions on such sale,
exchange or other disposition will be treated as capital gain or loss. Capital
gains of individuals derived in respect of capital assets held for more than one
year are taxed at preferential rates.

   Special rules apply in determining the tax basis of a senior note. Your basis
in a senior note is increased by original issue discount you previously accrued
on the note, and reduced by the noncontingent payments and by the contingent
payments projected to be made during that period.

Stripped Units

   Substitution of Treasury Security to Create Stripped Units

   If you deliver a Treasury security to the collateral agent in substitution
for the senior note, you will not recognize gain or loss upon the delivery of
the Treasury security or the release of the senior note. You will continue to
take into account items of income or deduction otherwise includible or
deductible, respectively, with respect to the senior note and Treasury security,
and your tax basis in the senior note, Treasury security and the purchase
contract will not be affected by the delivery and release.


                                       69


   Ownership of Treasury Securities

   By acquiring stripped units, you agree to treat yourself as the owner, for
all tax purposes, of the Treasury security that is a part of the stripped units
beneficially owned by you. We also agree to treat you as the owner of the
Treasury security. Your initial tax basis in the Treasury security that is a
part of the stripped units will be equal to the amount paid for the Treasury
security. Your adjusted tax basis in the Treasury security will be increased by
the amount of original issue discount included in income with respect thereto.

   Interest Income and Original Issue Discount

   A holder of a stripped unit will be required to treat its pro rata portion of
the Treasury security as a bond that was originally issued on the date acquired
by such holder and that has original issue discount equal to the holder's pro
rata portion of the excess of the amount payable on such Treasury security over
the value of the Treasury security at the time the holder acquires it. A holder,
whether on the cash or accrual method of tax accounting, will be required to
include original issue discount (other than original issue discount on a
short-term U.S. treasury security, as defined below) in income for United States
federal income tax purposes as it accrues on a constant yield to maturity basis.

   In the case of any Treasury security with a maturity of one year or less from
the date of its issue (a "short-term U.S. Treasury security"), accrual basis
taxpayers will be required to include original issue discount in income as it
accrues. An accrual basis holder will accrue such original issue discount on a
straight-line basis, unless it elects to accrue the original issue discount on a
short-term U.S. Treasury security on a constant yield to maturity basis.

   Substitution of Senior Notes to Recreate Normal Units

   If you deliver senior notes to the collateral agent to recreate normal units,
you will not recognize gain or loss upon the delivery of the senior notes or the
release of the Treasury security. You will continue to take into account items
of income or deduction otherwise includible or deductible, respectively, with
respect to the Treasury security and the senior notes, and your tax basis in the
senior notes, the Treasury security and the purchase contract will not be
affected by the delivery and release.

Purchase Contracts

   Acquisition of Common Stock Under a Purchase Contract

   You will not recognize gain or loss on the purchase of common stock under a
purchase contract, except with respect to any cash paid in lieu of a fractional
share of common stock. Subject to the following discussion, your aggregate
initial tax basis in the common stock received under a purchase contract
generally should equal (a) the purchase price paid for such common stock, plus
(b) your adjusted tax basis in the purchase contract (if any), less (c) the
portion of such purchase price and adjusted tax basis allocable to the
fractional share. The holding period for common stock received under a purchase
contract will commence on the day acquired.

   Early Settlement of Purchase Contract

   Upon early settlement of a purchase contract, you will not recognize gain or
loss on the receipt of your proportionate share of the senior notes or Treasury
security, and you will have the same tax basis in such senior notes or Treasury
security, as the case may be, as before such early settlement.

   Termination of Purchase Contract

   If your purchase contract terminates, you will recognize capital gain or loss
equal to the difference between your amount realized (if any) upon such
termination and your adjusted tax basis (if any) in the purchase contract at the
time of such termination. Capital gains of individuals derived in respect of
capital assets held for more than one year are taxed at a maximum rate of 20%.
The deductibility of capital losses is subject to limitations.


