CHILDRENS PLACE RETAIL STORES INC, S-3, 1999-07-23

CHILDRENS PLACE RETAIL STORES INC
S-3, 1999-07-23
FAMILY CLOTHING STORES

Previous: NORTHWAY FINANCIAL INC, S-8, 1999-07-23

Next: IMPERIAL CREDIT COMMERCIAL MORTGAGE INVESTMENT CORP, 8-K, 1999-07-23

<PAGE>
AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 23, 1999
REGISTRATION STATEMENT NO. 333-
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

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

FORM S-3
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933
------------------------

THE CHILDREN'S PLACE RETAIL STORES, INC.
(Exact name of registrant as specified in its charter)

<TABLE>
<S> <C>
DELAWARE 31-1241495
(State or other jurisdiction (I.R.S. Employer
of incorporation or Identification
organization) Number)
</TABLE>

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

915 SECAUCUS ROAD
SECAUCUS, NEW JERSEY 07094
(201) 558-2400
(Address, including zip code, and telephone number, including area code of
registrant's principal executive offices)
------------------------------

STEVEN BALASIANO, ESQ.
VICE PRESIDENT AND GENERAL COUNSEL
THE CHILDREN'S PLACE RETAIL STORES, INC.
915 SECAUCUS ROAD
SECAUCUS, NEW JERSEY 07094
(201) 558-2400
(Name, address, including zip code, and telephone number, including area code,
of agent for service)
------------------------------

COPIES TO:

<TABLE>
<S> <C>
STROOCK & STROOCK & LAVAN LLP FRIED, FRANK, HARRIS, SHRIVER
180 MAIDEN LANE & JACOBSON
NEW YORK, NEW YORK 10038-4982 ONE NEW YORK PLAZA
ATTN.: JEFFREY S. LOWENTHAL, ESQ. NEW YORK, NEW YORK 10004-1980
(212) 806-5400 ATTN.: VALERIE FORD JACOB, ESQ.
(212) 859-8000
</TABLE>

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

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
As soon as practicable after this Registration Statement becomes effective.

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. / /

If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, 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, 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. / /
------------------------------

CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
PROPOSED MAXIMUM PROPOSED MAXIMUM
TITLE OF SHARES AMOUNT AGGREGATE AGGREGATE AMOUNT OF
TO BE REGISTERED TO BE REGISTERED PRICE PER UNIT(1) OFFERING PRICE(1) REGISTRATION FEE
<S> <C> <C> <C> <C>
Common Stock, par value $.10 per share............ 3,450,000 Shares $48.00 $165,600,000 $46,036.80
</TABLE>

(1) Estimated solely for the purpose of calculating the registration fee in
accordance with Rule 457(c) under the Securities Act of 1933.

WE WILL AMEND THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES AS MAY BE
NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL WE FILE A FURTHER AMENDMENT WHICH
SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME
EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF THE SECURITIES ACT OF 1933 OR UNTIL
THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES
AND EXCHANGE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
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.
<PAGE>
SUBJECT TO COMPLETION

PRELIMINARY PROSPECTUS DATED JULY 23, 1999

PROSPECTUS
3,000,000 SHARES

[LOGO]

COMMON STOCK

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

All of the shares of common stock are being sold by certain stockholders of
The Children's Place Retail Stores, Inc. The common stock is quoted on the
Nasdaq National Market under the symbol "PLCE." On July 21, 1999, the last sale
price of the common stock as reported on the Nasdaq National Market was $47 3/4
per share.

INVESTING IN THE COMMON STOCK INVOLVES RISKS WHICH ARE DESCRIBED IN THE
"RISK FACTORS" SECTION BEGINNING ON PAGE 10 OF THIS PROSPECTUS.

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

<TABLE>
<CAPTION>
PER SHARE TOTAL
--------------- ---------------
<S> <C> <C>

Public offering price............................................... $ $

Underwriting discount............................................... $ $

Proceeds, before expenses, to the selling stockholders.............. $ $
</TABLE>

The underwriters may also purchase up to an additional 450,000 shares from
the selling stockholders at the public offering price, less the underwriting
discount, within 30 days from the date of this prospectus to cover
over-allotments.

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.

The shares of common stock will be ready for delivery in New York, New York
on or about , 1999.

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

MERRILL LYNCH & CO. BANC OF AMERICA SECURITIES LLC

DEUTSCHE BANC ALEX. BROWN

J.P. MORGAN & CO.

THOMAS WEISEL PARTNERS LLC

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

The date of this prospectus is , 1999.
<PAGE>
TABLE OF CONTENTS

<TABLE>
<CAPTION>
PAGE
-----
<S> <C>
Prospectus Summary......................................................................................... 5
Risk Factors............................................................................................... 10
Use of Proceeds............................................................................................ 17
Price Range of Common Stock................................................................................ 17
Dividend Policy............................................................................................ 17
Selected Financial and Operating Data...................................................................... 18
Management's Discussion and Analysis of Financial Condition and Results of Operations...................... 20
Business................................................................................................... 30
Certain Legal Proceedings.................................................................................. 43
Management................................................................................................. 44
Principal and Selling Stockholders......................................................................... 47
Shares Eligible for Future Sale............................................................................ 50
Underwriting............................................................................................... 51
Legal Matters.............................................................................................. 53
Experts.................................................................................................... 53
Where You Can Find More Information........................................................................ 54
Index to Consolidated Financial Statements................................................................. F-1
</TABLE>

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

FORWARD-LOOKING STATEMENTS

This prospectus includes forward-looking statements. We have based these
forward-looking statements on our current expectations and projections about
future events. These forward-looking statements, which are subject to risks,
uncertainties, and assumptions described under "Risk Factors," include, among
other things:

- our anticipated growth strategies and plans to open additional stores,

- anticipated trends in the children's apparel business,

- future capital expenditures,

- our intention to increase our advertising expenditures, and

- our ability to continue to control costs and maintain quality.

We undertake no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events or otherwise.
In light of the risks, uncertainties, and assumptions described under "Risk
Factors," the forward-looking events discussed in this prospectus might not
occur.

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

You should rely only on the information contained or 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 jurisdiction where the offer or sale is not permitted. You
should assume that the information appearing in this prospectus is accurate only
as of the date on the front cover of this prospectus. Our business, financial
condition, results of operations and prospects may have changed since that date.

3
<PAGE>
(This page intentionally left blank)

4
<PAGE>
PROSPECTUS SUMMARY

YOU SHOULD READ THE FOLLOWING SUMMARY TOGETHER WITH THE MORE DETAILED
INFORMATION AND FINANCIAL STATEMENTS AND NOTES THERETO APPEARING ELSEWHERE IN
THIS PROSPECTUS. UNLESS WE INDICATE OTHERWISE IN THIS PROSPECTUS, REFERENCES TO
THE "COMPANY," "THE CHILDREN'S PLACE," "WE," "US" OR "OUR" MEAN THE CHILDREN'S
PLACE RETAIL STORES, INC. AND OUR SUBSIDIARIES. "THE CHILDREN'S PLACE," "BABY
PLACE," "PLACE," "TCP," "THE PLACE" AND OUR "P" LOGO ARE AMONG OUR REGISTERED
TRADEMARKS. ALL REFERENCES TO OUR FISCAL YEARS REFER TO OUR FISCAL YEARS ENDED
ON THE SATURDAY NEAREST TO JANUARY 31 OF THE FOLLOWING YEAR. FOR EXAMPLE,
REFERENCES TO FISCAL 1998 REFER TO OUR FISCAL YEAR ENDED JANUARY 30, 1999.

THE COMPANY

The Children's Place Retail Stores, Inc. is a growing specialty retailer of
apparel and accessories for children from newborn to twelve years of age. We
design, source and market our products under our proprietary "The Children's
Place" brand name for sale exclusively in our stores. We endeavor to distinguish
ourselves by providing our customers a high-quality, focused merchandise
selection at prices that represent a substantial value relative to our
competitors. Our merchandising strategy is built on offering a collection of
interchangeable outfits and accessories to create a coordinated look distinctive
to The Children's Place. Our stores are positioned in areas of high pedestrian
traffic and are designed to be very accessible, inviting and easy-to-shop. As of
July 15, 1999, we operated 254 stores in 31 states, located primarily in
regional shopping malls serving a broad range of socioeconomic communities in
the eastern half of the United States.

In fiscal 1996, we began to implement an aggressive store opening campaign
that resulted in the opening of 47 new stores in fiscal 1997 and 54 new stores
in fiscal 1998. In fiscal 1998, our new stores that were operating for their
first full fiscal year generated average net sales of approximately $1.3 million
and a cash-on-cash return on investment of approximately 86.1%. As a result of
these factors and our five consecutive fiscal years of comparable store sales
increases, we have generated a compound annual growth rate in net sales and net
sales per gross square foot of approximately 27.3% and 10.2%, respectively, and
have increased our operating margin from 2.2% to 12.5% from fiscal 1994 to
fiscal 1998. During the first three months of fiscal 1999 we opened 30 new
stores. Our net sales for the first three months of fiscal 1999 were $92.6
million, representing an increase of 65% over the first three months of fiscal
1998, and comparable store sales increased 32% during this period. Our earnings
per share for the first three months of fiscal 1999 were $0.28, representing an
increase of 155% over the first three months of fiscal 1998.

The children's apparel industry capitalizes on the fact that children
typically require new clothes every season. This industry had total sales in
1998 of $30.1 billion and compound annual growth since 1995 of approximately
5.8%. More importantly, the specialty retail sector of the children's apparel
industry has grown at a compound annual rate of approximately 14.1% since 1995
and has increased its market share. In 1998, we represented less than one
percent of the children's apparel market, and we believe that we have the
opportunity to significantly increase our market share.

Our operating strategy draws upon the following core strengths that we
believe have contributed to our success and provide us with a competitive
advantage:

MERCHANDISE STRATEGY. We seek to provide our customers:

- distinctive, high-quality clothing and accessories;

- easy-to-coordinate outfits;

- up-to-date styling and colors;

- fresh merchandise through monthly product introductions; and

5
<PAGE>
- an inviting and easy-to-shop store format.

VALUE STRATEGY. We consistently offer our high-quality merchandise at value
prices that are generally 20% to 30% below comparable merchandise sold by most
of our specialty store competitors.

STRONG BRAND IMAGE. The consistent quality, presentation, styling and
coordination of our distinctive merchandise, as well as the use of lifestyle
images in our advertising and the exclusivity of The Children's Place product to
our stores, further strengthen our brand image.

LOW-COST SOURCING. Our extensive sourcing relationships in the Far East and
our knowledge of the material and manufacturing costs of apparel enable us to
achieve significant cost savings in the manufacture of our merchandise.

EXPERIENCED MANAGEMENT. Our 14-person management team averages 20 years of
apparel or retail industry experience and eight years of experience with The
Children's Place. This team is led by Ezra Dabah, Stanley Silver and Clark
Hinkley, each of whom has over 25 years of experience in the apparel or retail
industry.

Our broad merchandise appeal and consistent value pricing result in a highly
portable store concept which we believe can be operated profitably in malls,
strip centers and street locations in a wide variety of geographic and
demographic regions. As a result, we believe that we have the opportunity to
substantially increase our store base.

To continue to grow our brand and seek to increase our sales and earnings
per share, we:

- plan to open approximately 80 new stores in fiscal 1999 (of which 45 were
open as of July 15, 1999) and approximately 100 new stores in fiscal 2000;

- have reformatted our merchandise presentation to consolidate our five
overlapping merchandise departments into three distinct departments to
both reduce duplicative stock keeping units and improve our merchandise
presentation; and

- have upgraded the fixtures in our stores to enhance the perceived value of
our merchandise and the easy-to-shop format of our stores.

To support this growth, during the second quarter of fiscal 1999, we have
been relocating to a larger distribution center and corporate headquarters
facility in Secaucus, New Jersey. We relocated our distribution center
operations to the new facility in May. We are moving our corporate headquarters
staff and remaining personnel shortly, and expect to complete the relocation by
July 31, 1999.

6
<PAGE>
THE OFFERING

<TABLE>
<S> <C>
Common stock offered by the
selling stockholders....... 3,000,000 shares

Shares outstanding after the
offering................... 25,276,770 shares

Use of proceeds.............. We will not receive any of the proceeds of the sale of our
common stock offered by this prospectus.

Risk factors................. See "Risk Factors" and the other information included in
this prospectus for a discussion of factors you should
carefully consider before deciding to invest in shares of
the common stock.

NASDAQ National Market
symbol..................... PLCE
</TABLE>

The number of shares that will be outstanding after the offering excludes
1,980,556 shares of common stock issuable upon the exercise of outstanding
options, of which 840,804 were exercisable as of July 15, 1999.

7
<PAGE>
SUMMARY FINANCIAL AND OPERATING DATA

Gross profit..................... 33,724 38,626 53,767 69,001 117,404 21,915 39,323

Operating income................. 2,329 4,062 12,802 14,465 35,454 4,682 12,232

Income before income taxes and
extraordinary item............. 1,026 1,690 9,522 11,679 35,020 4,623 12,377
Provision (benefit) for income
taxes(2)....................... 54 36 (20,919) 4,695 14,358 1,881 4,994
----------- ----------- ----------- ----------- ----------- ----------- -----------
Income before extraordinary
item........................... 972 1,654 30,441 6,984 20,662 2,742 7,383
Extraordinary gain (loss)(3)..... 490 0 0 (1,743) 0 0 0
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net income....................... $ 1,462 $ 1,654 $ 30,441 $ 5,241 $ 20,662 $ 2,742 $ 7,383
----------- ----------- ----------- ----------- ----------- ----------- -----------
----------- ----------- ----------- ----------- ----------- ----------- -----------
Diluted income per common
share before extraordinary
item........................... $ 0.29 $ 0.80 $ 0.11 $ 0.28
Extraordinary item............... (0.07) 0.00 0.00 0.00
----------- ----------- ----------- -----------
Diluted net income per
common share................... $ 0.22 $ 0.80 $ 0.11 $ 0.28
----------- ----------- ----------- -----------
----------- ----------- ----------- -----------
Diluted weighted average
common shares
outstanding(4)................. 24,358 25,909 25,605 26,620
SELECTED OPERATING DATA:
Number of stores open at end of
period......................... 87 91 108 155 209 178 239
Comparable store sales
increase(5)(6)................. 13% 10% 9% 2% 14% 7% 32%
Average net sales per store (in
thousands)(6)(7)............... $ 1,264 $ 1,362 $ 1,479 $ 1,487 $ 1,569 $ 343 $ 415
Average square footage per
store(8)....................... 4,786 4,528 4,284 4,123 4,055 4,089 4,077
Average net sales per gross
square foot(6)(9).............. $ 259 $ 292 $ 335 $ 350 $ 382 $ 83 $ 103
</TABLE>

<TABLE>
<CAPTION>
MAY 1, 1999
-----------
<S> <C>
(UNAUDITED)
BALANCE SHEET DATA (IN THOUSANDS):
Working capital...................................................................................... $ 29,087
Total assets......................................................................................... 132,546
Long-term debt....................................................................................... 0
Stockholders' equity................................................................................. 88,803
</TABLE>

(FOOTNOTES ON FOLLOWING PAGE)

8
<PAGE>
- ------------------------

(1) All references to our fiscal years refer to the 52- or 53-week year ended on
the Saturday nearest to January 31 of the following year. For example,
references to fiscal 1998 mean the fiscal year ended January 30, 1999.
Fiscal 1995 was a 53-week year.

(2) The provision (benefit) for income taxes for fiscal 1996 reflected the
reversal of a valuation allowance of $21.0 million on a net deferred tax
asset.

(3) The extraordinary gain during fiscal 1994 represented the forgiveness of
debt in connection with a debt restructuring undertaken with the consent of
our creditors. The extraordinary loss in fiscal 1997 represented the
write-off of unamortized deferred financing costs and unamortized debt
discount as a result of the repayment of long-term debt in conjunction with
our initial public offering in September 1997.

(4) The weighted average common shares outstanding used in computing diluted
income per common share before extraordinary item and diluted net income per
common share for fiscal 1997 are based on the number of common shares and
common share equivalents outstanding as if our recapitalization at the time
of our initial public offering had occurred on the first day of fiscal 1997.
During and prior to the fiscal year ended February 1, 1997, our Common Stock
was not publicly traded and in light of the significant changes in our
capital structure resulting from a private placement of our Common Stock in
July 1996 (as discussed in Note 3--1996 Private Placement in the Notes to
the Consolidated Financial Statements), earnings per share for that year and
earlier periods is not presented due to a lack of comparability.

(5) We define comparable store sales as net sales from stores that have been
open for more than 14 full months and that have not been substantially
remodeled during that time.

(6) For purposes of determining the comparable store sales increase, average net
sales per store and average net sales per gross square foot, fiscal 1995
results were recalculated based on a 52-week year.

(7) Represents net sales from stores open throughout the full period divided by
the number of such stores.

(8) Average square footage per store represents the square footage of stores
open on the last day of the period divided by the number of such stores.

(9) Represents net sales from stores open throughout the full period divided by
the gross square footage of such stores.

Our principal executive offices were recently relocated to 915 Secaucus
Road, Secaucus, New Jersey 07094. Our telephone number at that location is (201)
558-2400.

9
<PAGE>
RISK FACTORS

AN INVESTMENT IN OUR COMMON STOCK (THE "COMMON STOCK") OFFERED HEREBY
INVOLVES A HIGH DEGREE OF RISK. YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING
FACTORS AND CAUTIONARY STATEMENTS, AS WELL AS THE OTHER INFORMATION SET FORTH IN
OR INCORPORATED BY REFERENCE INTO THIS PROSPECTUS, BEFORE MAKING AN INVESTMENT
IN THE COMMON STOCK OFFERED IN THIS PROSPECTUS.

CERTAIN MATTERS DISCUSSED UNDER THE CAPTIONS "RISK FACTORS," "BUSINESS" AND
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS" AND ELSEWHERE IN THIS PROSPECTUS OR IN THE INFORMATION INCORPORATED
BY REFERENCE INTO THIS PROSPECTUS CONSTITUTE "FORWARD-LOOKING STATEMENTS" WITHIN
THE MEANING OF SECTION 27A OF THE SECURITIES ACT OF 1933, AS AMENDED (THE
"SECURITIES ACT"), AND SECTION 21E OF THE SECURITIES EXCHANGE ACT OF 1934, AS
AMENDED (THE "EXCHANGE ACT"). SOME OF THE FORWARD-LOOKING STATEMENTS CAN BE
IDENTIFIED BY THE USE OF FORWARD-LOOKING WORDS SUCH AS "BELIEVES," "EXPECTS,"
"MAY," "COULD," "WILL," "SHOULD," "SEEKS," "APPROXIMATELY," "INTENDS," "PLANS,"
"ESTIMATES" OR "ANTICIPATES," OR THE NEGATIVE OF THOSE WORDS OR OTHER COMPARABLE
TERMINOLOGY. THE DISCUSSION OF FINANCIAL TRENDS, STRATEGY, PLANS OR INTENTIONS
MAY ALSO INCLUDE FORWARD-LOOKING STATEMENTS. FORWARD-LOOKING STATEMENTS INVOLVE
RISKS AND UNCERTAINTIES AND OTHER FACTORS THAT COULD CAUSE ACTUAL RESULTS TO BE
VERY DIFFERENT FROM THOSE PROJECTED.

RISK OF INABILITY TO SUSTAIN AGGRESSIVE GROWTH STRATEGY

Our net sales have grown significantly during the past several years,
primarily as a result of the opening of new stores and, to a lesser extent, due
to increases in our comparable store sales. We intend to continue to pursue an
aggressive growth strategy for the foreseeable future, and our future operating
results will depend largely upon our ability to open and operate new stores
successfully and to manage a larger business profitably. We anticipate opening
approximately 80 new stores during fiscal 1999 (of which 45 were open as of July
15, 1999) and approximately 100 new stores during fiscal 2000.

We are subject to a variety of business risks generally associated with
rapidly growing companies. Our ability to open and operate new stores
successfully depends on many factors, including, among others, the availability
of suitable store locations, the ability to negotiate acceptable lease terms,
the ability to timely complete necessary construction, the ability to
successfully integrate new stores into our existing operations, the ability to
hire and train store personnel and the ability to recognize and respond to
regional differences in customer preferences (such as climate-related
preferences).

We cannot assure you that we will be able to continue to achieve our planned
expansion on a timely and profitable basis or that we will be able to achieve
results similar to those achieved in existing locations in prior periods. In
addition, as our business grows, we anticipate that we will not be able to
sustain the current annual growth rate of our store base of approximately 30%.
Operating margins may also be adversely affected during periods in which we have
incurred expenses in anticipation of new store openings. Furthermore, we need to
continually evaluate the adequacy of our store management and our management
information and distribution systems to manage our planned expansion. Any
failure to successfully and profitably execute our expansion plans could have a
material adverse effect on our business.

We will incur capital expenditures of approximately $55 million and $50
million in fiscal 1999 and 2000, respectively. We believe that cash generated
from operations and funds available under our working capital revolving credit
facility will be sufficient to fund our capital and other cash flow requirements
for at least the next 12 months. We recently amended our existing working
capital revolving credit facility in fiscal 1999 to provide greater financial
flexibility. However, we expect that as we continue to grow we will be required
to seek additional funds for our capital and other cash flow needs, and we
cannot assure you that we will be able to obtain such funds.

10
<PAGE>
POTENTIAL DISRUPTIONS IN RECEIVING AND DISTRIBUTION INCLUDING RELOCATION OF
DISTRIBUTION FACILITY

During the second quarter of fiscal 1999, we have been relocating to a
larger distribution center and corporate headquarters facility in Secaucus, New
Jersey. We relocated our distribution center operations in May and have
continued to distribute merchandise manually from the new facility in the same
manner as we did at our old facility. We have also installed and tested a new
automated warehouse management system in the new facility. Based upon the
satisfactory testing of this system to date, we expect the system to be
operational on or about July 31, 1999. However, it is possible that delays, cost
overruns or other complications in the relocation to the new distribution center
or in the implementation of the new warehouse management system could result in
a significant interruption in the receipt and distribution of our merchandise.
Any such disruption could have a material adverse effect on our business.

Our merchandise is shipped through freight consolidators or directly from
manufacturers to our distribution center in Secaucus, New Jersey. Our operating
results depend in large part on the orderly operation of our receiving and
distribution process, which depends on manufacturers' adherence to shipping
schedules and our effective management of our distribution facility. In
addition, we cannot assure you that we have anticipated, or will be able to
anticipate, all of the changing demands which our expanding operations will
impose on our receiving and distribution system. Furthermore, it is possible
that events beyond our control, such as a strike or other disruption affecting
the parcel service that delivers substantially all of our merchandise to our
stores, could result in delays in delivery of merchandise to our stores. Any
such event could have a material adverse effect on our business.

NEED TO ANTICIPATE AND RESPOND TO MERCHANDISE TRENDS

Our continued success will depend in part on our ability to anticipate and
respond to fashion trends and consumer preferences. Our design, manufacturing
and distribution process generally takes up to nine months, during which time
fashion trends and consumer preferences may change. If we fail in any way to
anticipate, identify or respond to future fashion trends, such a failure may
adversely affect customer acceptance of our products or require substantial
markdowns, which could have a material adverse effect on our business. In
addition, certain public school districts in various markets in which we have
stores are increasingly requiring that their grade school students wear
uniforms, which may have a material adverse effect on our business.

RELIANCE ON INFORMATION SYSTEMS

We rely on various information systems to manage our operations and
regularly make investments to upgrade, enhance or replace such systems. In
connection with our relocation, we have installed and tested a new automated
warehouse management system. Based upon the satisfactory testing of this system
to date, we expect the system to be operational on or about July 31, 1999. We
also recently relocated our computer center to the new facility. We intend to
replace our current point-of-sale ("POS") software and hardware with an upgraded
system during fiscal 1999. We recently implemented this upgraded system in
several stores and plan to install it in the remainder of our stores during
fiscal 1999. Any delays or difficulties in transitioning to these or other new
systems, or in integrating these systems with our current systems, or any other
disruptions affecting our information systems, could have a material adverse
effect on our business.

UNCERTAINTY OF SUCCESS OF NEW MERCHANDISE PRESENTATION

In July 1999, we implemented a new merchandise presentation strategy,
through which we consolidated separate departments for older and younger boys
and girls into one boys and one girls department, and expanded our newborn
department. We also recently upgraded the display fixtures in approximately
two-thirds of our existing stores and installed these fixtures in our new
stores. We believe

11
<PAGE>
these initiatives should simplify, facilitate and enhance the shopping
experience of our customers by eliminating duplicative merchandise displays and
creating more space within our stores. However, these changes are recent, and
therefore we cannot predict the impact they will have on customers familiar with
our former layout and departmental structure. The failure of our new merchandise
presentation initiatives could have a material adverse effect on our business.

DEPENDENCE ON UNAFFILIATED MANUFACTURERS AND INDEPENDENT AGENTS

We do not own or operate any manufacturing facilities and therefore are
dependent upon independent third parties for the manufacture of all of our
products. Our products are currently manufactured to our specifications,
pursuant to purchase orders, by more than 60 independent manufacturers located
primarily in Asia. We have no exclusive or long-term contracts with our
manufacturers and compete with other companies for manufacturing facilities. In
addition, we have no formal written agreement with the Hong Kong-based trading
company through which we purchase approximately 35% of our products. We also
purchase approximately 30% of our products from a single agent in Taiwan, which
has an exclusive arrangement with us. Although we believe that we have
established close relationships with our principal manufacturers and independent
agents, the inability to maintain such relationships or to find additional
sources to cover future growth could have a material adverse effect on our
business.

RISKS OF USING FOREIGN MANUFACTURERS; POSSIBLE ADVERSE IMPACT OF UNAFFILIATED
MANUFACTURERS' FAILURE TO COMPLY WITH ACCEPTABLE LABOR PRACTICES

Our business is subject to the risks generally associated with purchasing
from foreign countries. Some of these risks are foreign governmental
regulations, political instability, currency and exchange risks, quotas on the
amounts and types of merchandise which may be imported into the United States
from other countries, disruptions or delays in shipments and changes in economic
conditions in countries in which our manufacturing sources are located. We
cannot predict the effect that such factors will have on our business
arrangements with foreign manufacturing sources. If any of these factors
rendered the conduct of business in a particular country undesirable or
impractical, or if our current foreign manufacturing sources ceased doing
business with us for any reason, our business could be materially adversely
affected. Our business is also subject to the risks associated with changes in
U.S. legislation and regulations relating to imported apparel products,
including quotas, duties, taxes and other charges or restrictions on imported
apparel. We cannot predict whether such changes or other charges or restrictions
will be imposed upon the importation of our products in the future, or the
effect any such event would have on our business. However, if China were to lose
its Most Favored Nation trading status with the United States, that event could
have a material adverse effect on our business.

We require our independent manufacturers to operate in compliance with
applicable laws and regulations and our internal requirements. While our
purchasing guidelines promote ethical business practices, we do not control
these manufacturers or their labor practices. The violation of labor or other
laws by one of the independent manufacturers we use or the divergence of an
independent manufacturer's labor practices from those generally accepted as
ethical in the United States could have a material adverse effect on our
business.

EFFECT OF FLUCTUATIONS IN QUARTERLY RESULTS AND SEASONALITY ON INCOME

As is the case with many apparel retailers, we experience seasonal
fluctuations in our net sales and net income. Our net sales and net income are
generally weakest during the first two fiscal quarters, and are lower during the
second fiscal quarter than during the first fiscal quarter. For example, in
fiscal 1998, 21.8%, 17.7%, 28.6% and 31.9% of our net sales for stores open for
the full fiscal year occurred in the first, second, third and fourth quarters,
respectively. We have experienced first and second

12
<PAGE>
quarter losses in the past, and we may experience losses in certain quarters in
the future. Our first quarter results are heavily dependent upon sales during
the period leading up to the Easter holiday and weak sales during this period
could have a material adverse effect on our operating results. Our third quarter
results are heavily dependent upon back-to-school sales and our fourth quarter
results are heavily dependent upon sales during the holiday season. Weak sales
during either of these periods could have a material adverse effect on our
operating results.

