Exhibit 13



TOYS R US, INC. AND SUBSIDIARIES



Stores Across the U.S. at Jan. 31, 2004



|               |  |      |  |        |  |     
|-------------- |  | ---- |  | ------ |  | ----
|               |  | Toys |  | Babies |  | Kids
|Alabama        |  | 7    |  | 3      |  | 1   
|Alaska         |  | 1    |  |       |  |    
|Arizona        |  | 11   |  | 4      |  |    
|Arkansas       |  | 4    |  |       |  |    
|California     |  | 82   |  | 20     |  | 4   
|Colorado       |  | 8    |  | 4      |  |    
|Connecticut    |  | 10   |  | 3      |  | 1   
|Delaware       |  | 2    |  | 1      |  | 1   
|Florida        |  | 46   |  | 13     |  | 5   
|Georgia        |  | 20   |  | 8      |  | 1   
|Hawaii         |  | 1    |  |       |  |    
|Idaho          |  | 2    |  | 1      |  |    
|Illinois       |  | 32   |  | 8      |  | 5   
|Indiana        |  | 13   |  | 6      |  |    
|Iowa           |  | 8    |  | 1      |  |    
|Kansas         |  | 5    |  | 1      |  |    
|Kentucky       |  | 8    |  | 2      |  |    
|Louisiana      |  | 9    |  | 2      |  |    
|Maine          |  | 2    |  | 1      |  |    
|Maryland       |  | 18   |  | 4      |  | 1   
|Massachusetts  |  | 19   |  | 6      |  | 1   
|Michigan       |  | 25   |  | 9      |  | 5   
|Minnesota      |  | 10   |  | 2      |  |    
|Mississippi    |  | 6    |  |       |  |    
|Missouri       |  | 13   |  | 5      |  |    
|Montana        |  | 1    |  |       |  |    
|Nebraska       |  | 3    |  |       |  |    
|Nevada         |  | 4    |  | 3      |  |    
|New Hampshire  |  | 5    |  | 1      |  |    
|New Jersey     |  | 26   |  | 9      |  | 6   
|New Mexico     |  | 4    |  | 1      |  |    
|New York       |  | 46   |  | 13     |  | 7   
|North Carolina |  | 16   |  | 7      |  |    
|North Dakota   |  | 1    |  |       |  |    
|Ohio           |  | 32   |  | 10     |  | 3   
|Oklahoma       |  | 5    |  | 2      |  |    
|Oregon         |  | 8    |  | 2      |  |    
|Pennsylvania   |  | 33   |  | 12     |  | 2   
|Rhode Island   |  | 1    |  | 1      |  |    
|South Carolina |  | 9    |  | 3      |  |    
|South Dakota   |  | 2    |  |       |  |    
|Tennessee      |  | 14   |  | 4      |  |    



---

|              |  |     |  |     |  |    |  
|------------- |  | --- |  | --- |  | -- | -
|Texas         |  | 51  |  | 16  |  |   |  
|Utah          |  | 6   |  | 1   |  |   |  
|Vermont       |  | 1   |  |    |  |   |  
|Virginia      |  | 22  |  | 7   |  | 1  |  
|Washington    |  | 15  |  | 2   |  |   |  
|West Virginia |  | 4   |  |    |  |   |  
|Wisconsin     |  | 10  |  |    |  |   |  
|Puerto Rico   |  | 4   |  |    |  |   |  
|              |  |     |  |     |  |    |  
|              |  | 685 |  | 198 |  | 44 | *
|              |  |     |  |     |  |    |  

---

|* | The remaining 44 Kids R Us stores will close during the first half of 2004.
|- | -----------------------------------------------------------------------------



Toys R Us International  574



|            |  |     |    |  |                |  |    |  
|----------- |  | --- | -- |  | -------------- |  | -- | -
|Australia   |  | 30  |    |  | Norway         |  | 6  | *
|Austria     |  | 10  |    |  | Oman           |  | 1  | *
|Bahrain     |  | 1   | *  |  | Portugal       |  | 8  |  
|Canada      |  | 64  |    |  | Qatar          |  | 1  | *
|Denmark     |  | 11  | *  |  | Saudi Arabia   |  | 5  | *
|Egypt       |  | 1   | *  |  | Singapore      |  | 4  | *
|France      |  | 33  |    |  | South Africa   |  | 11 | *
|Germany     |  | 48  |    |  | Spain          |  | 32 |  
|Hong Kong   |  | 7   | *  |  | Sweden         |  | 11 | *
|Indonesia   |  | 3   | *  |  | Switzerland    |  | 4  |  
|Israel      |  | 21  | *  |  | Taiwan         |  | 7  | *
|Japan       |  | 146 | ** |  | Turkey         |  | 22 | *
|Kuwait      |  | 1   | *  |  | United Arab    |  |    |  
|Malaysia    |  | 5   | *  |  | Emirates       |  | 3  | *
|Mauritius   |  | 1   | *  |  | United Kingdom |  | 64 |  
|Netherlands |  | 13  | *  |  |                |  |    |  

