As filed with the Securities and Exchange Commission on May 21, 2002


                                                     Registration No. 333-84254
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                ----------------


                        PRE-EFFECTIVE AMENDMENT NO. 3 TO
                                    FORM S-3
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                                ----------------


                               TOYS "R" US, INC.
             (Exact Name of Registrant as Specified in Its Charter)



                                                                           
                           Delaware                                                          22-3260693
(State or Other Jurisdiction of Incorporation or Organization)                (I.R.S. Employer Identification Number)


                                 461 From Road
                           Paramus, New Jersey 07652
                                 (201) 262-7800
  (Address, Including Zip Code, and Telephone Number, Including Area Code, of
                   Registrant's Principal Executive Offices)
                                ----------------

                                Louis Lipschitz
              Executive Vice President -- Chief Financial Officer
                               Toys "R" Us, Inc.
                                 461 From Road
                           Paramus, New Jersey 07652
                                 (201) 262-7800
 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                             of Agent for Service)
                                ----------------
                                   Copies to:



                                                                           
                     Glenn M. Reiter, Esq.                                             Robert Evans III, Esq.
                  Simpson Thacher & Bartlett                                            Shearman & Sterling
                     425 Lexington Avenue                                               599 Lexington Avenue
                 New York, New York 10017-3954                                     New York, New York 10022-6069
                        (212) 455-2000                                                     (212) 848-4000


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

   Approximate date of commencement of proposed sale to public: As soon as
practicable after the effective date of this Registration Statement.

   If the only securities being registered on this form are being offered
pursuant to dividend or interest reinvestment plans, please check the
following box. |_|

   If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or
interest reinvestment plans, check the following box. |X|

   If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act of 1933, please check the
following box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering. |_|

   If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act of 1933, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. |_|

   If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_|

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

   The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that the Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until this Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section
8(a), may determine.

===============================================================================



                   Subject to Completion, dated May 21, 2002


                        7,000,000 Equity Security Units



                               [graphic omitted]





                               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     % 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 11,500,000 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 17, 2002 was $17.84 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 ............................    $          $                 $
   Total ...............................    $          $                 $


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

                   The date of this prospectus is May   , 2002.



The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an
offer to sell these securities and it is not soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.


                               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 .........................................    52
DESCRIPTION OF COMMON STOCK .............................................    63
U.S. FEDERAL INCOME TAX CONSEQUENCES ....................................    66
UNDERWRITING ............................................................    74
NOTICE TO CANADIAN RESIDENTS ............................................    77
LEGAL OPINIONS ..........................................................    78
EXPERTS .................................................................    78
WHERE YOU CAN FIND MORE INFORMATION .....................................    78

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

   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     %
   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 on or before the business day before 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     % 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   % 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 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 quarterly payment on the
normal units


                                       5

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 remarketing settlement date, which will be the third business
day following the remarketing date, 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      % 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 on or prior to the stock purchase date, an amount
   of cash equal to $50 for each senior note which is included in a normal
   unit, 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, 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 prior to 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 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 beginning 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 $     , which we refer to as the
     "threshold appreciation price," the settlement rate will be       shares
     of our common stock per purchase contract;

   o if the applicable market value of our common stock is less than $
     but greater than $     , 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 $     , that is, the reference price, the settlement rate will be
     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 $      ..................................                per purchase contract
   Greater than the reference price of $
   and less than the threshold appreciation price
    of $      ........................................      $50 stated amount divided by the applicable market value per
                                                            purchase contract
   Equal to or less than the reference price of
   $         .........................................                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       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 on or before August 15, 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 on
     or 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 on or 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 $    and the initial
fair market value of each purchase contract as $    .


   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
$      million, or $      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 $      million of net proceeds, after deducting the
underwriting discount and estimated expenses from the concurrent offering of
our common stock, or $      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,     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,     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 $     , which is equal to the last reported sale
    price of our common stock on May   , 2002.