                                       70


   You will not recognize gain or loss on the receipt of your proportionate
share of the senior notes or Treasury security upon termination of the purchase
contract and you will have the same tax basis in such senior notes or Treasury
security, as the case may be, as before such termination. If the termination of
the purchase contract occurs when the purchase contract has a negative value,
see "--Sale or Disposition of Normal Units or Stripped Units." You should
consult your own tax advisor regarding the termination of the purchase contract
when the purchase contract has a negative value.

   Adjustment to Settlement Rate

   You might be treated as receiving a constructive distribution from us if (i)
the settlement rate is adjusted and as a result of such adjustment your
proportionate interest in our assets or earnings and profits is increased and
(ii) the adjustment is not made pursuant to a bona fide, reasonable anti-
dilution formula. An adjustment in the settlement rate would not be considered
made pursuant to such a formula if the adjustment were made to compensate you
for certain taxable distributions with respect to the common stock. Thus under
certain circumstances, an increase in the settlement rate might give rise to a
taxable dividend to you even though you would not receive any cash related
thereto.

Sale or Disposition of Normal Units or Stripped Units

   Upon a disposition of a normal unit or stripped unit, you will be treated as
having sold, exchanged or disposed of the purchase contract and the senior note
or Treasury security, as the case may be, that constitute such normal unit or
stripped unit. You will have gain or loss equal to the difference between the
portion of your proceeds allocable to the purchase contract and the senior note
or Treasury security, as the case may be, and your respective adjusted tax bases
in the purchase contract and the senior note or Treasury security. For purposes
of determining gain or loss, your proceeds will not include an amount equal to
accrued and unpaid interest on the Treasury security not previously included in
income, which amount will be treated as ordinary interest income.

   In the case of the purchase contracts and the Treasury security, such gain or
loss will be capital gain or loss. Capital gains of individuals derived in
respect of capital assets held for more than one year are taxed at preferential
rates. The deductibility of capital losses is subject to limitations. If the
disposition of a normal unit or stripped unit occurs when the purchase contract
has a negative value, you should be considered to have received additional
consideration for the senior note or Treasury security in an amount equal to
such negative value, and to have paid such amount to be released from your
obligation under the purchase contract. You should consult your tax advisor
regarding a disposition of a normal unit or stripped unit at a time when the
purchase contract has a negative value.

Remarketing or Tax Event Redemption of the Senior Notes

   A remarketing or tax event redemption of the senior notes will be a taxable
event for holders of senior notes that will be subject to tax in the manner
described above under "--Senior Notes--Sale or Disposition."

   Ownership of the Treasury Portfolio

   After the remarketing settlement date or tax event redemption date (if prior
to the purchase contract settlement date), your normal unit will include a
treasury portfolio instead of a senior note. We and, by acquiring a normal unit,
you agree to treat yourself as the owner, for all tax purposes, of the treasury
portfolio that is a part of the normal unit beneficially owned by you. Your
initial tax basis in your applicable ownership interest of the treasury
portfolio will equal your pro rata portion of the amount paid by the remarketing
agent or collateral agent, as the case may be, for the treasury portfolio. Your
adjusted tax basis in the treasury portfolio will be increased by the amount of
original issue discount included in income with respect thereto and decreased by
the amount of cash received in respect of the treasury portfolio.

Interest Income and Original Issue Discount

   The treasury portfolio will consist of stripped U.S. treasury securities.
Following a remarketing or tax event redemption of the senior notes, a holder
of a normal unit will be required to treat its pro rata portion of

                                       71


each treasury security in the treasury portfolio as a bond that was originally
issued on the date the remarketing agent or collateral agent acquired the
relevant treasury securities underlying the treasury portfolio and that has
original issue discount equal to the holder's pro rata portion of the excess of
the amounts payable on such treasury securities over the value of the treasury
securities at the time the remarketing agent or collateral agent, acquires them
on behalf of holders of the normal units. A holder, whether on the cash or
accrual method of tax accounting, will be required to include original issue
discount (other than original issue discount on short-term U.S. treasury
securities, as defined below) in income for United States federal income tax
purposes as it accrues on a constant yield to maturity basis.