Our quarterly results of operations may also fluctuate significantly from
quarter to quarter as a result of a variety of other factors, including the
timing of new store openings and related pre-opening and other start-up costs,
net sales contributed by new stores, increases or decreases in comparable store
sales, weather conditions, shifts in timing of certain holidays, changes in our
merchandise mix and overall economic conditions. Any failure by us to meet our
business plans for, in particular, the third and fourth quarter of any fiscal
year would have a material adverse effect on our earnings, which in all
likelihood would not be offset by satisfactory results achieved in other
quarters of the same fiscal year. In addition, because our expense levels are
based in part on expectations of future sales levels, a shortfall in expected
sales could result in a disproportionate decrease in our net income.

CHANGES IN COMPARABLE STORE SALES RESULTS FROM PERIOD TO PERIOD

Numerous factors affect our comparable store sales results including, among
others, weather conditions, fashion trends, merchandise assortment, the retail
sales environment, economic conditions and our success in executing our business
strategy. Our quarterly comparable store sales results have fluctuated
significantly in the past and we anticipate that our quarterly comparable store
sales will continue to fluctuate in the future. In addition, we do not expect
our comparable store sales to continue to increase at rates similar to those
recently experienced. Moreover, comparable store sales for any particular period
may decrease in the future. Comparable store sales results are often followed
closely by the investment community and significant fluctuations in such results
may affect the price of our Common Stock. Any such variations in our comparable
store sales results could have a material adverse effect on our business and on
the market price of our Common Stock.

FOREIGN CURRENCY FLUCTUATIONS

We conduct our business in U.S. dollars. However, because we purchase
substantially all of our products overseas, the cost of these products may be
affected by changes in the values of the relevant currencies. To date, we have
not considered it necessary to hedge against foreign currency fluctuations.
Although foreign currency fluctuations have had no material adverse effect on
our business in the past, we cannot predict whether such fluctuations will have
such an effect in the future.

DEPENDENCE ON KEY PERSONNEL

The leadership of Ezra Dabah, our Chief Executive Officer and Chairman of
the Board, Stanley Silver, our President and Chief Operating Officer, and Clark
Hinkley, our Executive Vice President, Merchandising, has been instrumental in
our success. The loss of the services of Mr. Dabah, Mr. Silver or Mr. Hinkley
could have a material adverse effect on our business. We have entered into
employment agreements with Messrs. Dabah, Silver and Hinkley, but we cannot
assure you that we will be able to retain their services. In addition, other
members of management have substantial experience and expertise in our business
and have made significant contributions to its growth and success. The loss of
services of one or more of these individuals, or the inability to attract
additional qualified managers or other personnel as we grow, could have a
material adverse effect on our business. We are not protected by any key-man or
similar life insurance for any of our executive officers.

13
<PAGE>
COMPETITION

The children's apparel retail business is highly competitive. We compete in
substantially all of our markets with GapKids, BabyGap and Old Navy (each of
which is a division of The Gap, Inc.), The Gymboree Corporation, Limited Too (a
division of The Limited, Inc.), J.C. Penney Company, Inc., Sears, Roebuck and
Co. and other department stores that sell children's apparel and accessories, as
well as certain discount stores such as Wal-Mart Stores, Inc., Kmart
Corporation, Target (a division of Dayton Hudson Corporation) and Kids "R" Us (a
division of Toys "R" Us, Inc.). We also compete with a wide variety of specialty
stores, other national and regional retail chains, catalog companies and
Internet retailers. One or more of our competitors are present in substantially
all of the malls in which we have stores. Many of our competitors are larger
than The Children's Place and have access to significantly greater financial,
marketing and other resources than we have. We cannot assure you that we will be
able to compete successfully against existing or future competition.

UNCERTAINTY OF NET OPERATING LOSS CARRYFORWARDS

We utilized $11.6 million, $8.1 million and $39.9 million of our net
operating loss carryforwards ("NOLs") to offset taxable income that we earned in
our 1996, 1997 and 1998 taxable years, respectively, leaving NOLs of
approximately $0.1 million which we utilized in our 1999 taxable year. As the
amount and availability of these NOLs are subject to review by the Internal
Revenue Service, we cannot assure you that the NOLs will not be reduced as the
result of an audit of our tax returns. If the amount of these NOLs were reduced
or their availability limited, we could be liable for additional taxes with
respect to our 1996 through 1998 taxable years. Any such reduction or
restriction could have a material adverse effect on our business.

CONTROL BY CERTAIN STOCKHOLDERS

As of July 15, 1999, Ezra Dabah and certain members of his family
beneficially own 8,808,494 shares of our Common Stock, constituting
approximately 34.7% of the outstanding Common Stock. Two funds managed by
Saunders Karp & Megrue, L.P. ("SKM"), The SK Equity Fund, L.P. and SK Investment
Fund, L.P. (collectively, the "SK Funds"), own 6,704,053 shares or approximately
26.6% of the outstanding Common Stock. After giving effect to this offering,
Ezra Dabah and certain members of his family will beneficially own 7,908,494
shares of our Common Stock, constituting approximately 31.2% of the outstanding
Common Stock (7,773,494 shares or approximately 30.6% of the outstanding Common
Stock if the underwriters' over-allotment option is fully exercised), and the SK
Funds will beneficially own 4,704,053 shares or approximately 18.6% of the
outstanding Common Stock (4,404,053 shares or approximately 17.4% of the
outstanding Common Stock if the underwriters' over-allotment option is fully
exercised). Under a stockholders agreement, Ezra Dabah, the SK Funds and certain
other stockholders, who following this offering will continue to own in the
aggregate approximately 50.7% of the outstanding Common Stock, have agreed to
vote for the election of two nominees of the SK Funds and three nominees of Ezra
Dabah to our Board of Directors in any election of directors. As a result, the
SK Funds and Ezra Dabah are, and will continue to be, able to control the
election of our directors. In addition, if the SK Funds and Mr. Dabah were to
vote together, they would be able to substantially determine the outcome of any
matter submitted to a vote of our stockholders for approval.

SENSITIVITY TO ECONOMIC, REGIONAL AND OTHER BUSINESS CONDITIONS

Our business is sensitive to customers' spending patterns which, in turn,
are subject to prevailing regional and national economic conditions such as
interest rates, taxation and consumer confidence. We are, and will continue to
be, susceptible to changes in regional economic conditions, weather conditions,
demographic and population characteristics, consumer preferences and other
regional factors. We are also dependent upon the continued popularity of malls
as shopping destinations and the

14
<PAGE>
ability of mall anchor tenants and other attractions to generate customer
traffic in the malls where our stores are located. Any economic or other
conditions decreasing the retail demand for apparel or the level of mall traffic
could have a material adverse effect on our business.

RISK OF GEOGRAPHIC EXPANSION

Most of our stores are located in the northeastern and mid-Atlantic United
States. In the past, we have typically expanded our operations in states where
we presently have operations or in contiguous states. In fiscal 1999 and fiscal
2000, in addition to continuing this expansion strategy, we expect to open
stores in new markets and in markets that we have recently penetrated. As a
result, we are, and will continue to be, susceptible to differences in
demographic and population characteristics, regional economic conditions,
climate and other weather-related conditions, consumer preferences and other
geographical factors. We cannot assure you that, as we expand into new regions,
including the west coast, we will be able to achieve results comparable to those
we have achieved in prior periods in regions where we already conduct business.

POSSIBILITY OF CHANGE OF TERMS IN PRIVATE LABEL CREDIT CARD

Sales under "The Children's Place" credit card program represented
approximately 12% of our net sales in fiscal 1998. Our private label credit card
program is operated by an unaffiliated third party, Hurley State Bank, through
its agent, SPS Payment Services, Inc., on terms that currently do not provide
for recourse against The Children's Place. In connection with our efforts to
increase the number of cardholders and encourage use of our private label credit
card, we may, from time to time, consider changing these arrangements to provide
for either full or partial recourse. Any such changes may subject us to losses
from unpaid charges and could have a material adverse effect on our business.

FAILURE OF OUR SYSTEMS TO RECOGNIZE YEAR 2000

The Year 2000 issue exists because many computer applications currently use
two-digit date fields to designate a year. As the century date occurs, date
sensitive systems may not properly recognize and process the Year 2000 which
could cause a system failure or other computer errors leading to disruptions in
normal business processing. Although we are taking prudent business precautions
and developing contingency plans to minimize any business disruption caused by
the Year 2000, we cannot predict whether we will be adversely impacted by a
failure caused by the Year 2000. These risks include, but are not limited to,
power and communications disruptions, failures of our information technology
systems, the ability of any of our significant domestic or foreign suppliers,
service providers, agents or trading companies to become Year 2000 compliant and
disruptions in the distribution channels including both domestic and foreign
ports, customs and transportation vendors.

STOCK PRICE VOLATILITY

Our Common Stock, which is quoted on the Nasdaq National Market, has
experienced and is likely to experience in the future significant price and
volume fluctuations which could adversely affect the market price of the Common
Stock without regard to our operating performance. In addition, we believe that
factors such as quarterly fluctuations in our financial results, our comparable
store sales results, announcements by other apparel retailers, the overall
economy and the condition of the financial markets could cause the price of our
Common Stock to fluctuate substantially.

ANTI-TAKEOVER PROVISIONS OF APPLICABLE DELAWARE LAW AND OUR CERTIFICATE OF
INCORPORATION AND BYLAWS

Certain provisions of our Amended and Restated Certificate of Incorporation
(the "Certificate of Incorporation") and Amended and Restated ByLaws (the
"ByLaws") may have anti-takeover effects

15
<PAGE>
and may discourage, delay or prevent a takeover attempt that a stockholder might
consider in its best interest. These provisions, among other things, (1)
classify our Board of Directors into three classes, each of which will serve for
different three year periods, (2) provide that only the Chairman of the Board of
Directors may call special meetings of the stockholders, (3) provide that a
director may be removed by stockholders only for cause by a vote of the holders
of more than two-thirds of the shares entitled to vote, (4) provide that all
vacancies on our Board of Directors, including any vacancies resulting from an
increase in the number of directors, may be filled by a majority of the
remaining directors, even if the number is less than a quorum, (5) establish
certain advance notice procedures for nominations of candidates for election as
directors and for stockholder proposals to be considered at stockholders'
meetings, and (6) require a vote of the holders of more than two-thirds of the
shares entitled to vote in order to amend the foregoing provisions and certain
other provisions of the Certificate of Incorporation and ByLaws. In addition,
the Board of Directors, without further action of the stockholders, is permitted
to issue and fix the terms of preferred stock which may have rights senior to
those of the Common Stock. Moreover, we are subject to the provisions of Section
203 of the Delaware General Corporation Law, as amended (the "DGCL"), which
would require a two-thirds vote of stockholders for any business combination
(such as a merger or sales of all or substantially all of our assets) between
The Children's Place and an "interested stockholder," unless such transaction is
approved by a majority of the disinterested directors or meets certain other
requirements. In certain circumstances, the existence of these provisions which
inhibit or discourage takeover attempts could reduce the market value of our
Common Stock.

POTENTIAL IMPACT OF SHARES ELIGIBLE FOR FUTURE SALE ON STOCK PRICE

Sales of substantial amounts of our Common Stock in the public market
following this offering could adversely affect the market price of our Common
Stock. Immediately following this offering, an aggregate of 9,933,684 shares of
our currently outstanding Common Stock (10,383,684 shares if the underwriters'
over-allotment option is fully exercised) will be freely tradable without
restriction or registration under the Securities Act, except to the extent held
by our affiliates. An additional 15,343,086 restricted shares (14,893,086 shares
if the underwriters' over-allotment option is fully exercised) will be eligible
for sale subject to compliance with volume and other limitations under Rule 144
of the Securities Act. As of July 15, 1998, an additional 840,804 shares are
subject to issue upon the exercise of vested stock options previously granted by
us, all of which would be freely tradable if issued subject to compliance with
Rule 144 in the case of our affiliates.

16
<PAGE>
USE OF PROCEEDS

All net proceeds from the sale of the shares of our Common Stock will go to
the selling stockholders. Accordingly, we will not receive any of the proceeds
from the sale of the shares of our Common Stock offered by this prospectus.

PRICE RANGE OF COMMON STOCK

Our Common Stock is listed on the Nasdaq National Market under the symbol
"PLCE." The following table sets forth the range of high and low closing sales
prices on the Nasdaq National Market of our Common Stock for the calendar
periods indicated.

<TABLE>
<CAPTION>
HIGH LOW
--------- ---------
<S> <C> <C>
1997
Third Quarter (from September 19, 1997)...................................................... $ 15.75 $ 14.13
Fourth Quarter............................................................................... 14.25 4.44

1998
First Quarter................................................................................ 9.06 5.06
Second Quarter............................................................................... 11.38 8.13
Third Quarter................................................................................ 11.00 8.06
Fourth Quarter............................................................................... 25.13 9.13

1999
First Quarter................................................................................ 33.25 23.56
Second Quarter............................................................................... 48.63 27.38
Third Quarter (through July 21, 1999)........................................................ 52.56 39.25
</TABLE>

On July 21, 1999, the last reported sale price of our Common Stock was
$47.75 per share.

DIVIDEND POLICY

We have never paid dividends on our Common Stock and do not anticipate
paying dividends on our Common Stock in the foreseeable future. Our Board of
Directors presently intends to retain any future earnings of The Children's
Place to finance our operations and the expansion of our business. Our working
capital revolving credit facility prohibits any payment of dividends. Any
determination in the future to pay dividends will depend upon our earnings,
financial condition, cash requirements, future prospects, covenants in our
working capital revolving credit facility and any future debt instruments and
such other factors as the Board of Directors deems appropriate at the time.

17
<PAGE>
SELECTED FINANCIAL AND OPERATING DATA

The following table sets forth certain historical financial and operating
data for The Children's Place. The selected historical financial data is
qualified by reference to, and should be read in conjunction with, "Management's
Discussion and Analysis of Financial Condition and Results of Operations," and
the financial statements and notes thereto included elsewhere in this
prospectus. Certain prior fiscal year balances set forth below have been
reclassified to conform to fiscal 1998 presentation. The historical information
for the three months ended May 2, 1998 and May 1, 1999, and at May 2, 1998 and
May 1, 1999, has been derived from our unaudited financial statements and
reflects, in our opinion, all adjustments (consisting only of normal recurring
adjustments) necessary to present fairly the financial position as of, and the
results for, such interim periods.

<TABLE>
<CAPTION>
FISCAL YEAR ENDED(1)
--------------------------------------------------------------- THREE MONTHS ENDED
JANUARY 28, FEBRUARY 3, FEBRUARY 1, JANUARY 31, JANUARY 30, ------------------------
1995 1996 1997 1998 1999 MAY 2, 1998 MAY 1, 1999
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
(UNAUDITED) (UNAUDITED)
STATEMENT OF OPERATIONS DATA (IN
THOUSANDS, EXCEPT PER SHARE
DATA):
Net sales........................ $ 107,953 $ 122,060 $ 143,838 $ 192,557 $ 283,853 $ 55,999 $ 92,621
Cost of sales.................... 74,229 83,434 90,071 123,556 166,449 34,084 53,298
----------- ----------- ----------- ----------- ----------- ----------- -----------
Gross profit..................... 33,724 38,626 53,767 69,001 117,404 21,915 39,323
Selling, general and
administrative expenses........ 27,873 30,757 35,966 46,451 70,313 14,460 22,594
Pre-opening costs................ 178 311 982 2,127 3,030 1,110 1,201
Depreciation and amortization.... 3,344 3,496 4,017 5,958 8,607 1,663 3,296
----------- ----------- ----------- ----------- ----------- ----------- -----------
Operating income................. 2,329 4,062 12,802 14,465 35,454 4,682 12,232
Interest expense (income), net... 1,303 1,925 2,884 2,647 324 59 (150)
Other expense, net............... 0 447 396 139 110 0 5
----------- ----------- ----------- ----------- ----------- ----------- -----------
Income before income taxes and
extraordinary item............. 1,026 1,690 9,522 11,679 35,020 4,623 12,377
Provision (benefit) for income
taxes(2)....................... 54 36 (20,919) 4,695 14,358 1,881 4,994
----------- ----------- ----------- ----------- ----------- ----------- -----------
Income before extraordinary
item........................... 972 1,654 30,441 6,984 20,662 2,742 7,383
Extraordinary gain (loss)(3)..... 490 0 0 (1,743) 0 0 0
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net income....................... $ 1,462 $ 1,654 $ 30,441 $ 5,241 $ 20,662 $ 2,742 $ 7,383
----------- ----------- ----------- ----------- ----------- ----------- -----------
----------- ----------- ----------- ----------- ----------- ----------- -----------
Diluted income per common share
before extraordinary item...... $ 0.29 $ 0.80 $ 0.11 $ 0.28
Extraordinary item............... (0.07) 0.00 0.00 0.00
----------- ----------- ----------- -----------
Diluted net income per common
share.......................... $ 0.22 $ 0.80 $ 0.11 $ 0.28
----------- ----------- ----------- -----------
----------- ----------- ----------- -----------
Diluted weighted average common
shares outstanding(4).......... 24,358 25,909 25,605 26,620

SELECTED OPERATING DATA:
Number of stores open at end of
period......................... 87 91 108 155 209 178 239
Comparable store sales
increase(5)(6)................. 13% 10% 9% 2% 14% 7% 32%
Average net sales per store (in
thousands)(6)(7)............... $ 1,264 $ 1,362 $ 1,479 $ 1,487 $ 1,569 $ 343 $ 415
Average square footage per
store(8)....................... 4,786 4,528 4,284 4,123 4,055 4,089 4,077
Average net sales per gross
square foot(6)(9).............. $ 259 $ 292 $ 335 $ 350 $ 382 $ 83 $ 103
</TABLE>

18
<PAGE>

<TABLE>
<CAPTION>
JANUARY 28, FEBRUARY 3, FEBRUARY 1, JANUARY 31, JANUARY 30,
1995 1996 1997 1998 1999 MAY 2, 1998 MAY 1, 1999
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
(UNAUDITED) (UNAUDITED)
BALANCE SHEET DATA (IN
THOUSANDS):
Working capital (deficit)........ $ (10,398) $ (17,630) $ 11,951 $ 20,238 $ 35,531 $ 21,676 $ 29,087
Total assets..................... 26,556 32,073 64,479 79,353 110,761 83,022 132,546
Long-term debt................... 21,626 15,735 20,504 26 2 2 0
Stockholders' equity (deficit)... (13,388) (11,735) 27,298 58,467 80,607 61,461 88,803
</TABLE>

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

(1) All references to our fiscal years refer to the 52-or 53-week year ended on
the Saturday nearest to January 31 of the following year. For example,
references to fiscal 1998 mean the fiscal year ended January 30, 1999.
Fiscal 1995 was a 53-week year.

(2) The provision (benefit) for income taxes for fiscal 1996 reflected the
reversal of a valuation allowance of $21.0 million on a net deferred tax
asset.

(5) We define comparable store sales as net sales from stores that have been
open for more than 14 full months and that have not been substantially
remodeled during that time.

(7) Represents net sales from stores open throughout the full period divided by
the number of such stores.

(8) Average square footage per store represents the square footage of stores
open on the last day of the period divided by the number of such stores.

(9) Represents net sales from stores open throughout the full period divided by
the gross square footage of such stores.

19
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH OUR AUDITED
FINANCIAL STATEMENTS AND NOTES THERETO INCLUDED ELSEWHERE IN THIS PROSPECTUS.
THE FOLLOWING DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS THAT REFLECT OUR
PLANS, ESTIMATES AND BELIEFS. OUR ACTUAL RESULTS COULD DIFFER MATERIALLY FROM
THOSE DISCUSSED IN THE FORWARD-LOOKING STATEMENTS. FACTORS THAT COULD CAUSE OR
CONTRIBUTE TO SUCH DIFFERENCES INCLUDE, BUT ARE NOT LIMITED TO, THOSE DISCUSSED
BELOW AND ELSEWHERE IN THIS PROSPECTUS, PARTICULARLY IN "RISK FACTORS."

OVERVIEW

The Children's Place Retail Stores, Inc. is a specialty retailer of apparel
and accessories for children from newborn to twelve years of age. As of July 15,
1999, we operated 254 stores in 31 states, located primarily in regional
shopping malls in the eastern half of the United States, with 20 of these stores
in operation west of the Mississippi River. In fiscal 1996, we began to
implement an aggressive growth strategy designed to capitalize on our business
strengths and strong store economics. From July 1, 1996 through the end of
fiscal 1996, we opened 16 stores and closed one store, growing to 108 stores.
During fiscal 1997 and fiscal 1998, we opened 47 and 54 new stores,
respectively. The majority of these stores were opened in existing and
contiguous markets. In fiscal 1998, we also entered into several new markets,
including Atlanta, St. Louis and Kansas City.

We intend to continue our expansion program and currently plan to open
approximately 80 stores in fiscal 1999 (of which 45 were open as of July 15,
1999) and approximately 100 stores in fiscal 2000. Our store expansion program
will continue to focus on expanding our presence in existing and contiguous
markets. We opened stores in several new markets -- Colorado, Utah and northern
Florida -- in fiscal 1999, and we plan to enter the northern California,
Washington, Oregon, southern Florida, Louisiana and Texas markets in fiscal
2000.

Our net sales have grown significantly during the past several years,
primarily as a result of new store openings and, to a lesser extent, increases
in comparable store sales. We define our comparable store sales as net sales
from stores that have been open for more than 14 full months and that have not
been substantially remodeled during that time. We reported comparable store
sales growth over prior years of 13%, 10%, 9%, 2% and 14% during fiscal 1994,
1995, 1996, 1997 and 1998, respectively, and 32% for the first three months of
fiscal 1999. We believe that these increases were primarily the result of
successful merchandising and operational programs, together with well-positioned
store real estate. We do not expect our comparable store sales to continue to
increase at rates similar to those recently experienced.

In order to support our aggressive growth strategy, we continue to assess
and build our administrative infrastructure and our management information and
distribution systems. During fiscal 1998, we added resources in virtually all of
our administrative functions to support our present and planned store growth.
During the second quarter of fiscal 1999, we have been relocating to a larger
distribution center and corporate headquarters facility in Secaucus, New Jersey.
We relocated our distribution center operations in May and have continued to
distribute merchandise manually from the new facility in the same manner as we
did at our old facility. We have also installed and tested a new automated
warehouse management system in the new facility. Based upon the satisfactory
testing of this system to date, we expect the system to be operational on or
about July 31, 1999. We are moving our corporate headquarters staff and
remaining personnel shortly, and expect to complete the relocation by July 31,
1999. This relocation will support our need for additional space for our
distribution center and administrative staff, and we believe the facility will
support approximately 500 stores. In addition, during fiscal 1999, we plan to
replace our POS software and hardware with an updated system. We recently
implemented this upgraded POS system in several stores and plan to install it in
the remainder of our stores during fiscal 1999.

20
<PAGE>
In July 1999, we implemented a new merchandise presentation strategy, and we
recently upgraded the display fixtures and other elements of our store design in
approximately two-thirds of our existing stores, in order to simplify,
facilitate and enhance the shopping experience of our customers. During fiscal
1998 and the first three months of fiscal 1999, we accelerated depreciation
expense by approximately $0.8 million and $0.8 million, respectively, for store
fixtures that were eliminated in connection with the refixturing. We expect to
accelerate depreciation expense by a total of approximately $1.2 million during
fiscal 1999 to complete this program. During the first quarter of fiscal 1999,
we opened, through a wholly-owned Hong Kong subsidiary, an office in Hong Kong,
which currently employs approximately ten people, and for which we initially
expect to incur an annual cost of approximately $1.5 million.

In the first quarter of fiscal 1999, we tested the use of television
advertising to increase consumer awareness of "The Children's Place" brand. We
intend to use television and other forms of advertising beginning in fiscal
2000. We also view the use of our private label credit card as an important
marketing and communication tool. Our private label card sales accounted for
approximately 12% of our fiscal 1998 net sales.

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, selected income
statement data expressed as a percentage of net sales:

<TABLE>
<CAPTION>
FISCAL YEAR ENDED THREE MONTHS ENDED
------------------------------------- ----------------------------
FEBRUARY 1, JANUARY 31, JANUARY 30, MAY 2, MAY 1,
1997 1998 1999 1998 1999
----------- ----------- ----------- ------------- -------------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C> <C>
Net sales............................. 100.0% 100.0% 100.0% 100.0% 100.0%
Cost of sales......................... 62.6 64.2 58.6 60.9 57.5
----- ----- ----- ----- -----
Gross profit.......................... 37.4 35.8 41.4 39.1 42.5
Selling, general and administrative
expenses............................ 25.0 24.1 24.8 25.8 24.4
Pre-opening costs..................... 0.7 1.1 1.1 2.0 1.3
Depreciation and amortization......... 2.8 3.1 3.0 3.0 3.6
----- ----- ----- ----- -----
Operating income...................... 8.9 7.5 12.5 8.3 13.2
Interest expense (income), net........ 2.0 1.4 0.1 0.1 (0.2)
Other expense, net.................... 0.3 0.1 0.1 -- --
----- ----- ----- ----- -----
Income before income taxes and
extraordinary item.................. 6.6 6.0 12.3 8.2 13.4
Provision (benefit) for income
taxes............................... (14.5) 2.4 5.0 3.3 5.4
Extraordinary loss.................... -- 0.9 -- -- --
----- ----- ----- ----- -----
Net income............................ 21.1% 2.7% 7.3% 4.9% 8.0%
----- ----- ----- ----- -----
----- ----- ----- ----- -----
Number of stores, end of period....... 108 155 209 178 239
</TABLE>

THREE MONTHS ENDED MAY 1, 1999 COMPARED TO THREE MONTHS ENDED MAY 2, 1998

Net sales increased by $36.6 million, or 65%, to $92.6 million during the
first three months of fiscal 1999 from $56.0 million during the first three
months of fiscal 1998. Net sales for the 30 new stores opened during the first
three months of fiscal 1999, as well as the other stores that did not qualify as
comparable stores, contributed $20.7 million of the net sales increase. During
the first three months of fiscal 1999, we continued our expansion strategy of
opening the majority of new stores in clusters within existing and contiguous
markets. As of May 1, 1999, we operated 239 stores in 28 states,

21
<PAGE>
primarily located in regional shopping malls in the eastern half of the United
States, with 17 of these stores in operation west of the Mississippi River.
During the first three months of fiscal 1999, we entered several new markets
including Colorado and northern Florida.

Our comparable store sales increased 32% and contributed $15.9 million of
our net sales increase during the first three months of fiscal 1999. Comparable
store sales increased 7% during the first three months of fiscal 1998. The
comparable store sales increase during the first three months of fiscal 1999 was
experienced across all merchandise divisions.

Gross profit increased by $17.4 million to $39.3 million during the first
three months of fiscal 1999 from $21.9 million during the first three months of
fiscal 1998. As a percentage of net sales, gross profit increased to 42.5%
during the first three months of fiscal 1999, from 39.1% during the first three
months of fiscal 1998. The increase in gross profit, as a percentage of net
sales, was principally due to higher initial markups achieved through effective
product sourcing and the continued strength of the dollar, and the leveraging of
store occupancy costs over a higher sales base, partially offset by higher
markdowns. During the first three months of fiscal 1999, our higher markdowns
were attributable to several planned promotions which we did not have in the
prior year.

Selling, general and administrative expenses increased $8.1 million to $22.6
million during the first three months of fiscal 1999 from $14.5 million during
the first three months of fiscal 1998. Selling, general and administrative
expenses were 24.4% of net sales during the first three months of fiscal 1999 as
compared with 25.8% during the first three months of fiscal 1998. The decrease
as a percentage of net sales was primarily due to the leveraging of store and
administrative expenses over a higher sales base, partially offset by increased
advertising and marketing costs associated with The Children's Place brand
development. During the first three months of fiscal 1999, we spent
approximately $1.7 million, or 1.8% of net sales, on these programs.

During the first three months of fiscal 1999, pre-opening costs were $1.2
million, or 1.3% of net sales, as compared to $1.1 million, or 2.0% of net
sales, during the first three months of fiscal 1998. The decrease in pre-opening
costs, as a percentage of net sales, during the first three months of fiscal
1999 reflected the leverage of such costs over a higher sales base. We opened 30
stores and 23 stores during the first three months of fiscal 1999 and the first
three months of fiscal 1998, respectively.