(2) The "threshold appreciation price" is $     , which is      % 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, 11,500,000 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 $     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 $   , which we refer to as the
"threshold appreciation price." The threshold appreciation price represents an
appreciation of    % over $   . 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 $   , 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    % 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 an applicable ownership interest in the treasury
portfolio or treasury securities, you as a holder will pledge those securities
with the collateral agent to secure your obligations under the related
purchase contracts. Therefore,


                                       20

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
$    , 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 $   , after
deducting the underwriting discount and estimated expenses.

   We intend to use the net proceeds from this offering, together with an
estimated $     of net proceeds, after deducting the underwriting discount and
estimated expenses, from the concurrent offering of our common stock, or $
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       $              $
                                                                                              =======       =======        ======
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)....................................         --
 Capital leases...........................................................................         16            16            16
                                                                                              -------       -------        ------
   Total long-term debt (excluding current portion).......................................      1,816
                                                                                              -------       -------        ------
    Total debt............................................................................      1,855
                                                                                              -------       -------        ------
Minority interest in Toysrus.com..........................................................         53            53            53
Stockholders' equity
 Common stock (650 million shares authorized; 196.7 million shares issued and outstanding,
   actual)................................................................................         30
 Additional paid-in-capital(2)............................................................        444
 Retained earnings........................................................................      5,228         5,228         5,228
 Foreign currency translation adjustment..................................................       (267)         (267)         (267)
 Treasury shares, at cost.................................................................     (2,021)       (2,021)
                                                                                              -------       -------        ------
   Total stockholders' equity.............................................................      3,414
                                                                                              -------       -------        ------
    Total capitalization..................................................................    $ 5,322       $              $
                                                                                              =======       =======        ======




(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 $
    and the fair market value of each purchase contract as $ .


   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 currency), 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 UniverseTM. 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 $   and the fair market value of each purchase contract as
$  .

   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 $   .


                                       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    %.

   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 on or 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 beginning 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 on or 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, on or after 10:00 a.m., New York City time, on the fourth
business day immediately preceding the subsequent remarketing period beginning
on June 16, 2005 or July 14, 2005 until the business day immediately following
that remarketing period or on 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  % 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  % 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           , 2002 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 $      , (which is       % above
     the reference price), the settlement rate, which is equal to $50 divided
     by $     , will be      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 $      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 $      , 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 $
     but greater than $       , 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 $       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 $       , the settlement rate, (which is equal to $50 divided by
     $       ), will be         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 $        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 $       , 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 on or prior to the stock purchase date, an amount
   of cash equal to $50 for each senior note which is included in a normal
   unit, 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, 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.

   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 any remarketing period 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 any remarketing period or the seventh
business day prior to the stock purchase date. A holder electing not to
participate in the remarketing must notify the purchase contract agent of such
election and deliver such specified treasury securities to the purchase
contract agent not later than 10:00 a.m., New York City time, on the initial
remarketing date or the first day of any remarketing period 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


                                       41

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.

   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.


                                       42

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 beginning 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 beginning 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.

   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:


                                       43

   o      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:

   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;


                                       44

   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:

   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.



                                       45

   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:

   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.


                                       46

   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 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

                                       47

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 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 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.

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;


                                       48

     (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.

   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

                                       49

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 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.


                                       50

   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

   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.



                                       51

                        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        % 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.



                                       52


   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 $    ,
which includes up to $     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:


                                       53

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


                                       54

     (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


                                       55

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


                                       56

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

                                       57

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.


                                       58

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.


                                       59

   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;



                                       60

   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

                                       61

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.


                                       62

                          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.


                                       63

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.


                                       64

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.


                                       65

                      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 our 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.

                                       66

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 $      on the issue date and the fair market
value of each purchase contract as $      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    %, compounded
quarterly. Based on the comparable yield, the projected payment schedule per
senior note is $    on       , 2002 $    for each subsequent quarter ending on
or prior to the remarketing date and $    for each quarter ending after the
remarketing date and a final payment of $       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

                                       67


have agreed, for 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 $     , 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.



                                       68

   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.


                                       69

   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.