   In the case of any short-term U.S. treasury security, accrual basis taxpayers
will be required to include original issue discount in income as it accrues. An
accrual basis holder unless it elects to accrue the original issue discount on a
short-term U.S. treasury security on a constant yield to maturity basis will
accrue such original issue discount on a straight-line basis.

Non-United States Holders

   The following discussion only applies to Non-United States Holders. You are a
"Non-United States Holder" if you are not a United States person, as defined
above. Special rules may apply to you if you are a "controlled foreign
corporation," "passive foreign investment company," "foreign personal holding
company", a corporation that accumulates earnings to avoid United States federal
income tax or in certain circumstances a U.S. expatriate, and such Non-United
States Holders should consult their own tax advisors.

   United States Federal Withholding Tax

   The 30% U.S. federal withholding tax will not apply to any payment of
principal or interest (including original issue discount) on the senior notes or
treasury securities provided that:

   o you do not actually (or constructively) own 10% or more of the total
     combined voting power of all classes of our voting stock within the meaning
     of the Code and the treasury regulations;

   o you are not a controlled foreign corporation that is related to us
     through stock ownership;

   o you are not a bank whose receipt of interest on the senior notes or
     treasury securities is described in section 881(c)(3)(A) of the Code; and

   o (a) you provide your name and address on an IRS Form W-8BEN (or other
     applicable form), and certify, under penalties of perjury, that you are not
     a United States person, or (b) if you hold the units, stripped units,
     senior notes or Treasury securities through certain foreign intermediaries,
     you satisfy the certification requirements of applicable United States
     Treasury regulations. Special certification requirements apply to certain
     Non-United States Holders that are pass-through entities rather than
     individuals.

   If you cannot satisfy the requirements described above, payments of premium,
if any, and interest (including original issue discount) made to you will be
subject to the 30% United States federal withholding tax, unless you provide us
or our paying agent with a properly executed (1) IRS Form W-8BEN (or other
applicable form) claiming an exemption from, or reduction in the rate of,
withholding under the benefit of an applicable tax treaty or (2) IRS Form
W-8ECI (or other applicable form) stating that interest paid on the senior notes
or Treasury securities is not subject to withholding tax because it is
effectively connected with your conduct of a trade or business in the United
States.

   The 30% U.S. federal withholding tax will not apply to any gain that you
realize on the sale, exchange, or other disposition of the normal units,
stripped units, treasury securities, senior notes and common stock acquired
under the purchase contract. However, interest income including original issue
discount and any gain treated as ordinary income that you realize on the sale,
exchange or other disposition of a senior note will be subject to withholding in
certain circumstances unless the conditions described in the four bullet points
above are satisfied.

   We will withhold tax at a 30% rate on dividends paid on the common stock
acquired under a purchase contract or such lower rate as may be specified by an
applicable income tax treaty. However, dividends that

                                       72


are effectively connected with the conduct of a trade or business by the Non-
United States Holder within the United States and, where a tax treaty applies,
are attributable to a United States permanent establishment of the Non-United
States Holder, are not subject to the withholding tax, provided the relevant
certification requirements are satisfied, but instead are subject to United
States federal income tax, as described below.

   A Non-United States Holder of common stock or a purchase contract who wishes
to claim the benefit of an applicable treaty rate (and avoid back-up withholding
as discussed below) for dividends, will be required to satisfy certain
certification and disclosure requirements described in the fourth bullet point
above.

   A Non-United States Holder eligible for a reduced rate of United States
withholding tax on payments pursuant to an income tax treaty may obtain a refund
of any excess amounts withheld by filing an appropriate claim for refund with
the IRS.