Depreciation and amortization amounted to $3.3 million, or 3.6% of net
sales, during the first three months of fiscal 1999, as compared to $1.7
million, or 3.0% of net sales, during the first three months of fiscal 1998. The
increase in depreciation and amortization primarily was a result of accelerated
depreciation taken in conjunction with store re-fixturings and renovations, as
well as the increase in our store base. During the first three months of fiscal
1999, we accelerated depreciation expense by $1.4 million, or 1.5% of net sales,
in conjunction with these programs. These increases as a percentage of net sales
were partially offset by the leveraging of depreciation and amortization expense
over a higher sales base.

Due to our net cash investment position, we recorded net interest income of
$0.2 million, or 0.2% of net sales, during the first three months of fiscal
1999. During the first three months of fiscal 1998, we recorded net interest
expense of $0.1 million, or 0.1% of net sales, due to borrowings under our
working capital revolving credit facility.

Our provision for income taxes for the first three months of fiscal 1999 was
$5.0 million, as compared to $1.9 million during the first three months of
fiscal 1998. The increase in our provision for income taxes during the first
three months of fiscal 1999 is due to our increased operational earnings. During
the first three months of fiscal 1999, we utilized our remaining $0.1 million in
NOLs and expect to pay the majority of our tax provision in cash. During the
first three months of fiscal 1998, the majority of our tax provision was not
paid in cash due to utilization of our NOLs.

22
<PAGE>
We recorded net income of $7.4 million and $2.7 million during the first
three months of fiscal 1999 and the first three months of fiscal 1998,
respectively.

YEAR ENDED JANUARY 30, 1999 COMPARED TO YEAR ENDED JANUARY 31, 1998

Net sales increased by $91.3 million, or 47%, to $283.9 million during
fiscal 1998 from $192.6 million during fiscal 1997. Net sales for the 54 new
stores opened, as well as other stores that did not qualify as comparable
stores, contributed $67.1 million of the sales increase. As of January 30, 1999,
The Children's Place operated 209 stores in 26 states primarily located in
regional shopping malls in the eastern half of the United States. During fiscal
1998, we entered several new markets, including Atlanta, St. Louis and Kansas
City. Our comparable store sales increased 14% and contributed $24.2 million to
the net sales increase during fiscal 1998. Comparable store sales increased 2%
during fiscal 1997. Our fiscal 1998 comparable store sales increase was
experienced across all major merchandise departments.

Gross profit increased by $48.4 million to $117.4 million during fiscal 1998
from $69.0 million during fiscal 1997. As a percentage of net sales, gross
profit increased to 41.4% during fiscal 1998 from 35.8% during fiscal 1997. The
increase in gross profit as a percentage of net sales was principally due to
higher initial markups achieved through more effective product sourcing and a
stronger dollar, as well as to lower markdowns. As a percentage of net sales,
gross profit was also favorably impacted by a leveraging of store occupancy,
buying and distribution expenses over a higher sales base.

Selling, general and administrative expenses increased $23.8 million to
$70.3 million during fiscal 1998 from $46.5 million during fiscal 1997. As a
percentage of net sales, selling, general and administrative expenses increased
to 24.8% of net sales during fiscal 1998 from 24.1% of net sales during fiscal
1997. The increase was primarily due to increases in our administrative
infrastructure to support our growth and higher marketing expenses to promote
consumer recognition of "The Children's Place" brand. In addition, our incentive
payouts in fiscal 1998 were higher, and higher as a percentage of net sales, as
our increased operating performance for that year resulted in the payment of
higher incentive bonuses than were paid in fiscal 1997. The increase in selling,
general and administrative expenses as a percentage of net sales was partially
offset by the leveraging of store expenses over a higher sales base.

During fiscal 1998, pre-opening costs were $3.0 million, or 1.1% of net
sales, as compared to $2.1 million, or 1.1% of net sales, during fiscal 1997.
The increase in pre-opening costs in fiscal 1998 reflected the opening of 54
stores, as compared to 47 stores during fiscal 1997. Pre-opening expenses for
fiscal 1998 also reflect certain expenses incurred for approximately 26 stores
opened during the first quarter of fiscal 1999.

Depreciation and amortization amounted to $8.6 million, or 3.0% of net
sales, during fiscal 1998 as compared to $6.0 million, or 3.1% of net sales,
during fiscal 1997. The increase in depreciation and amortization primarily was
a result of the increase in stores. The decrease as a percentage of net sales
during fiscal 1998 reflects the leverage of depreciation and amortization
expense over a higher sales base.

Interest expense, net, for fiscal 1998 was $0.3 million, or 0.1% of net
sales, as compared to $2.6 million, or 1.4% of net sales, during fiscal 1997.
The decrease in interest expense, net, was primarily due to the elimination of
interest expense on our long-term debt, which was repaid with a portion of the
proceeds from our initial public offering, and lower borrowings and effective
interest rates under our working capital revolving credit facility.

Other expense, net, for fiscal 1998 and fiscal 1997 was $0.1 million and
consisted of anniversary fees related to our working capital revolving credit
facility during both periods.

23
<PAGE>
During fiscal 1998, a provision for income taxes of $14.4 million was
recorded, as compared to $4.7 million during fiscal 1997. Due to the utilization
of our NOLs, the majority of our 1998 tax provision was not paid in cash.
However, we made cash payments of approximately $2.3 million for our fiscal 1998
taxes related to the payment of taxes based on the federal alternative minimum
tax, state minimum taxes and state taxes for states in which we did not have
NOLs. We utilized the remaining $0.1 million of our NOLs during the three months
ended May 1, 1999.

As a result of the repayment of our long-term debt with a portion of the net
proceeds from our initial public offering, we recorded a non-cash extraordinary
item of $1.7 million, net of taxes, for fiscal 1997 that represented the
write-off of unamortized deferred financing costs and unamortized debt discount.

The Children's Place had net income of $20.7 million and $5.2 million in
fiscal 1998 and fiscal 1997, respectively.

YEAR ENDED JANUARY 31, 1998 COMPARED TO YEAR ENDED FEBRUARY 1, 1997

Net sales increased by $48.8 million, or 34%, to $192.6 million during
fiscal 1997 from $143.8 million during fiscal 1996. Net sales for the 47 new
stores opened, as well as other stores that did not qualify as comparable
stores, contributed $46.2 million of the sales increase, partially offset by the
closing of one store during 1996 which contributed $0.4 million of net sales
during fiscal 1996. Our comparable store sales increased 2% and contributed $3.0
million of the sales increase during fiscal 1997. Comparable store sales
increased 9% during fiscal 1996. Our fiscal 1997 comparable store sales increase
was primarily attributable to strength in the newborn and big girls departments,
partially offset by weaker sales in the little boys and little girls
departments.

Gross profit increased by $15.2 million to $69.0 million during fiscal 1997
from $53.8 million during fiscal 1996. As a percentage of net sales, gross
profit decreased to 35.8% during fiscal 1997 from 37.4% during fiscal 1996. The
decrease in gross profit as a percentage of net sales was principally due to
higher markdowns which were required to clear excess inventory. As a percentage
of net sales, gross profit was also unfavorably impacted by higher store
occupancy costs partially offset by a higher initial markup. The increased store
occupancy costs resulted from new stores that had not been open long enough to
leverage their rent through an established sales base.

Selling, general and administrative expenses increased $10.5 million to
$46.5 million during fiscal 1997 from $36.0 million during fiscal 1996. As a
percentage of net sales, selling, general and administrative expenses decreased
to 24.1% of net sales during fiscal 1997 from 25.0% of net sales during fiscal
1996. The decrease as a percentage of net sales was primarily due to lower
corporate administrative expenses which benefited from the leverage of the
increased sales base, partially offset by higher store payroll and other store
expenses.

During fiscal 1997, pre-opening costs were $2.1 million, or 1.1% of net
sales, as compared to $1.0 million, or 0.7% of net sales, during fiscal 1996.
The increase in pre-opening costs in fiscal 1997 reflected the opening of 47
stores, as compared to 18 stores during fiscal 1996, partially offset by cost
saving measures implemented in fiscal 1997 to reduce store pre-opening costs.

Depreciation and amortization amounted to $6.0 million, or 3.1% of net
sales, during fiscal 1997 as compared to $4.0 million, or 2.8% of net sales,
during fiscal 1996. The increase in depreciation and amortization primarily was
a result of the increase in stores.

Interest expense, net, for fiscal 1997 was $2.6 million, or 1.4% of net
sales, as compared to $2.9 million, or 2.0% of net sales, during fiscal 1996.
The decrease in interest expense, net, was primarily due to the repayment of our
long-term debt with a portion of the proceeds from our initial public offering.

24
<PAGE>
Other expense, net, for fiscal 1997 amounted to $0.1 million, or 0.1% of net
sales, as compared to $0.4 million, or 0.3% of net sales, during fiscal 1996.
During fiscal 1997 and fiscal 1996, other expenses were comprised primarily of
an anniversary fee and other miscellaneous fees related to our working capital
revolving credit facility. During fiscal 1996, other expenses also contained
credit agreement amendment fees related to our working capital revolving credit
facility.

Our provision for income taxes for fiscal 1997 was $4.7 million, as compared
with an income tax benefit of $20.9 million in the prior year. Our provision for
income taxes for fiscal 1997 reflected a provision based on effective statutory
rates. Throughout fiscal 1996, our provision for income taxes provided for the
payment of federal alternative minimum taxes and minimum taxes in most states
due to the utilization of our NOLs. During the fourth quarter of fiscal 1996, we
reversed a $21.0 million valuation allowance on our deferred tax asset on our
balance sheet. The majority of the fiscal 1997 tax provision was not paid in
cash. However, we made cash tax payments for the federal alternative minimum
tax, state minimum taxes and state taxes for states in which we did not have
NOLs.

As a result of the repayment of our long-term debt with a portion of the net
proceeds from the initial public offering, we recorded a non-cash extraordinary
item of $1.7 million, net of taxes, for fiscal 1997 that represented the
write-off of unamortized deferred financing costs and unamortized debt discount.

The Children's Place had net income of $5.2 million and $30.4 million in
fiscal 1997 and fiscal 1996, respectively.

LIQUIDITY AND CAPITAL RESOURCES

DEBT SERVICE/LIQUIDITY

Our primary uses of cash are financing new store openings and providing for
working capital, which primarily represents the purchase of inventory. Our
working capital needs follow a seasonal pattern, peaking during the second and
third quarters when inventory is purchased for the back-to-school and holiday
merchandise lines. We have been able to meet our cash needs principally by using
cash flow from operations and seasonal borrowings under our working capital
revolving credit facility. Since our initial public offering, we have had no
long-term debt obligations other than obligations under capital leases.

In June 1999, we increased our working capital revolving credit facility
with Foothill Capital Corporation. The facility currently provides for
borrowings up to $50.0 million (including a sublimit for letters of credit of
$40.0 million). Previously our working capital revolving credit facility
provided for borrowings up to $30.0 million (including a sublimit for letters of
credit of $20.0 million). The amount that may be borrowed under our working
capital revolving credit facility depends upon our levels of inventory and
accounts receivable. Amounts outstanding under the facility bear interest at a
floating rate equal to the prime rate or, at our option, the 30-day LIBOR Rate
plus a pre-determined spread. The LIBOR spread is 1.50% or 2.00%, depending upon
our financial performance from time to time. Borrowings under the facility
mature in July 2002 and provide for one year automatic renewal options.

As of January 30, 1999 and May 1, 1999, there were no borrowings under our
working capital revolving credit facility. In addition, as of January 30, 1999
and May 1, 1999, we had outstanding $10.6 million and $14.3 million,
respectively, in letters of credit under our working capital revolving credit
facility. Availability under the working capital revolving credit facility as of
January 30, 1999 and May 1, 1999 was $19.3 million and $15.7 million,
respectively. As of January 30, 1999 and May 1, 1999 the interest rate charged
under the working capital revolving credit facility was 7.75% per annum.

Our working capital revolving credit facility contains certain financial
covenants including, among others, the maintenance of minimum levels of tangible
net worth, working capital and current ratios, and imposes certain limitations
on our annual capital expenditures, as defined in the working capital

25
<PAGE>
revolving credit facility, as well as a prohibition on the payment of dividends.
Credit extended under the working capital revolving credit facility is secured
by a first priority security interest in our present and future assets.

We were in compliance with all of the financial covenants under our working
capital revolving credit facility as of May 1, 1999.

CASH FLOWS/CAPITAL EXPENDITURES

Cash flows provided by operating activities were $35.0 million, $11.3
million and $7.8 million in fiscal 1998, 1997 and 1996, respectively. During the
first three months of fiscal 1999 and 1998, cash flows provided by operating
activities were $24.1 million and $8.6 million, respectively. In fiscal 1998,
cash flows from operating activities increased as a result of an increase in
operating earnings, the utilization of our NOLs and increases in current
liabilities, partially offset by an increased investment in inventory to support
the store expansion program. In fiscal 1997, cash flows from operating
activities increased as a result of an increase in operating earnings and
accounts payable, partially offset by an increased inventory investment. During
the first three months of fiscal 1999, cash flows provided by operating
activities increased primarily as a result of our improved operating earnings, a
seasonal decrease in inventory and increases in our current liabilities,
partially offset by increases in our current assets. In order to provide a more
comprehensive merchandise presentation in our stores, during fiscal 1998 we
implemented a practice of accelerating receipt of inventory for the upcoming
season. This practice enables us to deliver coordinated items from different
sources to our stores in the same shipment, rather than as the merchandise
arrives at our distribution center. In addition, our inventory levels include
merchandise that has been purchased in anticipation of increased sales at
existing stores and new store openings during the following quarter. A result of
these practices over the past year has generally been to increase our inventory
levels more rapidly than our sales. For example, during the fourth quarter of
fiscal 1998, inventory grew by 74% over the prior year's fourth quarter while
our sales grew by 49%. This result may occur again in future quarters.

Cash flows used in investing activities were $19.8 million, $17.2 million
and $8.5 million in fiscal 1998, 1997 and 1996, respectively, and $15.3 million
and $5.0 million in the first three months of fiscal 1999 and 1998,
respectively. Cash flows used in investing activities relate primarily to store
openings and remodelings. In a typical new store, capital expenditures (net of
landlord contribution), initial inventory (net of merchandise payables) and
pre-opening costs approximate $0.4 million. In fiscal 1998, 1997 and 1996, we
opened 54, 47 and 18 stores while remodeling 3, 10 and 5 stores, respectively.
In the first three months of fiscal 1999 and 1998, we opened 30 and 23 stores
and remodeled 3 and 2 stores respectively. Cash flows used in investing
activities also included ongoing store capital programs and computer equipment
for our corporate headquarters office. During fiscal 1998 and the first three
months of fiscal 1999, capital expenditures also included capital expenditures
related to the new distribution center and corporate headquarters facility,
warehouse management system and new POS software and hardware.

We will incur capital expenditures during fiscal 1999 of approximately $55
million, which we plan to fund principally from cash flow from operations. These
expenditures primarily relate to the opening of approximately 80 stores and 9
store remodelings and capital expenditures related to the relocation of the
distribution center and corporate headquarters facility, as well as store
re-fixturings. Capital expenditures also include ongoing store capital programs,
new POS software and equipment and a new warehouse management system and
equipment. During the first three months of fiscal 1999, our capital
expenditures included approximately $10.0 million for new stores, remodelings
and re-fixturings, $4.4 million for renovations to our new distribution and
corporate headquarters facility and $0.9 million for our new warehouse
management system.

26
<PAGE>
During the second quarter of fiscal 1999, we have been relocating to a
larger distribution center and corporate headquarters facility in Secaucus, New
Jersey. We believe this distribution center will support approximately 500
stores. We expect to make a cash outlay of $11.0 million to renovate the
facility, of which $4.9 million was spent during fiscal 1998 and the first three
months of fiscal 1999. In addition, we have installed and tested a new automated
warehouse management system at a total cost of approximately $4.5 million, of
which $3.0 million has been spent during fiscal 1998 and the first three months
of fiscal 1999.

Cash flows provided by financing activities were $0.4 million, $3.3 million
and $3.5 million in fiscal 1998, 1997 and 1996, respectively. Cash flows
provided by financing activities were $0.8 million in the first three months of
fiscal 1999 and cash flows used in financing activities were $0.8 million in the
first three months of fiscal 1998. In fiscal 1998, cash flows provided by
financing activities reflected funds received from the exercise of employee
stock options and employee stock purchases partially offset by a net repayment
of our working capital revolving credit facility. In fiscal 1997, cash flows
provided by financing activities resulted from our initial public offering,
offset by the repayment of our long-term debt and the repurchase of certain
warrants. In fiscal 1996, cash flows provided by financing activities resulted
from the 1996 Private Placement. The net proceeds of the 1996 Private Placement
were used to redeem certain outstanding shares of Common Stock, repay existing
long-term debt and reduce outstanding borrowings under our working capital
revolving credit facility. During the first three months of fiscal 1999, cash
flows provided by financing activities reflected funds received from the
exercise of employee stock options and employee stock purchases. During the
first three months of fiscal 1998, cash flows used in financing activities
reflected the net repayment of borrowings outstanding under our working capital
facility, partially offset by funds received from the exercise of employee stock
options and employee stock purchases.

We believe that cash generated from operations and funds available under our
working capital revolving credit facility will be sufficient to fund our capital
and other cash flow requirements for at least the next 12 months. In addition,
as we continue our store expansion program we will consider additional sources
of financing to fund our long-term growth.

Our ability to meet our capital requirements will depend on our ability to
generate cash from operations and successfully implement our store expansion
plans.

QUARTERLY RESULTS AND SEASONALITY

Our quarterly results of operations have fluctuated and are expected to
continue to fluctuate materially depending on a variety of factors, including
the timing of new store openings and related pre-opening and other startup
costs, net sales contributed by new stores, increases or decreases in comparable
store sales, weather conditions, shifts in timing of certain holidays, changes
in our merchandise mix and overall economic conditions.

Our business is also subject to seasonal influences, with heavier
concentrations of sales during the back-to-school and holiday seasons. As is the
case with many retailers of apparel and related merchandise, we typically
experience lower net sales and net income during the first two fiscal quarters,
and net sales and net income are lower during the second fiscal quarter than
during the first fiscal quarter. Our first quarter results are heavily dependent
upon sales during the period leading up to the Easter holiday. Our third quarter
results are heavily dependent upon back-to-school sales and our fourth quarter
results are heavily dependent upon sales during the holiday season. We have
experienced first and second quarter losses in the past, and we may experience
losses in certain quarters in the future. Because of these fluctuations in net
sales and net income (loss), the results of operations of any quarter are not
necessarily indicative of the results that may be achieved for a full fiscal
year or any future quarter.

27
<PAGE>
The following table sets forth certain statement of operations data and
operating data for each of our last nine fiscal quarters. The quarterly
statement of operations data and selected operating data set forth below were
derived from our unaudited financial statements and reflect, in our opinion, all
adjustments (consisting only of normal recurring adjustments) necessary to
present fairly the results of operations for these fiscal quarters.

<TABLE>
<CAPTION>
FISCAL 1997
------------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
(IN THOUSANDS, EXCEPT FOR STORE DATA)
Net sales............................................................. $ 39,203 $ 33,534 $ 54,489 $ 65,331
Operating income (loss)............................................... 2,618 (1,922) 6,656 7,113
Comparable store sales increase (decrease)............................ 5% (1%) 0% 5%
Stores open at end of period.......................................... 119 134 151 155
</TABLE>

<TABLE>
<CAPTION>
FISCAL 1998
------------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
(IN THOUSANDS, EXCEPT FOR STORE DATA)
Net sales............................................................. $ 55,999 $ 48,014 $ 82,496 $ 97,344
Operating income (loss)............................................... 4,682 (664) 14,619 16,817
Comparable store sales increase....................................... 7% 8% 18% 18%
Stores open at end of period.......................................... 178 189 203 209
</TABLE>

<TABLE>
<CAPTION>
FISCAL 1999
------------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
(IN THOUSANDS, EXCEPT FOR STORE DATA)
Net sales............................................................. $ 92,621 -- -- --
Operating income...................................................... 12,232 -- -- --
Comparable store sales increase....................................... 32% -- -- --
Stores open at end of period.......................................... 239 -- -- --
</TABLE>

YEAR 2000 COMPLIANCE

During the second quarter of fiscal 1998, we engaged the services of a
consulting firm to help ensure that we had fully assessed the risks associated
with the Year 2000 and to assist in the development of a comprehensive
implementation plan. In addition, we established a project team to coordinate
and address the Year 2000 issue. The Year 2000 project has been divided into
four phases: (1) inventory and risk assessment; (2) remediation of non-compliant
systems, equipment and suppliers; (3) implementation and testing; and (4)
contingency planning.

The inventory and risk assessment phase of the Year 2000 project is
complete. During this phase, we assessed our information systems hardware and
software, equipment containing date-sensitive embedded chips, electronic data
interchange and the Year 2000 preparedness of our key suppliers and service
providers.

28
<PAGE>
Our plans call for our critical information systems to be Year 2000
compliant by the end of the third quarter of fiscal 1999. We believe that
approximately 70% of our systems were Year 2000 compliant at the end of the
first quarter of fiscal 1999. We plan to perform a systems test of our
applications software in our new corporate headquarters facility. We have also
installed and tested a new automated warehouse management system in the new
facility, which we expect to be operational on or about July 31, 1999. We
recently implemented our new POS system in several stores and plan to install it
in the remainder of our stores during fiscal 1999. We replaced our general
ledger system in June 1999. We believe these new systems are all Year 2000
compliant. Contingency plans continue to be modified to provide uninterrupted
management information systems support in the event that we are unable to
replace our warehouse management system and POS system.

We plan to rely primarily on our existing management information systems
staff supplemented by outside consultants to modify, replace and test systems
for Year 2000 compliance. We incurred external costs of approximately $0.3
million during fiscal 1998 in connection with our Year 2000 compliance, and no
such costs during the first three months of fiscal 1999. We expect to incur a
total of $0.3 million in external costs in fiscal 1999. In addition, we utilized
approximately $0.4 million and $0.1 million in internal management information
systems resources during fiscal 1998 and the first three months of fiscal 1999,
respectively. We expect to utilize a total of $0.4 million of internal
management information systems resources in fiscal 1999. The cost of Year 2000
remediation is not expected to have a material adverse impact on our business in
future periods.

We have completed our initial assessment of the Year 2000 preparedness of
our service providers and key suppliers through written communications, oral
communications and visual inspection. Despite these efforts, we cannot assure
the timely compliance of these service providers and suppliers and may be
adversely affected by a failure of a significant third party to become Year 2000
compliant. Additionally, since we procure most of our merchandise from foreign
sources, we are also at risk to the extent foreign suppliers and infrastructures
are not properly prepared to handle the Year 2000. Contingency plans have been
implemented to mitigate the risk of dependence on foreign suppliers and
distribution channels through an accelerated receipt of merchandise for the
spring 2000 selling season. We anticipate that we will incur approximately $0.2
million in additional inventory carrying costs associated with the earlier
receipt of this merchandise. We believe that the accelerated receipt of this
inventory should mitigate the risk of a material failure to receive our
merchandise for re-sale.

Although we are working to minimize any business disruption caused by the
Year 2000, we may be adversely impacted by a failure related to the Year 2000.
These risks include, but are not limited to, power and communications
disruptions, failures of our information technology systems, the inability of a
significant supplier or service provider to become Year 2000 compliant and
disruptions in the distribution channels including both foreign and domestic
ports, customs, and transportation vendors.

As noted above, we have developed and continue to modify our contingency
plans which will allow for the continuation of business operations in the event
that we or any of our significant suppliers or service providers do not properly
address Year 2000 issues. We expect to continue to modify and refine our
contingency plans through the fourth quarter of fiscal 1999. Where needed, we
will modify our contingency plans based on the test results of our information
systems hardware and software, the timeliness of replacement system
implementations and the ongoing assessment of risk associated with third party
suppliers and service providers. The cost of the conversions and the completion
dates set forth above are based on our estimates and may be updated as
additional information becomes available.

29
<PAGE>
BUSINESS

OVERVIEW

The Children's Place Retail Stores, Inc. is a growing specialty retailer of
apparel and accessories for children from newborn to twelve years of age. We
design, source and market our products under our proprietary "The Children's
Place" brand name for sale exclusively in our stores. Our merchandising
objective is to provide our customers with high-quality products at prices that
represent substantial value relative to our competitors. We seek to position our
stores in areas of high pedestrian traffic and design them to be very
accessible, inviting and easy-to-shop. As of July 15, 1999, we operated 254
stores in 31 states, located primarily in regional shopping malls in the eastern
half of the United States.

We provide high-quality products that appeal to customers from a broad range
of socioeconomic and demographic profiles. We believe that the combination of
our distinctive approach to merchandising, the inherent value we offer our
customers and the growing strength of our proprietary brand generates this broad
appeal. Our designers interpret current fashion trends and combine them with a
broad color palette to develop a selection of coordinated outfits specifically
designed for children. We create freshness in our stores by generally
introducing a new merchandise line each month. These lines are designed to
convey a unified theme across a season by incorporating consistent color
palettes into merchandise that our customers can easily combine into coordinated
and interchangeable outfits and accessories. We believe that our updated
merchandise styling, coordinated, high-quality products and consistent value
pricing have created name recognition and customer loyalty for "The Children's
Place" brand.

In fiscal 1996, we began to implement an aggressive store opening campaign
to capitalize on our business strengths and our strong store economics. During
fiscal 1997 and fiscal 1998, we opened 47 and 54 new stores, respectively. Our
comparable store sales have increased for each of the past five fiscal years.
This has contributed to our overall growth and yielded an increase in our net
sales per gross square foot from $259 in fiscal 1994 to $382 in fiscal 1998. Our
net sales have increased at a compound annual growth rate of approximately
27.3%, from $108.0 million in fiscal 1994 to $283.9 million in fiscal 1998. Over
that same period of time, our operating income margin has increased from 2.2% to
12.5%. During the first three months of fiscal 1999 we opened 30 new stores. Our
net sales for the first three months of fiscal 1999 were $92.6 million,
representing an increase of 65% over the first three months of fiscal 1998, and
comparable store sales increased 32% during this period. Our earnings per share
for the first three months of fiscal 1999 were $0.28, representing an increase
of 155% over the first three months of fiscal 1998.

We intend to continue our expansion program and plan to open approximately
80 stores during fiscal 1999 (of which 45 were open as of July 15, 1999) and
approximately 100 stores during fiscal 2000. Our broad merchandise appeal and
consistent value pricing result in a highly portable store concept which we
believe can operate profitably in a wide variety of geographic and demographic
regions. In fiscal 1998, our new stores that were operating for their first full
fiscal year generated a cash-on-cash return on investment of approximately
86.1%. We believe that we have the opportunity to significantly increase our
domestic store base from the 254 stores we currently operate.

THE CHILDREN'S APPAREL INDUSTRY

According to the U.S. Bureau of the Census, the U.S. population from newborn
to 13 years of age comprised 54.9 million children or 20.3% of the total U.S.
population in 1998. In addition, the birthrate in the United States is
approximately 4.0 million per year. According to industry sources, retail sales
of apparel for newborn to 13 year old children have grown at a compound annual
rate of approximately 5.8%, from $25.5 billion in 1995 to $30.1 billion in 1998.
In 1998, average apparel expenditures per child were approximately $550,
reflecting a compound annual growth rate of approximately 5.2% since

30
<PAGE>
1995. We believe that average apparel expenditures per child will continue to
grow due to several demographic factors, including (1) births among an
increasing number of older, working women with greater disposable income for
expenditures on children and (2) an increasing number of grandparents who
represent a key consumer segment for infant and toddler products. The growth in
children's apparel sales in specialty retail stores has outpaced the overall
children's apparel industry, growing at a compound annual rate of approximately
14.1%, from $3.4 billion in 1995 to $5.1 billion in 1998 and increasing as a
percentage of the overall children's apparel market from 13.5% to 16.9% during
the same period of time.

Since children typically require new clothes every season as they grow, we
believe that the children's apparel market is price-sensitive. Consequently, we
believe that the value created by the price and quality of our merchandise has
enabled us to establish a desirable market position. In 1998, we represented
less than one percent of the children's apparel market, and we believe that we
have the opportunity to significantly increase our market share.