                                       70

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 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

                                       71

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 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

                                       72

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.

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.


                                       73

                                  UNDERWRITING


   Under the terms and subject to the conditions contained in an underwriting
agreement dated May  , 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.............................
   Salomon Smith Barney Inc...........................................
   First Union Securities, Inc........................................
   Banc One Capital Markets, Inc......................................
   BNY Capital Markets, Inc...........................................
   Fleet Securities, Inc..............................................
   Mizuho International plc...........................................
   The Royal Bank of Scotland plc.....................................
   SG Cowen Securities Corporation....................................
                                                                          ---------
      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     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 $    per unit. The underwriters and
selling group members may allow a discount of $      per unit on sales to
other broker/dealers. 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 ...........       $                 $                $                $
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 executive officers and directors 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

                                       74

these transactions are to be settled by delivery of our common stock or such
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 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 11,500,000
shares of our common stock for which some of the

                                       75


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 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, and accordingly affiliates of the underwriters
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 2720 of the NASD Conduct Rules. Rule 2720 requires
that the public offering price of the equity security units not be higher than
that recommended by a "qualified independent underwriter" meeting certain
standards. The initial public offering price of the equity security units will
be no higher than the price recommended by a qualified independent underwriter
chosen by the Company.



                                       76

                          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.


                                       77

                                 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.


                                       78






                               [graphic omitted]






                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14. Other Expenses of Issuance and Distribution.

   The expenses in connection with the issuance and distribution of the
securities being registered, other than the underwriting discounts and
commissions, are as follows:



                                                                              
         Securities and Exchange Commission registration fee.................    $ 74,060
         Legal fees and expenses.............................................    $275,000
         Accounting fees and expenses........................................    $ 50,000
         Blue sky fees and expenses..........................................    $ 10,000
         Trustee, transfer and other agent fees and expenses.................    $ 10,000
         Printing and delivery expenses......................................    $ 62,500
         Miscellaneous expenses..............................................    $ 18,440
                                                                                 --------
           Total* ...........................................................    $500,000
                                                                                 ========

---------------
*   All of the above expenses are estimated except for the SEC filing fee.

Item 15. Indemnification of Directors and Officers.

   Section 145 of the Delaware General Corporation Law provides that a
corporation may indemnify any present or former director, officer, employee or
agent made a party or threatened to be made a party to any threatened, pending
or completed action, suit or proceeding by reason of the fact that he was a
director, officer, employee or agent of the corporation or was serving at the
request of the corporation, against liabilities, costs and expenses actually
and reasonably incurred by him in his capacity as a director or officer or
arising out of such action, if he acted in good faith and in a manner he
reasonably believed to be in, or not opposed to, the best interests of the
corporation and, with respect to any criminal action, had no reasonable cause
to believe his conduct was unlawful. No indemnification may be provided where
the director, officer, employee or agent has been adjudged by a court, after
exhaustion of all appeals, to be liable to the corporation, unless a court
determines that the person is entitled to such indemnity.

   Section 102(b)(7) of the Delaware General Corporation Law permits a
corporation to eliminate or limit its directors' personal liability for
monetary damages to the corporation or its stockholders for breaches of their
fiduciary duty as directors except for (1) a breach of the duty of loyalty,
(2) failure to act in good faith, (3) intentional misconduct or knowing
violation of law, (4) willful or negligent violations of certain provisions of
the Delaware General Corporation Law (Sections 174, 160 and 173) imposing
certain requirements with respect to stock purchases, redemptions and
dividends or (5) any transaction from which the director derived an improper
personal benefit.

   The above provisions of the Delaware General Corporation Law are non-
exclusive.

   Our restated certificate of incorporation contains a provision eliminating
the personal liability for monetary damages of our directors to the full
extent permitted under the Delaware General Corporation Law.

   The Delaware General Corporation Law contains provisions setting forth
conditions under which a corporation may indemnify its directors and officers.
Our restated certificate of incorporation provides that a director or officer
who is a party to any action, suit or proceeding shall be entitled to be
indemnified by us to the extent permitted by the Delaware General Corporation
Law against expenses (including attorneys' fees), judgments, fines and amounts
paid in settlement incurred by such director or officer in connection with
such action, suit or proceeding.