---

|* | Franchise or licensee.
|- | ----------------------

|** | 48% owned.
|-- | ----------





---

TOYS R US, INC. AND SUBSIDIARIES



|                                    |  |                   |        |             |   |             |  |             |        |              |   |              |  |   |              |  |             |        |             |  |              |        |  |   |       |  |   |       |  |   |      
|----------------------------------- |  | ----------------- | ------ | ----------- | - | ----------- |  | ----------- | ------ | ------------ | - | ------------ |  | - | ------------ |  | ----------- | ------ | ----------- |  | ------------ | ------ |  | - | ----- |  | - | ----- |  | - | -----
|                                    |  | Fiscal Year Ended
|(In millions, except pershare data) |  | Jan 31, 2004      |        | Feb 01,2003 |   | Feb 02,2002 |  | Feb 03,2001 |        | Jan. 29,2000 |   | Jan. 30,1999 |  |   | Jan. 31,1998 |  | Feb. 1,1997 |        | Feb. 3,1996 |  | Jan. 28,1995
|Operations1                         |  |                   |        |             |   |             |  |             |        |              |   |              |  |   |              |  |             |        |             |  |              |        |  |   |       |  |   |       |  |   |      
|Net Sales                           |  | $                 | 11,566 |             | $ | 11,305      |  | $           | 11,019 |              | $ | 11,332       |  | $ | 11,862       |  | $           | 11,170 |             |  | $            | 11,038 |  | $ | 9,932 |  | $ | 9,427 |  | $ | 8,746
|Net Earnings/(Loss)                 |  |                   | 88     |             |   | 229         |  |             | 67     |              |   | 404          |  |   | 279          |  |             | (132   | )           |  |              | 490    |  |   | 427   |  |   | 148   |  |   | 532  
|Basic Earnings/(Loss) Per Share     |  |                   | 0.41   |             |   | 1.10        |  |             | 0.34   |              |   | 1.92         |  |   | 1.14         |  |             | (0.50  | )           |  |              | 1.72   |  |   | 1.56  |  |   | 0.54  |  |   | 1.88 
|Diluted Earnings/(Loss) Per Share   |  |                   | 0.41   |             |   | 1.09        |  |             | 0.33   |              |   | 1.88         |  |   | 1.14         |  |             | (0.50  | )           |  |              | 1.70   |  |   | 1.54  |  |   | 0.53  |  |   | 1.85 
|                                    |  |                   |        |             |   |             |  |             |        |             
|Financial Position at Year End      |  |                   |        |             |   |             |  |             |        |              |   |              |  |   |              |  |             |        |             |  |              |        |  |   |       |  |   |       |  |   |      
|Working Capital                     |  | $                 | 1,912  |             | $ | 1,208       |  | $           | 657    |              | $ | 575          |  | $ | 35           |  | $           | 106    |             |  | $            | 579    |  | $ | 619   |  | $ | 326   |  | $ | 484  
|Real Estate - Net                   |  |                   | 2,461  |             |   | 2,398       |  |             | 2,313  |              |   | 2,348        |  |   | 2,342        |  |             | 2,354  |             |  |              | 2,435  |  |   | 2,411 |  |   | 2,336 |  |   | 2,271
|Total Assets                        |  |                   | 10,218 |             |   | 9,397       |  |             | 8,076  |              |   | 8,003        |  |   | 8,353        |  |             | 7,899  |             |  |              | 7,963  |  |   | 8,023 |  |   | 6,738 |  |   | 6,571
|Long-Term Debt2                     |  |                   | 2,349  |             |   | 2,139       |  |             | 1,816  |              |   | 1,567        |  |   | 1,230        |  |             | 1,222  |             |  |              | 851    |  |   | 909   |  |   | 827   |  |   | 785  
|Stockholders Equity                |  |                   | 4,222  |             |   | 4,030       |  |             | 3,414  |              |   | 3,418        |  |   | 3,680        |  |             | 3,624  |             |  |              | 4,428  |  |   | 4,191 |  |   | 3,432 |  |   | 3,429
|Common Shares Outstanding           |  |                   | 213.6  |             |   | 212.5       |  |             | 196.7  |              |   | 197.5        |  |   | 239.3        |  |             | 250.6  |             |  |              | 282.4  |  |   | 287.8 |  |   | 273.1 |  |   | 279.8
|                                    |  |                   |        |             |   |             |  |             |        |             
|Number of Stores at Year End        |  |                   |        |             |   |             |  |             |        |              |   |              |  |   |              |  |             |        |             |  |              |        |  |   |       |  |   |       |  |   |      
|Toys R Us - U.S.                  |  |                   | 685    |             |   | 685         |  |             | 701    |              |   | 710          |  |   | 710          |  |             | 704    |             |  |              | 700    |  |   | 682   |  |   | 653   |  |   | 618  
|Toys R Us - International3        |  |                   | 574    |             |   | 544         |  |             | 507    |              |   | 491          |  |   | 462          |  |             | 452    |             |  |              | 441    |  |   | 396   |  |   | 337   |  |   | 293  
|Babies R Us - U.S                 |  |                   | 198    |             |   | 183         |  |             | 165    |              |   | 145          |  |   | 131          |  |             | 113    |             |  |              | 98     |  |   | 82    |  |   |      |  |   |     
|Kids R Us - U.S4                  |  |                   | 44     |             |   | 146         |  |             | 184    |              |   | 198          |  |   | 205          |  |             | 212    |             |  |              | 215    |  |   | 212   |  |   | 213   |  |   | 204  
|Imaginarium - U.S.                  |  |                   |       |             |   | 37          |  |             | 42     |              |   | 37           |  |   | 40           |  |             |       |             |  |              |       |  |   |      |  |   |      |  |   |     
|Total Stores                        |  |                   | 1,501  |             |   | 1,595       |  |             | 1,599  |              |   | 1,581        |  |   | 1,548        |  |             | 1,481  |             |  |              | 1,454  |  |   | 1,372 |  |   | 1,203 |  |   | 1,115

---

|1 | Certain fiscal years include the impact of restructuring and other charges. In addition, the fiscal year ended January 31, 2004 was impacted by the adoption of the
provisions of EITF 02-16. For further details, see our Annual Reports on Form 10-K.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Excludes current portion.
|- | -------------------------

|3 | Includes licensed and franchised stores.
|- | ----------------------------------------

|4 | The remaining 44 Kids R Us stores will close during the first half of 2004.
|- | -----------------------------------------------------------------------------