   United States Federal Income Tax

   If you are engaged in a trade or business in the United States and interest
(including original issue discount) on the senior notes or treasury securities
or dividends on our common stock, are effectively connected with the conduct of
that trade or business, you will be subject to United States federal income tax
on that interest or dividends on a net income basis (although exempt from the
30% withholding tax), in the same manner as if you were a United States person
as defined under the Code. Certain certification and disclosure requirements
must be complied with in order for effectively connected income to be exempt
from withholding. In addition, if you are a foreign corporation, you may be
subject to a branch profits tax equal to 30% (or lower applicable treaty rate)
of your earnings and profits for the taxable year, subject to adjustments, that
are effectively connected with the conduct by you of a trade or business in the
United States. For this purpose, interest on the senior notes or treasury
securities or dividends on our common stock will be included in earnings and
profits.

   Any gain realized on the disposition of a treasury security, senior note,
purchase contract or share of common stock will not be subject to U.S. federal
income tax unless (1) that gain or income is effectively connected with the
conduct of a trade or business by you in the United States and, where a tax
treaty applies, is attributable to a United States permanent establishment or
(2) you are an individual who is present in the United States for 183 days or
more in the taxable year of that disposition, and certain other conditions are
met or (3) in the case of the normal units, stripped units or common stock, we
are or have been a "United States real property holding corporation" for U.S.
federal income tax purposes (subject to the discussion below).

   An individual Non-United States Holder described in clause (1) above will be
subject to tax on the net gain derived from the sale under regular graduated
United States federal income tax rates. An individual Non-United States Holder
described in clause (2) above will be subject to a flat 30% tax on the gain
derived from the sale, which may be offset by United States source capital
losses (even though the individual is not considered a resident of the United
States). If a Non-U.S. Holder that is a foreign corporation falls under clause
(1) above, it will be subject to tax on its gain under regular graduated U.S.
federal income tax rates and, in addition, may be subject to the branch profits
tax equal to 30% of its effectively connected earnings and profits or at such
lower rate as may be specified by an applicable income tax treaty.

   We believe we are not and do not anticipate becoming a "U.S. real property
holding corporation" for United States federal income tax purposes. If we are or
become a "United States real property holding corporation," so long as the
common stock continues to be regularly traded on an established securities
market, (1) you will not be subject to U.S. federal income tax on the
disposition of the common stock if you hold or held (at any time during the
shorter of the five year period preceding the date of disposition or your
holding period) an amount of common stock less than or equal to five percent of
the total outstanding shares of common stock and (2) you will not be subject to
United States federal income tax on the disposition of the purchase contracts if
on the day you acquired the purchase contracts, the purchase contracts had a
fair market value less than five percent of the fair market value of all of the
purchase contracts.


                                       73


United States Federal Estate Tax

   Your estate will not be subject to United States federal estate tax on the
senior notes, or Treasury securities beneficially owned by you at the time of
your death, provided that (1) you do not own 10% or more of the total combined
voting power of all classes of our voting stock, within the meaning of the Code
and United States Treasury regulations, and (2) interest on those senior notes
or Treasury securities would not have been, if received at the time of your
death, effectively connected with the conduct by you of a trade or business in
the United States. Common stock acquired under a purchase contract and owned by
you at the time of your death will be subject to United States federal estate
tax unless an applicable estate tax treaty provides otherwise. Purchase
contracts owned by you at the time of your death may be subject to United States
federal estate tax unless an applicable estate tax treaty provides otherwise.

Information Reporting and Backup Withholding

   United States Holders

   Information reporting requirements may apply to payments on the normal units,
stripped units, senior notes, Treasury securities, and common stock made to you
and to the proceeds of the sale or other disposition of such instruments, unless
you are an exempt recipient such as a corporation. A backup withholding tax may
apply to such payments if you fail to provide a taxpayer identification number,
a certification of exempt status, or fail to report in full interest income.

   Any amounts withheld under the backup withholding rules will be allowed as a
refund or a credit against your U.S. federal income tax liability provided the
required information is furnished to the IRS.