COMPETITIVE ADVANTAGES

We believe that the following strengths have contributed to our success and
provide us with a competitive advantage:

MERCHANDISING STRATEGY. Our merchandising strategy is built on offering a
collection of interchangeable outfits and accessories to create a coordinated
look distinctive to The Children's Place. We offer a focused assortment of
styles in a variety of colors and patterns, with the aim of consistently
creating a fresh, youthful feel that we believe distinguishes "The Children's
Place" brand. We divide the year into four three-month merchandising seasons:
spring, summer, back-to-school and holiday. Within each season we typically
introduce a new merchandise line each month to continually generate freshness in
our stores. Each line is built around a central seasonal theme and includes a
stylish assortment of coordinated basic and fashion apparel with complementary
accessories designed to encourage multiple item purchases and wardrobe building.

VALUE STRATEGY. We offer high-quality clothing and accessories under "The
Children's Place" brand name at prices generally 20% to 30% below most of our
specialty store competitors. We employ this consistent value pricing strategy
across our entire merchandise offering. We believe that the consistent value
pricing of our high-quality products has enabled us to build a broad and loyal
base of customers who regularly purchase from us as their children grow. To
generate increased customer traffic through a sense of urgency and heightened
excitement among our customers, we began a program in the second half of fiscal
1998 of running promotions on select seasonal merchandise for a limited time,
augmented by periodic targeted promotions of key individual items.

STRONG BRAND IMAGE. We believe that we have built a strong brand image for
"The Children's Place" by: (1) offering high-quality products, (2) providing a
distinctive collection of coordinated and interchangeable outfits and
accessories, (3) maintaining a consistent merchandise presentation and an
easy-to-shop store layout, (4) employing lifestyle images in our marketing
visuals, and (5) selling our merchandise exclusively in our stores. We believe
these factors foster consumer loyalty to "The Children's Place" brand name. In
our continuing efforts to enhance the appeal and recognition of our brand name,
we have recently increased our emphasis on merchandise with logos. Our logo
merchandise bears our "Place," "Place Sport," "P," "Place USA" or other "Place"
logos. Our goal is to make The Children's Place the first name in the minds of
consumers when they think of children's apparel.

LOW-COST SOURCING. We control the design, sourcing and presentation of our
products, all of which are marketed under our proprietary brand name. We believe
that this control is essential in assuring the consistency and quality of our
merchandise and brand image, as well as in our ability to deliver

31
<PAGE>
value to our customers. We have established close, long-standing and mutually
beneficial relationships with numerous manufacturers, buying agents and trading
companies. Through these relationships and our management team's extensive
knowledge of the material and manufacturing costs of apparel, we believe that we
are able to procure high-quality merchandise at low cost, which enables us to
maintain our gross margin levels while offering our customers high-quality
products at value prices. We further believe that our integrated merchandise
approach, from in-house design to in-store presentation, enables us to identify
and respond to market trends, uphold rigorous product quality standards, manage
the cost of our merchandise and strengthen our brand name. During the first
quarter of fiscal 1999, we opened a Hong Kong office in order to further enhance
our ability to capitalize on new sourcing opportunities, to increase our quality
assurance standards and compliance and to respond to changing merchandise trends
and supplier base dynamics more effectively and efficiently.

EXPERIENCED MANAGEMENT TEAM. Our 14-member management team is led by Ezra
Dabah, Stanley Silver and Clark Hinkley, each of whom has over 25 years of
experience in the apparel or retail industry. Mr. Dabah guides the management of
The Children's Place using his broad apparel merchandising and buying knowledge
refined during his lengthy tenure in the apparel market, including more than 15
years in the children's segment of the market. Mr. Dabah provides the foundation
for our low-cost product procurement and substantial sourcing relationships in
the Far East, from which he has been sourcing products since 1972. Mr. Silver
contributes his financial expertise and extensive knowledge of store operations
and real estate procurement derived from his experiences at Grand Met PLC,
Mothercare PLC and The Limited and is instrumental in the growth and development
of our business. Mr. Hinkley, through his significant management and
merchandising experience developed while he served in various management
positions with The Talbots, Inc. and Dayton Hudson Corporation, greatly
strengthens our merchandising capabilities. In addition, the other members of
our management team have an average of 16 years of retail or apparel industry
experience and an average of nine years with The Children's Place.

GROWTH STRATEGIES

NEW STORE OPENINGS. In fiscal 1996, we began an aggressive store opening
campaign to capitalize further on our competitive advantages and strong store
economics. We intend to open approximately 80 new stores in fiscal 1999 (of
which 45 were open as of July 15, 1999) and approximately 100 new stores in
fiscal 2000. In fiscal 1998, our new stores that were operating for their first
full fiscal year generated average net sales of approximately $1.3 million and
generated a cash contribution of approximately $309,000. Our average investment
for these stores, including capital expenditures (net of landlord contribution),
initial inventory (net of merchandise payables) and pre-opening costs, was
approximately $359,000. As a result, these stores generated a cash-on-cash
return on investment of approximately 86.1% in their first full fiscal year of
operation. We opened stores in Colorado, Utah and northern Florida in fiscal
1999, and we plan to open stores in northern California, Washington, Oregon,
southern Florida, Louisiana and Texas in fiscal 2000. We also expect to continue
to open new stores in our existing markets. We will continue to increase our
store base as rapidly as we deem prudent.

NEW MERCHANDISING AND MARKETING INITIATIVES. To optimize sell-through, we
continually evaluate our approach to (1) our merchandise offering, (2) visual
presentation of our merchandise and (3) our marketing initiatives. In fiscal
1999, we are undertaking three major merchandising and marketing initiatives.

(1) REFORMATTING OF MERCHANDISE PRESENTATION. We reformatted the merchandising
of our stores beginning with our fiscal 1999 back-to-school season.
Historically, we have segmented merchandise within our stores into five
areas: big boys sizes 5 to 16; big girls sizes 5 to 16; little boys sizes 18
months to 5; little girls sizes 18 months to 5; and newborn sizes 0 to 24
months. Beginning with the back-to-school 1999 line, we transitioned to a
store merchandise presentation format that features three segments: boys
sizes 4 to 16; girls sizes 4 to 16; and newborn sizes 0 to 36 months.

32
<PAGE>
This new format will enable us to reduce duplicative stock keeping units
("SKUs") and sizes, while also providing a clearer merchandise statement to
our customers. By consolidating all merchandise of a particular style into
one area of the store, we will be able to display merchandise in a fashion
that conveys our commitment to key items in a more compelling manner.

(2) STORE REFIXTURING. We recently upgraded the fixtures and other elements of
our store design in approximately two-thirds of our existing stores in an
effort to enhance the perceived value of our merchandise by presenting our
products in a more upscale environment. With this refixturing and the
reformatting of our merchandise presentation, we expect to increase the open
space within the store, particularly the aisles, to enhance the shopping
experience of our customers by making it easier for them to view our product
offerings and by facilitating stroller access.

(3) INCREASING OUR EXTERNAL MARKETING EFFORTS. To date, we have utilized
in-store and in-mall marketing materials and, to a lesser extent,
direct-mail marketing to promote "The Children's Place" image and brand
name. These marketing efforts have contributed to our increases in
comparable store sales and our net sales per gross square foot over our past
five fiscal years. To capitalize on our increased store base, we have
recently decided to expand and enhance our external marketing efforts. To do
so, we are pursuing two primary courses of action.

BROADCAST ADVERTISING. In the first quarter of fiscal 1999, we
tested the use of television advertising. We plan to use television and
other forms of advertising beginning in fiscal 2000. We believe that new
advertising initiatives will be an important tool in raising consumer
awareness of our high-quality, value-priced products and in strengthening
"The Children's Place" brand name.

DIRECT-MAIL MARKETING. We have recently increased our emphasis on
our direct-mail marketing campaign. We target existing customers through
our private label credit card database and reverse appending of our
customers who pay by credit card and check. In fiscal 1998, we undertook
a 400,000 customer mailing. Recipients of the mailing were given a
preferred customer status that allowed them to purchase certain
merchandise below our ticketed price upon the presentation of the mailing
for a limited time. Data on respondents was gathered through the tracking
of bar codes on the mailers and retained in our database for future
reference. Customer response to our 1998 mailing exceeded industry
averages and our initial expectations. We have since expanded our
database to over 800,000 customers and intend to expand the reach and
strengthen the content of this campaign.

NEW DISTRIBUTION CENTER. During the second quarter of fiscal 1999, we have
been relocating to a larger distribution center and corporate headquarters
facility in Secaucus, New Jersey. We relocated our distribution center
operations in May and have continued to distribute merchandise manually from the
new facility in the same manner as we did at our old facility. We have also
installed and tested a new automated warehouse management system in the new
facility. Based upon the satisfactory testing of this system to date, we expect
the system to be operational on or about July 31, 1999. We expect this increased
automation will enable us to provide merchandise replenishment much more
efficiently than was permitted by our previous distribution system and to better
coordinate our introduction of new merchandise lines across our stores in
different geographic regions. We believe that this heightened efficiency should
yield fewer missed sales opportunities due to out of stock positions. We believe
our new distribution center will support approximately 500 stores.

MERCHANDISING

Our merchandising strategy is built on offering a collection of
interchangeable outfits and accessories to create a coordinated look distinctive
to The Children's Place. We offer a focused assortment of styles in a variety of
colors and patterns, with the aim of consistently creating a fresh,

33
<PAGE>
youthful feel that we believe distinguishes the "The Children's Place" brand. In
fiscal 1998, we derived approximately 40%, 30%, 17% and 13% of our net sales
from girls apparel, boys apparel, newborn apparel and accessories, respectively.
We divide the year into four three-month merchandising seasons and within each
season we typically introduce a new merchandise line each month. Approximately
80% of each new line is delivered to the stores with the introduction of each
line and the remainder is reserved for replenishment.

To execute our merchandising strategy, we rely on the coordinated efforts of
our merchandise management team, our design and product development team and our
merchandise planning team. These teams consist of a total of 52 full-time
employees. These teams, in conjunction with senior management, review our prior
season results to determine the specific styles and numbers of products that we
will offer in upcoming seasons. The merchandise management team selects specific
styles for production from the assortment of designs that are created by the
design and product development team each season. Then, based upon the production
quantities determined by the merchandise managers and the merchandise planning
team, the sourcing and procurement team arranges for the manufacture of the
selected styles.

Our design and product development team consists of our Vice President of
Trend Development, our Trend Manager, our Vice President of Design and Product
Development, and designers, assistant designers, graphic designers and other
artists. This team analyzes and interprets current and emerging fashion trends,
translating them into a broad selection of children's clothing and accessories
in an array of fashionable colors and patterns that are appropriate for upcoming
seasons. Work on each of our seasonal lines begins approximately nine months
before the season, with the gathering of market intelligence on fashion trends.
This process involves extensive European and domestic market research, the
purchase of prototype samples, media, trade shows, fashion magazines, the
services of fashion and color forecast organizations and analysis of prior
season performance. After the Vice President of Trend Development and the Trend
Manager, in consultation with senior management and the Vice President of Design
and Product Development, arrive at a consensus regarding the fashion themes for
a coming season, the designers and other artists translate these themes into an
assortment of basic and fashion designs that seek to reflect the fresh and
youthful image of "The Children's Place" brand. These interpretations include
variations in fabric and other materials, product color, decoration and
age-appropriate silhouette. Potential items are designed using computer aided
design technology, giving us the opportunity to consider a wide range of style
and fashion options.

The merchandise management team creates a detailed purchasing plan with the
assistance of the merchandise planning team for the season covering each
department, category and key basic item, based on historical and current selling
trends. The merchandise planning team consists of our Vice President of
Merchandise Planning and Allocation, a director of planning, a director of
allocation, merchandise planners, store planners and allocators.

We typically order the quantities contemplated by the purchasing plan six
months before the season, while retaining the flexibility to order additional
merchandise to respond quickly to new fashion trends and demand for key basic
items. The production process takes approximately six months from order
confirmation to receipt of merchandise at our distribution facility. The
merchandise planning team monitors current and future inventory levels on a
weekly basis and analyzes sales patterns to predict future demand for various
categories. We regularly monitor sales of each style and color and maintain some
flexibility to adjust merchandise on order for future seasons or to accelerate
delivery of merchandise. The merchandise allocation team is responsible for
planning and allocating merchandise to each store based on sales volume levels
and other factors.

In addition to our season-to-season development of merchandise, we regularly
evaluate opportunities for selective product extensions and new product
introductions. In fiscal 1998, we expanded our offerings of outerwear, underwear
and denim merchandise. We also introduced bath

34
<PAGE>
products into our stores. We expect to continue to seek opportunities to expand
our customer base and increase sales in our stores through further development
of existing merchandise categories and continued introduction of new merchandise
classifications.

SOURCING AND PROCUREMENT

We combine management's extensive sourcing experience with a cost-based
buying strategy in order to lower costs and increase margins. Management
believes it has a thorough understanding of the economics of apparel
manufacturing, including costs of materials and components. This knowledge
enables us to determine the most cost-effective country and manufacturer from
which to source each item and to obtain low prices. Relying on our supplier
relationships and management's knowledge of manufacturing costs, we believe we
have been able to arrange for the manufacture of high-quality products at low
cost. One important aspect of our sourcing strategy is that our Chief Executive
Officer, Ezra Dabah, who has over 25 years of apparel buying and merchandising
experience, frequently travels to meet with our agents and manufacturers. In
addition, during the first quarter of fiscal 1999, we opened, through a
wholly-owned Hong Kong subsidiary, an office in Hong Kong which currently
employs approximately ten people and for which our annual expense will initially
be approximately $1.5 million. We believe the Hong Kong office will enable us to
obtain more favorable material and manufacturing costs, better identify and act
on new supply opportunities, and expedite development of merchandise samples. We
expect the Hong Kong office will also help us to foster stronger relationships
with suppliers, manufacturers, agents and trading companies in the Far East.

Our sourcing team makes on-site visits to our independent agents and various
manufacturers to negotiate product costs, finalize technical specifications of
each product and confirm delivery of merchandise manufactured to our
specifications. Our apparel is produced to our specifications by more than 60
independent manufacturers located primarily in the Far East and elsewhere in
Asia. In fiscal 1998, the majority of our merchandise was produced in Taiwan,
Hong Kong, China and Turkey. The remainder of our merchandise was produced in
Thailand, the United States, South Korea, the Philippines, Cambodia and other
countries. We continue to pursue sourcing opportunities.

We have no exclusive or long-term contracts with our manufacturers and
typically transact business on an item-by-item basis under purchase orders at
freight on board cost in U.S. dollars. We are parties to agency agreements with
commissioned independent agents in the Far East and in Turkey to oversee our
production and assist in sourcing and pre-production approval, quality
inspection and ensuring timely delivery of merchandise. We also purchase
approximately 35% of our merchandise through a Hong Kong-based trading company,
with which we have no formal written agreement, for most of our procurements
from manufacturers located in Hong Kong, China, the Philippines and Cambodia.
Although they are not contractually obligated to do so, the Hong Kong-based
trading company, and a commissioned independent agent in Taiwan through which we
purchase approximately 30% of our products, each have exclusive arrangements
with The Children's Place. We have developed long-term, continuous relationships
with key individual manufacturers and material suppliers which have yielded
numerous benefits, including quality control and low costs, and have afforded us
flexible working arrangements and a steady flow of merchandise supply. The
establishment of our Hong Kong office should enable us to strengthen these
relationships, facilitate the development of new ones and improve quality
control and product costs.

We employ a tracking system that enables us to anticipate potential delivery
delays in our orders and take action to mitigate the impact of such delays. By
using this system together with our purchase order and advanced shipping
notification systems, we and our independent agents actively monitor the status
of each purchase order from order confirmation to merchandise receipt. We
experience occasional shipment delays, but no such delay has had a material
adverse effect on our business. We continue to pursue software technologies to
further enhance communication of the production and pre-approval status of our
work-in-process directly from our overseas agents.

35
<PAGE>
To ensure quality and promote consumer confidence in our products, we
utilize our own, in-house quality assurance laboratory to test and evaluate
fabric, trimming materials and pre-production samples against a comprehensive
range of physical performance standards before production begins. The quality
control personnel of our independent agents visit the various manufacturing
facilities to monitor and improve the quality control and production process,
which is augmented by our director of quality control. With this focus on
pre-production quality approval, we are generally able to detect and correct
quality-related problems before bulk production begins. We do not accept our
finished apparel products until each purchase order receives formal
certification of compliance from our agents' inspectors. We anticipate that the
opening of our Hong Kong office will enhance our quality control by enabling us
to monitor component and manufacturing quality at close range and address
related problems at an early stage.

36
<PAGE>
COMPANY STORES

EXISTING STORES. As of July 15, 1999, we operated 254 stores in 31 states,
primarily located in the eastern half of the United States. Most of our stores
are clustered in and around major metropolitan areas. Our stores are
concentrated in major regional malls, with the exception of 20 outlet stores and
17 street and strip center stores. The following map and table set forth the
number of stores in each state as of July 15, 1999:

[MAP OF THE UNITED STATES INDICATING THE NUMBER OF STORE LOCATIONS BY STATE]
<TABLE>
<CAPTION>
# OF
STATE STORES
- ---------------------------------------------- -----------
<S> <C>
Arkansas...................................... 1
Colorado...................................... 2
Connecticut................................... 8
Delaware...................................... 3
Florida....................................... 4
Georgia....................................... 10
Illinois...................................... 19
Indiana....................................... 7
Iowa.......................................... 1
Kansas........................................ 3
Kentucky...................................... 4
Maine......................................... 3
Maryland...................................... 13
Massachusetts................................. 14
Michigan...................................... 12
Minnesota..................................... 5

<CAPTION>
# OF
STATE STORES
- ---------------------------------------------- -----------
<S> <C>

Mississippi................................... 1
Missouri...................................... 4
Nebraska...................................... 2
New Hampshire................................. 4
New Jersey.................................... 23
New York...................................... 40
North Carolina................................ 8
Ohio.......................................... 14
Pennsylvania.................................. 21
South Carolina................................ 4
Tennessee..................................... 7
Utah.......................................... 2
Virginia...................................... 11
West Virginia................................. 1
Wisconsin..................................... 3
</TABLE>

STORE ENVIRONMENT. Over the past five years, our prototype store has been
reduced in size from approximately 5,500 square feet to approximately 4,000
square feet, which we believe is the most efficient size for our stores. Our
prototype features a design that incorporates light maple wood floors, fixtures
and trim set against white walls. We believe that the environment created by our
"apple-maple" prototype store promotes a shopping experience that is inviting
and friendly. The store is brightly lit, featuring floor-to-ceiling glass
windows that allow our colorful fashions to attract customers from the outside.
A customized grid system throughout the store's upper perimeter displays
featured merchandise, marketing photographs and key basic item prices. Each
merchandise line is displayed as a separate collection of coordinated basic and
fashion items, with matching accessories. We continually refine our merchandise
presentation strategy to improve the shopping experience of our customers. We
recently installed new wood fixtures and display tables which we believe will
further enhance the shopping experience at The Children's Place. In addition, we
expect that the new departmental structure we implemented in July 1999 will
allow us to simplify and facilitate The Children's Place shopping experience and
present our merchandise more clearly by eliminating duplicative merchandise
displays and creating more space for customers within our stores. We believe
that our merchandise presentation effectively displays "The Children's Place"
distinctive look and creates a visually attractive selling environment that
maximizes customer convenience and encourages the purchase of multiple items.

To achieve uniform merchandise presentation and to maximize sales of
coordinated items, store management is provided monthly with detailed written
and visual store plans that specify merchandise placement. Standardization of
store design, merchandise presentation and window displays also promotes
effective usage and productivity of selling space and maximizes customer
convenience in

37
<PAGE>
merchandise selection. By seeking a uniform appearance in store design and
merchandise presentation, we believe that we are able to maintain and enhance
"The Children's Place" brand image.

As of July 15, 1999, over 90% of our stores (excluding outlet stores) have
the same design element as our "apple-maple" prototype. We generally remodel our
stores to the prototype specifications as their leases are renewed. In some
cases, conversion to the prototype involves relocation within a mall as well as
a reduction in space.

Our 20 outlet stores generally measure in excess of 5,000 square feet and
represent approximately 8% of our store base. The outlet stores are located in
outlet centers and are strategically placed within each market to serve as a
vehicle to consolidate markdown merchandise from our other stores.

STORE OPERATIONS. Our store operations are directed by our Vice President
of Store Operations, five regional managers and approximately 35 district
managers. Individual stores are managed by a store manager and up to three
co-managers depending on sales volume. A typical store employs one to two
full-time sales associates and several part-time sales associates. We hire
additional part-time associates based on seasonal needs.

Regional and district managers spend a majority of their work week on store
selling floors, providing direction, motivation, training and support to field
personnel. Store managers are responsible for achieving planned store sales
goals, staff scheduling and supervising customer service, store presentation
standards, payroll productivity and inventory shrink. Customer service is a
major focus for store management and sales associates, and continuing efforts
are made to maximize selling productivity. We engage in an ongoing process of
training management and sales associates in the areas of customer service,
selling skills, merchandise presentation, procedures and controls, utilizing
visual aids, training manuals and training workshops.

In order to motivate our regional, district and store managers, we offer an
incentive compensation plan. Under the plan, managers of our stores who meet
planned monthly goals for sales, payroll productivity and inventory shrink are
awarded a sliding bonus based upon the amount by which their respective stores
exceed such targets. District and regional managers receive bonuses based upon
the incentive compensation awarded to their store managers and management
turnover.

Management maintains a high level of communication between our corporate
headquarters and stores. Frequent communication downloads through the POS
registers, biweekly mail packs to each store, voicemail and district manager
conference calls augment the frequent store visits by the regional and district
managers. In addition, home office and district manager meetings engender a
strong team culture. We continue to improve the communication between our
corporate headquarters and our stores with the use of new technology. To this
end, and to enhance customer service, we recently implemented our new POS
software and hardware in several stores and plan to install it in the remainder
of our stores during fiscal 1999.

STORE EXPANSION PROGRAM

In fiscal 1996, we began to implement an aggressive growth strategy designed
to capitalize on our business strengths and strong store economics. In the last
three fiscal years we increased our number of stores from 91 to 209, opening 47
and 54 stores in fiscal 1997 and fiscal 1998, respectively. We intend to
continue our store expansion program and currently plan to open approximately 80
stores in fiscal 1999 (of which 45 were open as of July 15, 1999) and
approximately 100 stores in fiscal 2000.

In fiscal 1998, new stores for which fiscal 1998 was the first full year of
operations had average net sales of approximately $1.3 million. The average
investment for these new stores, including capital expenditures (net of landlord
contribution), initial inventory (net of merchandise payables) and pre-opening
costs, was approximately $359,000. In fiscal 1998, store level operating cash
flow for these

38
<PAGE>
stores was approximately $309,000 (23.8% of net sales), yielding a cash-on-cash
return on investment of approximately 86.1%.

Our expansion strategy focuses primarily on mall-based locations. The
regional malls which we target are typically high volume centers, generally
having at least three department stores or other anchor tenants and various
specialty retailers, as well as several entertainment features (such as
restaurants, a food court and/or movie theaters). We conduct extensive on-site
visits and analyses of potential store sites, taking into account the
performance of other specialty retail tenants, the existing anchor stores and
other stores, the size, type and average sales per square foot of the mall and
the demographics of the surrounding area. Our most important considerations in
evaluating a store location within a mall are placement of the store relative to
mall traffic patterns and proximity to other children's retailers. In addition,
we continuously evaluate opportunities to add stores in other types of
locations, including urban street locations and outlet and strip centers.

Our expansion strategy is to establish clusters of stores in states in which
we already have stores or in contiguous states in order to strengthen "The
Children's Place" brand name recognition. We opened stores in Colorado, Utah and
northern Florida in fiscal 1999, and we plan to open stores in northern
California, Washington, Oregon, southern Florida, Louisiana and Texas in fiscal
2000.

MARKETING

ADVERTISING AND PROMOTION. We strive to enhance our reputation and image in
the marketplace and build recognition and equity in "The Children's Place" brand
name by advertising our image, product and value message through in-store
photographs, product displays and direct mail. To date, we have primarily relied
on pedestrian traffic and our reputation, loyal customer base and brand image to
generate sales. In the first quarter of fiscal 1999, we tested the use of
television advertising to strengthen "The Children's Place" brand name
recognition. We plan to use television and other forms of advertising beginning
in fiscal 2000. Our point of purchase marketing strategy uses lifestyle images
to highlight the individual departments and seasonal fashion looks, promoting
key basic items at price points representing substantial value, and focusing on
store-front and window displays and signage to attract customers into the
stores. We also occasionally offer promotions on certain items to attract
customers and increase sales. To encourage larger purchases, we periodically
distribute through direct mail coupons providing a discount on purchases above a
specified minimum.

PRIVATE LABEL CREDIT CARD. We view the use of a private label credit card
as an important marketing and communication tool and introduced "The Children's
Place" credit card in January 1995, with Hurley State Bank, through a third
party credit card service. Pursuant to a merchant services agreement with The
Children's Place, Hurley State Bank issues to our customers private label credit
cards for use exclusively at our stores and extends credit to such customers on
a non-recourse basis to The Children's Place. Hurley State Bank's agent, SPS
Payment Services, Inc., administers the approval, issuance and administration of
the credit card program. In connection with our efforts to increase the number
of cardholders and encourage use of our private label credit card, we may
consider changing these arrangements to provide for either full or partial
recourse. For its services, we pay to Hurley State Bank a merchant fee which is
calculated as a percentage of sales under the credit card and certain other fees
related to cardholder sales volume. In fiscal 1998, we paid approximately $2.0
million to Hurley State Bank in fees. The number of holders of our private label
credit card has grown to approximately 470,000, of which approximately 135,000
cardholders currently have a positive account balance. Sales on the private
label credit card accounted for approximately 12% of our fiscal 1998 net sales.
We believe that our private label credit card promotes affinity and loyalty
among those customers who use the card and facilitates communication with such
customers through delivery of coupons and promotional materials. We market our
private label credit card by offering customers who apply for a card a 15%
discount on their initial purchase using the card and a 10% discount on a
subsequent

39
<PAGE>
purchase. Our average dollar sale to customers using "The Children's Place" card
has been substantially higher than our overall average dollar sale.

MANAGEMENT INFORMATION SYSTEMS

Our management information and electronic data processing systems consist of
a full range of retail, financial and merchandising systems, including purchase
order management, advance shipping notification, inventory planning and control,
inventory distribution, sales reporting and accounts payable. These systems
operate on an IBM mainframe computer and utilize a combination of third party
and proprietary software packages. Management views technology as an important
tool in efficiently supporting our rapid growth and maintaining a competitive
industry position.

Unit and dollar sales information is updated daily in the merchandise
reporting systems by polling each store's POS terminals. Through automated
nightly two-way electronic communication with each store, sales information,
payroll hours and store inventory transfers are uploaded to the host system, and
price changes and other information are downloaded through the POS devices.
Information obtained from such daily polling generally results in automatic
merchandise replenishment in response to the specific SKU requirements of each
store. We evaluate information obtained through daily reporting to identify and
respond to sales trends and to implement merchandising decisions regarding
markdowns and allocation of merchandise.

We are committed to utilizing technology to further enhance our competitive
position. In this regard, we have installed and tested an automated warehouse
management system at our new distribution center. Based upon the satisfactory
testing of this system to date, we expect the system to be operational on or
about July 31, 1999. In order to enhance customer service and communication
between our corporate headquarters and our stores, we recently implemented new
POS software and hardware in several stores and plan to install it in the
remainder of our stores during fiscal 1999. We are also taking steps to upgrade
our back office software during fiscal 1999.

FACILITIES

Throughout fiscal 1998, all merchandise was received, inspected, processed
and distributed through our 90,000 square foot leased distribution center and
corporate headquarters in West Caldwell, New Jersey. We also lease a facility in
nearby Fairfield, New Jersey of approximately 35,000 square feet. The bulk of
the merchandise is collected at our distribution center and shipped as a
complete line to the stores once each month for each department. Replenishment
merchandise is shipped directly to stores each weekday by commercial carrier as
needed. We have experienced occasional shipment delays, but no such delay has
had a material adverse effect on our business.