   We have entered into indemnification agreements with each of our directors
and certain of our senior officers and intend to enter into indemnification
agreements with each of our future directors and certain of our future senior
officers. Pursuant to these indemnification agreements, we have agreed to
indemnify such persons against certain liabilities, including any liabilities
arising out of this Registration Statement.


                                      II-1

   We maintain a standard form of officers' and directors' liability insurance
policy, which provides coverage to our officers and directors for certain
liabilities.

   The underwriting agreement to be entered into with respect to the securities
registered hereunder will provide for indemnification of the Registrant and
its officers and directors by the underwriters against certain liabilities,
including liabilities under the Securities Act of 1933.

Item 16. Exhibits.

   See Exhibit Index.

Item 17. Undertakings.

   (a) The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
Registrant's annual report pursuant to Section 13(a) or Section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to Section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
Registration Statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

   (b) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the Registrant pursuant to the provisions referred to in Item 15 of this
Registration Statement, or otherwise, the Registrant has been advised that in
the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in such Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the Registrant of expenses incurred or
paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities
being registered, the Registrant will, unless in the opinion of its counsel
the matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Securities Act of 1933 and will be
governed by the final adjudication of such issue.

   (c) The undersigned Registrant hereby undertakes:

      (1) To file, during any period in which offers or sales are being made,
   a post-effective amendment to this registration statement:

         (i) To include any prospectus required by Section 10(a)(3) of the
      Securities Act of 1933;

         (ii) To reflect in the prospectus any facts or events arising after
      the effective date of the registration statement (or the most recent
      post-effective amendment thereof) which, individually or in the
      aggregate, represent a fundamental change in the information set forth in
      the registration statement. Notwithstanding the foregoing, any increase
      or decrease in volume of securities offered (if the total dollar value of
      securities offered would not exceed that which was registered) and any
      deviation from the low or high end of the estimated maximum offering
      range may be reflected in the form of prospectus filed with the
      Commission pursuant to Rule 424(b) if, in the aggregate, the changes in
      volume and price represent no more than a 20% change in the maximum
      aggregate offering price set forth in the "Calculation of Registration
      Fee" table in the effective registration statement;

         (iii) To include any material information with respect to the plan of
      distribution not previously disclosed in the Registration Statement or
      any material change to such information in the Registration Statement;

      (2) For purposes of determining any liability under the Securities Act
   of 1933, the information omitted from the form of prospectus filed as part
   of this Registration Statement in reliance on Rule 430A and contained in a
   form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4)
   or 497(h)

                                      II-2

   
   under the Securities Act shall be deemed to be part of this Registration
   Statement as of the time it was declared effective.

      (3) To remove from registration by means of a post-effective amendment
   any of the securities being registered which remain unsold at the
   termination of the offering.

      (4) For the purpose of determining any liability under the Securities
   Act of 1933, each post-effective amendment that contains a form of
   prospectus shall be deemed to be a new registration statement relating to
   the securities offered therein, and the offering of such securities at that
   time shall be deemed to be the initial bona fide offering thereof.


                                      II-3


                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, Toys "R" Us,
Inc. certifies that it has reasonable grounds to believe that it meets all of
the requirements for filing on Form S-3 and has duly caused this Pre-Effective
Amendment No. 3 to the Registration Statement (this "Pre-Effective Amendment")
to be signed on its behalf by the undersigned, thereunto duly authorized, in
the City of Paramus, State of New Jersey, on this 21st day of May, 2002.

                                 TOYS "R" US, INC.

                                 By: /s/ John H. Eyler, Jr.
                                      -----------------------------------------
                                     John H. Eyler, Jr.
                                     Chairman, Chief Executive Officer and
                                     President

   Pursuant to the requirements of the Securities Act of 1933, this Pre-
Effective Amendment has been signed below by the following persons in the
capacities and on the dates indicated.