   Non-United States Holders

   Payments to Non-United States Holders of United States source interest or
dividends, and any amounts withheld from such payments, generally will be
required to be reported on Form 1042-S to the United States IRS. No backup
withholding will be required regarding payments on the normal units, stripped
units, senior notes and Treasury securities that we make to you provided that we
do not have actual knowledge or reason to know that you are a United States
person and we have received from you the statement described above under "--
United States Federal Withholding Tax."

   In addition, no information reporting or backup withholding may be required
regarding the proceeds of the sale of the normal units, stripped units, senior
notes, Treasury securities, and common stock made within the United States or
conducted through certain United States financial intermediaries if (1) (a) the
payor receives the statement described above and (b) does not have actual
knowledge or reason to know that you are a United States person or (2) you
otherwise establish an exemption.

   Any amounts withheld under the backup withholding rules will be allowed as a
refund or a credit against your U.S. federal income tax liability provided the
required information is furnished to the IRS.


                                       74


                                  UNDERWRITING


   Under the terms and subject to the conditions contained in an underwriting
agreement dated May 21, 2002, we have agreed to sell to the underwriters named
below, for whom Credit Suisse First Boston Corporation and Salomon Smith Barney
Inc. are acting as joint bookrunning managers and representatives, the following
respective numbers of units:



   Underwriter                                                            Number of
    -----------                                                             Units
                                                                          ---------
                                                                       
   Credit Suisse First Boston Corporation.............................    2,450,000
   Salomon Smith Barney Inc...........................................    2,450,000
   First Union Securities, Inc........................................      595,000
   Fleet Securities, Inc..............................................      350,000
   Banc One Capital Markets, Inc......................................      315,000
   Mizuho International plc...........................................      315,000
   BNY Capital Markets, Inc...........................................      245,000
   SG Cowen Securities Corporation....................................      210,000
   The Royal Bank of Scotland plc.....................................       70,000
                                                                          ---------
      Total...........................................................    7,000,000
                                                                          =========



   The underwriting agreement provides that the underwriters are obligated to
purchase all the units in the offering if any are purchased, other than those
units covered by the over-allotment option described below. The underwriting
agreement also provides that, if an underwriter defaults, the purchase
commitments of non-defaulting underwriters may be increased or the offering of
units may be terminated.

   We have granted to the underwriters a 13-day option from the closing of the
initial offering to the closing of the over-allotment option to purchase on a
pro rata basis up to 1,050,000 additional units at the public offering price
less the underwriting discounts and commissions. The option may be exercised
only to cover any over-allotments of the units.

   The underwriters propose to offer the units initially at the public offering
price on the cover page of this prospectus and to selling group members at that
price less a selling concession of $0.90 per unit. After the initial public
offering the representatives may change the public offering price and concession
and discount to broker/dealers.

   The following table summarizes the compensation and estimated expenses we
will pay.




                                                                            Per Unit                             Total
                                                                 -------------------------------    -------------------------------
                                                                    Without            With            Without            With
                                                                Over-Allotment    Over-Allotment    Over-Allotment   Over-Allotment
                                                                --------------    --------------    --------------   --------------
                                                                                                         
Underwriting discounts and commissions paid by us ...........        $1.50             $1.50         $10,500,000       $12,075,000
Expenses payable by us ......................................         0.07              0.06             500,000           500,000



   We have agreed, subject to certain exceptions, that we will not offer, sell,
contract to sell, pledge or otherwise dispose of, directly or indirectly, or
file with the SEC a registration statement under the Securities Act of 1933
relating to, any shares of our common stock or securities convertible into or
exchangeable or exercisable for any shares of our common stock, or publicly
disclose our intention to make any offer, sale, pledge, disposition or filing,
without the prior written consent of Credit Suisse First Boston Corporation and
Salomon Smith Barney Inc. for a period of 90 days after the date of this
prospectus.