We have entered into an eight-year lease with a three-year option period for
a 204,000 square foot distribution center and corporate headquarters facility in
Secaucus, New Jersey, approximately 18 miles from our present location. We
relocated our distribution center operations in May 1999 and we are moving our
corporate headquarters staff and remaining personnel shortly. We expect to
complete the relocation by July 31, 1999. We have continued to distribute
merchandise manually from the new facility in the same manner as we did at our
old facility. However, in conjunction with the move to the new distribution
center, we have installed and tested a new automated warehouse management system
which will employ radio frequency technology, a conveyor system and automated
flow through slot location and product putaway. The new warehouse management
system will also support a distribution center reserve inventory that will be
utilized to enhance merchandise replenishment to the stores. Based upon the
satisfactory testing of the system to date, we expect the system to be
operational on or about July 31, 1999. We believe the new facility will provide
adequate space to support our growth over the next several years.

40
<PAGE>
Our lease for the West Caldwell facility expired on May 31, 1999. We are
required to vacate the facility by July 31, 1999.

All of our existing store locations are leased by us, with lease terms
expiring between 2000 and 2014 and with an average unexpired lease term of
approximately 7.9 years. The leases for most of the existing stores are for
terms of ten years and provide for contingent rent based upon a percentage of
sales in excess of specific minimums. Leases for future stores will likely
include similar contingent rent provisions.

COMPETITION

The children's apparel retail business is highly competitive. We compete in
substantially all of our markets with GapKids, BabyGap and Old Navy (each of
which is a division of The Gap, Inc.), The Gymboree Corporation, Limited Too (a
division of The Limited, Inc.), J.C. Penney Company, Inc., Sears, Roebuck and
Co. and other department stores that sell children's apparel and accessories, as
well as certain discount stores such as Wal-Mart Stores, Inc., Kmart
Corporation, Target (a division of Dayton Hudson Corporation) and Kids "R" Us (a
division of Toys "R" Us, Inc.). We also compete with a wide variety of specialty
stores, other national and regional retail chains, catalog companies and
Internet retailers. One or more of our competitors are present in substantially
all of the malls in which we have stores. Many of our competitors are larger
than The Children's Place or have access to significantly greater financial,
marketing and other resources than we have.

We believe that the principal factors of competition in our marketplace are
perceived value, price, quality, merchandise assortment, brand name recognition,
customer service, and a friendly store environment. We believe that we have been
able to effectively compete in the children's apparel industry because of our
reputation in the marketplace and consistent merchandise offering of
high-quality, coordinated basic and fashion outfits for children at consistent
value prices, sold in a friendly environment.

TRADEMARKS AND SERVICE MARKS

"The Children's Place," "Baby Place," "Place," "The Place," "TCP" and
certain other marks have been registered as trademarks and/or service marks with
the United States Patent and Trademark Office. The registration of the
trademarks and the service marks may be renewed to extend the original
registration period indefinitely, provided the marks are still in use. We intend
to continue to use and protect our trademarks and service marks and maintain
their registrations. We are taking steps to register our trademarks in certain
foreign countries. We believe our trademarks and service marks have received
broad recognition and are of significant value to our business.

EMPLOYEES

As of July 15, 1999, we had approximately 1,300 full-time employees, of whom
approximately 350 are based at our distribution center and corporate
headquarters, and approximately 3,000 part-time employees. None of our employees
is covered by a collective bargaining agreement. We believe our relations with
our employees are good.

41
<PAGE>
CERTAIN LEGAL PROCEEDINGS

STOCKHOLDER LITIGATION

On October 16, 1997, Stephen Brosious and Rudy Pallastrone, who allegedly
purchased shares of our Common Stock in our initial public offering in September
1997 (the "IPO"), filed a lawsuit against The Children's Place, several of our
directors and officers, and the underwriters of the IPO (the "Defendants") in
the United States District Court for the District of New Jersey (the "Court").
The named plaintiffs purport to maintain a class action on behalf of all
persons, other than the Defendants, who purchased our Common Stock issued in
connection with the IPO on or about September 19, 1997 through October 13, 1997.
The complaint alleges that the Defendants violated federal securities laws by
making false or misleading statements and/or omissions in connection with the
IPO. The plaintiffs seek monetary damages of an unspecified amount, rescission
or rescissory damages and fees and costs. Since October 16, 1997, 15 additional
putative class actions making substantially similar allegations and seeking
substantially similar relief have been filed against some or all of the
Defendants. On or about January 13, 1998, the 16 putative class actions were
consolidated in the Court and on February 26, 1998, the plaintiffs served and
filed their amended consolidated complaint. On April 16, 1998, the Defendants
moved to dismiss the complaint. On September 4, 1998 the Court entered an order
granting the motion to dismiss in part and denying it in part. The Court also
dismissed the case against the underwriters without prejudice. On October 5,
1998, the plaintiffs filed an amended complaint against all Defendants including
the underwriters. We filed our answer to the amended complaint on October 26,
1998. The parties have commenced discovery.

On October 27, 1997, Bulldog Capital Management, L.P., a limited partnership
that serves as a general partner for a series of investment funds which
allegedly purchased shares of The Children's Place's Common Stock issued in
connection with the IPO, also filed a lawsuit against The Children's Place and
several of our directors and officers in the Superior Court of New Jersey, Essex
County Division. The complaint also alleges that by making false or misleading
statements and/or omissions in connection with the IPO, The Children's Place and
several of our directors and officers violated provisions of federal and state
law. The plaintiff seeks monetary damages of an unspecified amount, rescission
or rescissory damages and fees and costs. This action and the federal action
described above have been coordinated for purposes of discovery.

We believe that the allegations made in the complaints described above are
untrue and totally without merit and intend to defend them vigorously. We do not
believe that any ultimate liability arising out of the actions described above
will have a material adverse effect on our business; however we can give no
assurance as to the ultimate resolution of the proceedings or the amount to be
paid, if any, in the disposition of the actions.

OTHER LITIGATION

In May 1999, we relocated our distribution center operations to our new
distribution center and corporate headquarters facility in Secaucus, New Jersey.
We are moving our corporate headquarters staff to the new facility in July 1999.
Our lease for our West Caldwell facility expired on May 31, 1999. Although we
believed we had an arrangement with our West Caldwell landlord to continue to
occupy the premises through the end of July 1999, the landlord has recently
disputed the existence of such an arrangement and has commenced legal
proceedings against The Children's Place in the Superior Court of New Jersey Law
Division seeking possession of the premises. We entered into a confession of
judgment pursuant to which we are required to vacate the West Caldwell facility
by July 31, 1999.

We are also involved in various legal proceedings arising in the normal
course of our business. In the opinion of management, any ultimate liability
arising out of such proceedings will not have a material adverse effect on our
business.

43
<PAGE>
MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

The following table sets forth certain information with respect to the
executive officers and directors of The Children's Place:

<TABLE>
<CAPTION>
NAME AGE POSITION
- --------------------------------------- --- ------------------------------------------------------------------
<S> <C> <C>
Ezra Dabah............................. 45 Chairman of the Board of Directors and Chief Executive Officer
Stanley B. Silver...................... 61 President, Chief Operating Officer and Director
Clark Hinkley.......................... 57 Executive Vice President, Merchandising
Seth L. Udasin......................... 43 Vice President, Finance, Chief Financial Officer and Treasurer
Steven Balasiano....................... 36 Vice President, General Counsel and Secretary
Mario A. Ciampi........................ 39 Vice President, Real Estate and Construction
Edward DeMartino....................... 48 Vice President, Management Information Systems
Robert Finkelstein..................... 47 Vice President, Merchandising Planning and Allocation
Nina L. Miner.......................... 50 Vice President, Trend Development
Salvatore W. Pepitone.................. 52 Vice President, Distribution Center
Mark L. Rose........................... 34 Vice President, Sourcing and Production
Susan F. Schiller...................... 38 Vice President, Store Operations
Diane M. Timbanard..................... 54 Vice President, Design and Product Development
Michael Zahn........................... 36 Vice President, General Merchandise Manager
Stanley Silverstein.................... 74 Director
John F. Megrue......................... 41 Director
David J. Oddi.......................... 29 Director
</TABLE>

EZRA DABAH has been Chief Executive Officer since 1991 and Chairman of the
Board and a Director since purchasing The Children's Place in 1989 with certain
members of his family. Mr. Dabah has more than 25 years of apparel merchandising
and buying experience. From 1972 to May 1993, Mr. Dabah was a director and an
executive officer of The Gitano Group, Inc. and its affiliates (collectively,
"Gitano"), a company of which Mr. Dabah and certain members of his family were
principal stockholders and which became a public company in 1988. From 1973
until 1983, Mr. Dabah was in charge of product design, merchandising and
procurement for Gitano. In 1983, Mr. Dabah founded and became President of a
children's apparel importing and manufacturing division for Gitano which later
became an incorporated subsidiary, Eva Joia Incorporated, ("E.J. Gitano"). Mr.
Dabah is Stanley Silverstein's son-in-law and Nina Miner's brother-in-law.

STANLEY B. SILVER has been President and Chief Operating Officer since June
1996 and prior to that served as Executive Vice President and Chief Operating
Officer since joining The Children's Place in 1991. Mr. Silver has been a
Director since July 1996. Before joining The Children's Place in 1991, Mr.
Silver held various posts at Grand Met PLC and Mothercare PLC in the United
Kingdom and The Limited, Inc. in the United States. Mr. Silver has over 25 years
of retailing experience in Europe and the United States and currently serves as
Chairman of the Retail Council of New York State.

CLARK HINKLEY has been Executive Vice President, Merchandising since joining
The Children's Place in February 1998. Prior to joining The Children's Place,
Mr. Hinkley was the Executive Vice President and Chief Operating Officer of The
Talbots, Inc., a position he held since 1993. Mr. Hinkley has over 35 years of
retailing experience with over 25 years of senior level management and
merchandising experience. Prior to his 10 years with The Talbots, Inc., Mr.
Hinkley was with Dayton Hudson Corporation and its predecessor company, J.L.
Hudson, for 24 years.

44
<PAGE>
SETH L. UDASIN has been Vice President, Finance since 1994 and Chief
Financial Officer and Treasurer since 1996. Since joining The Children's Place
in 1983, Mr. Udasin has held various other positions, including Controller from
1988 to 1994.

STEVEN BALASIANO has been Vice President and General Counsel since joining
The Children's Place in December 1995 and Secretary since January 1996. Prior to
joining The Children's Place, Mr. Balasiano practiced law in the New York
offices of the national law firms of Stroock & Stroock & Lavan LLP from 1992 to
1995 and Kelley Drye & Warren from 1987 to 1992.

MARIO A. CIAMPI has been Vice President, Real Estate and Construction since
joining The Children's Place in June 1996. Prior to joining The Children's
Place, Mr. Ciampi was a principal of a private consulting firm, specializing in
retail and real estate restructuring, from 1991 to 1996, in which capacity he
was retained as an outside consultant on the Company's real estate activities
since 1991.

EDWARD DEMARTINO has been Vice President, Management Information Systems
since 1991. Mr. DeMartino began his career with The Children's Place in 1981 as
a System Development Project Manager and was subsequently promoted to
Director--MIS in 1989.

ROBERT FINKELSTEIN joined The Children's Place in 1989 as Vice President,
Merchandise Planning and Allocation. Immediately prior to joining The Children's
Place, Mr. Finkelstein was a Director of Distribution for Payless Shoe Stores.

NINA L. MINER has been Vice President, Trend Development since August 1998,
prior to which time she was Vice President, Design and Product Development since
joining The Children's Place in 1990. Before joining The Children's Place, Ms.
Miner held various management positions at E.J. Gitano. Ms. Miner is Stanley
Silverstein's daughter and Ezra Dabah's sister-in-law.

SALVATORE W. PEPITONE has been Vice President, Distribution Center since
joining The Children's Place in 1991. Prior to joining The Children's Place, Mr.
Pepitone was employed in a similar capacity by E.J. Gitano.

MARK L. ROSE has been Vice President, Sourcing and Production since 1992.
Mr. Rose joined The Children's Place in 1990 and was promoted to Senior Product
Buyer that year. Prior to joining The Children's Place, Mr. Rose held various
positions at Macy's.

SUSAN F. SCHILLER has been Vice President, Store Operations since 1994. Ms.
Schiller began her career with The Children's Place as an Assistant Store
Manager in 1985 and subsequently served in various positions, including Director
of Store Communications from 1991 to 1993 and Director of Store Operations from
1993 to 1994.

DIANE M. TIMBANARD has been Vice President, Design and Product Development
since August 1998, prior to which time she served as Vice President,
Merchandising Manager since joining The Children's Place in 1991. Prior to
joining The Children's Place, Ms. Timbanard held various merchandising and
management positions, including Vice President of Merchandising for Macy's.

MICHAEL ZAHN has been Vice President, General Merchandise Manager since
September 1998. Prior to joining The Children's Place, Mr. Zahn held various
merchandising positions at Ann Taylor from 1995 to 1998. From 1992 to 1995, Mr.
Zahn was a merchandiser with Warner Bros. Retail.

STANLEY SILVERSTEIN has been a Director of The Children's Place since July
1996. Mr. Silverstein also serves as Chairman of the Board of Directors of Nina
Footwear, a company he founded with his brother in 1952. Mr. Silverstein is the
father of Nina Miner and is Ezra Dabah's father-in-law.

JOHN F. MEGRUE has been a Director of The Children's Place since July 1996.
Since 1992, Mr. Megrue has been a Partner of Saunders Karp & Megrue Partners,
L.L.C. (or its predecessor), which serves as the general partner of SKM
Partners, L.P., which serves as the general partner of the SK Funds and SKM.
From 1989 to 1992, Mr. Megrue was a Vice President and Principal at Patricof &

45
<PAGE>
Co. and prior thereto he served as a Vice President at C.M. Diker Associates.
Mr. Megrue also serves as Vice Chairman of the Board and Director of Dollar Tree
Stores, Inc. and Chairman of the Board and Director of Hibbett Sporting Goods,
Inc.

DAVID J. ODDI has been a Director of The Children's Place since April 1997.
Mr. Oddi joined SKM as an Associate in 1994 and is currently a Partner of
Saunders Karp & Megrue Partners, L.L.C., which serves as the general partner of
SKM Partners, L.P., which serves as the general partner of the SK Funds and SKM.
Prior to joining SKM, Mr. Oddi served in the Leveraged Finance Group at Salomon
Brothers Inc.

Our Board of Directors is comprised of three classes, each of which serves
for three years, with one class being elected each year. The terms of Mr. Dabah
and Mr. Megrue will expire at the 1999 Annual Meeting of Stockholders, scheduled
to be held on August 3, 1999. Mr. Dabah and Mr. Megrue have each been nominated
for reelection for a three year term. The term of Mr. Silver will expire at the
2000 Annual Meeting of Stockholders. The terms of Mr. Oddi and Mr. Silverstein
will expire at the 2001 Annual Meeting of Stockholders. For a description of
certain voting agreements relating to the selection of directors, see "Principal
and Selling Stockholders--Stockholders Agreement."

46
<PAGE>
PRINCIPAL AND SELLING STOCKHOLDERS

The following table provides information at July 15, 1999, and after giving
effect to this offering (assuming the underwriters' over-allotment option is not
exercised), with respect to ownership of Common Stock by (1) each beneficial
owner of five percent or more of our Common Stock known to us, (2) each director
of The Children's Place and nominee for director, (3) each of our five most
highly compensated executive officers in fiscal 1998, (4) all directors and
executive officers as a group and (5) each selling stockholder. For the purpose
of computing the percentage of the shares of Common Stock owned by each person
or group listed in this table, any shares not outstanding which are subject to
options or warrants exercisable within 60 days after July 15, 1999 have been
deemed to be outstanding and owned by such person or group, but have not been
deemed to be outstanding for the purpose of computing the percentage of the
shares of Common Stock owned by any other person. Except as indicated in the
footnotes to this table, the persons named in the table have sole voting and
investment power with respect to all shares of Common Stock shown as
beneficially owned by them.

<TABLE>
<CAPTION>
BEFORE OFFERING AFTER OFFERING
----------------------- -----------------------
SHARES SHARES SHARES
BENEFICIALLY PERCENT OFFERED BENEFICIALLY PERCENT
NAME AND ADDRESS OF BENEFICIAL OWNER OWNED OF CLASS HEREBY OWNED OF CLASS
- ---------------------------------------------------- ------------ --------- ---------- ------------ ---------
<S> <C> <C> <C> <C> <C>
The SK Equity Fund, L.P.(1)(2)...................... 6,704,053 26.5% 1,971,400 4,704,053 18.6%
SK Investment Fund, L.P.(1)(2)...................... 6,704,053 26.5% 28,600 4,704,053 18.6%
John F. Megrue(1)(2)(3)............................. 6,706,053 26.5% 4,706,053 18.6%
Allan W. Karp(1)(2)(4).............................. 6,706,053 26.5% 4,706,053 18.6%
Thomas A. Saunders III(1)(2)........................ 6,704,053 26.5% 4,704,053 18.6%
David J. Oddi(1)(5)................................. 3,000 * 3,000 *
Ezra Dabah(6)(7).................................... 7,876,494 31.2% 500,000(8) 7,376,494 29.1%
Stanley B. Silver(6)(9)............................. 574,450 2.3% 100,000 474,450 1.9%
Stanley Silverstein(6)(10).......................... 5,681,860 22.5% 400,000 11) 5,281,860 20.9%
Clark Hinkley(6)(12)................................ 80,000 * 80,000 *
Diane M. Timbanard(6)(12)........................... 99,680 * 99,680 *
Nina L. Miner(6)(13)................................ 296,020 1.2% 296,020 1.2%
All Directors and Executive Officers as a Group (17
persons)(12)...................................... 16,975,835 65.2% 13,975,835 53.6%
</TABLE>

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

* Less than 1%

(1) The address of this person is Two Greenwich Plaza, Suite 100, Greenwich CT
06830.

(2) Includes (i) 6,608,268 shares owned by The SK Equity Fund, L.P., and (ii)
95,785 shares owned by SK Investment Fund, L.P. SKM Partners, L.P. is the
general partner of each of the SK Funds. Messrs. Karp, Megrue and Saunders
are Partners of Saunders Karp & Megrue Partners, L.L.C., which is the
general partner of SKM Partners, L.P., and therefore may be deemed to have
beneficial ownership of the shares shown as being owned by the SK Funds.
Messrs. Karp, Megrue and Saunders disclaim beneficial ownership of such
shares, except to the extent that any of them has a limited partnership
interest in SK Investment Fund, L.P.

(3) Includes 2,000 shares owned by Mr. Megrue.

(4) Includes 2,000 shares owned by Mr. Karp.

(5) Includes 3,000 shares owned by Mr. Oddi and does not include shares owned by
The SK Equity Fund, L.P. or SK Investment Fund, L.P. Mr. Oddi is a Partner
of Saunders Karp & Megrue Partners, L.L.C., which is the general partner of
SKM Partners, L.P., which serves as the general

47
<PAGE>
partner of the SK Funds and SKM and has a limited partnership interest in SK
Investment Fund, L.P.

(6) The address of this person is c/o The Children's Place Retail Stores, Inc.,
915 Secaucus Road, Secaucus, New Jersey 07094.

(7) Includes (i) 4,934,180 shares held by trusts or custodial accounts for the
benefit of Mr. Dabah's children and certain other family members, of which
Mr. Dabah or his wife is a trustee or custodian and as to which Mr. Dabah or
his wife, as the case may be, has voting control, and as to which shares Mr.
Dabah disclaims beneficial ownership, (ii) 2,864,850 shares owned by Mr.
Dabah, (iii) 37,600 shares held by Mr. Dabah's wife, and (iv) 39,864 shares
subject to options exercisable within 60 days after July 15, 1999. Does not
include (i) 818,480 shares beneficially owned by Stanley Silverstein, Mr.
Dabah's father-in-law, (ii) 58,520 shares issuable upon exercise of
outstanding stock options exercisable within 60 days after July 15, 1999,
which are beneficially owned by Nina Miner, Mr. Dabah's sister-in-law, (iv)
51,000 shares owned by Ms. Miner and (v) 4,000 shares owned by Ms. Miner's
husband.

(8) Includes shares owned by Mr. Dabah and by various trusts for the benefit of
Mr. Dabah's children, of which Mr. Dabah or Mr. Dabah's wife is a trustee.

(9) Includes (i) 315,250 shares owned by Mr. Silver, (ii) 129,200 shares
issuable upon exercise of outstanding stock options exercisable within 60
days of July 15, 1999, (iii) 100,000 shares held by Mr. Silver's wife, as to
which Mr. Silver disclaims beneficial ownership and (iv) 30,000 shares held
by trusts for the benefit of Mr. Silver's children, of which Mr. Silver's
wife is a trustee, and as to which Mrs. Silver has voting control, and as to
which shares Mr. Silver disclaims beneficial ownership.

(10) Includes (i) 4,863,380 shares held by trusts for the benefit of Mr.
Silverstein's children and grandchildren, of which Mr. Silverstein's wife is
a trustee, and as to which Mrs. Silverstein has voting control, and as to
which shares Mr. Silverstein disclaims beneficial ownership and (ii) 818,480
shares owned by Mr. Silverstein. Does not include (i) 2,902,450 shares
beneficially owned by Ezra Dabah, Mr. Silverstein's son-in-law, or Mr.
Dabah's wife, (ii) 39,864 shares issuable upon exercise of outstanding stock
options exercisable within 60 days after July 15, 1999, which are
beneficially owned by Mr. Dabah, (iii) 58,520 shares issuable upon exercise
of outstanding stock options exercisable within 60 days after July 15, 1999,
which are beneficially owned by Nina Miner, Mr. Silverstein's daughter, (iv)
51,000 shares owned by Ms. Miner and (v) 4,000 shares owned by Ms. Miner's
husband.

(11) Includes shares owned by Mr. Silverstein and by various trusts for the
benefit of Mr. Silverstein's children and grandchildren, of which Mr.
Silverstein's wife is a trustee.

(12) Reflects shares issuable upon exercise of outstanding stock options
exercisable within 60 days of July 15, 1999.

(13) Includes (i) 182,500 shares held by trusts for the benefit of Ms. Miner,
(ii) 51,000 shares owned by Ms. Miner, (iii) 4,000 shares owned by Ms.
Miner's husband, as to which Ms. Miner disclaims beneficial ownership, and
(iv) 58,520 shares issuable upon exercise of outstanding stock options
exercisable within 60 days of July 15, 1999.

As of July 15, 1999, Ezra Dabah and certain members of his family
beneficially own 8,808,494 shares of our Common Stock, constituting
approximately 34.7% of the outstanding Common Stock. The SK Funds own 6,704,053
shares or approximately 26.5% of the outstanding Common Stock. Pursuant to the
Stockholders Agreement described below, Ezra Dabah, the SK Funds and certain
other stockholders, who following this offering will continue to own in the
aggregate approximately 50.7% of the outstanding Common Stock, have agreed to
vote for the election of two nominees of the SK Funds

48
<PAGE>
and three nominees of Ezra Dabah to our Board of Directors. As a result, the SK
Funds and Ezra Dabah are, and will continue to be, able to control the election
of our directors. In addition, if the SK Funds and Mr. Dabah were to vote
together, they would be able to substantially determine the outcome of any
matter submitted to a vote of our stockholders for approval.

After giving effect to the offering of Common Stock in this prospectus, Ezra
Dabah and certain members of his family will beneficially own 7,908,494 shares
of our Common Stock, constituting approximately 31.2% of the outstanding Common
Stock (7,773,494 shares or approximately 30.6% of the outstanding Common Stock
if the underwriters' over-allotment option is fully exercised), and the SK Funds
will own 4,704,053 shares or approximately 18.6% of the outstanding Common Stock
(4,404,053 shares or approximately 17.4% of the outstanding Common Stock if the
underwriters' over-allotment option is fully exercised).

STOCKHOLDERS AGREEMENT

The Children's Place and certain of our stockholders are parties to a
Stockholders Agreement (the "Stockholders Agreement"). The Stockholders
Agreement places certain limitations upon the transfer in privately negotiated
transactions of shares of Common Stock beneficially owned by Ezra Dabah, Stanley
Silver and the SK Funds. In addition, the Stockholders Agreement provides that
(1) so long as Ezra Dabah, together with members of his family, beneficially
owns shares representing at least 25% of the shares of Common Stock owned by
such parties on the date of the Stockholders Agreement, the stockholders party
to the Stockholders Agreement will be obligated to vote all shares as to which
they have voting rights in a manner such that the Board of Directors will at all
times include three directors nominated by Ezra Dabah and (2) so long as the SK
Funds beneficially own shares representing at least 25% of the shares of Common
Stock owned by such parties on the date of the Stockholders Agreement, the
stockholders party to the Stockholders Agreement will be obligated to vote all
shares as to which they have voting rights in a manner such that the Board of
Directors will at all times include two directors nominated by the SK Funds.
Should the number of directors comprising the Board of Directors be increased,
nominees for the remaining director positions will be designated by our Board of
Directors. Pursuant to the Stockholders Agreement, Ezra Dabah, Stanley Silver
and Stanley Silverstein were designated as director nominees by Mr. Dabah and
were elected to the Board of Directors, and John Megrue and David Oddi were
designated as director nominees by the SK Funds and were elected to the Board of
Directors.

The Stockholders Agreement provides that we will not, without the
affirmative vote of at least one director nominated by the SK Funds, engage in
specified types of transactions with certain of our affiliates (not including
the SK Funds), take action to amend our ByLaws or Certificate of Incorporation
or increase or decrease the size of the entire Board of Directors. The
Stockholders Agreement also provides that certain specified types of corporate
transactions and major corporate actions will require the approval of at least
two-thirds of the members of the Board of Directors.

Under the terms of the Stockholders Agreement, the rights of any party
thereunder will terminate at the time that such party's Common Stock constitutes
less than 25% of the shares of Common Stock owned by such party on the date of
the Stockholders Agreement. All the provisions of the Stockholders Agreement
will terminate when no party to the Stockholders Agreement beneficially owns
shares representing at least 25% of the outstanding Common Stock owned by such
party on the date of the Stockholders Agreement.

49
<PAGE>
SHARES ELIGIBLE FOR FUTURE SALE

We have a total of 25,276,770 shares of Common Stock outstanding (excluding
shares issuable pursuant to stock options). Of these shares, 9,933,684 shares of
Common Stock (10,383,684 shares if the underwriters' over-allotment option is
fully exercised), including the shares of Common Stock offered hereby, will be
freely tradable following this offering without restriction or registration
under the Securities Act by persons other than "affiliates" of The Children's
Place, as defined in the Securities Act, who would be required to sell in
compliance with the requirements of Rule 144 under the Securities Act. The
remaining 15,343,086 shares of Common Stock outstanding (14,893,086 shares if
the underwriters' over-allotment is fully exercised) are "restricted securities"
as such term is defined by Rule 144 (the "Restricted Shares"). The Restricted
Shares were issued and sold by us in private transactions in reliance upon
exemptions from registration under the Securities Act.

Of the Restricted Shares, 2,538,673 shares are eligible for sale in the
public market in reliance on Rule 144(k). The remaining 12,804,413 Restricted
Shares are eligible for sale in the public market subject to the volume
limitations under Rule 144. See "Plan of Distribution."

In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated) who has beneficially owned restricted securities
for at least one year (including the holding period of any prior owner except an
affiliate), including persons who may be deemed "affiliates" of The Children's
Place, would be entitled to sell within any three-month period a number of
shares that does not exceed the greater of 1% of the number of shares of Common
Stock then outstanding (approximately 252,768 shares upon completion of the
offering) or the average weekly trading volume of the Common Stock during the
four calendar weeks preceding the filing of a Form 144 with respect to such
sale. Sales under Rule 144 are also subject to certain manner of sale provisions
and notice requirements, and to the availability of current public information
about The Children's Place. In addition, a person who is not deemed to have been
an affiliate of The Children's Place at any time during the 90 days preceding a
sale, and who has beneficially owned the shares proposed to be sold for at least
two years (including the holding period of any prior owner except an affiliate),
would be entitled to sell such shares under Rule 144(k) without regard to the
requirements described above. Rule 144 also provides that affiliates who are
selling shares that are not Restricted Shares must nonetheless comply with the
same restrictions applicable to Restricted Shares with the exception of the
holding period requirement.

Rule 701 promulgated under the Securities Act provides that shares of Common
Stock acquired on the exercise of outstanding options may be resold by persons
other than affiliates subject only to the manner of sale provisions of Rule 144,
and by affiliates subject to all provisions of Rule 144 except its one-year
minimum holding period.