                          Signature                              Title                                             Date:
                                                                                                             
/s/ John H. Eyler, Jr.                                           Chairman, Chief Executive Officer and             May 21, 2002
-------------------------------------------------------------    President
                      John H. Eyler, Jr.                         (Principal Executive Officer)


/s/ Louis Lipschitz                                              Executive Vice President--Chief Financial         May 21, 2002
-------------------------------------------------------------    Officer (Principal Financial Officer)
                       Louis Lipschitz


                              *                                  Senior Vice President and Corporate Controller    May 21, 2002
-------------------------------------------------------------    (Principal Accounting Officer)
                       Dorvin D. Lively


                              *                                  Director, Chairman Emeritus                       May 21, 2002
-------------------------------------------------------------
                       Charles Lazarus


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                         RoAnn Costin


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                         Roger Farah


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                      Peter A. Georgescu


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                      Michael Goldstein


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                         Calvin Hill


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                         Nancy Karch



                                      II-4




                          Signature                              Title                                             Date:


                                                                                                             
                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                      Norman S. Matthews


                              *                                  Director                                          May 21, 2002
-------------------------------------------------------------
                       Arthur B. Newman



* Signed by Louis Lipschitz as attorney-in-fact.


                                      II-5

                                 EXHIBIT INDEX




Exhibit
  No.          Description
  ----         -----------

            
 1.1           Underwriting Agreement.

 4.1           Restated Certificate of Incorporation of the Registrant (filed as Exhibit 3.1
               of Form 8-B filed on January 3, 1996 and incorporated herein by reference).

 4.2           Amended and Restated By-Laws of the Registrant (filed as Exhibit 3.2 to the
               Registrant's Form 8-B filed on January 3, 1996 and incorporated herein by
               reference). An amendment dated March 11, 1997 to Amended and Restated By-Laws
               of the Registrant (filed as Exhibit 3B to the Registrant's Annual Report on
               Form 10-K for the year ended February 1, 1997 and incorporated herein by
               reference).

 4.3           Form of Common Stock Certificate.

 4.4           Amended and Restated Rights Agreement, dated as of April 16, 1999, by and
               between the Registrant and American Stock Transfer & Trust Company (filed as
               Exhibit 1 to the Registrant's Current Report on Form 8-K dated April 16, 1999
               and incorporated herein by reference). The Rights Agreement includes the form
               of Rights Certificate (as Exhibit A thereto) and the Summary of Rights to
               Purchase Common Stock (as Exhibit B thereto).

 4.5           Form of Rights (included in Exhibit 4.4).

 4.6           Form of Indenture dated as of January 1, 1987 between the Registrant and United
               Jersey Bank, as trustee, pursuant to which securities in one or more series in
               an unlimited amount may be issued by the Registrant (filed as Exhibit 4(a) to
               the Registrant's Registration Statement on Form S-3 No. 33-11461 filed on
               January 22, 1987 and incorporated herein by reference).

 4.7           Form of Indenture between the Registrant and United Jersey Bank, as trustee,
               pursuant to which securities in one or more series up to $300,000,000 in
               principal amount may be issued by the Registrant (filed as Exhibit 4 to the
               Registrant's Registration Statement on Form S-3 No. 33-42237 filed on August
               31, 1991 and incorporated herein by reference).

 4.8           Form of Registrant's 8 3/4% Debentures due 2021 (filed as Exhibit 4 to the
               Registrant's Current Report on Form 8-K dated August 29, 1991 and incorporated
               herein by reference).

 4.9           Indenture, dated July 24, 2001, between the Registrant and The Bank of New
               York, as trustee (filed as Exhibit 4.1 to the Registrant's Registration
               Statement on Form S-4, No. 333-73800 filed on November 20, 2001 and
               incorporated herein by reference).

 4.10          Form of Registrant's 6.875% Notes due 2006 and form of Registrant's 7.25% Notes
               due 2011 (filed as Exhibit 4.1 to the Registrant's Registration Statement on
               Form S-4, No. 333-73800 filed on November 20, 2001 and incorporated herein by
               reference).