   Our directors and certain of our executive officers have agreed, subject to
certain exceptions, that they will not offer, sell, contract to sell, pledge, or
otherwise dispose of, directly or indirectly, any shares of our common stock, or
securities convertible into or exchangeable or exercisable for any shares of our
common stock, enter into a transaction that would have the same effect, or enter
into any swap, hedge or other arrangement that transfers, in whole or in part,
any of the economic consequences of ownership of our common stock, whether any
of these transactions are to be settled by delivery of our common stock or such

                                       75


other securities, in cash or otherwise, or publicly disclose their intention to
make any offer, sale, pledge or disposition, without, in each case, the prior
written consent of Credit Suisse First Boston Corporation and Salomon Smith
Barney Inc. for a period of 90 days after the date of this prospectus.

   We have agreed to indemnify the underwriters against certain liabilities,
including liabilities under the Securities Act of 1933, or contribute to
payments that the underwriters may be required to make in that respect.

   We intend to apply to list the units on the New York Stock Exchange.

   In connection with the offering the underwriters may engage in transactions
that stabilize the price of the units or common stock, such as over-allotment
transactions, syndicate covering transactions and penalty bids in accordance
with Regulation M under the Securities Exchange Act of 1934.

   o Stabilizing transactions permit bids to purchase the underlying security so
     long as the stabilizing bids do not exceed a specified maximum.

   o Over-allotment involves sales by the underwriters of units in excess of the
     number of units the underwriters are obligated to purchase, which creates a
     syndicate short position. The short position may be either a covered short
     position or a naked short position. In a covered short position, the number
     of units over-allotted by the underwriters is not greater than the number
     of units that they may purchase in the over- allotment option. In a naked
     short position, the number of units involved is greater than the number of
     units in the over-allotment option. The underwriters may close out any
     short position by either exercising their over-allotment option and/or
     purchasing units in the open market.

   o Syndicate covering transactions involve purchases of the units in the open
     market after the distribution has been completed in order to cover
     syndicate short positions. In determining the source of units to close out
     the short position, the underwriters will consider, among other things, the
     price of units available for purchase in the open market as compared to the
     price at which they may purchase units through the over- allotment option.
     If the underwriters sell more units than could be covered by the
     over-allotment option, a naked short position, that position can only be
     closed out by buying units in the open market. A naked short position is
     more likely to be created if the underwriters are concerned that there
     could be downward pressure on the price of the units or the common stock in
     the open market after pricing that could adversely affect investors who
     purchase in the offering.

   o Penalty bids permit the representatives to reclaim a selling concession
     from a syndicate member when the units originally sold by the syndicate
     member are purchased in a stabilizing or a syndicate covering transaction
     to cover syndicate short positions.

These stabilizing transactions, syndicate covering transactions and penalty bids
may have the effect of raising or maintaining the market price of the units and
the common stock or preventing or retarding a decline in the market price of the
units and the common stock. As a result, the price of the units and the common
stock may be higher than the price that might otherwise exist in the open
market. These transactions may be effected on the New York Stock Exchange or
otherwise, and, if commenced, may be discontinued at any time.

   A prospectus in electronic format may be made available on the web sites
maintained by one or more of the underwriters, or selling group members, if any,
participating in this offering. The representatives may agree to allocate a
number of units to underwriters and selling group members for sale to their
online brokerage account holders. Internet distributions will be allocated by
the underwriters and selling group members that will make internet distributions
on the same basis as other allocations.

   This prospectus, as amended or supplemented, may be used by the remarketing
agent for remarketing of the senior notes at such time as is necessary or upon
early settlement of the stock purchase contracts.

   Certain of the underwriters or their affiliates have provided from time to
time, and expect to provide in the future, investment banking, lending,
financial advisory and other related services to us and our affiliates, for
which they have received and may continue to receive customary fees and
commissions. Concurrently with this offering, we are also offering 13,000,000
shares of our common stock for which some of the

                                       76


underwriters of this offering are also acting as underwriters under a separate
underwriting agreement. The two offerings are not conditioned on each other.