The Children's Place is party to an Amended and Restated Registration Rights
Agreement pursuant to which the SK Funds and the other stockholders party
thereto may demand registration under the Securities Act of shares of the Common
Stock held by them at any time. We may postpone such a demand under certain
circumstances. In addition, the stockholders party to the Amended and Restated
Registration Rights Agreement may request that we include shares of the Common
Stock held by them in any registration proposed by The Children's Place of such
Common Stock under the Securities Act.

As of July 15, 1999, options to purchase a total of 1,155,466 shares of
Common Stock pursuant to the 1996 Plan were outstanding with a weighted average
exercise price of $4.93 per share. In addition, as of July 15, 1999, options to
purchase a total of 825,090 shares of Common Stock pursuant to the 1997 Plan
were outstanding with a weighted average exercise price of $14.75 per share.

Sales of substantial amounts of our Common Stock in the public market, or
the perception that such sales could occur, could materially and adversely
affect the market price of our Common Stock and could impair our future ability
to raise capital through an offering of our equity securities. See "Risk
Factors--Potential Impact of Shares Eligible for Future Sale on Stock Price."

50
<PAGE>
UNDERWRITING

GENERAL

The selling stockholders are offering our Common Stock through a number of
underwriters. Merrill Lynch, Pierce, Fenner & Smith Incorporated, Banc of
America Securities LLC, Deutsche Bank Securities Inc., J.P. Morgan Securities
Inc. and Thomas Weisel Partners LLC are acting as representatives of each of the
underwriters named below. Subject to the terms and conditions set forth in a
purchase agreement among us, the selling stockholders and the underwriters, the
selling stockholders have agreed to sell to the underwriters, and each of the
underwriters severally and not jointly has agreed to purchase from the selling
stockholders, the number of shares of common stock listed opposite its name
below.

<TABLE>
<CAPTION>
NUMBER
UNDERWRITER OF SHARES
- ------------------------------------------------------------------------------------------- ----------
<S> <C>
Merrill Lynch, Pierce, Fenner & Smith
Incorporated.....................................................................
Banc of America Securities LLC.............................................................
Deutsche Bank Securities Inc. .............................................................
J.P. Morgan Securities Inc.................................................................
Thomas Weisel Partners LLC.................................................................

----------
Total............................................................................ 3,000,000
----------
----------
</TABLE>

In the purchase agreement, the underwriters have agreed, subject to the
terms and conditions described in the agreement, to purchase all of the shares
of Common Stock being sold if any of the shares of Common Stock being sold under
the agreement are purchased. In the event of a default by an underwriter, the
purchase agreement provides that, in certain circumstances, the purchase
commitments of the nondefaulting underwriters may be increased or the purchase
agreement may be terminated.

We and the selling stockholders have agreed to indemnify the underwriters
against some liabilities, including some liabilities under the Securities Act,
or to contribute to payments the underwriters may be required to make in respect
of those liabilities.

The shares of Common Stock are being offered by the underwriters, subject to
prior sale, when, as and if issued to and accepted by them, subject to approval
of legal matters by counsel for the underwriters and other conditions. The
underwriters reserve the right to withdraw, cancel or modify such offer and to
reject orders in whole or in part.

COMMISSIONS AND DISCOUNTS

The representatives have advised us that the underwriters propose initially
to offer the shares of Common Stock to the public at the public offering price
set forth on the cover page of this prospectus, and to certain dealers at such
price less a concession not in excess of $ per share of Common Stock. The
underwriters may allow, and such dealers may reallow, a discount not in excess
of $ per share of Common Stock to certain other dealers. After the initial
public offering, the public offering price, concession and discount may be
changed.

The following table shows the per share and total public offering price,
underwriting discount to be paid by the selling stockholders to the underwriters
and the proceeds before expenses to the selling

51
<PAGE>
stockholders. This information is presented assuming either no exercise or full
exercise by the underwriters of their over-allotment option.
<TABLE>
<CAPTION>
WITHOUT WITH
PER SHARE OPTION OPTION
--------------- ------------- -------------
<S> <C> <C> <C>
Public offering price................................................... $ $ $
Underwriting discount................................................... $ $ $
Proceeds, before expenses, to the selling stockholders.................. $ $ $

<CAPTION>
<S> <C>
Public offering price...................................................
Underwriting discount...................................................
Proceeds, before expenses, to the selling stockholders..................
</TABLE>

The expenses of the offering, exclusive of the underwriting discount, are
estimated at $ and are payable by the selling stockholders. A portion of
the expenses will be reimbursed by the underwriters.

OVER-ALLOTMENT OPTION

The selling stockholders have granted an option to the underwriters,
exercisable for 30 days after the date of this prospectus, to purchase up to an
aggregate of 450,000 additional shares of our Common Stock at the public
offering price described on the cover page of this prospectus, less the
underwriting discount. The underwriters may exercise this option from time to
time solely to cover over-allotments, if any, made on the sale of our Common
Stock offered hereby. To the extent that the underwriters exercise this option,
each underwriter will be obligated, subject to certain conditions, to purchase a
number of additional shares of our Common Stock proportionate to such
underwriter's initial amount reflected in the foregoing table.

NO SALES OF SIMILAR SECURITIES

We, each of our officers and directors, and certain of our stockholders,
including all of the selling stockholders, have agreed, subject to certain
exceptions, not to offer, sell or otherwise dispose of any shares of Common
Stock for a period of 90 days after the date of this prospectus without the
prior written consent of the underwriters. Stockholders who have agreed to this
lock-up arrangement hold an aggregate of 16,242,525 shares of Common Stock and
options exercisable for 775,204 shares of Common Stock. The underwriters may, in
their sole discretion and at any time without notice, release all or any portion
of the shares subject to such lock-up agreements.

QUOTATION ON THE NASDAQ NATIONAL MARKET

Our Common Stock is quoted on the Nasdaq National Market under the symbol
"PLCE."

PRICE STABILIZATION AND SHORT POSITIONS

Until the distribution of our Common Stock is completed, rules of the
Securities and Exchange Commission may limit the ability of the underwriters and
selling group members to bid for and purchase our Common Stock. As an exception
to these rules, the representatives are permitted to engage in transactions that
stabilize the price of our Common Stock. Such transactions consist of bids or
purchases for the purpose of pegging, fixing or maintaining the price of our
Common Stock.

If the underwriters create a short position in our Common Stock in
connection with the offering, i.e., if they sell more shares of our Common Stock
than are described on the cover page of this prospectus, the representatives may
reduce that short position by purchasing our Common Stock in the open market.
The representatives may also elect to reduce any short position by exercising
all or part of the over-allotment option described above.

In general, purchases of a security for the purpose of stabilization or to
reduce a short position could cause the price of the security to be higher than
it might be in the absence of such purchases.

52
<PAGE>
Neither our company nor any of the underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of our Common Stock. In addition, neither
our company nor any of the underwriters makes any representation that the
representatives will engage in such transactions or that such transactions, once
commenced, will not be discontinued without notice.

PASSIVE MARKET MAKING

In connection with the offering, underwriters and selling group members may
engage in passive market making transactions in the common stock on the Nasdaq
National Market in accordance with Regulation M under the Exchange Act during a
period before the commencement of offers or sales of Common Stock hereunder.

THOMAS WEISEL PARTNERS LLC

Thomas Weisel Partners LLC, one of the representatives of the underwriters,
was organized and registered as a broker-dealer in December 1998. Since December
1998, Thomas Weisel Partners LLC has lead-managed one public offering of equity
securities, co-managed 24 public offerings of equity securities and acted as an
underwriter in an additional 19 public offerings of equity securities. Thomas
Weisel Partners LLC does not have any material relationship with us or any of
our officers, directors or controlling persons, except with respect to its
contractual relationship with us pursuant to the Underwriting Agreement to be
entered into in connection with this offering.

LEGAL MATTERS

The validity of the shares offered hereby will be passed upon for The
Children's Place by Stroock & Stroock & Lavan LLP, New York, New York, and for
the underwriters by Fried, Frank, Harris, Shriver & Jacobson (a partnership
including professional corporations), New York, New York.

EXPERTS

The financial statements included in this prospectus and elsewhere in the
registration statement have been audited by Arthur Andersen LLP, independent
public accountants, as indicated in their reports with respect thereto, and are
included herein in reliance upon the authority of said firm as experts in giving
said reports.

53
<PAGE>
WHERE YOU CAN FIND MORE INFORMATION

We file annual, quarterly and special reports, proxy statements and other
information with the Securities and Exchange Commission (the "SEC"). You may
read and copy any documents we file at the SEC's public reference room in
Washington, D.C. at 450 Fifth Street, N.W., Washington, D.C. 20549, or in the
public reference rooms located in New York, New York and Chicago, Illinois.
Please call the SEC at 1-800-SEC-0330 for further information on the public
reference rooms. Our SEC filings are also available to the public at the SEC's
website at http://www.sec.gov.

The SEC allows us to "incorporate by reference" information from other
documents that we file with them, which means that we can disclose important
information to you by referring you to those documents. The information
incorporated by reference is considered to be part of this prospectus, and
information we later file with the SEC will automatically update and supersede
this information. We incorporate by reference our Annual Report on Form 10-K for
the fiscal year ended January 30, 1999, our Quarterly Report on Form 10-Q for
the quarter ended May 1, 1999 and any future filings we will make with the SEC
under Sections 13(a), 13(c), 14 and 15(d) of the Exchange Act, including any
report which we file prior to the effective date of the registration statement
referred to below.

You may request a copy of these filings, at no cost, by writing or
telephoning us at The Children's Place Retail Stores, Inc., 915 Secaucus Road,
Secaucus, New Jersey 07094, Attention: Investor Relations, telephone: (201)
558-2400.

We have filed with the SEC a registration statement on Form S-3 (the
"Registration Statement") under the Securities Act, with respect to the shares
offered pursuant to this prospectus. This prospectus, which constitutes a part
of the Registration Statement, does not contain all the information set forth in
the Registration Statement and exhibits thereto, certain portions of which have
been omitted from this prospectus as permitted by the rules and regulations of
the SEC. You may obtain copies of the Registration Statement and its amendments
(including the omitted portions), including exhibits thereto, from the SEC upon
payment of prescribed rates. For further information with respect to our Common
Stock, we refer you to the Registration Statement and the exhibits thereto.
Statements contained in this prospectus or the Registration Statement relating
to the contents of any contract or other document filed as an exhibit to the
Registration Statement are necessarily summaries of those documents and are not
necessarily complete, and each such statement is qualified in all respects by
reference to the full text of those contracts and documents as filed with the
SEC.

You should rely only on the information or representations provided in this
prospectus or incorporated herein by reference. We have not authorized anyone
else to provide you with different information. The selling stockholders will
not offer the shares of our Common Stock in any state where the offer is not
permitted. You should not assume that the information in this prospectus,
including information incorporated herein by reference, is accurate as of any
date other than the date on the cover page.

54
<PAGE>
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
THE CHILDREN'S PLACE RETAIL STORES, INC.

<TABLE>
<CAPTION>
PAGE
-----
<S> <C>
Report of Independent Public Accountants................................................................... F-2

Consolidated Balance Sheets at January 31, 1998, January 30, 1999 and May 1, 1999
(unaudited).............................................................................................. F-3

Consolidated Statements of Income for the fiscal years ended February 1, 1997, January 31, 1998 and January
30, 1999 and for the three months ended May 2, 1998 (unaudited) and May 1, 1999 (unaudited).............. F-4

Consolidated Statements of Changes in Stockholders' Equity for the fiscal years ended February 1, 1997,
January 31, 1998 and January 30, 1999 and for the three months ended May 1, 1999 (unaudited)............. F-5

Consolidated Statements of Cash Flows for the fiscal years ended February 1, 1997, January 31, 1998 and
January 30, 1999 and for the three months ended May 2, 1998 (unaudited) and May 1, 1999 (unaudited)...... F-6

Notes to Consolidated Financial Statements................................................................. F-7
</TABLE>

F-1
<PAGE>
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders and Board of Directors of
The Children's Place Retail Stores, Inc.:

We have audited the accompanying consolidated balance sheets of The
Children's Place Retail Stores, Inc. (a Delaware corporation) and subsidiaries
(the "Company") as of January 31, 1998 and January 30, 1999 and the related
consolidated statements of income, changes in stockholders' equity and cash
flows for each of the three fiscal years in the period ended January 30, 1999.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of The Children's Place Retail
Stores, Inc. and subsidiaries as of January 31, 1998 and January 30, 1999, and
the results of their operations and their cash flows for each of the three
fiscal years in the period ended January 30, 1999, in conformity with generally
accepted accounting principles.

Arthur Andersen LLP

New York, New York
February 22, 1999

F-2
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
JANUARY 31, JANUARY 30, MAY 1,
1998 1999 1999
----------- ----------- ---------
(UNAUDITED)
<S> <C> <C> <C>
ASSETS
Current assets:
Cash and cash equivalents.................................. $ 887 $ 16,370 $ 26,015
Accounts receivable........................................ 1,904 2,742 4,910
Inventories................................................ 20,334 35,339 28,187
Prepaid expenses and other current assets.................. 4,612 5,622 7,570
Deferred income taxes...................................... 10,653 2,447 2,814
----------- ----------- ---------
Total current assets..................................... 38,390 62,520 69,496
Property and equipment:
Leasehold improvements..................................... 27,226 34,261 38,977
Store fixtures and equipment............................... 16,219 23,825 28,238
Construction in progress................................... 1,464 3,517 10,273
----------- ----------- ---------
44,909 61,603 77,488
Less accumulated depreciation and amortization............. (12,788) (19,299) (22,036)
----------- ----------- ---------
Property and equipment, net.............................. 32,121 42,304 55,452
Deferred income taxes........................................ 8,244 5,144 5,144
Other assets................................................. 598 793 2,454
----------- ----------- ---------
Total assets............................................. $ 79,353 $ 110,761 $ 132,546
----------- ----------- ---------
----------- ----------- ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Current liabilities:
Revolving credit facility.................................. $ 1,089 $ 0 $ 0
Accounts payable........................................... 9,471 13,345 19,060
Accrued expenses, interest and other current liabilities... 7,592 13,644 21,349
----------- ----------- ---------
Total current liabilities................................ 18,152 26,989 40,409
Other long-term liabilities.................................. 2,734 3,165 3,334
----------- ----------- ---------
Total liabilities........................................ 20,886 30,154 43,743
----------- ----------- ---------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
Common stock, $0.10 par value................................ 2,462 2,497 2,519
Additional paid-in capital................................... 82,589 84,032 84,824
Translation adjustments...................................... 0 0 (1)
Retained earnings (deficit).................................. (26,584) (5,922) 1,461
----------- ----------- ---------
Total stockholders' equity............................... 58,467 80,607 88,803
----------- ----------- ---------
Total liabilities and stockholders' equity............... $ 79,353 $ 110,761 $ 132,546
----------- ----------- ---------
----------- ----------- ---------
</TABLE>

The accompanying notes to consolidated financial statements
are an integral part of these consolidated statements.

F-3
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

The accompanying notes to consolidated financial statements
are an integral part of these consolidated statements.

F-4
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE FISCAL YEARS ENDED FEBRUARY 1, 1997, JANUARY 31, 1998 AND JANUARY 30,
1999 AND
FOR THE THREE MONTHS ENDED MAY 1, 1999
(IN THOUSANDS)
<TABLE>
<CAPTION>
SERIES A SERIES B
PREFERRED STOCK COMMON STOCK COMMON STOCK COMMON STOCK
--------------- -------------- ---------------- ---------------
SHARES AMOUNT SHARES AMOUNT SHARES AMOUNT SHARES AMOUNT
------ ------ ------ ------ ------- ------- ------ ------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
BALANCE, February 3, 1996..... 10 $ 10 137 $ 14 0 $ 0 0 $ 0
Surrendered preferred stock... (10) (10) 0 0 0 0 0 0
Exercise of stock options..... 0 0 3 0 0 0 0 0
Issuance of warrants.......... 0 0 0 0 0 0 0 0
Conversion of common stock to
Series A Common Stock....... 0 0 (140 ) (14 ) 16,800 1,680 0 0
Issuance of Series B Common
Stock, net of transaction
costs....................... 0 0 0 0 0 0 47 5
Redemption of Series A Common
Stock....................... 0 0 0 0 (4,039) (404 ) 0 0
Net income.................... 0 0 0 0 0 0 0 0
Comprehensive income.......... 0 0 0 0 0 0 0 0
------ ------ ------ ------ ------- ------- ------ ------
BALANCE, February 1, 1997..... 0 0 0 0 12,761 1,276 47 5
Return of funds toward common
stock subscription.......... 0 0 0 0 0 0 0 0
Series B Common Stock
conversion.................. 0 0 0 0 7,660 766 (47) (5)
Series A Common Stock
conversion.................. 0 0 20,421 2,042 (20,421) (2,042 ) 0 0
Issuance of Common Stock...... 0 0 4,000 400 0 0 0 0
Transaction fees.............. 0 0 0 0 0 0 0 0
Redemption of Noteholder
Warrant..................... 0 0 0 0 0 0 0 0
Redemption of two-thirds of
Legg Mason Warrant.......... 0 0 0 0 0 0 0 0
Exercise of one-third of Legg
Mason Warrant............... 0 0 201 20 0 0 0 0
Net income.................... 0 0 0 0 0 0 0 0
Comprehensive income.......... 0 0 0 0 0 0 0 0
------ ------ ------ ------ ------- ------- ------ ------
BALANCE, January 31, 1998..... 0 0 24,622 2,462 0 0 0 0
Exercise of stock options and
employee stock purchases.... 0 0 351 35 0 0 0 0
Net income.................... 0 0 0 0 0 0 0 0
BALANCE, January 30, 1999..... 0 0 24,973 2,497 0 0 0 0
Exercise of stock options and
employee stock purchases.... 0 0 221 22 0 0 0 0
Translation adjustments....... 0 0 0 0 0 0 0 0
Net income.................... 0 0 0 0 0 0 0 0
Comprehensive income.......... 0 0 0 0 0 0 0 0
------ ------ ------ ------ ------- ------- ------ ------
BALANCE, May 1, 1999
(unaudited)................. 0 $ 0 25,194 $2,519 0 $ 0 0 $ 0
------ ------ ------ ------ ------- ------- ------ ------
------ ------ ------ ------ ------- ------- ------ ------

ADDITIONAL RETAINED TREASURY STOCK TOTAL
PAID-IN EARNINGS --------------- TRANSLATION STOCKHOLDERS' COMPREHENSIVE
CAPITAL (DEFICIT) SHARES AMOUNT ADJUSTMENTS EQUITY INCOME
---------- -------- ------ ------ ----------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
BALANCE, February 3, 1996..... $ 50,557 $(62,266) (3) $(50) $ 0 $(11,735)
Surrendered preferred stock... 10 0 0 0 0 0
Exercise of stock options..... 123 0 3 50 0 173
Issuance of warrants.......... 1,501 0 0 0 0 1,501
Conversion of common stock to
Series A Common Stock....... (1,666) 0 0 0 0 0
Issuance of Series B Common
Stock, net of transaction
costs....................... 18,758 0 0 0 0 18,763
Redemption of Series A Common
Stock....................... (11,441) 0 0 0 0 (11,845)
Net income.................... 0 30,441 0 0 0 30,441 $30,441
-------------
Comprehensive income.......... 0 0 0 0 0 0 $30,441
---------- -------- ------ ------ --- ------------- -------------
-------------
BALANCE, February 1, 1997..... 57,842 (31,825 ) 0 0 0 27,298
Return of funds toward common
stock subscription.......... (488) 0 0 0 0 (488)
Series B Common Stock
conversion.................. (761) 0 0 0 0 0
Series A Common Stock
conversion.................. 0 0 0 0 0 0
Issuance of Common Stock...... 51,680 0 0 0 0 52,080
Transaction fees.............. (1,350) 0 0 0 0 (1,350)
Redemption of Noteholder
Warrant..................... (20,605) 0 0 0 0 (20,605)
Redemption of two-thirds of
Legg Mason Warrant.......... (4,269) 0 0 0 0 (4,269)
Exercise of one-third of Legg
Mason Warrant............... 540 0 0 0 0 560
Net income.................... 0 5,241 0 0 0 $ 5,241 $ 5,241
-------------
Comprehensive income.......... 0 0 0 0 0 0 $ 5,241
---------- -------- ------ ------ --- ------------- -------------
-------------
BALANCE, January 31, 1998..... 82,589 (26,584 ) 0 0 0 58,467
Exercise of stock options and
employee stock purchases.... 1,443 0 0 0 0 1,478
Net income.................... 0 20,662 0 0 0 20,662
BALANCE, January 30, 1999..... 84,032 (5,922 ) 0 0 0 80,607
Exercise of stock options and
employee stock purchases.... 792 0 0 0 0 814
Translation adjustments....... 0 0 0 0 (1) (1) (1)
Net income.................... 0 7,383 0 0 0 7,383 $ 7,383
-------------
Comprehensive income.......... 0 0 0 0 0 0 $ 7,382
---------- -------- ------ ------ --- ------------- -------------
-------------
BALANCE, May 1, 1999
(unaudited)................. $ 84,824 $ 1,461 0 $ 0 $ (1) $ 88,803
---------- -------- ------ ------ --- -------------
---------- -------- ------ ------ --- -------------
</TABLE>

The accompanying notes to consolidated financial statements
are an integral part of these consolidated statements.

F-5
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

<TABLE>
<CAPTION>
FISCAL YEAR ENDED THREE MONTHS ENDED
------------------------------------- ------------------------
FEBRUARY 1, JANUARY 31, JANUARY 30, MAY 2, MAY 1,
1997 1998 1999 1998 1999
----------- ----------- ----------- ----------- -----------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income...................................... $ 30,441 $ 5,241 $ 20,662 $ 2,742 $ 7,383
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization................. 4,017 5,958 8,607 1,663 3,296
Deferred financing fee amortization........... 359 405 25 6 6
Loss on disposals of property and equipment... 0 164 803 216 272
Extraordinary loss............................ 0 1,743 0 0 0
Deferred taxes................................ (21,263) 4,205 11,959 1,711 (367)
Changes in operating assets and liabilities:
Accounts receivable........................... (249) (1,014) (838) (1,036) (2,168)
Inventories................................... (1,812) (5,909) (15,005) 2,357 7,152
Prepaid expenses and other current assets..... (814) (1,449) (1,010) (650) (1,948)
Other assets.................................. (128) (445) (519) (135) (1,702)
Accounts payable.............................. (4,536) 1,149 3,874 (285) 5,715
Accrued expenses, interest and other.......... 2,045 1,299 6,401 1,985 6,477
Payment of restructuring charges.............. (214) 0 0 0 0
----------- ----------- ----------- ----------- -----------
Total adjustments........................... (22,595) 6,106 14,297 5,832 16,733
----------- ----------- ----------- ----------- -----------
Net cash provided by operating activities....... 7,846 11,347 34,959 8,574 24,116
----------- ----------- ----------- ----------- -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Property and equipment purchases................ (8,492) (17,183) (19,841) (5,048) (15,283)
----------- ----------- ----------- ----------- -----------
Net cash used in investing activities........... (8,492) (17,183) (19,841) (5,048) (15,283)
----------- ----------- ----------- ----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from the sale of Common Stock...... 0 50,730 0 0 0
Repurchase of Noteholder and Legg Mason
Warrants...................................... 0 (25,757) 0 0 0
Borrowings under revolving credit facility...... 141,907 193,210 143,155 11,634 7,864
Repayments under revolving credit facility...... (150,596) (192,121) (144,244) (12,723) (7,864)
Proceeds from issuance of long-term debt........ 20,000 0 0 0 0
Repayment of long-term debt..................... (12,821) (21,360) 0 0 0
Payment of obligations under capital leases..... (690) (838) (24) (6) (2)
Return of funds toward common stock
subscription.................................. 0 (488) 0 0 0
Redemption of Series A Common Stock............. (11,845) 0 0 0 0
Net proceeds from sale of Series B Common
Stock......................................... 18,763 0 0 0 0
Exercise of stock options and employee stock
purchases..................................... 173 0 1,478 252 814
Deferred financing costs........................ (1,392) (75) 0 0 0
----------- ----------- ----------- ----------- -----------
Net cash provided by financing activities... 3,499 3,301 365 (843) 812
----------- ----------- ----------- ----------- -----------
Net increase (decrease) in cash and cash
equivalents............................... 2,853 (2,535) 15,483 2,683 9,645
Cash and cash equivalents, beginning of
period.................................... 569 3,422 887 887 16,370
----------- ----------- ----------- ----------- -----------
Cash and cash equivalents, end of period........ $ 3,422 $ 887 $ 16,370 $ 3,570 $ 26,015
----------- ----------- ----------- ----------- -----------
----------- ----------- ----------- ----------- -----------
OTHER CASH FLOW INFORMATION:
Cash paid during the year for interest.......... $ 2,369 $ 2,551 $ 439 $ 70 $ 31
Cash paid during the year for income taxes...... 70 607 2,085 172 1,280
</TABLE>

The accompanying notes to consolidated financial statements are an integral part
of these consolidated statements.

F-6
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The Company is a specialty retailer of apparel and accessories for children
from newborn to twelve years of age. The Company designs, sources and markets
its products under "The Children's Place" brand name for sale exclusively in its
stores. As of July 15, 1999, the Company operated 254 stores in 31 states,
located primarily in regional shopping malls in the eastern half of the United
States, with 20 of the stores in operation west of the Mississippi River.

FISCAL YEAR

The Company's fiscal year is a 52-week or 53-week period ending on the
Saturday nearest to January 31. The results for fiscal 1996, 1997 and 1998
represent the 52-week periods ended February 1, 1997, January 31, 1998 and
January 30, 1999, respectively.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities,
disclosure of contingent assets and liabilities at the date of the financial
statements, and amounts of revenues and expenses reported during the period.
Actual results could differ from the estimates made by and assumptions used by
management.

CONSOLIDATION

The consolidated financial statements include the accounts of The Children's
Place Retail Stores, Inc. and its wholly owned subsidiaries. All significant
intercompany balances and transactions have been eliminated.

RECLASSIFICATIONS

Certain prior year balances have been reclassified to conform to current
year presentation.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with an original
maturity of three months or less to be cash equivalents.

INVENTORIES

Inventories, which consist primarily of finished goods, are stated at the
lower of average cost or market.

COST OF SALES

In addition to the cost of inventory sold, the Company includes its buying,
distribution and occupancy expenses in its cost of sales.

F-7
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
PROPERTY AND EQUIPMENT

Property and equipment are stated at cost, except for store fixtures and
equipment under capital leases which are recorded at the present value of the
future lease payments as of lease inception. Property and equipment is
depreciated on a straight-line basis based upon their estimated useful lives,
which range from three to ten years. Amortization of property and equipment
under capital leases and leasehold improvements is computed on a straight-line
basis over the term of the lease or the estimated useful life, whichever is
shorter.

DEFERRED FINANCING COSTS

The Company capitalizes costs directly associated with acquiring third-party
financing. Deferred financing costs are included in other assets and are
amortized over the term of the indebtedness. As of January 30, 1999, unamortized
deferred financing costs represent the cost of acquiring the Company's working
capital revolving credit facility and were approximately $75,000, net of
accumulated amortization of $38,000. See Note 2--Initial Public Offering for a
discussion of the write-off of unamortized deferred financing costs in
conjunction with the Company's initial public offering.

ACCOUNTING FOR IMPAIRMENT OF LONG-LIVED ASSETS

The Company continually evaluates the carrying value and the economic useful
lives of its long-lived assets based on the Company's operating performance and
the expected undiscounted future net cash flows and adjusts the carrying value
of assets which may not be recoverable. The Company does not believe that any
impairment exists in the recoverability of its long-lived assets.

PRE-OPENING COSTS

Store pre-opening costs, which consist primarily of payroll, supply and
marketing expenses, are expensed as incurred.

ADVERTISING COSTS

The Company expenses the cost of advertising over the period when the
advertising is run or displayed. Included in selling, general and administrative
expenses for fiscal 1996, 1997 and 1998 are advertising costs of $1,706,000,
$2,004,000 and $3,526,000 respectively.

RESTRUCTURING

The payment of restructuring costs included in the statement of cash flows
for fiscal 1996 reflects the payments of restructuring charges which were
recorded by the Company prior to fiscal 1994. These payments represented the
resolution of lease and vendor payment agreements.