 4.11          Form of Purchase Contract Agreement to be entered into between the Registrant
               and The Bank of New York, as purchase contract agent.

 4.12          Form of Registrant's Equity Security Units (included in Exhibit 4.11).

 4.13          Form of Indenture to be entered into between the Registrant and The Bank of New
               York, as trustee.

 4.14          Form of First Supplemental Indenture relating to the Senior Notes to be entered
               into between the Registrant and The Bank of New York, as trustee.

 4.15          Form of Registrant's Senior Note (included in Exhibit 4.14).

 4.16          Form of Pledge Agreement to be entered into among the Registrant, JP Morgan
               Chase Bank, as collateral agent and securities intermediary and The Bank of New
               York, as purchase contract agent.







Exhibit
  No.          Description
  ----         -----------

            
 4.17          Five-Year Credit Agreement, dated as of September 19, 2001, among the
               Registrant, the lenders party thereto, The Bank of New York, as Administrative
               Agent, Citibank, N.A., and JP Morgan Chase Bank, as Co-Syndication Agents, and
               Credit Suisse First Boston, First Union National Bank, The Dai-Ichi Kangyo
               Bank, Ltd. and Societe Generale, as Co-Documentation Agents, and BNY Capital
               Markets, Inc., as Lead Arranger and Book Manager (filed as Exhibit 4(vi) to the
               Registrant's Annual Report on Form 10-K for the year ended February 2, 2002 and
               incorporated herein by reference).

 4.18          364-Day Credit Ageement, dated as of September 19, 2001, among the Registrant,
               the lenders party thereto, The Bank of New York, as Administrative Agent,
               Citibank, N.A., and JP Morgan Chase Bank, as Co-Syndication Agents, and Credit
               Suisse First Boston, First Union National Bank, The Dai-Ichi Kangyo Bank, Ltd.
               and Societe Generale, as Co-Documentation Agents, and BNY Capital Markets,
               Inc., as Lead Arranger and Book Manager (filed as Exhibit 4(vii) to the
               Registrant's Annual Report on Form 10-K for the year ended February 2, 2002 and
               incorporated herein by reference).

 4.19          Lease Agreement dated as of September 26, 2001 between First Union Development
               Corporation as Lessor and the Registrant, as Lessee (filed as Exhibit 4(viii)
               to the Registrant's Annual Report on Form 10-K for the year ended February 2,
               2002 and incorporated herein by reference).

 4.20          Participation Agreement dated as of September 26, 2001 among the Registrant, as
               the Construction Agent and as the Lessee, First Union Development Corporation,
               as the Borrower and as the Lessor, the various financial institutions and other
               institutional investors which are parties thereto from time to time, as the
               Tranche A Note Purchasers, the various banks and other lending institutions
               which are parties thereto from time to time, as the Tranche B Lenders, the
               various banks and other lending institutions which are parties thereto from
               time to time, as the Cash Collateral Lenders, and First Union National Bank, as
               the Agent for the Primary Financing Parties and, respecting the Security
               Documents, as agent for the Secured Parties and First Union National Bank as
               Escrow Agent Lessee (filed as Exhibit 4(ix) to the Registrant's Annual Report
               on Form 10-K for the year ended February 2, 2002 and incorporated herein by
               reference).

 5.1+          Opinion and consent of Simpson Thacher & Bartlett.

 8.1+          Tax opinion and consent of Simpson Thacher & Bartlett.

12.1           Computation in support of ratio of earnings to fixed charges.

23.1+          Consent of Simpson Thacher & Bartlett (included in Exhibit 5.1).

23.2+          Consent of Simpson Thacher & Bartlett (included in Exhibit 8.1).

23.3+          Consent of Ernst & Young LLP.

24.1           Powers of attorney (previously filed).

25.1           Statement of Eligibility of The Bank of New York, as trustee, on Form T-1.



---------------
+   Filed herewith.