   Credit Suisse First Boston, an affiliate of Credit Suisse First Boston
Corporation, and Citibank, N.A., an affiliate of Salomon Smith Barney Inc., and
certain of the other underwriters, or affiliates of the underwriters are lenders
under our revolving credit facilities. We plan to use a portion of the net
proceeds from this offering and the concurrent offering of common stock to repay
pro rata portions of revolving credit facilities in which certain of the
underwriters and their affiliates are participants. Accordingly, these
underwriters and affiliates will receive a portion of the net proceeds of this
offering and the concurrent offering of equity security units in repayment of
amounts outstanding to them under the revolving credit facilities. In addition,
an affiliate of one of the underwriters, BNY Capital Markets, Inc., is the
trustee under one of our existing indentures and will be the trustee under the
indenture pursuant to which we will issue the senior notes.

   First Union Securities, Inc. (acting under the trade name Wachovia
Securities) is an indirect, wholly-owned subsidiary of Wachovia Corporation.
Wachovia Corporation conducts its investment banking, institutional and capital
markets businesses through its various bank, broker-dealer and nonbank
subsidiaries (including First Union Securities, Inc.) under the trade name of
Wachovia Securities. Any references to Wachovia Securities in this prospectus,
however, do not include Wachovia Securities, Inc., member NASD/SIPC and a
separate broker-dealer subsidiary of Wachovia Corporation and an affiliate of
First Union Securities, Inc.

   Because more than 10% of the proceeds of this offering, not including
underwriting compensation, will be received by entities who are affiliated with
National Association of Securities Dealers, Inc. members who are participating
in this offering, this offering is being conducted in accordance with the
applicable provisions of Rule 2710(c)(8) of the NASD Conduct Rules.


                                       77


                          NOTICE TO CANADIAN RESIDENTS


Resale Restrictions

   The distribution of the units in Canada is being made only on a private
placement basis exempt from the requirement that we prepare and file a
prospectus with the securities regulatory authorities in each province where
trades of the units are made. Any resale of units in Canada must be made under
applicable securities laws which will vary depending on the relevant
jurisdiction, and which may require resales to be made under available statutory
exemptions or under a discretionary exemption granted by the applicable Canadian
securities regulatory authority. Purchasers are advised to seek legal advice
prior to any resale of the units.

Representations of Purchasers

   By purchasing the units in Canada and accepting a purchase confirmation, a
purchaser is representing to us and the dealer from whom the purchase
confirmation is received that:

   o the purchaser is entitled under applicable provincial securities laws to
     purchase the units without the benefit of a prospectus qualified under
     those securities laws;

   o where required by law, that the purchaser is purchasing as principal and
     not as agent; and

   o the purchaser has reviewed the text above under "Resale Restrictions."

Rights of Action -- Ontario Purchasers Only

   Under Ontario securities legislation, a purchaser who purchases a security
offered by this prospectus during the period of distribution will have a
statutory right of action for damages, or while still the owner of the units,
for rescission against us in the event that this prospectus contains a
misrepresentation. Such a purchaser will be deemed to have relied on the
misrepresentation. The right of action for damages is exercisable not later than
the earlier of 180 days from the date the purchaser first had knowledge of the
facts giving rise to the cause of action and three years from the date on which
payment is made for the units. The right of action for rescission is exercisable
not later than 180 days from the date on which payment is made for the units. If
such a purchaser elects to exercise the right of action for rescission, the
purchaser will have no right of action for damages against us. In no case will
the amount recoverable in any action exceed the price at which the units were
offered to the purchaser and if the purchaser is shown to have purchased the
securities with knowledge of the misrepresentation, we will have no liability.
In the case of an action for damages, we will not be liable for all or any
portion of the damages that are proven to not represent the depreciation in
value of the units as a result of the misrepresentation relied upon. These
rights are in addition to, and without derogation from, any other rights or
remedies available at law to an Ontario purchaser. The foregoing is a summary of
the rights available to an Ontario purchaser. Ontario purchasers should refer to
the complete text of the relevant statutory provisions.