INCOME TAXES

The Company computes income taxes using the liability method. This standard
requires recognition of deferred tax assets and liabilities, measured by enacted
rates, attributable to temporary differences between financial statement and
income tax basis of assets and liabilities. Temporary

F-8
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
differences result primarily from accelerated depreciation and amortization for
tax purposes and various accruals and reserves being deductible for future tax
periods.

FAIR VALUE OF FINANCIAL INSTRUMENTS

SFAS No. 107, "Disclosures about Fair Values of Financial Instruments,"
requires entities to disclose the fair value of financial instruments, both
assets and liabilities, recognized and not recognized in the balance sheets, for
which it is practicable to estimate fair value. For purposes of this disclosure,
the fair value of a financial instrument is the amount at which the instrument
could be exchanged in a current transaction between willing parties, other than
in a forced or liquidation sale. Fair value is based on quoted market prices for
the same or similar financial instruments.

As cash and cash equivalents, accounts receivable and payable, and certain
other short-term financial instruments are all short-term in nature, their
carrying amount approximates fair value.

ACCOUNTING FOR STOCK BASED COMPENSATION

The Company accounts for its 1996 Stock Option Plan (the "1996 Plan"), its
1997 Stock Option Plan (the "1997 Plan") and its Employee Stock Purchase Plan
(the "ESPP") under the provisions of Accounting Principles Bulletin No. 25,
"Accounting for Stock Issued to Employees" ("APB 25"). Refer to Note 10--Stock
Option and Purchase Plans for pro forma disclosures required by Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123").

ACCOUNTING FOR COMPREHENSIVE INCOME

In the first quarter of 1998, the Company adopted Statement of Accounting
Standard No. 130, "Reporting Comprehensive Income ("SFAS 130"). Under SFAS 130,
the Company is required to present comprehensive income on its primary financial
statements. Other comprehensive income represents revenues, expenses, gains and
losses that bypass the income statement, such as gains and losses due to foreign
currency conversions. The Company is required to display the cumulative effect
of other comprehensive income items as a separate component of stockholder's
equity, and present the components of other comprehensive income in its income
statement or statement of stockholders equity.

ACCOUNTING FOR FOREIGN CURRENCY

The Company has determined that the local currency of its international
subsidiary is the functional currency. In accordance with Statement of
Accounting Standards No. 52, "Foreign Currency Translation," the assets and
liabilities denominated in foreign currency are translated into U.S. dollars at
the current rate of exchange existing at period-end and revenues and expenses
are translated at average monthly exchange rates. Related translation
adjustments are reported as a separate component of stockholders' equity.

UNAUDITED INTERIM FINANCIAL INFORMATION

All information with respect to the balance sheet as of May 1, 1999 and the
statements of income, change in stockholders' equity and cash flows for the
three months ended May 2, 1998 and the three

F-9
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
months ended May 1, 1999 is unaudited and has been prepared in accordance with
generally accepted accounting principles for interim presentation. In the
opinion of management, the unaudited financial statements contain all
adjustments necessary for a fair presentation of the results of such periods.
The unaudited financial statements have been prepared on a basis consistent with
that of the audited financial statements as of January 30, 1999. Certain
information and footnote disclosures normally included in the financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to the rules and regulations of the
Securities and Exchange Commission. The results of operations for the three
months ended May 1, 1999 are not necessarily indicative of the results of
operations that may be expected for the full year.

NET INCOME PER COMMON SHARE

The Company reports its earnings per share in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings per Share," ("SFAS 128"),
which requires the presentation of both basic and diluted earnings per share on
the statements of income. The Company adopted SFAS 128 during fiscal 1997.
During fiscal 1996, the Company was not publicly traded and due to the
significant change in capital structure resulting from the Private Placement (as
discussed in Note 3--1996 Private Placement), earnings per share for that year
is not presented due to a lack of comparability.

Basic income per common share for fiscal 1997 was calculated by dividing net
income by the basic weighted average common shares outstanding as if the Stock
Split, the Series B Conversion and the Reclassification (as discussed in Note
2--Initial Public Offering), occurred on the first day of fiscal 1997.

Diluted income per common share for fiscal 1997 was calculated by dividing
net income by the diluted weighted average common shares and common share
equivalents outstanding as if the Stock Split, the Series B Conversion and the
Reclassification occurred on the first day of fiscal 1997. For fiscal 1997,
common share equivalents included the Noteholder Warrant and Legg Mason Warrant
(each as discussed in Note 2--Initial Public Offering) prior to their exercise
and management options to purchase common stock under the 1996 Plan and the 1997
Plan calculated using the treasury stock method at an assumed public offering
price of $14.00 prior to the initial public offering and, after the initial
public offering, at the average market price in accordance with SFAS 128.

F-10
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
In accordance with SFAS 128, the following table reconciles income and share
amounts utilized to calculate basic and diluted net income per common share:

<TABLE>
<CAPTION>
FOR THE FISCAL YEAR
ENDED FOR THE
-------------------- THREE MONTHS ENDED
JANUARY JANUARY --------------------
31, 30, MAY 2, MAY 1,
1998 1999 1998 1999
--------- --------- --------- ---------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Net income (in thousands)..................... $ 5,241 $ 20,662 $ 2,742 $ 7,383
--------- --------- --------- ---------
--------- --------- --------- ---------
Basic weighted average common shares.......... 21,821,160 24,787,698 24,660,493 25,114,287
Dilutive effect of stock options.............. 2,536,495 1,120,901 944,322 1,505,559
--------- --------- --------- ---------
Diluted weighted average common shares........ 24,357,655 25,908,599 25,604,815 26,619,846
--------- --------- --------- ---------
--------- --------- --------- ---------
Antidilutive options.......................... 183,753 223,807 534,040 14,000
</TABLE>

Antidilutive options consist of the weighted average of stock options for
the respective periods ended January 31, 1998, January 30, 1999, May 2, 1998 and
May 1, 1999 that had an exercise price greater than the average market price
during the period. Such options are therefore excluded from the computation of
diluted shares.

DERIVATIVE INSTRUMENTS

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities" ("SFAS 133"). SFAS 133 establishes accounting and
reporting standards requiring that every derivative instrument be recorded on
the balance sheet as either an asset or liability measured at its fair value.
SFAS 133 requires that changes in the derivative's fair value be recognized
currently in earnings unless specific hedge accounting criteria are met. SFAS
133 is effective for fiscal years beginning after June 15, 1999 with early
adoption permitted. The Company does not expect that the adoption of SFAS 133
will have a material impact on its financial statements.

2. INITIAL PUBLIC OFFERING

On September 18, 1997, the Company sold 4,000,000 shares of Common Stock at
$14.00 per share in an initial public offering (the "Offering") pursuant to a
registration statement filed on Form S-1 (No. 333-31535) with the Securities and
Exchange Commission and in its prospectus dated September 18, 1997 (the
"Prospectus"). The Company used the net proceeds of $50.7 million, after
deducting the underwriters' discount of $3.9 million and transaction expenses of
$1.4 million, from this Offering to (i) pay the principal amount of, and accrued
interest on, the Senior Subordinated Notes held by Nomura Holding America Inc.,
(the "Noteholder") of $20.6 million, (ii) repurchase a warrant held by the
Noteholder (the "Noteholder Warrant"), for $20.6 million, (iii) repurchase
two-thirds of a warrant held by Legg Mason Wood Walker, Incorporated (the "Legg
Mason Warrant") for $5.2 million, and (iv) reduce borrowings outstanding under
the Company's working capital revolving credit facility (the "Foothill Credit
Facility") with the remainder of the net proceeds. The Senior Subordinated
Notes, the Noteholder Warrant and the Legg Mason Warrant were issued in
conjunction with a 1996 recapitalization of the Company (as discussed in Note
3--1996 Private Placement).

F-11
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

2. INITIAL PUBLIC OFFERING (CONTINUED)
The Senior Subordinated Notes were prepaid without a prepayment premium
since concurrent with the prepayment the Noteholder was afforded the opportunity
to sell its Noteholder Warrant. The Company has had no long-term debt other than
obligations under capital leases as a result of the Offering.

As a result of the repayment of the Senior Subordinated Notes, the Company
incurred a non-cash, extraordinary charge to earnings during the third quarter
of Fiscal 1997 of $1.7 million, resulting from the write-off of unamortized
deferred financing costs of $1.4 million and unamortized debt discount of $1.5
million, net of a $1.2 million tax benefit.

The repurchase price of the Noteholder Warrant and two-thirds of the Legg
Mason Warrant was equal to the initial public offering price of $14.00 per
share, less the per share underwriting discount and exercise price of $2.677 per
warrant, multiplied by the number of shares covered by the warrant (or portion
thereof) being repurchased. The repurchase in cash of the Noteholder Warrant and
two-thirds of the Legg Mason Warrant was accounted for as a reduction of
additional paid-in capital. The repurchase in cash of two-thirds of the Legg
Mason Warrant was recorded net of deferred tax benefits of $0.9 million.

Concurrent with the Offering, the Company effected a 120-for-one stock split
of the Series A Common Stock (the "Stock Split"), and converted all outstanding
shares of the Series B Common Stock into 7,659,889 shares of Series A Common
Stock (the "Series B Conversion") and redesignated the Series A Common Stock as
Common Stock ("the Reclassification"). The Company also issued 201,414 shares of
Common Stock upon the cashless exercise of one-third of the Legg Mason Warrant.
The cashless exercise of one-third of the Legg Mason Warrant was recorded net of
deferred tax benefits of $0.6 million.

At the time of the Offering, the Company also amended and restated its
certificate of incorporation and bylaws in order to, among other things, (i)
effect the Stock Split, the Series B Conversion and the Reclassification, (ii)
authorize 100,000,000 shares of Common Stock, $0.10 par value per share, (iii)
authorize 1,000,000 shares of Preferred Stock, $1.00 par value per share, and
(iv) provide for certain anti-takeover provisions. The Company also entered into
an amended and restated stockholders agreement with all of its existing
stockholders. In addition, the Company adopted the 1997 Plan and the ESPP.

3. 1996 PRIVATE PLACEMENT

During fiscal 1996, the Company employed the services of Legg Mason Wood
Walker, Incorporated ("Legg Mason") to assist, as its placement agent, in the
recapitalization of the Company. As a result, pursuant to a note and warrant
purchase agreement dated June 28, 1996 (the "Note and Warrant Purchase
Agreement") between the Company and Nomura Holding America Inc., the Company
sold, for a purchase price of $20 million, the Company's 12% Senior Subordinated
Notes due 2002 (the "Senior Subordinated Notes") in the principal amount of $20
million, together with a Noteholder Warrant representing the right to purchase
1,992,252 shares of Common Stock at an exercise price of $2.677 per share. This
warrant was valued for financial reporting purposes by an independent appraisal
firm at approximately $1.9 million. This amount was accounted for as a credit to
additional paid-in capital, net of income tax effect of $0.8 million, and a
discount to the Senior

F-12
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

3. 1996 PRIVATE PLACEMENT (CONTINUED)
Subordinated Notes, and was being amortized over the six year term of the Senior
Subordinated Notes. The Company also paid the Noteholder funding and structuring
fees in the aggregate amount of $0.3 million.

Concurrent with the sale of the Senior Subordinated Notes, Legg Mason
assisted the Company in its sale of its newly issued Series B Common Stock to
two funds managed by Saunders Karp & Megrue L.P. ("SKM"). The aggregate proceeds
from the sale of the Series B Common Stock were approximately $20.5 million,
before deducting transaction costs of approximately $1.7 million.

Net proceeds from the sale of the Senior Subordinated Notes and the issuance
of the Series B Common Stock (collectively, the "1996 Private Placement"), were
used to (i) redeem certain outstanding shares of Common Stock ($11.8 million),
(ii) repay certain indebtedness and related interest ($13.5 million), (iii) pay
transaction costs ($3.1 million), (iv) reduce borrowings under the Company's
revolving credit facility and (v) for other general corporate purposes.

In conjunction with the 1996 Private Placement, Legg Mason received $1.6
million in cash fees and a warrant to purchase 747,096 shares of Common Stock at
an exercise price of $2.677 per share (the "Legg Mason Warrant"). This warrant
was valued for financial reporting purposes by an independent appraisal firm at
approximately $0.7 million. An amount equal to 49.4% of the value of the
warrant, determined on the basis of gross proceeds from the 1996 Private
Placement, was attributable to the placement of the Senior Subordinated Notes.
This amount was credited to additional paid-in capital and capitalized as
deferred financing costs in other assets, and was amortized over the term of the
Senior Subordinated Notes.

As discussed in Note 2--Initial Public Offering, the Company paid the
principal and accrued interest on its Senior Subordinated Notes and repurchased
in cash the Noteholder Warrant and two-thirds of the Legg Mason Warrant with a
portion of the net proceeds of the Offering. In addition, the Company issued
201,414 shares of Common Stock upon the cashless exercise of the remaining
one-third of the Legg Mason Warrant and also effected the Series B Conversion of
the stock issued to SKM.

4. SHORT-TERM BORROWINGS

WORKING CAPITAL REVOLVING CREDIT FACILITY

The Company has a working capital revolving credit facility (the "Foothill
Credit Facility") with Foothill Capital Corporation ("Foothill Capital"). As of
May 1, 1999, the Foothill Credit Facility provided for up to $30.0 million in
borrowings which included a sublimit of up to $20.0 million in letters of
credit. The Company had $1.1 million outstanding under the Foothill Credit
Facility as of January 31, 1998 and had no outstanding borrowings as of January
30, 1999 and May 1, 1999. Letters of credit outstanding as of January 31, 1998,
January 30, 1999 and May 1, 1999 were $5.7 million, $10.6 million and $14.3
million, respectively. Availability as of January 31, 1998, January 30, 1999 and
May 1, 1999 was $15.8 million, $19.3 million and $15.7 million respectively.

The availability of borrowings under the Foothill Credit Facility are
determined as an amount equal to the sum of (i) 90% of eligible accounts
receivable, (ii) 30% of the selling price of eligible inventory (not to exceed
65% of the cost of eligible inventory) and (iii) 30% of the retail selling price

F-13
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

4. SHORT-TERM BORROWINGS (CONTINUED)
of inventory to be acquired pursuant to the outstanding letters of credit not to
exceed the lower of (a) the face value of the outstanding letters of credit or
(b) 65% of the cost of inventory to be acquired pursuant to the outstanding
letters of credit. The Company's obligations under the Foothill Credit Facility
are secured by a first priority security interest on the Company's present and
future assets.

The Foothill Credit Facility also contains certain financial covenants,
including, among others, the maintenance of minimum levels of tangible net
worth, working capital and current ratios and imposes certain limitations on the
Company's annual capital expenditures, as defined in the Foothill Credit
Facility, as well as a prohibition on the payment of dividends. As of January
30, 1999, the Company was in compliance with all of its covenants under the
Foothill Credit Facility. Noncompliance with these covenants could result in
additional fees or could affect the availability of the facility.

Amounts outstanding under the Foothill Credit Facility bear interest at a
floating rate equal to the prime rate or, at the Company's option, the 30-day
LIBOR Rate plus a pre-determined spread. As of January 31, 1998, January 30,
1999 and May 1, 1999, the interest rate charged under the Foothill Credit
Facility was 8.50%, 7.75% and 7.75%, respectively. In addition, the Company was
also required to pay an anniversary fee of $100,000 and $75,000 during fiscal
1997 and fiscal 1998, respectively.

Borrowing activity under the Foothill Credit Facility was as follows
(dollars in thousands):

<TABLE>
<CAPTION>
FOR THE FISCAL YEAR
ENDED
------------------------
JANUARY 31, JANUARY 30,
1998 1999
----------- -----------
<S> <C> <C>
Weighted average balances outstanding............................... $ 5,266 $ 4,744
Weighted average interest rate...................................... 9.40% 7.50%
Maximum balance outstanding......................................... $ 16,440 $ 15,994
</TABLE>

5. ACCRUED EXPENSES, INTEREST AND OTHER CURRENT LIABILITIES

Accrued expenses, interest and other current liabilities is comprised of the
following (dollars in thousands):

<TABLE>
<CAPTION>
JANUARY 31, JANUARY 30,
1998 1999 MAY 1, 1999
----------- ----------- -----------
(UNAUDITED)
<S> <C> <C> <C>
Accrued salaries and benefits............... $ 2,034 $ 3,999 $ 4,247
Accrued real estate expenses................ 1,317 1,845 2,421
Accrued professional fees................... 787 1,293 896
Customer liabilities........................ 836 1,497 1,550
Income taxes payable........................ 186 941 5,022
Accrued taxes other than income............. 358 793 1,341
Accrued capital expenditures................ 855 309 1,852
Other accrued expenses...................... 1,219 2,967 4,020
----------- ----------- -----------
Accrued expenses, interest and other
current liabilities..................... $ 7,592 $ 13,644 $ 21,349
----------- ----------- -----------
----------- ----------- -----------
</TABLE>

F-14
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

6. COMMITMENTS AND CONTINGENCIES

The Company leases all of its stores and distribution facilities, and
certain office equipment, store fixtures and automobiles, under leases expiring
at various dates through 2014. Certain leases include options to renew. The
leases require fixed minimum annual rental payments plus, under the terms of
certain leases, additional payments for taxes, other expenses and additional
rent based upon sales.

Rent expense is as follows (dollars in thousands):

<TABLE>
<CAPTION>
FISCAL YEAR ENDED
-------------------------------------
FEBRUARY 1, JANUARY 31, JANUARY 30,
1997 1998 1999
----------- ----------- -----------
<S> <C> <C> <C>
Store and distribution facility rent:
Minimum rentals...................................... $ 11,221 $ 16,037 $ 23,022
Additional rent based upon sales..................... 195 242 351
----------- ----------- -----------
Total rent expense................................. $ 11,416 $ 16,279 $ 23,373
----------- ----------- -----------
----------- ----------- -----------
</TABLE>

Future minimum annual lease payments under the Company's operating leases
with initial or remaining terms of one year or more, at January 30, 1999, are as
follows (dollars in thousands):

<TABLE>
<CAPTION>
OPERATING
LEASES
----------
<S> <C>
Fiscal year-
1999.............................................................................. $ 31,457
2000.............................................................................. 32,612
2001.............................................................................. 30,150
2002.............................................................................. 29,717
2003.............................................................................. 28,051
Thereafter........................................................................ 115,352
----------
Total minimum lease payments...................................................... $ 267,339
----------
----------
</TABLE>

7. LITIGATION

STOCKHOLDER LITIGATION

On October 16, 1997, Stephen Brosious and Rudy Pallastrone, who allegedly
purchased shares of the Company's common stock in an initial public offering in
September 1997 (the "IPO"), filed a lawsuit against the Company, several of the
Company's directors and officers, and the underwriters of the IPO (the
"Defendants") in the United States District Court of the District of New Jersey
(the "Court"). The named plaintiffs purport to maintain a class action on behalf
of all persons, other than the Defendants, who purchased the Company's common
stock issued in connection with the IPO on or about September 19, 1997 through
October 13, 1997. The complaint alleges that the Defendants violated federal
securities laws by making materially false or misleading statements and/or
omissions in connection with the IPO. The plaintiffs seek monetary damages of an
unspecified amount, rescission or rescissory damages and fees and costs. Since
October 16, 1997, 15 additional putative class actions making substantially
similar allegations and seeking substantially similar relief have been filed
against some or all of the Defendants. On or about January 13, 1998, the 16
putative class actions were

F-15
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

7. LITIGATION (CONTINUED)
consolidated in the Court and on February 26, 1998, the plaintiffs served and
filed their amended consolidated complaint. On April 16, 1998, the Defendants
moved to dismiss the complaint. On September 4, 1998, the Court entered an order
granting the motion to dismiss in part and denying in part. The Court also
dismissed the case against the underwriters without prejudice. On October 5,
1998, the plaintiffs filed an amended complaint against the Defendants including
the underwriters. The Company filed its answer to the amended complaint on
October 26, 1998. The parties have commenced discovery.

On October 27, 1997, Bulldog Capital Management, L.P., a limited partnership
that serves as a general partner for a series of investment funds which
allegedly purchased shares of the Company's common stock issued in connection
with the IPO, also filed a lawsuit against the Company and several of the
Company's directors and officers in the Superior Court of New Jersey, Essex
County Division. The complaint also alleges that by making materially false or
misleading statements and/or omissions in connection with the IPO, the Company
and several of the Company's directors and officers violated provisions of
federal and state law. The plaintiff seeks monetary damages of an unspecified
amount, rescission or rescissory damages and fees and costs. This action and the
federal action described above have been coordinated for purposes of discovery.

The Company believes that the allegations made in the complaints described
above are untrue and totally without merit and intends to defend them
vigorously. The Company does not believe that any ultimate liability arising out
of the actions described above will have a material adverse effect on its
business; however the Company can give no assurance as to the ultimate
resolution of the proceedings or the amount to be paid, if any, in the
disposition of the actions.

OTHER LITIGATION

In May 1999, the Company relocated its distribution center operations to its
new distribution center and corporate headquarters facility in Secaucus, New
Jersey. The Company is moving the corporate headquarters staff to the new
facility in July 1999. The lease for the Company's West Caldwell facility
expired May 31, 1999. Although management believed it had an arrangement with
the West Caldwell landlord to continue to occupy the premises through the end of
July 1999, the landlord has recently disputed the existence of such an
arrangement and has commenced legal proceedings against The Children's Place in
the Superior Court of New Jersey Law Division seeking possession of the
premises. The Company entered into a confession of judgment pursuant to which it
is required to vacate the West Caldwell facility by July 31, 1999.

The Company is also involved in various legal proceedings arising in the
normal course of its business. In the opinion of management, any ultimate
liability arising out of such proceedings, will not have a material adverse
effect on the Company's financial position or results of operations.

F-16
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

8. INCOME TAXES

Components of the Company's provision (benefit) for income taxes consisted
of the following (dollars in thousands):

<TABLE>
<CAPTION>
FISCAL YEAR ENDED
-------------------------------------
FEBRUARY 1, JANUARY 31, JANUARY 30,
1997 1998 1999
----------- ----------- -----------
<S> <C> <C> <C>
Current-
Federal.............................................. $ 244 $ 158 $ 799
State................................................ 100 332 1,600
Deferred-
Federal.............................................. 859 3,679 10,209
State................................................ 249 526 1,750
Valuation allowance.................................. (22,371) 0 0
----------- ----------- -----------
Provision (benefit) for income taxes................. $ (20,919) $ 4,695 $ 14,358
----------- ----------- -----------
----------- ----------- -----------
</TABLE>

The deferred portion of the tax provision for the fiscal year ended January
31, 1998 excludes (i) a tax benefit of $1.2 million recorded against the
extraordinary charge to earnings resulting from the write-off of deferred
financing costs and unamortized debt discount (see Note 2--Initial Public
Offering), and (ii) a tax benefit of $1.4 million resulting from the repurchase
and exercise of the Legg Mason Warrant recorded as paid-in capital.

A reconciliation between the calculated tax provision (benefit) on income
based on the statutory rates in effect and the effective tax rate follows
(dollars in thousands):

<TABLE>
<CAPTION>
FISCAL YEAR ENDED
-------------------------------------
FEBRUARY 1, JANUARY 31, JANUARY 30,
1997 1998 1999
----------- ----------- -----------
<S> <C> <C> <C>
Calculated income tax provision........................ $ 3,333 $ 4,088 $ 12,257
Reversal of valuation allowance........................ (21,042) 0 0
Utilization of operating loss carryforwards............ (3,540) 0 0
State income taxes, net of federal benefit............. 259 583 2,101
Nondeductible expenses................................. 24 30 (160)
Other.................................................. 47 (6) 160
----------- ----------- -----------
Tax provision (benefit) as shown on the statements of
income............................................... $ (20,919) $ 4,695 $ 14,358
----------- ----------- -----------
----------- ----------- -----------
</TABLE>

Deferred income taxes reflect the impact of temporary differences between
amounts of assets and liabilities for financial reporting purposes as measured
by tax laws.

F-17
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

8. INCOME TAXES (CONTINUED)
Temporary differences and net operating loss carryforwards which give rise
to deferred tax assets and liabilities are as follows (dollars in thousands):

<TABLE>
<CAPTION>
JANUARY 31, JANUARY 30,
1998 1999
----------- -----------
<S> <C> <C>
Current-
Uniform inventory capitalization.................................. $ 247 $ 832
Inventory......................................................... 166 941
Expenses not currently deductible................................. 360 638
Net operating loss carryforwards.................................. 9,880 36
----------- -----------
Total current................................................... $ 10,653 $ 2,447
----------- -----------
Noncurrent-
Depreciation...................................................... 1,496 2,424
Deferred rent..................................................... 1,093 1,458
Net operating loss carryforwards.................................. 5,230 0
Alternative minimum tax credit.................................... 425 1,262
----------- -----------
Total noncurrent................................................ $ 8,244 $ 5,144
----------- -----------
Total deferred tax asset........................................ $ 18,897 $ 7,591
----------- -----------
----------- -----------
</TABLE>

As a result of the Company's improved operating results during the second
half of fiscal 1996, the Company reversed its valuation allowance of $21.0
million, as it was deemed to be more likely than not that the deferred tax
assets would be utilized. Accordingly, the Company's net income for fiscal 1997
and fiscal 1998 required the calculation of a tax provision based on statutory
rates in effect.

Until the NOLs are fully utilized or expire, the majority of the 1998 tax
provision will not be paid in cash, but will reduce the deferred tax asset on
the balance sheet. However, the Company expects to make cash tax payments of
approximately $2.3 million for its fiscal 1998 taxes related to payments of
federal Alternative Minimum Tax ("AMT"), state minimum taxes and state taxes
where the Company is not in an NOL status. The Company expects to utilize its
remaining NOL carryforwards during fiscal 1999. The amount and availability of
these NOLs are subject to review by the Internal Revenue Service.

F-18
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

9. STOCKHOLDERS' EQUITY

The Company's stockholders' equity is comprised of the following (dollars in
thousands):

<TABLE>
<CAPTION>
JANUARY JANUARY
31, 30, MAY 1,
1998 1999 1999
---------- ---------- ----------
(UNAUDITED)
<S> <C> <C> <C>
Common stock:
Authorized number of shares, $0.10
per value......................... 100,000,000 100,000,000 100,000,000
Issued and outstanding number of
shares............................ 24,622,103 24,972,901 25,193,565
Preferred stock:
Authorized number of shares......... 1,000,000 1,000,000 1,000,000
Issued and outstanding number of
shares............................ 0 0 0
</TABLE>

10. STOCK OPTION AND PURCHASE PLANS

STOCK OPTION PLANS

Effective February 1, 1997, the Company adopted the provisions of SFAS 123
in accounting for its stock option plans, which are described below.
Accordingly, no compensation expense has been recognized for stock-based
compensation, since the options granted were at prices that equaled or exceeded
their estimated fair market value at the date of grant. If compensation expense
for the Company's stock options issued in fiscal 1996, 1997 and 1998 had been
determined based on the fair value method of accounting, the Company's net
income would have been reduced to the pro forma amounts indicated below for the
three fiscal years in the period ended January 30, 1999:

<TABLE>
<CAPTION>
FISCAL YEAR ENDED
------------------------------------------
FEBRUARY 1, JANUARY 31, JANUARY 30,
1997 1998 1999
------------- ------------ -------------
<S> <C> <C> <C>
Net income-
As reported.................................... $ 30,441,000 $ 5,241,000 $ 20,662,000
Pro forma...................................... $ 30,210,000 $ 4,385,000 $ 19,042,000
Pro forma diluted net income per share-
As reported.................................... $0.22 $0.80
Pro forma...................................... $0.18 $0.73
</TABLE>

F-19
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

10. STOCK OPTION AND PURCHASE PLANS (CONTINUED)
The fair value of issued stock options were estimated on the date of grant
using the Black-Scholes option pricing model, incorporating the following
assumptions:

<TABLE>
<CAPTION>
FEBRUARY 1, JANUARY 31, JANUARY 30,
1997 1998 1999
----------------- ----------------- -----------------
<S> <C> <C> <C>
Dividend yield..................... 0% 0% 0%
Volatility factor.................. 0% 36.56% 45.00%
Weighted average risk-free interest
rate............................. 6.46% 6.02% 5.17%
Expected life of options........... 5 years 5 years 5 years
Weighted average fair value on
grant date....................... $ 0.74 per share $ 5.82 per share $ 3.52 per share
</TABLE>

On June 28, 1996, the Company approved the adoption of the 1996 Plan, which
authorized the granting of incentive stock options and nonqualified stock
options to key employees of the Company. The 1996 Plan provided for the granting
of options with respect to 1,743,240 shares of Common Stock. On September 17,
1997, the Company approved adoption of the 1997 Plan, which also authorizes the
granting of incentive stock options and nonqualified stock options to key
employees of the Company with respect to an additional 1,000,000 shares of
Common Stock. As of January 30, 1999, there were no shares available for grant
under the 1996 Plan and 215,240 shares available for grant under the 1997 Plan.