Enforcement of Legal Rights

   All of our directors and officers as well as the experts named herein may be
located outside of Canada and, as a result, it may not be possible for Canadian
purchasers to effect service of process within Canada upon us or those persons.
All or a substantial portion of our assets and the assets of those persons may
be located outside of Canada and, as a result, it may not be possible to satisfy
a judgment against us or those persons in Canada or to enforce a judgment
obtained in Canadian courts against us or those persons outside of Canada.

Taxation and Eligibility for Investment

   Canadian purchasers of units should consult their own legal and tax advisors
with respect to the tax consequences of an investment in the units in their
particular circumstances and about the eligibility of the units for investment
by the purchaser under relevant Canadian legislation.


                                       78


                                 LEGAL OPINIONS

   The validity of the units, the purchase contracts, the senior notes and our
common stock issuable upon settlement of the purchase contracts offered hereby
will be passed upon for us by Simpson Thacher & Bartlett, New York, New York,
our counsel, and for the underwriters by Shearman & Sterling, New York, New
York.
                                     EXPERTS

   Our financial statements as of February 2, 2002 and February 3, 2001 and for
each of the fiscal years in the three-year period ended February 2, 2002,
incorporated by reference in our Annual Report on Form 10-K for the fiscal year
ended February 2, 2002, have been audited by Ernst & Young LLP, independent
auditors, as set forth in their report incorporated by reference therein and
incorporated herein by reference. Such consolidated financial statements are
incorporated herein by reference in reliance upon such report given on the
authority of such firm as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

   We file annual, quarterly and current reports, proxy statements and other
information with the SEC. You can inspect and copy these reports, proxy
statements and other information at the public reference facilities of the SEC,
at 450 Fifth Street, N.W., Washington, D.C. 20549. You can also obtain copies of
these materials from the public reference section of the SEC at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates. You may call the SEC
at 1-800-SEC-0330 for further information on its public reference room. The SEC
also maintains a web site that contains reports, proxy statements and other
information regarding registrants, including us, that file electronically with
the SEC (http://www.sec.gov). You can inspect reports and other information that
we file at the office of the New York Stock Exchange, Inc., 20 Broad Street, New
York, New York 10005.

   We filed a registration statement on Form S-3 with the SEC covering the
equity security units offered by this prospectus. For further information on us
and our equity security units, including our senior notes and our common stock,
you should refer to the registration statement, including its exhibits. This
prospectus summarizes material provisions of the equity security units,
including our senior notes and our common stock. Because this prospectus may not
contain all the information that you may find important, you should review the
full text of these documents.

   The SEC allows us to "incorporate by reference" the information that we file
with the SEC, which means that we can disclose important information to you by
referring you to those documents. The information incorporated by reference is
an important part of this prospectus.

   We incorporate by reference in this prospectus the following documents and
any future filings made by us with the SEC under Sections 13(a), 13(c), 14, or
15(d) of the Securities Exchange Act of 1934 until the termination of the
offering:

   o Annual Report on Form 10-K for the year ended February 2, 2002;

   o Current Report on Form 8-K as filed on May 13, 2002;

   o Current Report on Form 8-K as filed on May 20, 2002; and

   o Form 8-A as filed on January 16, 1998, as amended by Current Report on Form
     8-K as filed on April 16, 1999.

   Any statement contained in a document incorporated by reference, or deemed to
be incorporated by reference, in this prospectus shall be deemed to be modified
or superseded for purposes of this prospectus to the extent that a statement
contained herein or in any other subsequently filed document which also is
incorporated by reference in this prospectus modifies or supersedes that
statement. Any statement so modified or superseded shall not be deemed, except
as so modified or superseded, to constitute a part of this prospectus.

   You may request a copy of these reports and other filings, other than
exhibits unless those exhibits are specifically incorporated by reference into
those filings, at no cost by writing to Louis Lipschitz, Executive Vice
President--Chief Financial Officer, Toys "R" Us, Inc., 461 From Road, Paramus,
New Jersey 07652, or telephoning us at (201) 262-7800.


                                       79








                              [TOYS "R" US(R) LOGO]