Both the 1996 Plan and the 1997 Plan are administered by the Board of
Directors. Options granted under the 1996 Plan and the 1997 Plan have exercise
prices established by the Board of Directors provided that the exercise price of
incentive stock options may not be less than the fair market value of the
underlying shares at the date of grant. The 1996 Plan and the 1997 Plan also
contain certain provisions that require the exercise price of incentive stock
options granted to stockholders owning greater than 10% of the Company be at
least 110% of the fair market value of the underlying shares.

The Company issued options to key employees in fiscal 1996 in conjunction
with the 1996 Private Placement and in fiscal 1997 in conjunction with the
Offering. During fiscal 1998, the 931,500 options granted were comprised of (i)
363,700 options that were canceled and re-granted on March 26, 1998, (ii)
290,000 options that were granted to officers hired during fiscal 1998, (iii)
135,000 options that were granted to existing officers and (iv) 142,800 options
that were granted to newly hired or existing key employees. The Board of
Directors authorized the cancellation and re-granting of certain options, which
were originally granted in conjunction with the Offering under the 1996 Plan and
the 1997 Plan, from an exercise price of $14.00 to the average market price on
March 27, 1998 of $8.70 per share. The cancellation and re-granting
re-established these options as an incentive to improve the overall performance
of the Company. Options granted to officers were not repriced.

The options granted in conjunction with the 1996 Private Placement vest at
20% six months from the date of grant and 20% on each of the first, second,
third and fourth anniversaries of the date of the grant. The options granted in
conjunction with the Offering vest 20% on December 31, 1997 and 20% on each of
the first, second, third and fourth anniversaries of the date of the grant. The
options canceled and re-granted during fiscal 1998 will vest in accordance with
their original vesting schedule.

F-20
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

10. STOCK OPTION AND PURCHASE PLANS (CONTINUED)
Unless otherwise specified by the Board of Directors, options granted during
fiscal 1998 vest at 20% on the anniversaries of the Offering and 20% on the
first, second, third and fourth anniversaries of the Offering.

Changes in common shares under option for the three fiscal years in the
period ended January 31, 1999 are summarized below:

<TABLE>
<CAPTION>
FEBRUARY 1, 1997 JANUARY 31, 1998 JANUARY 30, 1999
----------------------------- ----------------------------- -----------------------------
WEIGHTED AVERAGE WEIGHTED AVERAGE WEIGHTED AVERAGE
SHARES EXERCISE PRICE SHARES EXERCISE PRICE SHARES EXERCISE PRICE
---------- ----------------- ---------- ----------------- ---------- -----------------
<S> <C> <C> <C> <C> <C> <C>
Beginning of year......... 0 -- 1,444,080 $ 2.68 1,981,120 $ 5.82
Granted................... 1,444,080 $ 2.68 551,260 14.25 931,500(1) 9.66
Exercised................. 0 -- 0 -- (339,294) 3.41
Canceled.................. 0 -- (14,220) 14.00 (387,620 (1) 13.73
---------- ----- ---------- ------ ---------- ------
End of year............... 1,444,080 $ 2.68 1,981,120 $ 5.82 2,185,706 $ 6.43
---------- ----- ---------- ------ ---------- ------
---------- ----- ---------- ------ ---------- ------
Exercisable at end of
year.................... 288,816 $ 2.68 684,576 $ 4.49 793,378 $ 4.85
</TABLE>

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

(1) Includes 363,700 options that were canceled and re-granted on March 26,
1998.

The following table summarizes information regarding options outstanding at
January 30, 1999:

<TABLE>
<CAPTION>
OPTIONS OUTSTANDING OPTIONS EXERCISABLE
- --------------------------------------------------------------------- ----------------------------------
OUTSTANDING AT WEIGHTED AVERAGE EXERCISABLE AT
EXERCISE JANUARY 30, REMAINING WEIGHTED AVERAGE JANUARY 30, WEIGHTED AVERAGE
PRICES(1) 1999 CONTRACTUAL LIFE EXERCISE PRICE 1999 EXERCISE PRICE
- -------------- --------------- ----------------- ----------------- --------------- -----------------
<S> <C> <C> <C> <C> <C>
$ 2.68 1,145,916 7.4 $ 2.68 568,284 $ 2.68
$ 7.31-10.69 806,530 9.3 8.71 157,230 8.44
$ 14.00-19.06 183,660 8.7 15.12 67,864 14.82
$ 23.06-27.13 49,600 9.9 24.31 0 --
- -------------- --------------- ----- ------ ------- ------
$ 2.68-27.13 2,185,706 8.3 $ 6.45 793,378 $ 4.85
</TABLE>

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

(1) Exercise prices reflect the actual range of exercise prices at 150%
increments.

STOCK PURCHASE PLANS

On September 17, 1997, the Company approved the adoption of the ESPP, which
authorized up to 360,000 shares of Common Stock for employee purchase through
payroll deductions at 85% of fair market value. All employees of the Company,
who have completed at least 90 days of employment and attained 21 years of age,
are eligible to participate, except for employees who own Common Stock or
options on such common stock which represents 5% or more of the Company. During
fiscal 1997 and fiscal 1998, there were 0 shares and 11,504 shares issued under
the ESPP.

F-21
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

11. SAVINGS AND INVESTMENT PLAN

The Company has adopted The Children's Place 401(k) Savings and Investment
Plan (the "401(k) Plan"), which is intended to qualify under Section 401(k) of
the Internal Revenue Code of 1986, as amended. The 401(k) Plan is a defined
contribution plan established to provide retirement benefits for all employees
who have completed one year of service with the Company and attained 21 years of
age.

The 401(k) Plan is employee funded up to an elective annual deferral and
also provides an option for the Company to contribute to the 401(k) Plan at the
discretion of the 401(k) Plan's trustees. The Company did not exercise its
discretionary contribution option during calendar 1996. In January 1997, the
401(k) Plan was amended whereby the Company will match the lesser of 50% of the
participant's contribution or 2.5% of the participant's compensation. During
fiscal 1997 and fiscal 1998, the Company's matching contributions to the 401(k)
Plan were approximately $247,000 and $300,000, respectively.

12. QUARTERLY FINANCIAL DATA (UNAUDITED)

The following table summarizes the quarterly financial data for the periods
indicated (dollars in thousands, except for per share amounts):

<TABLE>
<CAPTION>
FISCAL YEAR ENDED JANUARY 31, 1998
------------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Net sales.......................................................... $ 39,203 $ 33,534 $ 54,489 $ 65,331
Gross profit....................................................... 13,944 9,785 21,408 23,864
Net income (loss).................................................. 1,011 (1,744) 1,754(1) 4,220
Basic net income (loss) per common share........................... $0.05 $(0.09) $0.08 $0.17
Diluted net income (loss) per common share......................... $0.04 $(0.07) $0.07 $0.17
</TABLE>

<TABLE>
<CAPTION>
FISCAL YEAR ENDED JANUARY 30, 1999
------------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Net sales.......................................................... $ 55,999 $ 48,014 $ 82,496 $ 97,344
Gross profit....................................................... 21,915 15,489 36,126 43,874
Net income (loss).................................................. 2,742 (511) 8,485 9,946
Basic net income (loss) per common share........................... $0.11 $(0.02) $0.34 $0.40
Diluted net income (loss) per common share......................... $0.11 $(0.02) $0.33 $0.38
</TABLE>

<TABLE>
<CAPTION>
FISCAL YEAR ENDED JANUARY 29, 2000
------------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Net sales.......................................................... $ 92,621 -- -- --
Gross profit....................................................... 39,323 -- -- --
Net income......................................................... 7,383 -- -- --
Basic net income per common share.................................. $0.29 -- -- --
Diluted net income per common share................................ $0.28 -- -- --
</TABLE>

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

(1) Includes an extraordinary loss on the extinguishment of debt of $1,743. (see
Note 2--Initial Public Offering).

F-22
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

13. RELATED PARTY TRANSACTIONS

SKM FINANCIAL ADVISORY SERVICES

Concurrently with the 1996 Private Placement, the Company entered into a
management agreement with SKM which provides for the payment of an annual fee of
$150,000, payable quarterly in advance, in exchange for certain financial
advisory services. This management agreement remains in effect until SKM or any
of its affiliates' total ownership of the Company's Common Stock is less than
10% on a fully diluted basis. Pursuant to the management agreement, the Company
incurred fees and expenses of approximately $93,000, $153,000 and $151,000
during fiscal 1996, fiscal 1997 and fiscal 1998, respectively and approximately
$38,000 during the three months ending May 1, 1999.

STOCKHOLDERS AGREEMENT

The Company and certain of its stockholders are parties to a Stockholders
Agreement (the "Stockholders Agreement"). The Stockholders Agreement places
certain limitations upon the transfer, in privately negotiated transactions, of
shares of Common Stock beneficially owned by Ezra Dabah, Stanley Silver and the
SK Funds. In addition, the Stockholders Agreement provides that (1) so long as
Ezra Dabah, together with members of his family, beneficially owns shares
representing at least 25% of the shares of Common Stock owned by such parties on
the date of the Stockholders Agreement, the stockholders party to the
Stockholders Agreement will be obligated to vote all shares as to which they
have voting rights in a manner such that the Board of Directors will at all
times include three directors nominated by Ezra Dabah and (2) so long as the SK
Funds beneficially own shares representing at least 25% of the shares of Common
Stock owned by such parties on the date of the Stockholders Agreement, the
stockholders party to the Stockholders Agreement will be obligated to vote all
shares as to which they have voting rights in a manner such that the Board of
Directors will at all times include two directors nominated by the SK Funds.
Should the number of directors comprising the Board of Directors be increased,
nominees for the remaining director positions will be designated by the Board of
Directors.

The Stockholders Agreement provides that the Company will not, without the
affirmative vote of at least one director nominated by the SK Funds, engage in
specified types of transactions with certain of our affiliates (not including
the SK Funds), take action to amend the ByLaws or Certificate of Incorporation
or increase or decrease the size of the entire Board of Directors. The
Stockholders Agreement also provides that certain specified types of corporate
transactions and major corporate actions will require the approval of at least
two-thirds of the members of the Board of Directors.

F-23
<PAGE>
THE CHILDREN'S PLACE RETAIL STORES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(ALL INFORMATION RELATING TO THE THREE MONTHS ENDED MAY 2, 1998 AND MAY 1, 1999
IS UNAUDITED.)

13. RELATED PARTY TRANSACTIONS (CONTINUED)
MERCHANDISE FOR RE-SALE

During fiscal 1998, the Company purchased approximately $290,000 in bath
products from HBA Technologies, LLC. Haim Dabah, Ezra Dabah's brother, is the
majority owner of HBA Technologies, LLC.

During fiscal 1999, as of July 15, 1999, the Company placed orders for
approximately $522,000 in footwear from Nina Footwear Corporation. Stanley
Silverstein, a member of the Company's Board of Directors and Ezra Dabah's
father-in-law, owns Nina Footwear Corporation with his brother.

In the opinion of the Company, the transactions with HBA Technologies, LLC
and Nina Footwear Corporation were on terms no less favorable than could have
been obtained from an unaffiliated third party.

14. SUBSEQUENT EVENTS (UNAUDITED)

During the second quarter of fiscal 1999, the Company has been relocating to
a larger distribution center and corporate headquarters facility in Secaucus,
New Jersey. The lease on this facility provides for an eight year term with a
three year renewal option period. The lease also provides the Company with the
option to terminate the lease after the fifth year. Annual rent on the facility
is approximately $1.4 million. The Company relocated its distribution center
operations in May and has continued to distribute merchandise manually from the
new facility in the same manner as it did at its old facility. The Company has
also installed and tested a new automated warehouse management system in the new
facility. Based upon the satisfactory testing of this system to date, the
Company expects the system to be operational on or about July 31, 1999. The
Company is moving its corporate headquarters staff and remaining personnel
shortly, and expects to complete the relocation by July 31, 1999.

The Board of Directors of the Company has approved, subject to approval by
the Company's stockholders at the Company's 1999 Annual Meeting of Stockholders
scheduled to be held on August 3, 1999, an amendment to the 1997 Plan to
increase by 1,500,000 the number of Common Shares authorized for issuance in
connection with options to be granted to employees, officers and directors of
the Company.

In June 1999, the Company increased the Foothill Credit Facility. The
facility currently provides for borrowings up to $50.0 million (including a
sublimit for letters of credit of $40.0 million). Previously the Foothill Credit
Facility provided for borrowings up to $30.0 million (including a sublimit for
letters of credit of $20.0 million). The Foothill Credit Facility expires in
July 2002 and provides for one year automatic renewal options.

F-24
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

3,000,000 SHARES

[LOGO]

COMMON STOCK

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

PROSPECTUS

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

MERRILL LYNCH & CO.
BANC OF AMERICA SECURITIES LLC
DEUTSCHE BANC ALEX. BROWN
J.P. MORGAN & CO.
THOMAS WEISEL PARTNERS LLC

, 1999

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

The estimated expenses in connection with the offering, all of which will be
borne by the selling stockholders, are as follows:

<TABLE>
<S> <C>
SEC Registration Fee......................................... $46,036.80
NASD Filing Fee.............................................. $17,060.00
Printing Expenses............................................ *
Legal Fees and Expenses...................................... *
Accounting Fees and Expenses................................. *
Transfer Agent Fee........................................... *
Miscellaneous................................................ *
Total.................................................... *
</TABLE>

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

* To be filed by amendment.

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

Our Certificate of Incorporation limits the liability of directors (in their
capacity as directors but not in their capacity as officers) to The Children's
Place or our stockholders to the fullest extent permitted by the DGCL.
Specifically, no director of The Children's Place will be personally liable for
monetary damages for breach of the director's fiduciary duty as a director,
except for liability: (i) for any breach of the director's duty of loyalty to
the Company or our stockholders; (ii) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law; (iii) under
Section 174 of the DGCL, which relates to unlawful payments of dividends or
unlawful stock repurchases or redemptions, or any successor provision thereto;
or (iv) for any transaction from which the director derived an improper personal
benefit. The inclusion of this provision in the Certificate of Incorporation may
have the effect of reducing the likelihood of derivative litigation against
directors, and may discourage or deter stockholders or management from bringing
a lawsuit against directors for breach of their duty of care, even though such
an action, if successful, might otherwise have benefited the Company and our
stockholders.

Under the Certificate of Incorporation, The Children's Place will indemnify
those persons whom we shall have the power to indemnify to the fullest extent
permitted by Section 145 of the DGCL, which may include liabilities under the
Securities Act of 1933. Accordingly, in accordance with Section 145 of the DGCL,
The Children's Place will indemnify any person who was or is a party, or is
threatened to be made a party, to any threatened, pending or completed action,
suit or proceeding, whether civil, criminal, administrative or investigative
(other than a "derivative" action by or in the right of the Company) by reason
of the fact that such person is or was a director, officer, employee or agent of
The Children's Place, against expenses (including attorneys' fees), judgments,
fines and amounts paid in settlement in connection with such action, suit or
proceeding if such person acted in good faith and in a manner such person
reasonably believed to be in or not opposed to the best interests of the
Company, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe was unlawful. A similar standard of care is
applicable in the case of derivative actions, except that indemnification only
extends to expenses (including attorneys' fees) incurred in connection with the
defense or settlement of such an action and then, where the person is adjudged
to be liable to the Company, only if and to the extent that the Court of
Chancery of the State of Delaware or the court in which such action was brought
determines that such person is fairly and reasonably entitled to such indemnity
and then only for such expenses as the court deems proper.

II-1
<PAGE>
The Certificate of Incorporation provides that The Children's Place will
advance expenses to the fullest extent permitted by Section 145 of the DGCL.
Accordingly, the Company, in accordance therewith, will pay for the expenses
incurred by an indemnified person in defending the proceedings specified in the
preceding paragraph in advance of their final disposition, provided that, if the
DGCL so requires, such person agrees to reimburse The Children's Place if it is
ultimately determined that such person is not entitled to indemnification. In
addition, pursuant to the DGCL we may purchase and maintain insurance on behalf
of any person who is or was a director, employee or agent of the Company against
any liability asserted against and incurred by such person in such capacity, or
arising out of the person's status as such whether or not we would have the
power or obligation to indemnify such person against such liability under the
provisions of DGCL. We maintain insurance for the benefit of the Company's
officers and directors insuring such persons against certain liabilities,
including liabilities under the securities laws.

The Children's Place has entered into agreements to indemnify our directors
which are intended to provide the maximum indemnification permitted by Delaware
law. These agreements, among other things, indemnify each of our outside
directors for certain expenses (including attorneys' fees), judgments, fines and
settlement amounts incurred by such director in any action or proceeding,
including any action by or in the right of The Children's Place, on account of
such director's service as a director of The Children's Place.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a) List of Exhibits

<TABLE>
<C> <S>
1.1 Form of Underwriting Agreement.*
5.1 Opinion of Stroock & Stroock & Lavan LLP, counsel for Registrant.*
10.1 Amendment Number Two dated as of June 15, 1999 to Amended and Restated Loan and
Security Agreement between the Company and Foothill Capital Corporation.**
23.1 Consent of Stroock & Stroock & Lavan LLP (included in Exhibit 5.1 hereof).*
23.2 Consent of Independent Public Accountants.**
24.1 Power of Attorney (included on signature page hereto).**
</TABLE>

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

* To be filed by amendment.

** Filed herewith.

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 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) The undersigned registrant hereby undertakes that:

(1) 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 upon Rule 430A and contained in a
form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4)
or 497(h) under the Securities Act of 1933 shall be deemed to be part of
this registration statement as of the time it was declared effective.

II-2
<PAGE>
(2) 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.

(c) 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 foregoing provisions, 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 the
Securities Act of 1933 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.

II-3
<PAGE>
SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant
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 Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the township of Secaucus, State of New Jersey, on July 21, 1999.

<TABLE>
<S> <C> <C>
THE CHILDREN'S PLACE RETAIL STORES, INC.
(REGISTRANT)

By: /s/ EZRA DABAH
-----------------------------------------
Name: Ezra Dabah
Title: Chairman of the Board and Chief
Executive Officer
</TABLE>

II-4
<PAGE>
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Ezra Dabah, Stanley B. Silver, Steven Balasiano
and Seth L. Udasin and each of them, his true and lawful attorneys-in-fact and
agents with full power of substitution and resubstitution for him and in his
name, place and stead, in any and all capacities, to sign any or all amendments
(including post-effective amendments) of and supplements to this Registration
Statement and to file the same, with all exhibits thereto, and other documents
in connection therewith, with the Securities and Exchange Commission, granting
unto such attorneys-in-fact and agents and each of them full power and authority
to do and perform each and every act and thing requisite and necessary to be
done in and about the premises, to all intents and purposes and as fully as they
might or could do in person, hereby ratifying and confirming all that such
attorneys-in-fact and agents, or their substitutes, may lawfully do or cause to
be done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed on July 21, 1999, by the following
persons in the capacities indicated.

<TABLE>
<C> <S> <C>
Chairman of the Board of
/s/ EZRA DABAH Directors and Chief
- ------------------------------ Executive Officer July 21, 1999
Ezra Dabah (Principal Executive
Officer)

/s/ STANLEY B. SILVER
- ------------------------------ President, Chief Operating July 21, 1999
Stanley B. Silver Officer and Director

Vice President and Chief
/s/ SETH L. UDASIN Financial Officer
- ------------------------------ (Principal Financial and July 21, 1999
Seth L. Udasin Accounting Officer)

/s/ STANLEY SILVERSTEIN
- ------------------------------ Director July 21, 1999
Stanley Silverstein

/s/ JOHN MEGRUE
- ------------------------------ Director July 21, 1999
John Megrue

/s/ DAVID J. ODDI
- ------------------------------ Director July 21, 1999
David J. Oddi
</TABLE>

II-5
<PAGE>
EXHIBIT INDEX

<TABLE>
<CAPTION>
PAGE
-----
<C> <S> <C>
1.1 Form of Underwriting Agreement.*
5.1 Opinion of Stroock & Stroock & Lavan LLP, counsel for Registrant.*
10.1 Amendment Number Two dated as of June 15, 1999 to Amended and Restated Loan and Security Agreement
between the Company and Foothill Capital Corporation.**
23.1 Consent of Stroock & Stroock & Lavan LLP (included in Exhibit 5.1 hereof).*
23.2 Consent of Independent Public Accountants.**
24.1 Power of Attorney (included on signature page hereto).**
</TABLE>

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

* To be filed by amendment.

** Filed herewith.

<PAGE>

Exhibit 10.1

AMENDMENT NUMBER TWO TO AMENDED AND RESTATED
LOAN AND SECURITY AGREEMENT

THIS AMENDMENT NUMBER TWO TO AMENDED AND RESTATED LOAN AND SECURITY
AGREEMENT ("Amendment") is entered into as of June 15, 1999, by and between
FOOTHILL CAPITAL CORPORATION, a California corporation ("Foothill"), and THE
CHILDREN'S PLACE RETAIL STORES, INC., a Delaware corporation ("Borrower"), in
light of the following:

FACT ONE: Borrower and Foothill have previously entered into that
certain Amended and Restated Loan and Security Agreement, dated as of July 31,
1997, as amended on February 22, 1999 (the "Agreement").

FACT TWO: Borrower and Foothill desire to further amend the Agreement
as provided for and on the conditions herein.

NOW, THEREFORE, Borrower and Foothill hereby amend and supplement the
Agreement as follows:

1. DEFINITIONS. All initially capitalized terms used in this Amendment
shall have the meanings given to them in the Agreement unless specifically
defined herein.

2. AMENDMENTS.

(a) Section 2.1(c) of the Agreement is amended to read as
follows:

"(c) Foothill shall have no obligation to make
advances hereunder to the extent they would cause the
outstanding Obligations to exceed $40,000,000 (the "Maximum
Amount"); PROVIDED, HOWEVER, Borrower shall have the option to
increase the Maximum Amount to $50,000,000 so long as (i) no
Event of Default has occurred and is continuing and (ii)
Borrower has EBITDA in excess of $40,000,000 for the most
recent 12 months based upon the financial statements delivered
to Foothill by Borrower pursuant to SECTION 6.4. Borrower
shall have a period of 30 days from the date of delivery of
its monthly financial statements to notify Foothill in writing
of its decision to increase the Maximum Amount. Foothill shall
increase the Maximum Amount five business days after receipt
of written notice from Borrower so long as the conditions set
forth in this SECTION 2.1(C) have been met. Concurrent with
Borrower's election to increase the Maximum Amount in
accordance with this section, Borrower shall pay Foothill a
line increase fee in the amount of $25,000."

(b) The dollar amount in Section 2.2(a)(ii) of the Agreement
is increased to $30,000,000 from $20,000,000, and shall be further increased to
$40,000,000 if Borrower elects to increase the Maximum Amount to $50,000,000 in
<PAGE>

accordance with Section 2.1(c) of the Agreement.

(c) The annual facility fee in Section 2.8 of the Agreement
for July 31, 1999, only, shall be an amount equal to 0.125% times $30,000,000.

(d) Section 3.3 of the Agreement is amended to read as
follows:

"3.3 TERM; AUTOMATIC RENEWAL. This Agreement shall
become effective upon the execution and delivery hereof by
Borrower and Foothill and shall continue in full force and
effect for a term ending on July 31, 2002 (the "Renewal Date")
and automatically shall be renewed for successive one year
periods thereafter, unless sooner terminated pursuant to the
terms hereof. Either party may terminate this Agreement
effective on the Renewal Date or on any anniversary of the
Renewal Date by giving the other party at least 90 days prior
written notice by registered or certified mail, return receipt
requested. The foregoing notwithstanding, Foothill shall have
the right to terminate its obligations under this Agreement
immediately and without notice upon the occurrence and during
the continuation of an Event of Default."

(e) Section 6.13 of the Agreement is amended to read as
follows:

"6.13 FINANCIAL COVENANTS. Borrower shall maintain:

(a) Current Ratio. A ratio of Consolidated Current
Assets divided by Consolidated Current Liabilities of at least
the following, measured on a fiscal quarter-end basis:

<TABLE>
<CAPTION>
Quarters
Ratio Ending on or About
----- ------------------
<S> <C>
1.0-1.0 July 31, 1999 and thereafter
</TABLE>

(b) Tangible Net Worth. Tangible Net Worth of not
less than the following, measured on a fiscal quarter-end
basis:

<TABLE>
<CAPTION>
Tangible Quarters
Net Worth Ending on or About
--------- ------------------
<S> <C>
$45,000,000 April 30, 1999 and
July 31, 1999
57,000,000 October 31, 1999
$64,000,000 January 31, 2000 and thereafter
</TABLE>

2
<PAGE>

<TABLE>
<CAPTION>
Quarters
Working Capital Ending on or About
--------------- ------------------
<S> <C>
$20,000,000 April 30, 1999
15,000,000 July 31, 1999
20,000,000 October 31, 1999
$25,000,000 January 31, 2000 and thereafter"
</TABLE>

(f) Section 7.10 of the Agreement is amended to read as
follows:

"7.10 CAPITAL EXPENDITURES. Make any capital
expenditure, or any commitment therefor, where the aggregate
amount of such capital expenditures (other than capital
expenditures for the purchase of a new headquarters and
distribution center for Borrower), made or committed for in
each fiscal year ending on or about January 31 commencing with
2000 is in excess of $55,000,000."

(g) Schedule 6.15 to the Agreement is replaced with Schedule
6.15 attached hereto.

3. REPRESENTATIONS AND WARRANTIES. Borrower hereby affirms to Foothill
that all of Borrower's representations and warranties set forth in the Agreement
are true, complete and accurate in all respects as of the date hereof."

4. NO DEFAULTS. Borrower hereby affirms to Foothill that no Event of
Default has occurred and is continuing as of the date hereof.

5. CONDITIONS PRECEDENT. The effectiveness of this Amendment is
expressly conditioned upon: (a) receipt by Foothill of an amendment fee in the
amount of $37,500 and (b) receipt by Foothill of an executed copy of this
Amendment.

6. COSTS AND EXPENSES. Borrower shall pay to Foothill all of Foothill's
out-of-pocket costs and expenses (including, without limitation, the fees and
expenses of its counsel, which counsel may include any local counsel deemed
necessary, search fees, filing and recording fees, documentation fees, appraisal
fees, travel expenses, and other fees) arising in connection with the
preparation, execution, and delivery of this Amendment and all related
documents.

7. LIMITED EFFECT. In the event of a conflict between the terms and
provisions of this Amendment and the terms and provisions of the Agreement, the
terms and provisions of this Amendment shall govern. In all other respects, the
Agreement, as amended and supplemented hereby, (including Section 3.5) shall
remain in full force and effect.

8. COUNTERPARTS; EFFECTIVENESS. This Amendment may be executed in any
number of counterparts and by different parties on separate

3
<PAGE>

counterparts, each of which when so executed and delivered shall be deemed to be
an original. All such counterparts, taken together, shall constitute but one and
the same Amendment. This Amendment shall become effective upon the execution of
a counterpart of this Amendment by each of the parties hereto.

IN WITNESS WHEREOF, the parties hereto have executed this
Amendment as of the date first set forth above.

FOOTHILL CAPITAL CORPORATION,
a California corporation

By: /s/ Paul Chau
Title: Assistant Vice President

THE CHILDREN'S PLACE RETAIL STORES, INC.,
a Delaware corporation

By: /s/ Seth Udasin
Title: VP & CFO

<PAGE>

Exhibit 23.2

[LETTERHEAD OF ARTHUR ANDERSEN LLP]

CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation by
reference in this registration statement of our report dated February 22,
1999 included in The Children's Place Retail Stores, Inc.'s Form 10-K for the
year ended January 30, 1999 and to all references to our firm included in
this registration statement.

/s/ Arthur Andersen LLP

New York, New York
July 21, 1999